{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["CHA VERSION ONLY--->","Gain.Contribute (CHA Only)","Managed Care MASTER (CHA Only)","MC PT SA (CHA Only)","1. FEE SUMMARY","2. ASSUMPTIONS AND GUIDANCE","3. VARIABLE INPUT","4. FY 2019-20","5. FY 2020-21","6. FY 2021-22","7. FEES AND PAYMENTS","8. FEE ADJUSTMENT","FMAP %","9. PROFILE (TBU)","10. 2016 OSHPD DAYS","pivot for OP FFS","11. CY 2016 SA PAYMENTS","12. CY 2016 FFS OP PAYMENTS","MEDI-CAL FFS PIVOT","13. 2016 OSHPD MEDI-CAL MC OP","14. CY2016 MEDI-CAL FFS DAYS","15. SFY 18-19 FINAL MUR","16. CY2016 FFS MC CARVE OUT","17. HCRIS LTAC","18. Suspense Closure Open","19. OSHPD STATUS","TRAUMA CENTERS","20. TRANSPLANT DAYS","SFY 17-18 Directed Payments","Projected Nt Pt Revenues","PROFILE DATA"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":9,"defined_names":93,"comments":1,"pivot_tables":2},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":2,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"CHA VERSION ONLY--->","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,"2019-2021 Hospital Quality Assurance Fee (HQAF) Program VI Fee and Payment Model "]
[null,"30 Month Program – 7/1/2019 to 12/31/2021"]
[]
[null,"FINAL DRAFT -- SUBMITTED TO CMS ON 9/30/2019"]

{"sheet":"Gain.Contribute (CHA Only)","index":1,"n_rows":446,"n_cols":37,"rows_kept":446,"cut":false,"hidden":false,"merged":[[9,27,9,28],[9,29,9,30],[9,5,9,8],[9,9,9,12],[9,13,9,16],[9,23,9,24],[9,25,9,26]]}
[null,null,null,null,{"$f":"COUNTIF(E28:E261,\"SYSTEM TOTAL\")","v":31},"19-20 Results","Gain","Contrib.","C-Systems","20-21 Results","Gain","Contrib.","C-Systems","21-22 Results","Gain","Contrib.","C-Systems","Total Results","Gain","Contrib.","C-Systems"]
[null,null,null,null,"System Gains",{"$f":"X269","v":4085840419.0453057},{"$f":"G28+G36+G41+G70++G74+G77+G81+G84+G88+G91+G95+G101+G107+G112+G115+G119+G125+G128+G138+G145+G150+G168+G173+G178+G181+G204+G218+G223+G226+G229+G261+G269","v":175},{"$f":"H28+H36+H41+H70++H74+H77+H81+H84+H88+H91+H95+H101+H107+H112+H115+H119+H125+H128+H138+H145+H150+H168+H173+H178+H181+H204+H218+H223+H226+H229+H261+H269","v":43},{"$f":"COUNTIF(I28:I269,1)","v":1},{"$f":"Z269","v":4265282176.8967357},{"$f":"K28+K36+K41+K70++K74+K77+K81+K84+K88+K91+K95+K101+K107+K112+K115+K119+K125+K128+K138+K145+K150+K168+K173+K178+K181+K204+K218+K223+K226+K229+K261+K269","v":174},{"$f":"L28+L36+L41+L70++L74+L77+L81+L84+L88+L91+L95+L101+L107+L112+L115+L119+L125+L128+L138+L145+L150+L168+L173+L178+L181+L204+L218+L223+L226+L229+L261+L269","v":44},{"$f":"COUNTIF(M28:M269,1)","v":1},{"$f":"AB269","v":2148852445.9774075},{"$f":"O28+O36+O41+O70++O74+O77+O81+O84+O88+O91+O95+O101+O107+O112+O115+O119+O125+O128+O138+O145+O150+O168+O173+O178+O181+O204+O218+O223+O226+O229+O261+O269","v":174},{"$f":"P28+P36+P41+P70++P74+P77+P81+P84+P88+P91+P95+P101+P107+P112+P115+P119+P125+P128+P138+P145+P150+P168+P173+P178+P181+P204+P218+P223+P226+P229+P261+P269","v":44},{"$f":"COUNTIF(Q28:Q269,1)","v":1},{"$f":"AD269","v":9249876790.9465733},{"$f":"S28+S36+S41+S70++S74+S77+S81+S84+S88+S91+S95+S101+S107+S112+S115+S119+S125+S128+S138+S145+S150+S168+S173+S178+S181+S204+S218+S223+S226+S229+S261+S269","v":174},{"$f":"T28+T36+T41+T70++T74+T77+T81+T84+T88+T91+T95+T101+T107+T112+T115+T119+T125+T128+T138+T145+T150+T168+T173+T178+T181+T204+T218+T223+T226+T229+T261+T269","v":44},{"$f":"COUNTIF(U28:U269,1)","v":1}]
[null,null,null,null,"System Contributors",{"$f":"X270","v":-153860714.13965628},null,null,null,{"$f":"Z270","v":-161962756.34749192},null,null,null,{"$f":"AB270","v":-83831403.294058487},null,null,null,{"$f":"AD270","v":-399582300.91863942},null,null,null,null,null,null,null,"Net Ben this page"]
[null,null,null,null,"Individual Hospitals Gains",{"$f":"F330","v":614277357.69850898},{"$f":"G328+G269","v":47},{"$f":"H315+H269","v":0},null,{"$f":"J330","v":0},{"$f":"K328+K269","v":47},{"$f":"L315+L269","v":0},null,{"$f":"N330","v":325073854.94399858},{"$f":"O328+O269","v":47},{"$f":"P315+P269","v":0},null,{"$f":"R330","v":1582224657.5780611},{"$f":"S328+S269","v":47},{"$f":"T315+T269","v":0},null,null,null,null,null,"Net Ben model"]
[null,null,null,null,"Individual Hospital Contributors",{"$f":"F329","v":-15939978.414647212},null,{"$f":"H328","v":6},null,{"$f":"J329","v":0},null,{"$f":"L328","v":6},null,{"$f":"N329","v":-8044323.2069455003},null,{"$f":"P328","v":6},{"$f":"N5+J5+F5","v":-23984301.621592712},{"$f":"R329","v":-39629493.575404987},null,{"$f":"T328","v":6},null,null,null,null,null,"Diff s/b zero"]
[null,null,null,null,"Designated Publics and NDPH",{"$f":"F332","v":0},null,null,null,{"$f":"R332","v":0},null,null,null,{"$f":"N334","v":0},null,null,null,{"$f":"R334","v":0}]
[null,null,null,null,"Contributing System Totals",{"$f":"Y270","v":-14620981.768703684},null,null,{"$f":"SUM(G2:H6)","v":271},{"$f":"AA270","v":-13870920.666462004},null,null,{"$f":"SUM(K2:L6)","v":271},{"$f":"AC270","v":-7478200.5534970034},null,null,{"$f":"SUM(O2:P6)","v":271},{"$f":"AE270","v":-35970102.98866269},null,null,{"$f":"SUM(S2:T6)","v":271}]
[null,null,null,null,"Total Individual & System Contributors",{"$f":"+F5+F7","v":-30560960.183350898},"G","C",null,{"$f":"+J5+J7","v":-13870920.666462004},"G","C",null,{"$f":"+N5+N7","v":-15522523.760442503},"G","C",null,{"$f":"+R5+R7","v":-75599596.564067677},"G","C"]
["OSHPD","Medicare","Hospital Name",null,"System"]
[null,null,null,null,null,"2019-2020",null,null,null,"2020-2021",null,null,null,"2021-2022",null,null,null,"Total",null,null,null,null,null,2016,null,2017,null,2018,null,"Total"]
[106100797,50192,"ADVENTIST HEALTH REEDLEY",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A11,'4. FY 2019-20'!A:A,0)),0)","v":17811712.916552499},{"$f":"IF(F11>0,1,0)","v":1},{"$f":"IF(F11<0,1,0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A11,'4. FY 2019-20'!A:A,0)),0)","v":17811712.916552499},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A11,'5. FY 2020-21'!A:A,0)),0)","v":18175495.631952256},{"$f":"IF(J11>0,1,0)","v":1},{"$f":"IF(J11<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A11,'6. FY 2021-22'!A:A,0)),0)","v":9196176.7461389955},{"$f":"IF(N11>0,1,0)","v":1},{"$f":"IF(N11<0,1,0)","v":0},null,{"$f":"F11+J11+N11","v":45183385.294643752},{"$f":"IF(R11>0,1,0)","v":1},{"$f":"IF(R11<0,1,0)","v":0},null,null,null,{"$f":"F11","v":17811712.916552499},null,{"$f":"J11","v":18175495.631952256},null,{"$f":"N11","v":9196176.7461389955},null,{"$f":"R11","v":45183385.294643752},null,null,{"$f":"IF(ISERROR(VLOOKUP($B11,#REF!,13,0)),0,VLOOKUP($B11,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B11,#REF!,14,0)),0,VLOOKUP($B11,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B11,#REF!,13,0)),0,VLOOKUP($B11,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B11,#REF!,16,0)),0,VLOOKUP($B11,#REF!,16,0))","v":0},{"$f":"(J11-F11)/F11","v":2.0423791754564619E-2}]
[106160787,50196,"CENTRAL VALLEY GENERAL HOSPITAL",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A12,'4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IF(F12>0,1,0)","v":0},{"$f":"IF(F12<0,1,0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A12,'4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A12,'5. FY 2020-21'!A:A,0)),0)","v":0},{"$f":"IF(J12>0,1,0)","v":0},{"$f":"IF(J12<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A12,'6. FY 2021-22'!A:A,0)),0)","v":0},{"$f":"IF(N12>0,1,0)","v":0},{"$f":"IF(N12<0,1,0)","v":0},null,{"$f":"F12+J12+N12","v":0},{"$f":"IF(R12>0,1,0)","v":0},{"$f":"IF(R12<0,1,0)","v":0},null,null,null,0,null,0,null,0,null,{"$f":"R12","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP($B12,#REF!,13,0)),0,VLOOKUP($B12,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B12,#REF!,14,0)),0,VLOOKUP($B12,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B12,#REF!,13,0)),0,VLOOKUP($B12,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B12,#REF!,16,0)),0,VLOOKUP($B12,#REF!,16,0))","v":0},{"$f":"(J12-F12)/F12","v":{"$error":"#DIV/0!"}}]
[106040875,50225,"ADVENTIST HEALTH FEATHER RIVER",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A13,'4. FY 2019-20'!A:A,0)),0)","v":0},0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A13,'4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A13,'5. FY 2020-21'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A13,'6. FY 2021-22'!A:A,0)),0)","v":0},0,0,null,0,0,0,null,null,null,0,null,0,null,0,null,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($B13,#REF!,13,0)),0,VLOOKUP($B13,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B13,#REF!,14,0)),0,VLOOKUP($B13,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B13,#REF!,13,0)),0,VLOOKUP($B13,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B13,#REF!,16,0)),0,VLOOKUP($B13,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[106230949,51310,"ADVENTIST HEALTH HOWARD MEMORIAL",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A14,'4. FY 2019-20'!A:A,0)),0)","v":5785182.8582663042},1,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A14,'4. FY 2019-20'!A:A,0)),0)","v":5785182.8582663042},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A14,'5. FY 2020-21'!A:A,0)),0)","v":5791144.5649108067},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A14,'6. FY 2021-22'!A:A,0)),0)","v":2937559.5222900035},1,0,null,14513886.945467114,1,0,null,null,null,5785182.8582663042,null,5791144.5649108067,null,2937559.5222900035,null,14513886.945467114,null,null,{"$f":"IF(ISERROR(VLOOKUP($B14,#REF!,13,0)),0,VLOOKUP($B14,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B14,#REF!,14,0)),0,VLOOKUP($B14,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B14,#REF!,13,0)),0,VLOOKUP($B14,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B14,#REF!,16,0)),0,VLOOKUP($B14,#REF!,16,0))","v":0},1.0305130867184144E-3]
[106190323,50239,"ADVENTIST HEALTH GLENDALE",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A15,'4. FY 2019-20'!A:A,0)),0)","v":5859767.6417928115},1,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A15,'4. FY 2019-20'!A:A,0)),0)","v":5859767.6417928115},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A15,'5. FY 2020-21'!A:A,0)),0)","v":5769493.3466815874},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A15,'6. FY 2021-22'!A:A,0)),0)","v":3335302.3702853024},1,0,null,14964563.358759701,1,0,null,null,null,5859767.6417928115,null,5769493.3466815874,null,3335302.3702853024,null,14964563.358759701,null,null,{"$f":"IF(ISERROR(VLOOKUP($B15,#REF!,13,0)),0,VLOOKUP($B15,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B15,#REF!,14,0)),0,VLOOKUP($B15,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B15,#REF!,13,0)),0,VLOOKUP($B15,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B15,#REF!,16,0)),0,VLOOKUP($B15,#REF!,16,0))","v":0},-1.5405780677611372E-2]
[106164029,50121,"ADVENTIST HEALTH HANFORD",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A16,'4. FY 2019-20'!A:A,0)),0)","v":56260068.489884928},1,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A16,'4. FY 2019-20'!A:A,0)),0)","v":56260068.489884928},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A16,'5. FY 2020-21'!A:A,0)),0)","v":57423636.985489614},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A16,'6. FY 2021-22'!A:A,0)),0)","v":29000643.547965784},1,0,null,142684349.02334034,1,0,null,null,null,56260068.489884928,null,57423636.985489614,null,29000643.547965784,null,142684349.02334034,null,null,{"$f":"IF(ISERROR(VLOOKUP($B16,#REF!,13,0)),0,VLOOKUP($B16,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B16,#REF!,14,0)),0,VLOOKUP($B16,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B16,#REF!,13,0)),0,VLOOKUP($B16,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B16,#REF!,16,0)),0,VLOOKUP($B16,#REF!,16,0))","v":0},2.0681960168852015E-2]
[106390923,50336,"ADVENTIST HEALTH LODI MEMORIAL",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A17,'4. FY 2019-20'!A:A,0)),0)","v":16114173.123035241},1,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A17,'4. FY 2019-20'!A:A,0)),0)","v":16114173.123035241},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A17,'5. FY 2020-21'!A:A,0)),0)","v":16539910.182166496},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A17,'6. FY 2021-22'!A:A,0)),0)","v":8469072.6999891065},1,0,null,41123156.005190849,1,0,null,null,null,16114173.123035241,null,16539910.182166496,null,8469072.6999891065,null,41123156.005190849,null,null,{"$f":"IF(ISERROR(VLOOKUP($B17,#REF!,13,0)),0,VLOOKUP($B17,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B17,#REF!,14,0)),0,VLOOKUP($B17,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B17,#REF!,13,0)),0,VLOOKUP($B17,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B17,#REF!,16,0)),0,VLOOKUP($B17,#REF!,16,0))","v":0},2.6420037558282369E-2]
[106171049,51317,"ADVENTIST HEALTH CLEARLAKE",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A18,'4. FY 2019-20'!A:A,0)),0)","v":9489719.0972772054},1,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A18,'4. FY 2019-20'!A:A,0)),0)","v":9489719.0972772054},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A18,'5. FY 2020-21'!A:A,0)),0)","v":9626396.5385071579},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A18,'6. FY 2021-22'!A:A,0)),0)","v":4906255.2051329166},1,0,null,24022370.840917282,1,0,null,null,null,9489719.0972772054,null,9626396.5385071579,null,4906255.2051329166,null,24022370.840917282,null,null,{"$f":"IF(ISERROR(VLOOKUP($B18,#REF!,13,0)),0,VLOOKUP($B18,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B18,#REF!,14,0)),0,VLOOKUP($B18,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B18,#REF!,13,0)),0,VLOOKUP($B18,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B18,#REF!,16,0)),0,VLOOKUP($B18,#REF!,16,0))","v":0},1.4402685667394312E-2]
[106150788,50455,"ADVENTIST HEALTH BAKERSFIELD",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A19,'4. FY 2019-20'!A:A,0)),0)","v":23875940.507879455},1,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A19,'4. FY 2019-20'!A:A,0)),0)","v":23875940.507879455},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A19,'5. FY 2020-21'!A:A,0)),0)","v":24852801.090366185},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A19,'6. FY 2021-22'!A:A,0)),0)","v":12564968.67269532},1,0,null,61293710.270940959,1,0,null,null,null,23875940.507879455,null,24852801.090366185,null,12564968.67269532,null,61293710.270940959,null,null,{"$f":"IF(ISERROR(VLOOKUP($B19,#REF!,13,0)),0,VLOOKUP($B19,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B19,#REF!,14,0)),0,VLOOKUP($B19,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B19,#REF!,13,0)),0,VLOOKUP($B19,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B19,#REF!,16,0)),0,VLOOKUP($B19,#REF!,16,0))","v":0},4.0914014765799485E-2]
[106560525,50236,"ADVENTIST HEALTH SIMI VALLEY",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A20,'4. FY 2019-20'!A:A,0)),0)","v":803594.89447967522},1,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A20,'4. FY 2019-20'!A:A,0)),0)","v":803594.89447967522},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A20,'5. FY 2020-21'!A:A,0)),0)","v":587495.81290239654},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A20,'6. FY 2021-22'!A:A,0)),0)","v":398434.13437062129},1,0,null,1789524.8417526931,1,0,null,null,null,803594.89447967522,null,587495.81290239654,null,398434.13437062129,null,1789524.8417526931,null,null,{"$f":"IF(ISERROR(VLOOKUP($B20,#REF!,13,0)),0,VLOOKUP($B20,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B20,#REF!,14,0)),0,VLOOKUP($B20,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B20,#REF!,13,0)),0,VLOOKUP($B20,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B20,#REF!,16,0)),0,VLOOKUP($B20,#REF!,16,0))","v":0},-0.26891544864430983]
[106554011,50335,"ADVENTIST HEALTH SONORA - GREENLEY",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A21,'4. FY 2019-20'!A:A,0)),0)","v":15870719.510084208},1,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A21,'4. FY 2019-20'!A:A,0)),0)","v":15870719.510084208},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A21,'5. FY 2020-21'!A:A,0)),0)","v":16144280.140220465},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A21,'6. FY 2021-22'!A:A,0)),0)","v":8199812.4189859852},1,0,null,40214812.06929066,1,0,null,null,null,15870719.510084208,null,16144280.140220465,null,8199812.4189859852,null,40214812.06929066,null,null,{"$f":"IF(ISERROR(VLOOKUP($B21,#REF!,13,0)),0,VLOOKUP($B21,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B21,#REF!,14,0)),0,VLOOKUP($B21,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B21,#REF!,13,0)),0,VLOOKUP($B21,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B21,#REF!,16,0)),0,VLOOKUP($B21,#REF!,16,0))","v":0},1.7236813363278043E-2]
[106281078,50013,"ADVENTIST HEALTH ST. HELENA",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A22,'4. FY 2019-20'!A:A,0)),0)","v":1235236.8406536132},1,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A22,'4. FY 2019-20'!A:A,0)),0)","v":1235236.8406536132},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A22,'5. FY 2020-21'!A:A,0)),0)","v":1003441.9578324482},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A22,'6. FY 2021-22'!A:A,0)),0)","v":668465.68381552212},1,0,null,2907144.4823015835,1,0,null,null,null,1235236.8406536132,null,1003441.9578324482,null,668465.68381552212,null,2907144.4823015835,null,null,{"$f":"IF(ISERROR(VLOOKUP($B22,#REF!,13,0)),0,VLOOKUP($B22,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B22,#REF!,14,0)),0,VLOOKUP($B22,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B22,#REF!,13,0)),0,VLOOKUP($B22,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B22,#REF!,16,0)),0,VLOOKUP($B22,#REF!,16,0))","v":0},-0.18765217745490256]
[106150808,51301,"ADVENTIST HEALTH TEHACHAPI VALLEY",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A23,'4. FY 2019-20'!A:A,0)),0)","v":3454738.0118425963},1,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A23,'4. FY 2019-20'!A:A,0)),0)","v":3454738.0118425963},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A23,'5. FY 2020-21'!A:A,0)),0)","v":3391533.2138002785},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A23,'6. FY 2021-22'!A:A,0)),0)","v":1716748.9732112223},1,0,null,8563020.1988540962,1,0,null,null,null,3454738.0118425963,null,3391533.2138002785,null,1716748.9732112223,null,8563020.1988540962,null,null,{"$f":"IF(ISERROR(VLOOKUP($B23,#REF!,13,0)),0,VLOOKUP($B23,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B23,#REF!,14,0)),0,VLOOKUP($B23,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B23,#REF!,13,0)),0,VLOOKUP($B23,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B23,#REF!,16,0)),0,VLOOKUP($B23,#REF!,16,0))","v":0},-1.8295105974941168E-2]
[106231396,50301,"ADVENTIST HEALTH UKIAH VALLEY",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A24,'4. FY 2019-20'!A:A,0)),0)","v":12986629.572213951},1,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A24,'4. FY 2019-20'!A:A,0)),0)","v":12986629.572213951},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A24,'5. FY 2020-21'!A:A,0)),0)","v":13096137.512914717},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A24,'6. FY 2021-22'!A:A,0)),0)","v":6605049.3261634894},1,0,null,32687816.411292158,1,0,null,null,null,12986629.572213951,null,13096137.512914717,null,6605049.3261634894,null,32687816.411292158,null,null,{"$f":"IF(ISERROR(VLOOKUP($B24,#REF!,13,0)),0,VLOOKUP($B24,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B24,#REF!,14,0)),0,VLOOKUP($B24,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B24,#REF!,13,0)),0,VLOOKUP($B24,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B24,#REF!,16,0)),0,VLOOKUP($B24,#REF!,16,0))","v":0},8.4323603820245768E-3]
[106190878,50103,"ADVENTIST HEALTH WHITE MEMORIAL",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A25,'4. FY 2019-20'!A:A,0)),0)","v":49425538.448462285},1,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A25,'4. FY 2019-20'!A:A,0)),0)","v":49425538.448462285},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A25,'5. FY 2020-21'!A:A,0)),0)","v":53306969.923069306},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A25,'6. FY 2021-22'!A:A,0)),0)","v":26806321.326789629},1,0,null,129538829.69832122,1,0,null,null,null,49425538.448462285,null,53306969.923069306,null,26806321.326789629,null,129538829.69832122,null,null,{"$f":"IF(ISERROR(VLOOKUP($B25,#REF!,13,0)),0,VLOOKUP($B25,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B25,#REF!,14,0)),0,VLOOKUP($B25,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B25,#REF!,13,0)),0,VLOOKUP($B25,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B25,#REF!,16,0)),0,VLOOKUP($B25,#REF!,16,0))","v":0},7.8530889019131744E-2]
[106580996,50133,"RIDEOUT MEMORIAL HOSPITAL",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A26,'4. FY 2019-20'!A:A,0)),0)","v":17729548.184196834},{"$f":"IF(F26>0,1,0)","v":1},{"$f":"IF(F26<0,1,0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A26,'4. FY 2019-20'!A:A,0)),0)","v":17729548.184196834},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A26,'5. FY 2020-21'!A:A,0)),0)","v":18586632.271933243},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A26,'6. FY 2021-22'!A:A,0)),0)","v":9630519.3930581696},1,0,null,{"$f":"F26+J26+N26","v":45946699.849188238},{"$f":"IF(R26>0,1,0)","v":1},{"$f":"IF(R26<0,1,0)","v":0},null,null,null,{"$f":"F26","v":17729548.184196834},null,{"$f":"J26","v":18586632.271933243},null,{"$f":"N26","v":9630519.3930581696},null,{"$f":"R26","v":45946699.849188238},null,null,{"$f":"IF(ISERROR(VLOOKUP($B26,#REF!,13,0)),0,VLOOKUP($B26,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B26,#REF!,14,0)),0,VLOOKUP($B26,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B26,#REF!,13,0)),0,VLOOKUP($B26,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B26,#REF!,16,0)),0,VLOOKUP($B26,#REF!,16,0))","v":0},4.834212800190632E-2]
[106540816,50359,"TULARE REGIONAL MEDICAL CENTER",3,"ADVENTIST HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A27,'4. FY 2019-20'!A:A,0)),0)","v":8509783.8628714513},{"$f":"IF(F27>0,1,0)","v":1},{"$f":"IF(F27<0,1,0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A27,'4. FY 2019-20'!A:A,0)),0)","v":8509783.8628714513},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A27,'5. FY 2020-21'!A:A,0)),0)","v":8508784.2266935911},1,{"$f":"IF(J27<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A27,'6. FY 2021-22'!A:A,0)),0)","v":4336764.7985845534},{"$f":"IF(N27>0,1,0)","v":1},{"$f":"IF(N27<0,1,0)","v":0},null,{"$f":"F27+J27+N27","v":21355332.888149597},{"$f":"IF(R27>0,1,0)","v":1},{"$f":"IF(R27<0,1,0)","v":0},null,null,null,{"$f":"F27","v":8509783.8628714513},null,{"$f":"J27","v":8508784.2266935911},null,{"$f":"N27","v":4336764.7985845534},null,{"$f":"R27","v":21355332.888149597},null,null,{"$f":"IF(ISERROR(VLOOKUP($B27,#REF!,13,0)),0,VLOOKUP($B27,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B27,#REF!,14,0)),0,VLOOKUP($B27,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B27,#REF!,13,0)),0,VLOOKUP($B27,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B27,#REF!,16,0)),0,VLOOKUP($B27,#REF!,16,0))","v":0},-1.1746904433397603E-4]
[null,null,null,1,"SYSTEM TOTAL",{"$f":"SUM(F11:F27)","v":245212353.95949304},{"$f":"SUM(G11:G27)","v":15},{"$f":"SUM(H11:H27)","v":0},{"$f":"IF(F28<0,1,0)","v":0},{"$f":"SUM(J11:J27)","v":252804153.39944056},{"$f":"SUM(K11:K27)","v":15},{"$f":"SUM(L11:L27)","v":0},{"$f":"IF(J28<0,1,0)","v":0},{"$f":"SUM(N11:N27)","v":128772094.81947663},{"$f":"SUM(O11:O27)","v":15},{"$f":"SUM(P11:P27)","v":0},{"$f":"IF(N28<0,1,0)","v":0},{"$f":"SUM(R11:R27)","v":626788602.17841029},{"$f":"SUM(S11:S27)","v":15},{"$f":"SUM(T11:T27)","v":0},{"$f":"IF(R28<0,1,0)","v":0},null,null,null,{"$f":"IF(I28=0,0,F28)","v":0},null,{"$f":"IF(M28=0,0,J28)","v":0},null,{"$f":"IF(Q28=0,0,N28)","v":0},null,{"$f":"IF(U28=0,0,R28)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B28,#REF!,13,0)),0,VLOOKUP($B28,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B28,#REF!,14,0)),0,VLOOKUP($B28,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B28,#REF!,13,0)),0,VLOOKUP($B28,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B28,#REF!,16,0)),0,VLOOKUP($B28,#REF!,16,0))","v":0},3.096010179487782E-2]
[106190017,50281,"ALHAMBRA HOSPITAL - ALHAMBRA",3,"AHMC HEALTHCARE INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A29,'4. FY 2019-20'!A:A,0)),0)","v":6783361.0115978103},{"$f":"IF(F29>0,1,0)","v":1},{"$f":"IF(F29<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A29,'5. FY 2020-21'!A:A,0)),0)","v":6754845.2655226979},{"$f":"IF(J29>0,1,0)","v":1},{"$f":"IF(J29<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A29,'6. FY 2021-22'!A:A,0)),0)","v":3482426.3539204858},{"$f":"IF(N29>0,1,0)","v":1},{"$f":"IF(N29<0,1,0)","v":0},null,{"$f":"F29+J29+N29","v":17020632.631040994},{"$f":"IF(R29>0,1,0)","v":1},{"$f":"IF(R29<0,1,0)","v":0},null,null,null,{"$f":"F29","v":6783361.0115978103},null,{"$f":"J29","v":6754845.2655226979},null,{"$f":"N29","v":3482426.3539204858},null,{"$f":"R29","v":17020632.631040994},null,null,{"$f":"IF(ISERROR(VLOOKUP($B29,#REF!,13,0)),0,VLOOKUP($B29,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B29,#REF!,14,0)),0,VLOOKUP($B29,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B29,#REF!,13,0)),0,VLOOKUP($B29,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B29,#REF!,16,0)),0,VLOOKUP($B29,#REF!,16,0))","v":0},-4.2037783373695941E-3]
[106301098,50226,"ANAHEIM MEMORIAL MEDICAL CENTER",3,"AHMC HEALTHCARE INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A30,'4. FY 2019-20'!A:A,0)),0)","v":15070014.258389778},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A30,'5. FY 2020-21'!A:A,0)),0)","v":16020593.953146011},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A30,'6. FY 2021-22'!A:A,0)),0)","v":8114717.74134681},1,0,null,39205325.952882603,1,0,null,null,null,15070014.258389778,null,16020593.953146011,null,8114717.74134681,null,39205325.952882603,null,null,{"$f":"IF(ISERROR(VLOOKUP($B30,#REF!,13,0)),0,VLOOKUP($B30,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B30,#REF!,14,0)),0,VLOOKUP($B30,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B30,#REF!,13,0)),0,VLOOKUP($B30,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B30,#REF!,16,0)),0,VLOOKUP($B30,#REF!,16,0))","v":0},6.3077557755263927E-2]
[106190315,50737,"GARFIELD MEDICAL CENTER",3,"AHMC HEALTHCARE INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A31,'4. FY 2019-20'!A:A,0)),0)","v":12090452.207162812},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A31,'5. FY 2020-21'!A:A,0)),0)","v":13396442.60283412},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A31,'6. FY 2021-22'!A:A,0)),0)","v":6779109.2897674385},1,0,null,32266004.099764369,1,0,null,null,null,12090452.207162812,null,13396442.60283412,null,6779109.2897674385,null,32266004.099764369,null,null,{"$f":"IF(ISERROR(VLOOKUP($B31,#REF!,13,0)),0,VLOOKUP($B31,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B31,#REF!,14,0)),0,VLOOKUP($B31,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B31,#REF!,13,0)),0,VLOOKUP($B31,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B31,#REF!,16,0)),0,VLOOKUP($B31,#REF!,16,0))","v":0},0.10801832498023466]
[106190352,50738,"GREATER EL MONTE COMMUNITY HOSPITAL",3,"AHMC HEALTHCARE INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A32,'4. FY 2019-20'!A:A,0)),0)","v":12482142.190268885},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A32,'5. FY 2020-21'!A:A,0)),0)","v":13195989.086309321},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A32,'6. FY 2021-22'!A:A,0)),0)","v":6580816.4182443731},1,0,null,32258947.69482258,1,0,null,null,null,12482142.190268885,null,13195989.086309321,null,6580816.4182443731,null,32258947.69482258,null,null,{"$f":"IF(ISERROR(VLOOKUP($B32,#REF!,13,0)),0,VLOOKUP($B32,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B32,#REF!,14,0)),0,VLOOKUP($B32,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B32,#REF!,13,0)),0,VLOOKUP($B32,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B32,#REF!,16,0)),0,VLOOKUP($B32,#REF!,16,0))","v":0},5.718945395422214E-2]
[106190547,50736,"MONTEREY PARK HOSPITAL",3,"AHMC HEALTHCARE INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A33,'4. FY 2019-20'!A:A,0)),0)","v":11137300.534374379},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A33,'5. FY 2020-21'!A:A,0)),0)","v":11941077.05913412},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A33,'6. FY 2021-22'!A:A,0)),0)","v":5983301.1325153923},1,0,null,29061678.72602389,1,0,null,null,null,11137300.534374379,null,11941077.05913412,null,5983301.1325153923,null,29061678.72602389,null,null,{"$f":"IF(ISERROR(VLOOKUP($B33,#REF!,13,0)),0,VLOOKUP($B33,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B33,#REF!,14,0)),0,VLOOKUP($B33,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B33,#REF!,13,0)),0,VLOOKUP($B33,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B33,#REF!,16,0)),0,VLOOKUP($B33,#REF!,16,0))","v":0},7.2169779586978927E-2]
[106190200,50132,"SAN GABRIEL VALLEY MEDICAL CENTER",3,"AHMC HEALTHCARE INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A34,'4. FY 2019-20'!A:A,0)),0)","v":9409851.4032839276},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A34,'5. FY 2020-21'!A:A,0)),0)","v":9840911.9909450114},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A34,'6. FY 2021-22'!A:A,0)),0)","v":5030834.0902764723},1,0,null,24281597.484505411,1,0,null,null,null,9409851.4032839276,null,9840911.9909450114,null,5030834.0902764723,null,24281597.484505411,null,null,{"$f":"IF(ISERROR(VLOOKUP($B34,#REF!,13,0)),0,VLOOKUP($B34,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B34,#REF!,14,0)),0,VLOOKUP($B34,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B34,#REF!,13,0)),0,VLOOKUP($B34,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B34,#REF!,16,0)),0,VLOOKUP($B34,#REF!,16,0))","v":0},4.5809499978995277E-2]
[106190883,50735,"WHITTIER HOSPITAL MEDICAL CENTER",3,"AHMC HEALTHCARE INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A35,'4. FY 2019-20'!A:A,0)),0)","v":20091441.463502891},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A35,'5. FY 2020-21'!A:A,0)),0)","v":21057063.776388127},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A35,'6. FY 2021-22'!A:A,0)),0)","v":10509571.424611976},1,0,null,51658076.664503001,1,0,null,null,null,20091441.463502891,null,21057063.776388127,null,10509571.424611976,null,51658076.664503001,null,null,{"$f":"IF(ISERROR(VLOOKUP($B35,#REF!,13,0)),0,VLOOKUP($B35,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B35,#REF!,14,0)),0,VLOOKUP($B35,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B35,#REF!,13,0)),0,VLOOKUP($B35,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B35,#REF!,16,0)),0,VLOOKUP($B35,#REF!,16,0))","v":0},4.8061375518493148E-2]
[null,null,null,2,"SYSTEM TOTAL",{"$f":"SUM(F29:F35)","v":87064563.068580478},{"$f":"SUM(G29:G35)","v":7},{"$f":"SUM(H29:H35)","v":0},{"$f":"IF(F36<0,1,0)","v":0},{"$f":"SUM(J29:J35)","v":92206923.734279409},{"$f":"SUM(K29:K35)","v":7},{"$f":"SUM(L29:L35)","v":0},{"$f":"IF(J36<0,1,0)","v":0},{"$f":"SUM(N29:N35)","v":46480776.450682946},{"$f":"SUM(O29:O35)","v":7},{"$f":"SUM(P29:P35)","v":0},{"$f":"IF(N36<0,1,0)","v":0},{"$f":"SUM(R29:R35)","v":225752263.25354284},{"$f":"SUM(S29:S35)","v":7},{"$f":"SUM(T29:T35)","v":0},{"$f":"IF(R36<0,1,0)","v":0},null,null,null,{"$f":"IF(I36=0,0,F36)","v":0},null,{"$f":"IF(M36=0,0,J36)","v":0},null,{"$f":"IF(Q36=0,0,N36)","v":0},null,{"$f":"IF(U36=0,0,R36)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B36,#REF!,13,0)),0,VLOOKUP($B36,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B36,#REF!,14,0)),0,VLOOKUP($B36,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B36,#REF!,13,0)),0,VLOOKUP($B36,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B36,#REF!,16,0)),0,VLOOKUP($B36,#REF!,16,0))","v":0},5.9063762390311539E-2]
[106190766,50219,"COAST PLAZA DOCTORS HOSPITAL",3,"AVANTI HOSPITALS, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A37,'4. FY 2019-20'!A:A,0)),0)","v":3678064.7452075612},{"$f":"IF(F37>0,1,0)","v":1},{"$f":"IF(F37<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A37,'5. FY 2020-21'!A:A,0)),0)","v":3866120.1013898952},{"$f":"IF(J37>0,1,0)","v":1},{"$f":"IF(J37<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A37,'6. FY 2021-22'!A:A,0)),0)","v":1964967.1036056494},{"$f":"IF(N37>0,1,0)","v":1},{"$f":"IF(N37<0,1,0)","v":0},null,{"$f":"F37+J37+N37","v":9509151.9502031058},{"$f":"IF(R37>0,1,0)","v":1},{"$f":"IF(R37<0,1,0)","v":0},null,null,null,{"$f":"F37","v":3678064.7452075612},null,{"$f":"J37","v":3866120.1013898952},null,{"$f":"N37","v":1964967.1036056494},null,{"$f":"R37","v":9509151.9502031058},null,null,{"$f":"IF(ISERROR(VLOOKUP($B37,#REF!,13,0)),0,VLOOKUP($B37,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B37,#REF!,14,0)),0,VLOOKUP($B37,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B37,#REF!,13,0)),0,VLOOKUP($B37,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B37,#REF!,16,0)),0,VLOOKUP($B37,#REF!,16,0))","v":0},5.1128886849359047E-2]
[106190197,50091,"COMMUNITY HOSPITAL OF HUNTINGTON PARK",3,"AVANTI HOSPITALS, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A38,'4. FY 2019-20'!A:A,0)),0)","v":13517533.65094783},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A38,'5. FY 2020-21'!A:A,0)),0)","v":14254468.910652541},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A38,'6. FY 2021-22'!A:A,0)),0)","v":7085337.9187480956},1,0,null,34857340.480348468,1,0,null,null,null,13517533.65094783,null,14254468.910652541,null,7085337.9187480956,null,34857340.480348468,null,null,{"$f":"IF(ISERROR(VLOOKUP($B38,#REF!,13,0)),0,VLOOKUP($B38,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B38,#REF!,14,0)),0,VLOOKUP($B38,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B38,#REF!,13,0)),0,VLOOKUP($B38,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B38,#REF!,16,0)),0,VLOOKUP($B38,#REF!,16,0))","v":0},5.4516990949235629E-2]
[106190256,50641,"EAST LOS ANGELES DOCTOR'S HOSPITAL",3,"AVANTI HOSPITALS, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A39,'4. FY 2019-20'!A:A,0)),0)","v":12662018.059222326},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A39,'5. FY 2020-21'!A:A,0)),0)","v":13639242.456233645},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A39,'6. FY 2021-22'!A:A,0)),0)","v":6804896.2568092057},1,0,null,33106156.772265173,1,0,null,null,null,12662018.059222326,null,13639242.456233645,null,6804896.2568092057,null,33106156.772265173,null,null,{"$f":"IF(ISERROR(VLOOKUP($B39,#REF!,13,0)),0,VLOOKUP($B39,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B39,#REF!,14,0)),0,VLOOKUP($B39,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B39,#REF!,13,0)),0,VLOOKUP($B39,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B39,#REF!,16,0)),0,VLOOKUP($B39,#REF!,16,0))","v":0},7.7177618325979414E-2]
[106190521,50468,"MEMORIAL HOSPITAL OF GARDENA",3,"AVANTI HOSPITALS, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A40,'4. FY 2019-20'!A:A,0)),0)","v":25618934.759647716},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A40,'5. FY 2020-21'!A:A,0)),0)","v":26670335.441372141},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A40,'6. FY 2021-22'!A:A,0)),0)","v":13388541.638959929},1,0,null,65677811.839979783,1,0,null,null,null,25618934.759647716,null,26670335.441372141,null,13388541.638959929,null,65677811.839979783,null,null,{"$f":"IF(ISERROR(VLOOKUP($B40,#REF!,13,0)),0,VLOOKUP($B40,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B40,#REF!,14,0)),0,VLOOKUP($B40,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B40,#REF!,13,0)),0,VLOOKUP($B40,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B40,#REF!,16,0)),0,VLOOKUP($B40,#REF!,16,0))","v":0},4.103998435487187E-2]
[null,null,null,3,"SYSTEM TOTAL",{"$f":"SUM(F37:F40)","v":55476551.215025432},{"$f":"SUM(G37:G40)","v":4},{"$f":"SUM(H37:H40)","v":0},{"$f":"IF(F41<0,1,0)","v":0},{"$f":"SUM(J37:J40)","v":58430166.909648225},{"$f":"SUM(K37:K40)","v":4},{"$f":"SUM(L37:L40)","v":0},{"$f":"IF(J41<0,1,0)","v":0},{"$f":"SUM(N37:N40)","v":29243742.91812288},{"$f":"SUM(O37:O40)","v":4},{"$f":"SUM(P37:P40)","v":0},{"$f":"IF(N41<0,1,0)","v":0},{"$f":"SUM(R37:R40)","v":143150461.04279655},{"$f":"SUM(S37:S40)","v":4},{"$f":"SUM(T37:T40)","v":0},{"$f":"IF(R41<0,1,0)","v":0},null,null,null,{"$f":"IF(I41=0,0,F41)","v":0},null,{"$f":"IF(M41=0,0,J41)","v":0},null,{"$f":"IF(Q41=0,0,N41)","v":0},null,{"$f":"IF(U41=0,0,R41)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B41,#REF!,13,0)),0,VLOOKUP($B41,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B41,#REF!,14,0)),0,VLOOKUP($B41,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B41,#REF!,13,0)),0,VLOOKUP($B41,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B41,#REF!,16,0)),0,VLOOKUP($B41,#REF!,16,0))","v":0},5.3240795073483699E-2]
[106150722,50036,"BAKERSFIELD MEMORIAL HOSPITAL",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A42,'4. FY 2019-20'!A:A,0)),0)","v":38197208.324278682},{"$f":"IF(F42>0,1,0)","v":1},{"$f":"IF(F42<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A42,'5. FY 2020-21'!A:A,0)),0)","v":39637735.05706878},{"$f":"IF(J42>0,1,0)","v":1},{"$f":"IF(J42<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A42,'6. FY 2021-22'!A:A,0)),0)","v":20101069.889587406},{"$f":"IF(N42>0,1,0)","v":1},{"$f":"IF(N42<0,1,0)","v":0},null,{"$f":"F42+J42+N42","v":97936013.270934865},{"$f":"IF(R42>0,1,0)","v":1},{"$f":"IF(R42<0,1,0)","v":0},null,null,null,{"$f":"F42","v":38197208.324278682},null,{"$f":"J42","v":39637735.05706878},null,{"$f":"N42","v":20101069.889587406},null,{"$f":"R42","v":97936013.270934865},null,null,{"$f":"IF(ISERROR(VLOOKUP($B42,#REF!,13,0)),0,VLOOKUP($B42,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B42,#REF!,14,0)),0,VLOOKUP($B42,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B42,#REF!,13,0)),0,VLOOKUP($B42,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B42,#REF!,16,0)),0,VLOOKUP($B42,#REF!,16,0))","v":0},3.7712879971766901E-2]
[106190125,50149,"CALIFORNIA HOSPITAL MEDICAL CENTER",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A43,'4. FY 2019-20'!A:A,0)),0)","v":55147092.601074994},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A43,'5. FY 2020-21'!A:A,0)),0)","v":60174758.86799866},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A43,'6. FY 2021-22'!A:A,0)),0)","v":30007677.443018958},1,0,null,145329528.91209263,1,0,null,null,null,55147092.601074994,null,60174758.86799866,null,30007677.443018958,null,145329528.91209263,null,null,{"$f":"IF(ISERROR(VLOOKUP($B43,#REF!,13,0)),0,VLOOKUP($B43,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B43,#REF!,14,0)),0,VLOOKUP($B43,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B43,#REF!,13,0)),0,VLOOKUP($B43,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B43,#REF!,16,0)),0,VLOOKUP($B43,#REF!,16,0))","v":0},9.116829246634954E-2]
[106361323,50089,"COMMUNITY HOSPITAL OF SAN BERNARDINO",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A44,'4. FY 2019-20'!A:A,0)),0)","v":47190313.162283972},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A44,'5. FY 2020-21'!A:A,0)),0)","v":48494108.356620789},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A44,'6. FY 2021-22'!A:A,0)),0)","v":24508888.781466763},1,0,null,120193310.30037153,1,0,null,null,null,47190313.162283972,null,48494108.356620789,null,24508888.781466763,null,120193310.30037153,null,null,{"$f":"IF(ISERROR(VLOOKUP($B44,#REF!,13,0)),0,VLOOKUP($B44,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B44,#REF!,14,0)),0,VLOOKUP($B44,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B44,#REF!,13,0)),0,VLOOKUP($B44,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B44,#REF!,16,0)),0,VLOOKUP($B44,#REF!,16,0))","v":0},2.762844971706719E-2]
[106440755,50242,"DOMINICAN SANTA CRUZ HOSPITAL - SOQUEL",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A45,'4. FY 2019-20'!A:A,0)),0)","v":6285694.4783163518},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A45,'5. FY 2020-21'!A:A,0)),0)","v":6374517.8159844726},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A45,'6. FY 2021-22'!A:A,0)),0)","v":3386936.0280129761},1,0,null,16047148.3223138,1,0,null,null,null,6285694.4783163518,null,6374517.8159844726,null,3386936.0280129761,null,16047148.3223138,null,null,{"$f":"IF(ISERROR(VLOOKUP($B45,#REF!,13,0)),0,VLOOKUP($B45,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B45,#REF!,14,0)),0,VLOOKUP($B45,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B45,#REF!,13,0)),0,VLOOKUP($B45,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B45,#REF!,16,0)),0,VLOOKUP($B45,#REF!,16,0))","v":0},1.4131030067486281E-2]
[106400480,50232,"FRENCH HOSPITAL MEDICAL CENTER - SLO",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A46,'4. FY 2019-20'!A:A,0)),0)","v":776809.20975743979},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A46,'5. FY 2020-21'!A:A,0)),0)","v":598162.08271310106},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A46,'6. FY 2021-22'!A:A,0)),0)","v":387558.85973514384},1,0,null,1762530.1522056847,1,0,null,null,null,776809.20975743979,null,598162.08271310106,null,387558.85973514384,null,1762530.1522056847,null,null,{"$f":"IF(ISERROR(VLOOKUP($B46,#REF!,13,0)),0,VLOOKUP($B46,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B46,#REF!,14,0)),0,VLOOKUP($B46,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B46,#REF!,13,0)),0,VLOOKUP($B46,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B46,#REF!,16,0)),0,VLOOKUP($B46,#REF!,16,0))","v":0},-0.22997555229825564]
[106190522,50058,"GLENDALE MEMORIAL HOSPITAL & HEALTH CTR",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A47,'4. FY 2019-20'!A:A,0)),0)","v":16543796.680058844},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A47,'5. FY 2020-21'!A:A,0)),0)","v":17712256.364710607},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A47,'6. FY 2021-22'!A:A,0)),0)","v":9119342.8741487302},1,0,null,43375395.918918177,1,0,null,null,null,16543796.680058844,null,17712256.364710607,null,9119342.8741487302,null,43375395.918918177,null,null,{"$f":"IF(ISERROR(VLOOKUP($B47,#REF!,13,0)),0,VLOOKUP($B47,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B47,#REF!,14,0)),0,VLOOKUP($B47,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B47,#REF!,13,0)),0,VLOOKUP($B47,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B47,#REF!,16,0)),0,VLOOKUP($B47,#REF!,16,0))","v":0},7.0628266730343198E-2]
[106420493,50107,"MARIAN MEDICAL CENTER",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A48,'4. FY 2019-20'!A:A,0)),0)","v":39735667.537930399},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A48,'5. FY 2020-21'!A:A,0)),0)","v":41805119.882318735},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A48,'6. FY 2021-22'!A:A,0)),0)","v":21260428.628502041},1,0,null,102801216.04875118,1,0,null,null,null,39735667.537930399,null,41805119.882318735,null,21260428.628502041,null,102801216.04875118,null,null,{"$f":"IF(ISERROR(VLOOKUP($B48,#REF!,13,0)),0,VLOOKUP($B48,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B48,#REF!,14,0)),0,VLOOKUP($B48,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B48,#REF!,13,0)),0,VLOOKUP($B48,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B48,#REF!,16,0)),0,VLOOKUP($B48,#REF!,16,0))","v":0},5.2080472598400492E-2]
[106050932,50366,"MARK TWAIN ST. JOSEPH'S HOSPITAL",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A49,'4. FY 2019-20'!A:A,0)),0)","v":4351787.1002699398},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A49,'5. FY 2020-21'!A:A,0)),0)","v":4325583.9193152077},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A49,'6. FY 2021-22'!A:A,0)),0)","v":2189473.6667159498},1,0,null,10866844.686301097,1,0,null,null,null,4351787.1002699398,null,4325583.9193152077,null,2189473.6667159498,null,10866844.686301097,null,null,{"$f":"IF(ISERROR(VLOOKUP($B49,#REF!,13,0)),0,VLOOKUP($B49,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B49,#REF!,14,0)),0,VLOOKUP($B49,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B49,#REF!,13,0)),0,VLOOKUP($B49,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B49,#REF!,16,0)),0,VLOOKUP($B49,#REF!,16,0))","v":0},-6.0212460653478721E-3]
[106340947,50017,"MERCY GENERAL HOSPITAL",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A50,'4. FY 2019-20'!A:A,0)),0)","v":11006002.094779648},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A50,'5. FY 2020-21'!A:A,0)),0)","v":11436237.160887029},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A50,'6. FY 2021-22'!A:A,0)),0)","v":5804364.7148634512},1,0,null,28246603.97053013,1,0,null,null,null,11006002.094779648,null,11436237.160887029,null,5804364.7148634512,null,28246603.97053013,null,null,{"$f":"IF(ISERROR(VLOOKUP($B50,#REF!,13,0)),0,VLOOKUP($B50,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B50,#REF!,14,0)),0,VLOOKUP($B50,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B50,#REF!,13,0)),0,VLOOKUP($B50,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B50,#REF!,16,0)),0,VLOOKUP($B50,#REF!,16,0))","v":0},3.9090948956974091E-2]
[106150761,50295,"MERCY HOSPITAL - BAKERSFIELD",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A51,'4. FY 2019-20'!A:A,0)),0)","v":20665719.878131628},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A51,'5. FY 2020-21'!A:A,0)),0)","v":21025510.690069478},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A51,'6. FY 2021-22'!A:A,0)),0)","v":10581613.404229706},1,0,null,52272843.972430818,1,0,null,null,null,20665719.878131628,null,21025510.690069478,null,10581613.404229706,null,52272843.972430818,null,null,{"$f":"IF(ISERROR(VLOOKUP($B51,#REF!,13,0)),0,VLOOKUP($B51,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B51,#REF!,14,0)),0,VLOOKUP($B51,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B51,#REF!,13,0)),0,VLOOKUP($B51,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B51,#REF!,16,0)),0,VLOOKUP($B51,#REF!,16,0))","v":0},1.7410030430083347E-2]
[106344029,50414,"MERCY HOSPITAL - FOLSOM",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A52,'4. FY 2019-20'!A:A,0)),0)","v":2512214.1516932379},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A52,'5. FY 2020-21'!A:A,0)),0)","v":2482019.1859811582},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A52,'6. FY 2021-22'!A:A,0)),0)","v":1243730.6771227252},1,0,null,6237964.0147971213,1,0,null,null,null,2512214.1516932379,null,2482019.1859811582,null,1243730.6771227252,null,6237964.0147971213,null,null,{"$f":"IF(ISERROR(VLOOKUP($B52,#REF!,13,0)),0,VLOOKUP($B52,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B52,#REF!,14,0)),0,VLOOKUP($B52,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B52,#REF!,13,0)),0,VLOOKUP($B52,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B52,#REF!,16,0)),0,VLOOKUP($B52,#REF!,16,0))","v":0},-1.2019264238173448E-2]
[106470871,51319,"MERCY HOSPITAL OF MT. SHASTA",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A53,'4. FY 2019-20'!A:A,0)),0)","v":4321086.6315350654},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A53,'5. FY 2020-21'!A:A,0)),0)","v":4287115.0799630508},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A53,'6. FY 2021-22'!A:A,0)),0)","v":2175834.2577098878},1,0,null,10784035.969208002,1,0,null,null,null,4321086.6315350654,null,4287115.0799630508,null,2175834.2577098878,null,10784035.969208002,null,null,{"$f":"IF(ISERROR(VLOOKUP($B53,#REF!,13,0)),0,VLOOKUP($B53,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B53,#REF!,14,0)),0,VLOOKUP($B53,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B53,#REF!,13,0)),0,VLOOKUP($B53,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B53,#REF!,16,0)),0,VLOOKUP($B53,#REF!,16,0))","v":0},-7.8618075657386644E-3]
[106240942,50444,"MERCY MED CTR MERCED-COMMUNITY CAMPUS",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A54,'4. FY 2019-20'!A:A,0)),0)","v":22330869.491553813},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A54,'5. FY 2020-21'!A:A,0)),0)","v":22581198.952810027},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A54,'6. FY 2021-22'!A:A,0)),0)","v":11648936.571499135},1,0,null,56561005.015862972,1,0,null,null,null,22330869.491553813,null,22581198.952810027,null,11648936.571499135,null,56561005.015862972,null,null,{"$f":"IF(ISERROR(VLOOKUP($B54,#REF!,13,0)),0,VLOOKUP($B54,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B54,#REF!,14,0)),0,VLOOKUP($B54,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B54,#REF!,13,0)),0,VLOOKUP($B54,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B54,#REF!,16,0)),0,VLOOKUP($B54,#REF!,16,0))","v":0},1.1210018550817978E-2]
[106450949,50280,"MERCY MEDICAL CENTER-REDDING",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A55,'4. FY 2019-20'!A:A,0)),0)","v":15992669.784177013},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A55,'5. FY 2020-21'!A:A,0)),0)","v":16301298.050872538},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A55,'6. FY 2021-22'!A:A,0)),0)","v":8575475.9331109785},1,0,null,40869443.768160529,1,0,null,null,null,15992669.784177013,null,16301298.050872538,null,8575475.9331109785,null,40869443.768160529,null,null,{"$f":"IF(ISERROR(VLOOKUP($B55,#REF!,13,0)),0,VLOOKUP($B55,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B55,#REF!,14,0)),0,VLOOKUP($B55,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B55,#REF!,13,0)),0,VLOOKUP($B55,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B55,#REF!,16,0)),0,VLOOKUP($B55,#REF!,16,0))","v":0},1.9298107874451281E-2]
[106340950,50516,"MERCY SAN JUAN HOSPITAL",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A56,'4. FY 2019-20'!A:A,0)),0)","v":34090282.010945879},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A56,'5. FY 2020-21'!A:A,0)),0)","v":36538463.436120465},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A56,'6. FY 2021-22'!A:A,0)),0)","v":18424804.598483127},1,0,null,89053550.045549467,1,0,null,null,null,34090282.010945879,null,36538463.436120465,null,18424804.598483127,null,89053550.045549467,null,null,{"$f":"IF(ISERROR(VLOOKUP($B56,#REF!,13,0)),0,VLOOKUP($B56,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B56,#REF!,14,0)),0,VLOOKUP($B56,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B56,#REF!,13,0)),0,VLOOKUP($B56,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B56,#REF!,16,0)),0,VLOOKUP($B56,#REF!,16,0))","v":0},7.1814642788478905E-2]
[106340951,50590,"METHODIST HOSPITAL OF SACRAMENTO",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A57,'4. FY 2019-20'!A:A,0)),0)","v":21536764.676938068},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A57,'5. FY 2020-21'!A:A,0)),0)","v":22403772.287782907},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A57,'6. FY 2021-22'!A:A,0)),0)","v":11326460.944658857},1,0,null,55266997.90937984,1,0,null,null,null,21536764.676938068,null,22403772.287782907,null,11326460.944658857,null,55266997.90937984,null,null,{"$f":"IF(ISERROR(VLOOKUP($B57,#REF!,13,0)),0,VLOOKUP($B57,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B57,#REF!,14,0)),0,VLOOKUP($B57,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B57,#REF!,13,0)),0,VLOOKUP($B57,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B57,#REF!,16,0)),0,VLOOKUP($B57,#REF!,16,0))","v":0},4.0257096358268046E-2]
[106190568,50116,"NORTHRIDGE HOSPITAL MEDICAL CENTER",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A58,'4. FY 2019-20'!A:A,0)),0)","v":8406480.6471138336},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A58,'5. FY 2020-21'!A:A,0)),0)","v":9126447.0809635408},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A58,'6. FY 2021-22'!A:A,0)),0)","v":4384357.9115574118},1,0,null,21917285.639634788,1,0,null,null,null,8406480.6471138336,null,9126447.0809635408,null,4384357.9115574118,null,21917285.639634788,null,null,{"$f":"IF(ISERROR(VLOOKUP($B58,#REF!,13,0)),0,VLOOKUP($B58,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B58,#REF!,14,0)),0,VLOOKUP($B58,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B58,#REF!,13,0)),0,VLOOKUP($B58,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B58,#REF!,16,0)),0,VLOOKUP($B58,#REF!,16,0))","v":0},8.5644214751971232E-2]
[106410891,50197,"SEQUOIA HOSPITAL",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A59,'4. FY 2019-20'!A:A,0)),0)","v":-5205302.6651433026},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A59,'5. FY 2020-21'!A:A,0)),0)","v":-5579965.3774555661},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A59,'6. FY 2021-22'!A:A,0)),0)","v":-2807832.716861384},0,1,null,-13593100.759460254,0,1,null,null,null,-5205302.6651433026,null,-5579965.3774555661,null,-2807832.716861384,null,-13593100.759460254,null,null,{"$f":"IF(ISERROR(VLOOKUP($B59,#REF!,13,0)),0,VLOOKUP($B59,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B59,#REF!,14,0)),0,VLOOKUP($B59,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B59,#REF!,13,0)),0,VLOOKUP($B59,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B59,#REF!,16,0)),0,VLOOKUP($B59,#REF!,16,0))","v":0},7.1977123409393315E-2]
[106291023,50150,"SIERRA NEVADA MEMORIAL HOSPITAL",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A60,'4. FY 2019-20'!A:A,0)),0)","v":11107526.569482977},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A60,'5. FY 2020-21'!A:A,0)),0)","v":11395197.133602291},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A60,'6. FY 2021-22'!A:A,0)),0)","v":5746790.5060081296},1,0,null,28249514.209093396,1,0,null,null,null,11107526.569482977,null,11395197.133602291,null,5746790.5060081296,null,28249514.209093396,null,null,{"$f":"IF(ISERROR(VLOOKUP($B60,#REF!,13,0)),0,VLOOKUP($B60,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B60,#REF!,14,0)),0,VLOOKUP($B60,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B60,#REF!,13,0)),0,VLOOKUP($B60,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B60,#REF!,16,0)),0,VLOOKUP($B60,#REF!,16,0))","v":0},2.5898705919791917E-2]
[106361339,50129,"ST. BERNARDINE MEDICAL CENTER",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A61,'4. FY 2019-20'!A:A,0)),0)","v":34272035.446903378},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A61,'5. FY 2020-21'!A:A,0)),0)","v":35535155.622037381},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A61,'6. FY 2021-22'!A:A,0)),0)","v":17992011.440014716},1,0,null,87799202.508955479,1,0,null,null,null,34272035.446903378,null,35535155.622037381,null,17992011.440014716,null,87799202.508955479,null,null,{"$f":"IF(ISERROR(VLOOKUP($B61,#REF!,13,0)),0,VLOOKUP($B61,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B61,#REF!,14,0)),0,VLOOKUP($B61,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B61,#REF!,13,0)),0,VLOOKUP($B61,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B61,#REF!,16,0)),0,VLOOKUP($B61,#REF!,16,0))","v":0},3.6855709287851222E-2]
[106521041,50042,"ST. ELIZABETH COMMUNITY HOSPITAL",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A62,'4. FY 2019-20'!A:A,0)),0)","v":10670261.50773927},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A62,'5. FY 2020-21'!A:A,0)),0)","v":10917108.156257503},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A62,'6. FY 2021-22'!A:A,0)),0)","v":5519376.5070135975},1,0,null,27106746.171010368,1,0,null,null,null,10670261.50773927,null,10917108.156257503,null,5519376.5070135975,null,27106746.171010368,null,null,{"$f":"IF(ISERROR(VLOOKUP($B62,#REF!,13,0)),0,VLOOKUP($B62,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B62,#REF!,14,0)),0,VLOOKUP($B62,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B62,#REF!,13,0)),0,VLOOKUP($B62,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B62,#REF!,16,0)),0,VLOOKUP($B62,#REF!,16,0))","v":0},2.3134076736469087E-2]
[106380960,50152,"ST. FRANCIS MEMORIAL HOSPITAL",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A63,'4. FY 2019-20'!A:A,0)),0)","v":1721970.2080975939},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A63,'5. FY 2020-21'!A:A,0)),0)","v":1815272.6491291337},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A63,'6. FY 2021-22'!A:A,0)),0)","v":942976.10638569482},1,0,null,4480218.9636124223,1,0,null,null,null,1721970.2080975939,null,1815272.6491291337,null,942976.10638569482,null,4480218.9636124223,null,null,{"$f":"IF(ISERROR(VLOOKUP($B63,#REF!,13,0)),0,VLOOKUP($B63,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B63,#REF!,14,0)),0,VLOOKUP($B63,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B63,#REF!,13,0)),0,VLOOKUP($B63,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B63,#REF!,16,0)),0,VLOOKUP($B63,#REF!,16,0))","v":0},5.418353964126877E-2]
[106560508,50616,"ST. JOHN'S PLEASANT VALLEY HOSPITAL",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A64,'4. FY 2019-20'!A:A,0)),0)","v":2994064.1169368876},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A64,'5. FY 2020-21'!A:A,0)),0)","v":2779492.491946917},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A64,'6. FY 2021-22'!A:A,0)),0)","v":1457489.6092655938},1,0,null,7231046.2181493985,1,0,null,null,null,2994064.1169368876,null,2779492.491946917,null,1457489.6092655938,null,7231046.2181493985,null,null,{"$f":"IF(ISERROR(VLOOKUP($B64,#REF!,13,0)),0,VLOOKUP($B64,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B64,#REF!,14,0)),0,VLOOKUP($B64,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B64,#REF!,13,0)),0,VLOOKUP($B64,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B64,#REF!,16,0)),0,VLOOKUP($B64,#REF!,16,0))","v":0},-7.1665674684846289E-2]
[106560529,50082,"ST. JOHN'S REGIONAL MEDICAL CENTER",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A65,'4. FY 2019-20'!A:A,0)),0)","v":13871511.091300927},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A65,'5. FY 2020-21'!A:A,0)),0)","v":15044111.615492761},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A65,'6. FY 2021-22'!A:A,0)),0)","v":7642241.9155349992},1,0,null,36557864.622328684,1,0,null,null,null,13871511.091300927,null,15044111.615492761,null,7642241.9155349992,null,36557864.622328684,null,null,{"$f":"IF(ISERROR(VLOOKUP($B65,#REF!,13,0)),0,VLOOKUP($B65,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B65,#REF!,14,0)),0,VLOOKUP($B65,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B65,#REF!,13,0)),0,VLOOKUP($B65,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B65,#REF!,16,0)),0,VLOOKUP($B65,#REF!,16,0))","v":0},8.4533005558939639E-2]
[106391042,50084,"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A66,'4. FY 2019-20'!A:A,0)),0)","v":29425707.842999566},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A66,'5. FY 2020-21'!A:A,0)),0)","v":30841110.545693301},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A66,'6. FY 2021-22'!A:A,0)),0)","v":15684087.619654655},1,0,null,75950906.008347526,1,0,null,null,null,29425707.842999566,null,30841110.545693301,null,15684087.619654655,null,75950906.008347526,null,null,{"$f":"IF(ISERROR(VLOOKUP($B66,#REF!,13,0)),0,VLOOKUP($B66,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B66,#REF!,14,0)),0,VLOOKUP($B66,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B66,#REF!,13,0)),0,VLOOKUP($B66,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B66,#REF!,16,0)),0,VLOOKUP($B66,#REF!,16,0))","v":0},4.8100888863764797E-2]
[106190053,50191,"ST. MARY MEDICAL CENTER",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A67,'4. FY 2019-20'!A:A,0)),0)","v":34023330.003351614},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A67,'5. FY 2020-21'!A:A,0)),0)","v":36823958.592743754},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A67,'6. FY 2021-22'!A:A,0)),0)","v":18443062.815542184},1,0,null,89290351.411637545,1,0,null,null,null,34023330.003351614,null,36823958.592743754,null,18443062.815542184,null,89290351.411637545,null,null,{"$f":"IF(ISERROR(VLOOKUP($B67,#REF!,13,0)),0,VLOOKUP($B67,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B67,#REF!,14,0)),0,VLOOKUP($B67,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B67,#REF!,13,0)),0,VLOOKUP($B67,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B67,#REF!,16,0)),0,VLOOKUP($B67,#REF!,16,0))","v":0},8.2314946512180104E-2]
[106380965,50457,"ST. MARY'S MEDICAL CENTER-SAN FRANCISCO",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A68,'4. FY 2019-20'!A:A,0)),0)","v":-3470970.6688152216},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A68,'5. FY 2020-21'!A:A,0)),0)","v":-3690494.2270944901},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A68,'6. FY 2021-22'!A:A,0)),0)","v":-1808793.1596772941},0,1,null,-8970258.0555870049,0,1,null,null,null,-3470970.6688152216,null,-3690494.2270944901,null,-1808793.1596772941,null,-8970258.0555870049,null,null,{"$f":"IF(ISERROR(VLOOKUP($B68,#REF!,13,0)),0,VLOOKUP($B68,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B68,#REF!,14,0)),0,VLOOKUP($B68,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B68,#REF!,13,0)),0,VLOOKUP($B68,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B68,#REF!,16,0)),0,VLOOKUP($B68,#REF!,16,0))","v":0},6.3245581488650393E-2]
[106571086,50127,"WOODLAND MEMORIAL HOSPITAL",3,"DIGNITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A69,'4. FY 2019-20'!A:A,0)),0)","v":6670111.3640042879},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A69,'5. FY 2020-21'!A:A,0)),0)","v":6412614.5290625654},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A69,'6. FY 2021-22'!A:A,0)),0)","v":3318743.0017115837},1,0,null,16401468.894778438,1,0,null,null,null,6670111.3640042879,null,6412614.5290625654,null,3318743.0017115837,null,16401468.894778438,null,null,{"$f":"IF(ISERROR(VLOOKUP($B69,#REF!,13,0)),0,VLOOKUP($B69,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B69,#REF!,14,0)),0,VLOOKUP($B69,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B69,#REF!,13,0)),0,VLOOKUP($B69,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B69,#REF!,16,0)),0,VLOOKUP($B69,#REF!,16,0))","v":0},-3.8604578078159493E-2]
[null,null,null,4,"SYSTEM TOTAL",{"$f":"SUM(F42:F69)","v":485170703.27769673},{"$f":"SUM(G42:G69)","v":26},{"$f":"SUM(H42:H69)","v":2},{"$f":"IF(F70<0,1,0)","v":0},{"$f":"SUM(J42:J69)","v":507597866.00359613},{"$f":"SUM(K42:K69)","v":26},{"$f":"SUM(L42:L69)","v":2},{"$f":"IF(J70<0,1,0)","v":0},{"$f":"SUM(N42:N69)","v":257257108.82901567},{"$f":"SUM(O42:O69)","v":26},{"$f":"SUM(P42:P69)","v":2},{"$f":"IF(N70<0,1,0)","v":0},{"$f":"SUM(R42:R69)","v":1250025678.1103089},{"$f":"SUM(S42:S69)","v":26},{"$f":"SUM(T42:T69)","v":2},{"$f":"IF(R70<0,1,0)","v":0},null,null,{"$f":"SUM(X42:X69)","v":485170703.27769673},{"$f":"IF(I70=0,0,F70)","v":0},{"$f":"SUM(Z42:Z69)","v":507597866.00359613},{"$f":"IF(M70=0,0,J70)","v":0},{"$f":"SUM(AB42:AB69)","v":257257108.82901567},{"$f":"IF(Q70=0,0,N70)","v":0},null,{"$f":"IF(U70=0,0,R70)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B70,#REF!,13,0)),0,VLOOKUP($B70,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B70,#REF!,14,0)),0,VLOOKUP($B70,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B70,#REF!,13,0)),0,VLOOKUP($B70,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B70,#REF!,16,0)),0,VLOOKUP($B70,#REF!,16,0))","v":0},4.6225302917894409E-2]
[106190555,50625,"CEDARS-SINAI MEDICAL CENTER",3,"CEDARS-SINAI",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A71,'4. FY 2019-20'!A:A,0)),0)","v":-2077395.4379620701},{"$f":"IF(F71>0,1,0)","v":0},{"$f":"IF(F71<0,1,0)","v":1},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A71,'5. FY 2020-21'!A:A,0)),0)","v":-1459568.9057565331},{"$f":"IF(J71>0,1,0)","v":0},{"$f":"IF(J71<0,1,0)","v":1},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A71,'6. FY 2021-22'!A:A,0)),0)","v":-932530.32464438677},{"$f":"IF(N71>0,1,0)","v":0},{"$f":"IF(N71<0,1,0)","v":1},null,{"$f":"F71+J71+N71","v":-4469494.66836299},{"$f":"IF(R71>0,1,0)","v":0},{"$f":"IF(R71<0,1,0)","v":1},null,null,null,{"$f":"F71","v":-2077395.4379620701},null,{"$f":"J71","v":-1459568.9057565331},null,{"$f":"N71","v":-932530.32464438677},null,{"$f":"R71","v":-4469494.66836299},null,null,{"$f":"IF(ISERROR(VLOOKUP($B71,#REF!,13,0)),0,VLOOKUP($B71,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B71,#REF!,14,0)),0,VLOOKUP($B71,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B71,#REF!,13,0)),0,VLOOKUP($B71,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B71,#REF!,16,0)),0,VLOOKUP($B71,#REF!,16,0))","v":0},-0.29740439442363764]
[106190422,50351,"TORRANCE MEMORIAL MEDICAL CENTER",3,"TORRANCE HOSPITAL ASSOCIATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A72,'4. FY 2019-20'!A:A,0)),0)","v":-10807748.572121549},{"$f":"IF(F72>0,1,0)","v":0},{"$f":"IF(F72<0,1,0)","v":1},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A72,'5. FY 2020-21'!A:A,0)),0)","v":-10579351.638159521},{"$f":"IF(J72>0,1,0)","v":0},{"$f":"IF(J72<0,1,0)","v":1},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A72,'6. FY 2021-22'!A:A,0)),0)","v":-5623042.0329725221},{"$f":"IF(N72>0,1,0)","v":0},{"$f":"IF(N72<0,1,0)","v":1},null,{"$f":"F72+J72+N72","v":-27010142.243253592},{"$f":"IF(R72>0,1,0)","v":0},{"$f":"IF(R72<0,1,0)","v":1},null,null,null,{"$f":"F72","v":-10807748.572121549},null,{"$f":"J72","v":-10579351.638159521},null,{"$f":"N72","v":-5623042.0329725221},null,{"$f":"R72","v":-27010142.243253592},null,null,{"$f":"IF(ISERROR(VLOOKUP($B72,#REF!,13,0)),0,VLOOKUP($B72,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B72,#REF!,14,0)),0,VLOOKUP($B72,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B72,#REF!,13,0)),0,VLOOKUP($B72,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B72,#REF!,16,0)),0,VLOOKUP($B72,#REF!,16,0))","v":0},{"$f":"(J72-F72)/F72","v":-2.1132702379029752E-2}]
[106190500,50740,"MARINA DEL REY HOSPITAL",3,"CEDARS-SINAI",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A73,'4. FY 2019-20'!A:A,0)),0)","v":-1735837.7586200656},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A73,'5. FY 2020-21'!A:A,0)),0)","v":-1832000.1225459496},{"$f":"IF(J73>0,1,0)","v":0},{"$f":"IF(J73<0,1,0)","v":1},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A73,'6. FY 2021-22'!A:A,0)),0)","v":-922628.19588009478},{"$f":"IF(N73>0,1,0)","v":0},{"$f":"IF(N73<0,1,0)","v":1},null,-4490466.0770461103,0,1,null,null,null,-1735837.7586200656,null,-1832000.1225459496,null,-922628.19588009478,null,-4490466.0770461103,null,null,{"$f":"IF(ISERROR(VLOOKUP($B73,#REF!,13,0)),0,VLOOKUP($B73,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B73,#REF!,14,0)),0,VLOOKUP($B73,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B73,#REF!,13,0)),0,VLOOKUP($B73,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B73,#REF!,16,0)),0,VLOOKUP($B73,#REF!,16,0))","v":0},5.5398244132176241E-2]
[null,null,null,32,"SYSTEM TOTAL",{"$f":"SUM(F71:F73)","v":-14620981.768703684},{"$f":"SUM(G71:G73)","v":0},{"$f":"SUM(H71:H73)","v":3},{"$f":"IF(F74<0,1,0)","v":1},{"$f":"SUM(J71:J73)","v":-13870920.666462004},{"$f":"SUM(K71:K73)","v":0},{"$f":"SUM(L71:L73)","v":3},{"$f":"IF(J74<0,1,0)","v":1},{"$f":"SUM(N71:N73)","v":-7478200.5534970034},{"$f":"SUM(O71:O73)","v":0},{"$f":"SUM(P71:P73)","v":3},{"$f":"IF(N74<0,1,0)","v":1},{"$f":"SUM(R71:R73)","v":-35970102.98866269},{"$f":"SUM(S71:S73)","v":0},{"$f":"SUM(T71:T73)","v":3},{"$f":"IF(R74<0,1,0)","v":1},null,null,null,{"$f":"IF(I74=0,0,F74)","v":-14620981.768703684},null,{"$f":"IF(M74=0,0,J74)","v":-13870920.666462004},null,{"$f":"IF(Q74=0,0,N74)","v":-7478200.5534970034},null,{"$f":"IF(U74=0,0,R74)","v":-35970102.98866269},null,{"$f":"IF(ISERROR(VLOOKUP($B74,#REF!,13,0)),0,VLOOKUP($B74,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B74,#REF!,14,0)),0,VLOOKUP($B74,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B74,#REF!,13,0)),0,VLOOKUP($B74,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B74,#REF!,16,0)),0,VLOOKUP($B74,#REF!,16,0))","v":0},-5.1300324021140029E-2]
[106190636,50382,"CITRUS VALLEY MEDICAL CENTER-QV CAMPUS",3,"EMANATE HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A75,'4. FY 2019-20'!A:A,0)),0)","v":48425788.809696816},{"$f":"IF(F75>0,1,0)","v":1},{"$f":"IF(F75<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A75,'5. FY 2020-21'!A:A,0)),0)","v":51780820.970994145},{"$f":"IF(J75>0,1,0)","v":1},{"$f":"IF(J75<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A75,'6. FY 2021-22'!A:A,0)),0)","v":26024502.924640283},{"$f":"IF(N75>0,1,0)","v":1},{"$f":"IF(N75<0,1,0)","v":0},null,{"$f":"F75+J75+N75","v":126231112.70533125},{"$f":"IF(R75>0,1,0)","v":1},{"$f":"IF(R75<0,1,0)","v":0},null,null,null,{"$f":"F75","v":48425788.809696816},null,{"$f":"J75","v":51780820.970994145},null,{"$f":"N75","v":26024502.924640283},null,{"$f":"R75","v":126231112.70533125},null,null,{"$f":"IF(ISERROR(VLOOKUP($B75,#REF!,13,0)),0,VLOOKUP($B75,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B75,#REF!,14,0)),0,VLOOKUP($B75,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B75,#REF!,13,0)),0,VLOOKUP($B75,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B75,#REF!,16,0)),0,VLOOKUP($B75,#REF!,16,0))","v":0},6.9281931048803369E-2]
[106190298,50597,"FOOTHILL PRESBYTERIAN HOSPITAL",3,"EMANATE HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A76,'4. FY 2019-20'!A:A,0)),0)","v":6393746.5054124892},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A76,'5. FY 2020-21'!A:A,0)),0)","v":6617558.6801945334},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A76,'6. FY 2021-22'!A:A,0)),0)","v":3334007.908136942},1,0,null,16345313.093743965,1,0,null,null,null,6393746.5054124892,null,6617558.6801945334,null,3334007.908136942,null,16345313.093743965,null,null,{"$f":"IF(ISERROR(VLOOKUP($B76,#REF!,13,0)),0,VLOOKUP($B76,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B76,#REF!,14,0)),0,VLOOKUP($B76,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B76,#REF!,13,0)),0,VLOOKUP($B76,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B76,#REF!,16,0)),0,VLOOKUP($B76,#REF!,16,0))","v":0},3.5004855852915163E-2]
[null,null,null,5,"SYSTEM TOTAL",{"$f":"SUM(F75:F76)","v":54819535.315109305},2,0,{"$f":"IF(F77<0,1,0)","v":0},58398379.651188679,2,0,{"$f":"IF(J77<0,1,0)","v":0},29358510.832777224,2,0,{"$f":"IF(N77<0,1,0)","v":0},142576425.79907522,2,0,{"$f":"IF(R77<0,1,0)","v":0},null,null,null,{"$f":"IF(I77=0,0,F77)","v":0},null,{"$f":"IF(M77=0,0,J77)","v":0},null,{"$f":"IF(Q77=0,0,N77)","v":0},null,{"$f":"IF(U77=0,0,R77)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B77,#REF!,13,0)),0,VLOOKUP($B77,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B77,#REF!,14,0)),0,VLOOKUP($B77,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B77,#REF!,13,0)),0,VLOOKUP($B77,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B77,#REF!,16,0)),0,VLOOKUP($B77,#REF!,16,0))","v":0},{"$f":"(J77-F77)/F77","v":6.5284105666123304E-2}]
[106301155,50543,"COLLEGE HOSPITAL COSTA MESA",3,"COLLEGE HEALTH ENTERPRISES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A78,'4. FY 2019-20'!A:A,0)),0)","v":32854027.638991289},{"$f":"IF(F78>0,1,0)","v":1},{"$f":"IF(F78<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A78,'5. FY 2020-21'!A:A,0)),0)","v":34304632.45829317},{"$f":"IF(J78>0,1,0)","v":1},{"$f":"IF(J78<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A78,'6. FY 2021-22'!A:A,0)),0)","v":17445194.531045377},{"$f":"IF(N78>0,1,0)","v":1},{"$f":"IF(N78<0,1,0)","v":0},null,{"$f":"F78+J78+N78","v":84603854.628329843},{"$f":"IF(R78>0,1,0)","v":1},{"$f":"IF(R78<0,1,0)","v":0},null,null,null,{"$f":"F78","v":32854027.638991289},null,{"$f":"J78","v":34304632.45829317},null,{"$f":"N78","v":17445194.531045377},null,{"$f":"R78","v":84603854.628329843},null,null,{"$f":"IF(ISERROR(VLOOKUP($B78,#REF!,13,0)),0,VLOOKUP($B78,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B78,#REF!,14,0)),0,VLOOKUP($B78,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B78,#REF!,13,0)),0,VLOOKUP($B78,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B78,#REF!,16,0)),0,VLOOKUP($B78,#REF!,16,0))","v":0},4.4153028518801679E-2]
[106190854,50644,"COLLEGE MEDICAL CENTER - HAWTHORNE CAMPUS",3,"COLLEGE HEALTH ENTERPRISES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A79,'4. FY 2019-20'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A79,'5. FY 2020-21'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A79,'6. FY 2021-22'!A:A,0)),0)","v":0},0,0,null,0,0,0,null,null,null,0,null,0,null,0,null,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($B79,#REF!,13,0)),0,VLOOKUP($B79,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B79,#REF!,14,0)),0,VLOOKUP($B79,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B79,#REF!,13,0)),0,VLOOKUP($B79,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B79,#REF!,16,0)),0,VLOOKUP($B79,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[106190587,50277,"COLLEGE MEDICAL CENTER LONG BEACH",3,"COLLEGE HEALTH ENTERPRISES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A80,'4. FY 2019-20'!A:A,0)),0)","v":42708108.18471922},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A80,'5. FY 2020-21'!A:A,0)),0)","v":43585054.854597092},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A80,'6. FY 2021-22'!A:A,0)),0)","v":22336882.946597844},1,0,null,108630045.98591416,1,0,null,null,null,42708108.18471922,null,43585054.854597092,null,22336882.946597844,null,108630045.98591416,null,null,{"$f":"IF(ISERROR(VLOOKUP($B80,#REF!,13,0)),0,VLOOKUP($B80,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B80,#REF!,14,0)),0,VLOOKUP($B80,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B80,#REF!,13,0)),0,VLOOKUP($B80,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B80,#REF!,16,0)),0,VLOOKUP($B80,#REF!,16,0))","v":0},2.0533493688948735E-2]
[null,null,null,6,"SYSTEM TOTAL",{"$f":"SUM(F78:F80)","v":75562135.823710501},2,0,{"$f":"IF(F81<0,1,0)","v":0},77889687.312890261,2,0,{"$f":"IF(J81<0,1,0)","v":0},39782077.477643222,2,0,{"$f":"IF(N81<0,1,0)","v":0},193233900.61424398,2,0,{"$f":"IF(R81<0,1,0)","v":0},null,null,null,{"$f":"IF(I81=0,0,F81)","v":0},null,{"$f":"IF(M81=0,0,J81)","v":0},null,{"$f":"IF(Q81=0,0,N81)","v":0},null,{"$f":"IF(U81=0,0,R81)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B81,#REF!,13,0)),0,VLOOKUP($B81,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B81,#REF!,14,0)),0,VLOOKUP($B81,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B81,#REF!,13,0)),0,VLOOKUP($B81,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B81,#REF!,16,0)),0,VLOOKUP($B81,#REF!,16,0))","v":0},3.0803145832325747E-2]
[106364430,50298,"BARSTOW COMMUNITY HOSPITAL",3,"COMMUNITY HEALTH SYSTEMS INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A82,'4. FY 2019-20'!A:A,0)),0)","v":10866651.390871074},{"$f":"IF(F82>0,1,0)","v":1},{"$f":"IF(F82<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A82,'5. FY 2020-21'!A:A,0)),0)","v":11205579.554783601},{"$f":"IF(J82>0,1,0)","v":1},{"$f":"IF(J82<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A82,'6. FY 2021-22'!A:A,0)),0)","v":5602929.2560987789},{"$f":"IF(N82>0,1,0)","v":1},{"$f":"IF(N82<0,1,0)","v":0},null,{"$f":"F82+J82+N82","v":27675160.201753452},{"$f":"IF(R82>0,1,0)","v":1},{"$f":"IF(R82<0,1,0)","v":0},null,null,null,{"$f":"F82","v":10866651.390871074},null,{"$f":"J82","v":11205579.554783601},null,{"$f":"N82","v":5602929.2560987789},null,{"$f":"R82","v":27675160.201753452},null,null,{"$f":"IF(ISERROR(VLOOKUP($B82,#REF!,13,0)),0,VLOOKUP($B82,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B82,#REF!,14,0)),0,VLOOKUP($B82,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B82,#REF!,13,0)),0,VLOOKUP($B82,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B82,#REF!,16,0)),0,VLOOKUP($B82,#REF!,16,0))","v":0},3.1189752180442284E-2]
[106444013,50194,"WATSONVILLE COMMUNITY HOSPITAL",3,"COMMUNITY HEALTH SYSTEMS INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A83,'4. FY 2019-20'!A:A,0)),0)","v":14893863.088487305},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A83,'5. FY 2020-21'!A:A,0)),0)","v":15688502.52712976},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A83,'6. FY 2021-22'!A:A,0)),0)","v":7934041.9995858381},1,0,null,38516407.615202904,1,0,null,null,null,14893863.088487305,null,15688502.52712976,null,7934041.9995858381,null,38516407.615202904,null,null,{"$f":"IF(ISERROR(VLOOKUP($B83,#REF!,13,0)),0,VLOOKUP($B83,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B83,#REF!,14,0)),0,VLOOKUP($B83,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B83,#REF!,13,0)),0,VLOOKUP($B83,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B83,#REF!,16,0)),0,VLOOKUP($B83,#REF!,16,0))","v":0},5.3353480821016652E-2]
[null,null,null,7,"SYSTEM TOTAL",{"$f":"SUM(F82:F83)","v":25760514.479358379},2,0,{"$f":"IF(F84<0,1,0)","v":0},26894082.081913359,2,0,{"$f":"IF(J84<0,1,0)","v":0},13536971.255684618,2,0,{"$f":"IF(N84<0,1,0)","v":0},66191567.816956356,2,0,{"$f":"IF(R84<0,1,0)","v":0},null,null,null,{"$f":"IF(I84=0,0,F84)","v":0},null,{"$f":"IF(M84=0,0,J84)","v":0},null,{"$f":"IF(Q84=0,0,N84)","v":0},null,{"$f":"IF(U84=0,0,R84)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B84,#REF!,13,0)),0,VLOOKUP($B84,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B84,#REF!,14,0)),0,VLOOKUP($B84,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B84,#REF!,13,0)),0,VLOOKUP($B84,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B84,#REF!,16,0)),0,VLOOKUP($B84,#REF!,16,0))","v":0},4.4004074664863398E-2]
[106100005,50492,"COMMUNITY MEDICAL CENTER - CLOVIS",3,"COMMUNITY MEDICAL CENTERS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A85,'4. FY 2019-20'!A:A,0)),0)","v":19962944.023704607},{"$f":"IF(F85>0,1,0)","v":1},{"$f":"IF(F85<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A85,'5. FY 2020-21'!A:A,0)),0)","v":20719853.132615946},{"$f":"IF(J85>0,1,0)","v":1},{"$f":"IF(J85<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A85,'6. FY 2021-22'!A:A,0)),0)","v":10543635.549970794},{"$f":"IF(N85>0,1,0)","v":1},{"$f":"IF(N85<0,1,0)","v":0},null,{"$f":"F85+J85+N85","v":51226432.706291348},{"$f":"IF(R85>0,1,0)","v":1},{"$f":"IF(R85<0,1,0)","v":0},null,null,null,{"$f":"F85","v":19962944.023704607},null,{"$f":"J85","v":20719853.132615946},null,{"$f":"N85","v":10543635.549970794},null,{"$f":"R85","v":51226432.706291348},null,null,{"$f":"IF(ISERROR(VLOOKUP($B85,#REF!,13,0)),0,VLOOKUP($B85,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B85,#REF!,14,0)),0,VLOOKUP($B85,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B85,#REF!,13,0)),0,VLOOKUP($B85,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B85,#REF!,16,0)),0,VLOOKUP($B85,#REF!,16,0))","v":0},3.791570562000085E-2]
[106100717,50060,"COMMUNITY REGIONAL MED CTR-FRESNO",3,"COMMUNITY MEDICAL CENTERS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A86,'4. FY 2019-20'!A:A,0)),0)","v":128873004.62244767},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A86,'5. FY 2020-21'!A:A,0)),0)","v":137345599.37057701},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A86,'6. FY 2021-22'!A:A,0)),0)","v":69719993.986376405},1,0,null,335938597.97940111,1,0,null,null,null,128873004.62244767,null,137345599.37057701,null,69719993.986376405,null,335938597.97940111,null,null,{"$f":"IF(ISERROR(VLOOKUP($B86,#REF!,13,0)),0,VLOOKUP($B86,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B86,#REF!,14,0)),0,VLOOKUP($B86,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B86,#REF!,13,0)),0,VLOOKUP($B86,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B86,#REF!,16,0)),0,VLOOKUP($B86,#REF!,16,0))","v":0},6.5743751167678943E-2]
[106105029,50732,"FRESNO HEART HOSPITAL",3,"COMMUNITY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A87,'4. FY 2019-20'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A87,'5. FY 2020-21'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A87,'6. FY 2021-22'!A:A,0)),0)","v":0},0,0,null,0,0,0,null,null,null,0,null,0,null,0,null,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($B87,#REF!,13,0)),0,VLOOKUP($B87,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B87,#REF!,14,0)),0,VLOOKUP($B87,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B87,#REF!,13,0)),0,VLOOKUP($B87,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B87,#REF!,16,0)),0,VLOOKUP($B87,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[null,null,null,8,"SYSTEM TOTAL",{"$f":"SUM(F85:F87)","v":148835948.64615229},{"$f":"SUM(G85:G87)","v":2},{"$f":"SUM(H85:H87)","v":0},{"$f":"IF(F88<0,1,0)","v":0},{"$f":"SUM(J85:J87)","v":158065452.50319296},{"$f":"SUM(K85:K87)","v":2},{"$f":"SUM(L85:L87)","v":0},{"$f":"IF(J88<0,1,0)","v":0},{"$f":"SUM(N85:N87)","v":80263629.536347196},{"$f":"SUM(O85:O87)","v":2},{"$f":"SUM(P85:P87)","v":0},{"$f":"IF(N88<0,1,0)","v":0},{"$f":"SUM(R85:R87)","v":387165030.68569243},{"$f":"SUM(S85:S87)","v":2},{"$f":"SUM(T85:T87)","v":0},{"$f":"IF(R88<0,1,0)","v":0},null,null,null,{"$f":"IF(I88=0,0,F88)","v":0},null,{"$f":"IF(M88=0,0,J88)","v":0},null,{"$f":"IF(Q88=0,0,N88)","v":0},null,{"$f":"IF(U88=0,0,R88)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B88,#REF!,13,0)),0,VLOOKUP($B88,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B88,#REF!,14,0)),0,VLOOKUP($B88,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B88,#REF!,13,0)),0,VLOOKUP($B88,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B88,#REF!,16,0)),0,VLOOKUP($B88,#REF!,16,0))","v":0},6.2011254276903315E-2]
[106560473,50394,"COMMUNITY MEM HOSP - SAN BUENAVENTURA",3,"COMMUNITY MEMORIAL HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A89,'4. FY 2019-20'!A:A,0)),0)","v":6295584.8424389549},{"$f":"IF(F89>0,1,0)","v":1},{"$f":"IF(F89<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A89,'5. FY 2020-21'!A:A,0)),0)","v":6318195.8495338634},{"$f":"IF(J89>0,1,0)","v":1},{"$f":"IF(J89<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A89,'6. FY 2021-22'!A:A,0)),0)","v":3090891.5414773859},{"$f":"IF(N89>0,1,0)","v":1},{"$f":"IF(N89<0,1,0)","v":0},null,{"$f":"F89+J89+N89","v":15704672.233450204},{"$f":"IF(R89>0,1,0)","v":1},{"$f":"IF(R89<0,1,0)","v":0},null,null,null,{"$f":"F89","v":6295584.8424389549},null,{"$f":"J89","v":6318195.8495338634},null,{"$f":"N89","v":3090891.5414773859},null,{"$f":"R89","v":15704672.233450204},null,null,{"$f":"IF(ISERROR(VLOOKUP($B89,#REF!,13,0)),0,VLOOKUP($B89,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B89,#REF!,14,0)),0,VLOOKUP($B89,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B89,#REF!,13,0)),0,VLOOKUP($B89,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B89,#REF!,16,0)),0,VLOOKUP($B89,#REF!,16,0))","v":0},3.5915657815436316E-3]
[106560501,50046,"OJAI VALLEY COMMUNITY HOSPITAL",3,"COMMUNITY MEMORIAL HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A90,'4. FY 2019-20'!A:A,0)),0)","v":1695322.4344691397},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A90,'5. FY 2020-21'!A:A,0)),0)","v":1700355.5894703963},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A90,'6. FY 2021-22'!A:A,0)),0)","v":860940.84032601793},1,0,null,4256618.8642655537,1,0,null,null,null,1695322.4344691397,null,1700355.5894703963,null,860940.84032601793,null,4256618.8642655537,null,null,{"$f":"IF(ISERROR(VLOOKUP($B90,#REF!,13,0)),0,VLOOKUP($B90,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B90,#REF!,14,0)),0,VLOOKUP($B90,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B90,#REF!,13,0)),0,VLOOKUP($B90,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B90,#REF!,16,0)),0,VLOOKUP($B90,#REF!,16,0))","v":0},2.9688482255192114E-3]
[null,null,null,9,"SYSTEM TOTAL",{"$f":"SUM(F89:F90)","v":7990907.2769080941},{"$f":"SUM(G89:G90)","v":2},{"$f":"SUM(H89:H90)","v":0},{"$f":"IF(F91<0,1,0)","v":0},{"$f":"SUM(J89:J90)","v":8018551.4390042592},{"$f":"SUM(K89:K90)","v":2},{"$f":"SUM(L89:L90)","v":0},{"$f":"IF(J91<0,1,0)","v":0},{"$f":"SUM(N89:N90)","v":3951832.3818034036},{"$f":"SUM(O89:O90)","v":2},{"$f":"SUM(P89:P90)","v":0},{"$f":"IF(N91<0,1,0)","v":0},{"$f":"SUM(R89:R90)","v":19961291.097715758},{"$f":"SUM(S89:S90)","v":2},{"$f":"SUM(T89:T90)","v":0},{"$f":"IF(R91<0,1,0)","v":0},null,null,null,{"$f":"IF(I91=0,0,F91)","v":0},null,{"$f":"IF(M91=0,0,J91)","v":0},null,{"$f":"IF(Q91=0,0,N91)","v":0},null,{"$f":"IF(U91=0,0,R91)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B91,#REF!,13,0)),0,VLOOKUP($B91,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B91,#REF!,14,0)),0,VLOOKUP($B91,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B91,#REF!,13,0)),0,VLOOKUP($B91,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B91,#REF!,16,0)),0,VLOOKUP($B91,#REF!,16,0))","v":0},3.459452242181619E-3]
[106420483,50357,"GOLETA VALLEY COTTAGE HOSPITAL",3,"COTTAGE HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A92,'4. FY 2019-20'!A:A,0)),0)","v":3431443.6452569216},{"$f":"IF(F92>0,1,0)","v":1},{"$f":"IF(F92<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A92,'5. FY 2020-21'!A:A,0)),0)","v":3411112.5889454852},{"$f":"IF(J92>0,1,0)","v":1},{"$f":"IF(J92<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A92,'6. FY 2021-22'!A:A,0)),0)","v":1764242.8493364528},{"$f":"IF(N92>0,1,0)","v":1},{"$f":"IF(N92<0,1,0)","v":0},null,{"$f":"F92+J92+N92","v":8606799.0835388601},{"$f":"IF(R92>0,1,0)","v":1},{"$f":"IF(R92<0,1,0)","v":0},null,null,null,{"$f":"F92","v":3431443.6452569216},null,{"$f":"J92","v":3411112.5889454852},null,{"$f":"N92","v":1764242.8493364528},null,{"$f":"R92","v":8606799.0835388601},null,null,{"$f":"IF(ISERROR(VLOOKUP($B92,#REF!,13,0)),0,VLOOKUP($B92,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B92,#REF!,14,0)),0,VLOOKUP($B92,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B92,#REF!,13,0)),0,VLOOKUP($B92,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B92,#REF!,16,0)),0,VLOOKUP($B92,#REF!,16,0))","v":0},-5.9249279350802866E-3]
[106420514,50396,"SANTA BARBARA COTTAGE HOSPITAL",3,"COTTAGE HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A93,'4. FY 2019-20'!A:A,0)),0)","v":18697858.787540101},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A93,'5. FY 2020-21'!A:A,0)),0)","v":19537212.148479171},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A93,'6. FY 2021-22'!A:A,0)),0)","v":9991838.8870232925},1,0,null,48226909.823042564,1,0,null,null,null,18697858.787540101,null,19537212.148479171,null,9991838.8870232925,null,48226909.823042564,null,null,{"$f":"IF(ISERROR(VLOOKUP($B93,#REF!,13,0)),0,VLOOKUP($B93,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B93,#REF!,14,0)),0,VLOOKUP($B93,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B93,#REF!,13,0)),0,VLOOKUP($B93,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B93,#REF!,16,0)),0,VLOOKUP($B93,#REF!,16,0))","v":0},4.4890346561949637E-2]
[106420522,50478,"SANTA YNEZ VALLEY COTTAGE HOSPITAL",3,"COTTAGE HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A94,'4. FY 2019-20'!A:A,0)),0)","v":952395.35548510158},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A94,'5. FY 2020-21'!A:A,0)),0)","v":943728.22813481337},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A94,'6. FY 2021-22'!A:A,0)),0)","v":479754.07671197125},1,0,null,2375877.6603318863,1,0,null,null,null,952395.35548510158,null,943728.22813481337,null,479754.07671197125,null,2375877.6603318863,null,null,{"$f":"IF(ISERROR(VLOOKUP($B94,#REF!,13,0)),0,VLOOKUP($B94,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B94,#REF!,14,0)),0,VLOOKUP($B94,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B94,#REF!,13,0)),0,VLOOKUP($B94,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B94,#REF!,16,0)),0,VLOOKUP($B94,#REF!,16,0))","v":0},-9.1003460909084531E-3]
[null,null,null,10,"SYSTEM TOTAL",{"$f":"SUM(F92:F94)","v":23081697.788282122},{"$f":"SUM(G92:G94)","v":3},{"$f":"SUM(H92:H94)","v":0},{"$f":"IF(F95<0,1,0)","v":0},{"$f":"SUM(J92:J94)","v":23892052.965559471},{"$f":"SUM(K92:K94)","v":3},{"$f":"SUM(L92:L94)","v":0},{"$f":"IF(J95<0,1,0)","v":0},{"$f":"SUM(N92:N94)","v":12235835.813071717},{"$f":"SUM(O92:O94)","v":3},{"$f":"SUM(P92:P94)","v":0},{"$f":"IF(N95<0,1,0)","v":0},{"$f":"SUM(R92:R94)","v":59209586.566913307},{"$f":"SUM(S92:S94)","v":3},{"$f":"SUM(T92:T94)","v":0},{"$f":"IF(R95<0,1,0)","v":0},null,null,null,{"$f":"IF(I95=0,0,F95)","v":0},null,{"$f":"IF(M95=0,0,J95)","v":0},null,{"$f":"IF(Q95=0,0,N95)","v":0},null,{"$f":"IF(U95=0,0,R95)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B95,#REF!,13,0)),0,VLOOKUP($B95,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B95,#REF!,14,0)),0,VLOOKUP($B95,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B95,#REF!,13,0)),0,VLOOKUP($B95,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B95,#REF!,16,0)),0,VLOOKUP($B95,#REF!,16,0))","v":0},3.5108126997865023E-2]
[106430837,50153,"O'CONNOR HOSPITAL",3,"DOCHS/VERITY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A96,'4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IF(F96>0,1,0)","v":0},{"$f":"IF(F96<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A96,'5. FY 2020-21'!A:A,0)),0)","v":0},{"$f":"IF(J96>0,1,0)","v":0},{"$f":"IF(J96<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A96,'6. FY 2021-22'!A:A,0)),0)","v":0},{"$f":"IF(N96>0,1,0)","v":0},{"$f":"IF(N96<0,1,0)","v":0},null,{"$f":"F96+J96+N96","v":0},{"$f":"IF(R96>0,1,0)","v":0},{"$f":"IF(R96<0,1,0)","v":0},null,null,null,{"$f":"F96","v":0},null,{"$f":"J96","v":0},null,{"$f":"N96","v":0},null,{"$f":"R96","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP($B96,#REF!,13,0)),0,VLOOKUP($B96,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B96,#REF!,14,0)),0,VLOOKUP($B96,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B96,#REF!,13,0)),0,VLOOKUP($B96,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B96,#REF!,16,0)),0,VLOOKUP($B96,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[106410817,50289,"SETON MEDICAL CENTER",3,"DOCHS/VERITY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A97,'4. FY 2019-20'!A:A,0)),0)","v":9047226.7496457398},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A97,'5. FY 2020-21'!A:A,0)),0)","v":8654319.4495585747},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A97,'6. FY 2021-22'!A:A,0)),0)","v":4380223.4030416477},1,0,null,22081769.602245964,1,0,null,null,null,9047226.7496457398,null,8654319.4495585747,null,4380223.4030416477,null,22081769.602245964,null,null,{"$f":"IF(ISERROR(VLOOKUP($B97,#REF!,13,0)),0,VLOOKUP($B97,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B97,#REF!,14,0)),0,VLOOKUP($B97,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B97,#REF!,13,0)),0,VLOOKUP($B97,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B97,#REF!,16,0)),0,VLOOKUP($B97,#REF!,16,0))","v":0},-4.3428479351703006E-2]
[106190754,50104,"ST. FRANCIS MEDICAL CENTER",3,"DOCHS/VERITY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A98,'4. FY 2019-20'!A:A,0)),0)","v":78555648.39888826},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A98,'5. FY 2020-21'!A:A,0)),0)","v":84933417.885794029},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A98,'6. FY 2021-22'!A:A,0)),0)","v":42783860.872375295},1,0,null,206272927.15705758,1,0,null,null,null,78555648.39888826,null,84933417.885794029,null,42783860.872375295,null,206272927.15705758,null,null,{"$f":"IF(ISERROR(VLOOKUP($B98,#REF!,13,0)),0,VLOOKUP($B98,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B98,#REF!,14,0)),0,VLOOKUP($B98,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B98,#REF!,13,0)),0,VLOOKUP($B98,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B98,#REF!,16,0)),0,VLOOKUP($B98,#REF!,16,0))","v":0},8.118791731589893E-2]
[106434138,50688,"ST. LOUISE REGIONAL HOSPITAL",3,"DOCHS/VERITY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A99,'4. FY 2019-20'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A99,'5. FY 2020-21'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A99,'6. FY 2021-22'!A:A,0)),0)","v":0},0,0,null,0,0,0,null,null,null,0,null,0,null,0,null,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($B99,#REF!,13,0)),0,VLOOKUP($B99,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B99,#REF!,14,0)),0,VLOOKUP($B99,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B99,#REF!,13,0)),0,VLOOKUP($B99,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B99,#REF!,16,0)),0,VLOOKUP($B99,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[106190762,50502,"ST. VINCENT MEDICAL CENTER",3,"DOCHS/VERITY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A100,'4. FY 2019-20'!A:A,0)),0)","v":646552.19315278158},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A100,'5. FY 2020-21'!A:A,0)),0)","v":605949.37395457923},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A100,'6. FY 2021-22'!A:A,0)),0)","v":455655.87149979919},1,0,null,1708157.43860716,1,0,null,null,null,646552.19315278158,null,605949.37395457923,null,455655.87149979919,null,1708157.43860716,null,null,{"$f":"IF(ISERROR(VLOOKUP($B100,#REF!,13,0)),0,VLOOKUP($B100,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B100,#REF!,14,0)),0,VLOOKUP($B100,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B100,#REF!,13,0)),0,VLOOKUP($B100,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B100,#REF!,16,0)),0,VLOOKUP($B100,#REF!,16,0))","v":0},-6.2798981471566692E-2]
[null,null,null,11,"SYSTEM TOTAL",{"$f":"SUM(F96:F100)","v":88249427.341686785},{"$f":"SUM(G96:G100)","v":3},{"$f":"SUM(H96:H100)","v":0},{"$f":"IF(F101<0,1,0)","v":0},{"$f":"SUM(J96:J100)","v":94193686.709307179},{"$f":"SUM(K96:K100)","v":3},{"$f":"SUM(L96:L100)","v":0},{"$f":"IF(J101<0,1,0)","v":0},{"$f":"SUM(N96:N100)","v":47619740.14691674},{"$f":"SUM(O96:O100)","v":3},{"$f":"SUM(P96:P100)","v":0},{"$f":"IF(N101<0,1,0)","v":0},{"$f":"SUM(R96:R100)","v":230062854.1979107},{"$f":"SUM(S96:S100)","v":3},{"$f":"SUM(T96:T100)","v":0},{"$f":"IF(R101<0,1,0)","v":0},null,null,null,{"$f":"IF(I101=0,0,F101)","v":0},null,{"$f":"IF(M101=0,0,J101)","v":0},null,{"$f":"IF(Q101=0,0,N101)","v":0},null,{"$f":"IF(U101=0,0,R101)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B101,#REF!,13,0)),0,VLOOKUP($B101,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B101,#REF!,14,0)),0,VLOOKUP($B101,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B101,#REF!,13,0)),0,VLOOKUP($B101,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B101,#REF!,16,0)),0,VLOOKUP($B101,#REF!,16,0))","v":0},6.7357483744401328E-2]
[106430779,50380,"GOOD SAMARITAN HOSPITAL - SAN JOSE",3,"HCA-THE HEALTHCARE COMPANY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A102,'4. FY 2019-20'!A:A,0)),0)","v":-8327584.2944939099},{"$f":"IF(F102>0,1,0)","v":0},{"$f":"IF(F102<0,1,0)","v":1},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A102,'5. FY 2020-21'!A:A,0)),0)","v":-8513418.0880151689},{"$f":"IF(J102>0,1,0)","v":0},{"$f":"IF(J102<0,1,0)","v":1},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A102,'6. FY 2021-22'!A:A,0)),0)","v":-4330847.8792333808},{"$f":"IF(N102>0,1,0)","v":0},{"$f":"IF(N102<0,1,0)","v":1},null,{"$f":"F102+J102+N102","v":-21171850.261742458},{"$f":"IF(R102>0,1,0)","v":0},{"$f":"IF(R102<0,1,0)","v":1},null,null,null,{"$f":"F102","v":-8327584.2944939099},null,{"$f":"J102","v":-8513418.0880151689},null,{"$f":"N102","v":-4330847.8792333808},null,{"$f":"R102","v":-21171850.261742458},null,null,{"$f":"IF(ISERROR(VLOOKUP($B102,#REF!,13,0)),0,VLOOKUP($B102,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B102,#REF!,14,0)),0,VLOOKUP($B102,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B102,#REF!,13,0)),0,VLOOKUP($B102,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B102,#REF!,16,0)),0,VLOOKUP($B102,#REF!,16,0))","v":0},2.2315450309416843E-2]
[106560492,50549,"LOS ROBLES HOSPITAL & MEDICAL CENTER",3,"HCA-THE HEALTHCARE COMPANY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A103,'4. FY 2019-20'!A:A,0)),0)","v":-9401215.8704555221},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A103,'5. FY 2020-21'!A:A,0)),0)","v":-9833639.8063764162},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A103,'6. FY 2021-22'!A:A,0)),0)","v":-4719572.4223915543},0,1,null,-23954428.099223495,0,1,null,null,null,-9401215.8704555221,null,-9833639.8063764162,null,-4719572.4223915543,null,-23954428.099223495,null,null,{"$f":"IF(ISERROR(VLOOKUP($B103,#REF!,13,0)),0,VLOOKUP($B103,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B103,#REF!,14,0)),0,VLOOKUP($B103,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B103,#REF!,13,0)),0,VLOOKUP($B103,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B103,#REF!,16,0)),0,VLOOKUP($B103,#REF!,16,0))","v":0},4.5996596810401892E-2]
[106430705,50125,"REGIONAL MEDICAL CENTER OF SAN JOSE",3,"HCA-THE HEALTHCARE COMPANY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A104,'4. FY 2019-20'!A:A,0)),0)","v":8155377.9543038085},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A104,'5. FY 2020-21'!A:A,0)),0)","v":8657888.9328021146},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A104,'6. FY 2021-22'!A:A,0)),0)","v":4223002.7641287744},1,0,null,21036269.651234698,1,0,null,null,null,8155377.9543038085,null,8657888.9328021146,null,4223002.7641287744,null,21036269.651234698,null,null,{"$f":"IF(ISERROR(VLOOKUP($B104,#REF!,13,0)),0,VLOOKUP($B104,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B104,#REF!,14,0)),0,VLOOKUP($B104,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B104,#REF!,13,0)),0,VLOOKUP($B104,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B104,#REF!,16,0)),0,VLOOKUP($B104,#REF!,16,0))","v":0},6.1617129373276659E-2]
[106331312,50022,"RIVERSIDE COMMUNITY HOSPITAL",3,"HCA-THE HEALTHCARE COMPANY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A105,'4. FY 2019-20'!A:A,0)),0)","v":45190002.43618802},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A105,'5. FY 2020-21'!A:A,0)),0)","v":48165012.442807771},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A105,'6. FY 2021-22'!A:A,0)),0)","v":24169460.091886494},1,0,null,117524474.97088228,1,0,null,null,null,45190002.43618802,null,48165012.442807771,null,24169460.091886494,null,117524474.97088228,null,null,{"$f":"IF(ISERROR(VLOOKUP($B105,#REF!,13,0)),0,VLOOKUP($B105,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B105,#REF!,14,0)),0,VLOOKUP($B105,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B105,#REF!,13,0)),0,VLOOKUP($B105,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B105,#REF!,16,0)),0,VLOOKUP($B105,#REF!,16,0))","v":0},6.5833366812066654E-2]
[106190859,50481,"WEST HILLS HOSPITAL & MEDICAL CENTER",3,"HCA-THE HEALTHCARE COMPANY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A106,'4. FY 2019-20'!A:A,0)),0)","v":-4990315.231734151},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A106,'5. FY 2020-21'!A:A,0)),0)","v":-5212682.3673517201},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A106,'6. FY 2021-22'!A:A,0)),0)","v":-2607766.9296120517},0,1,null,-12810764.528697923,0,1,null,null,null,-4990315.231734151,null,-5212682.3673517201,null,-2607766.9296120517,null,-12810764.528697923,null,null,{"$f":"IF(ISERROR(VLOOKUP($B106,#REF!,13,0)),0,VLOOKUP($B106,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B106,#REF!,14,0)),0,VLOOKUP($B106,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B106,#REF!,13,0)),0,VLOOKUP($B106,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B106,#REF!,16,0)),0,VLOOKUP($B106,#REF!,16,0))","v":0},4.4559737269402072E-2]
[null,null,null,12,"SYSTEM TOTAL",{"$f":"SUM(F102:F106)","v":30626264.993808247},{"$f":"SUM(G102:G106)","v":2},{"$f":"SUM(H102:H106)","v":3},{"$f":"IF(F107<0,1,0)","v":0},{"$f":"SUM(J102:J106)","v":33263161.113866583},{"$f":"SUM(K102:K106)","v":2},{"$f":"SUM(L102:L106)","v":3},{"$f":"IF(J107<0,1,0)","v":0},{"$f":"SUM(N102:N106)","v":16734275.624778282},{"$f":"SUM(O102:O106)","v":2},{"$f":"SUM(P102:P106)","v":3},{"$f":"IF(N107<0,1,0)","v":0},{"$f":"SUM(R102:R106)","v":80623701.732453108},{"$f":"SUM(S102:S106)","v":2},{"$f":"SUM(T102:T106)","v":3},{"$f":"IF(R107<0,1,0)","v":0},null,null,null,{"$f":"IF(I107=0,0,F107)","v":0},null,{"$f":"IF(M107=0,0,J107)","v":0},null,{"$f":"IF(Q107=0,0,N107)","v":0},null,{"$f":"IF(U107=0,0,R107)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B107,#REF!,13,0)),0,VLOOKUP($B107,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B107,#REF!,14,0)),0,VLOOKUP($B107,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B107,#REF!,13,0)),0,VLOOKUP($B107,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B107,#REF!,16,0)),0,VLOOKUP($B107,#REF!,16,0))","v":0},8.6099174045266055E-2]
[106301140,50745,"CHAPMAN MEDICAL CENTER",3,"KPC HEALTHCARE, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A108,'4. FY 2019-20'!A:A,0)),0)","v":2559708.0531956945},{"$f":"IF(F108>0,1,0)","v":1},{"$f":"IF(F108<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A108,'5. FY 2020-21'!A:A,0)),0)","v":2465320.291729162},{"$f":"IF(J108>0,1,0)","v":1},{"$f":"IF(J108<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A108,'6. FY 2021-22'!A:A,0)),0)","v":1254360.1720784914},{"$f":"IF(N108>0,1,0)","v":1},{"$f":"IF(N108<0,1,0)","v":0},null,{"$f":"F108+J108+N108","v":6279388.5170033472},{"$f":"IF(R108>0,1,0)","v":1},{"$f":"IF(R108<0,1,0)","v":0},null,null,null,{"$f":"F108","v":2559708.0531956945},null,{"$f":"J108","v":2465320.291729162},null,{"$f":"N108","v":1254360.1720784914},null,{"$f":"R108","v":6279388.5170033472},null,null,{"$f":"IF(ISERROR(VLOOKUP($B108,#REF!,13,0)),0,VLOOKUP($B108,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B108,#REF!,14,0)),0,VLOOKUP($B108,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B108,#REF!,13,0)),0,VLOOKUP($B108,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B108,#REF!,16,0)),0,VLOOKUP($B108,#REF!,16,0))","v":0},-3.6874424545679373E-2]
[106301258,50747,"COASTAL COMMUNITIES HOSPITAL",3,"KPC HEALTHCARE, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A109,'4. FY 2019-20'!A:A,0)),0)","v":15577106.004531352},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A109,'5. FY 2020-21'!A:A,0)),0)","v":16514606.240590973},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A109,'6. FY 2021-22'!A:A,0)),0)","v":8294031.4308552109},1,0,null,40385743.675977536,1,0,null,null,null,15577106.004531352,null,16514606.240590973,null,8294031.4308552109,null,40385743.675977536,null,null,{"$f":"IF(ISERROR(VLOOKUP($B109,#REF!,13,0)),0,VLOOKUP($B109,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B109,#REF!,14,0)),0,VLOOKUP($B109,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B109,#REF!,13,0)),0,VLOOKUP($B109,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B109,#REF!,16,0)),0,VLOOKUP($B109,#REF!,16,0))","v":0},6.0184493562982999E-2]
[106301188,50744,"WESTERN MEDICAL CENTER-ANAHEIM",3,"KPC HEALTHCARE, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A110,'4. FY 2019-20'!A:A,0)),0)","v":18091269.803181067},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A110,'5. FY 2020-21'!A:A,0)),0)","v":18692633.190178305},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A110,'6. FY 2021-22'!A:A,0)),0)","v":9579419.7148262877},1,0,null,46363322.708185658,1,0,null,null,null,18091269.803181067,null,18692633.190178305,null,9579419.7148262877,null,46363322.708185658,null,null,{"$f":"IF(ISERROR(VLOOKUP($B110,#REF!,13,0)),0,VLOOKUP($B110,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B110,#REF!,14,0)),0,VLOOKUP($B110,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B110,#REF!,13,0)),0,VLOOKUP($B110,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B110,#REF!,16,0)),0,VLOOKUP($B110,#REF!,16,0))","v":0},3.3240529467505782E-2]
[106301566,50746,"WESTERN MEDICAL CENTER-SANTA ANA",3,"KPC HEALTHCARE, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A111,'4. FY 2019-20'!A:A,0)),0)","v":17897982.767006148},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A111,'5. FY 2020-21'!A:A,0)),0)","v":19960842.718683891},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A111,'6. FY 2021-22'!A:A,0)),0)","v":9902126.9200979006},1,0,null,47760952.405787945,1,0,null,null,null,17897982.767006148,null,19960842.718683891,null,9902126.9200979006,null,47760952.405787945,null,null,{"$f":"IF(ISERROR(VLOOKUP($B111,#REF!,13,0)),0,VLOOKUP($B111,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B111,#REF!,14,0)),0,VLOOKUP($B111,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B111,#REF!,13,0)),0,VLOOKUP($B111,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B111,#REF!,16,0)),0,VLOOKUP($B111,#REF!,16,0))","v":0},0.11525656150929485]
[null,null,null,13,"SYSTEM TOTAL",{"$f":"SUM(F108:F111)","v":54126066.627914265},{"$f":"SUM(G108:G111)","v":4},{"$f":"SUM(H108:H111)","v":0},{"$f":"IF(F112<0,1,0)","v":0},{"$f":"SUM(J108:J111)","v":57633402.44118233},{"$f":"SUM(K108:K111)","v":4},{"$f":"SUM(L108:L111)","v":0},{"$f":"IF(J112<0,1,0)","v":0},{"$f":"SUM(N108:N111)","v":29029938.237857893},{"$f":"SUM(O108:O111)","v":4},{"$f":"SUM(P108:P111)","v":0},{"$f":"IF(N112<0,1,0)","v":0},{"$f":"SUM(R108:R111)","v":140789407.3069545},{"$f":"SUM(S108:S111)","v":4},{"$f":"SUM(T108:T111)","v":0},{"$f":"IF(R112<0,1,0)","v":0},null,null,null,{"$f":"IF(I112=0,0,F112)","v":0},null,{"$f":"IF(M112=0,0,J112)","v":0},null,{"$f":"IF(Q112=0,0,N112)","v":0},null,{"$f":"IF(U112=0,0,R112)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B112,#REF!,13,0)),0,VLOOKUP($B112,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B112,#REF!,14,0)),0,VLOOKUP($B112,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B112,#REF!,13,0)),0,VLOOKUP($B112,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B112,#REF!,16,0)),0,VLOOKUP($B112,#REF!,16,0))","v":0},6.4799384691649448E-2]
[106071018,50496,"JOHN MUIR MEDICAL CTR-CONCORD CAMPUS",3,"JOHN MUIR / MT. DIABLO HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A113,'4. FY 2019-20'!A:A,0)),0)","v":5206397.9138557166},{"$f":"IF(F113>0,1,0)","v":1},{"$f":"IF(F113<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A113,'5. FY 2020-21'!A:A,0)),0)","v":5223435.5999596901},{"$f":"IF(J113>0,1,0)","v":1},{"$f":"IF(J113<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A113,'6. FY 2021-22'!A:A,0)),0)","v":2755711.8996435851},{"$f":"IF(N113>0,1,0)","v":1},{"$f":"IF(N113<0,1,0)","v":0},null,{"$f":"F113+J113+N113","v":13185545.413458992},{"$f":"IF(R113>0,1,0)","v":1},{"$f":"IF(R113<0,1,0)","v":0},null,null,null,{"$f":"F113","v":5206397.9138557166},null,{"$f":"J113","v":5223435.5999596901},null,{"$f":"N113","v":2755711.8996435851},null,{"$f":"R113","v":13185545.413458992},null,null,{"$f":"IF(ISERROR(VLOOKUP($B113,#REF!,13,0)),0,VLOOKUP($B113,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B113,#REF!,14,0)),0,VLOOKUP($B113,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B113,#REF!,13,0)),0,VLOOKUP($B113,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B113,#REF!,16,0)),0,VLOOKUP($B113,#REF!,16,0))","v":0},3.2724517768093317E-3]
[106070988,50180,"JOHN MUIR MEDICAL CTR-WALNUT CREEK",3,"JOHN MUIR / MT. DIABLO HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A114,'4. FY 2019-20'!A:A,0)),0)","v":-2702931.6443627849},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A114,'5. FY 2020-21'!A:A,0)),0)","v":-2820770.2641112506},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A114,'6. FY 2021-22'!A:A,0)),0)","v":-1360540.0065393709},0,1,null,-6884241.9150134064,0,1,null,null,null,-2702931.6443627849,null,-2820770.2641112506,null,-1360540.0065393709,null,-6884241.9150134064,null,null,{"$f":"IF(ISERROR(VLOOKUP($B114,#REF!,13,0)),0,VLOOKUP($B114,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B114,#REF!,14,0)),0,VLOOKUP($B114,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B114,#REF!,13,0)),0,VLOOKUP($B114,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B114,#REF!,16,0)),0,VLOOKUP($B114,#REF!,16,0))","v":0},4.3596596308393187E-2]
[null,null,null,14,"SYSTEM TOTAL",{"$f":"SUM(F113:F114)","v":2503466.2694929317},{"$f":"SUM(G113:G114)","v":1},{"$f":"SUM(H113:H114)","v":1},{"$f":"IF(F115<0,1,0)","v":0},{"$f":"SUM(J113:J114)","v":2402665.3358484395},{"$f":"SUM(K113:K114)","v":1},{"$f":"SUM(L113:L114)","v":1},{"$f":"IF(J115<0,1,0)","v":0},{"$f":"SUM(N113:N114)","v":1395171.8931042142},{"$f":"SUM(O113:O114)","v":1},{"$f":"SUM(P113:P114)","v":1},{"$f":"IF(N115<0,1,0)","v":0},{"$f":"SUM(R113:R114)","v":6301303.4984455854},{"$f":"SUM(S113:S114)","v":1},{"$f":"SUM(T113:T114)","v":1},{"$f":"IF(R115<0,1,0)","v":0},null,null,null,{"$f":"IF(I115=0,0,F115)","v":0},null,{"$f":"IF(M115=0,0,J115)","v":0},null,{"$f":"IF(Q115=0,0,N115)","v":0},null,{"$f":"IF(U115=0,0,R115)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B115,#REF!,13,0)),0,VLOOKUP($B115,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B115,#REF!,14,0)),0,VLOOKUP($B115,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B115,#REF!,13,0)),0,VLOOKUP($B115,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B115,#REF!,16,0)),0,VLOOKUP($B115,#REF!,16,0))","v":0},-4.0264546350332518E-2]
[106361246,50327,"LOMA LINDA UNIVERSITY MEDICAL CENTER",3,"LOMA LINDA UNIVERSITY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A116,'4. FY 2019-20'!A:A,0)),0)","v":63811508.745237201},{"$f":"IF(F116>0,1,0)","v":1},{"$f":"IF(F116<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A116,'5. FY 2020-21'!A:A,0)),0)","v":65097294.774338178},{"$f":"IF(J116>0,1,0)","v":1},{"$f":"IF(J116<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A116,'6. FY 2021-22'!A:A,0)),0)","v":32466653.738715343},{"$f":"IF(N116>0,1,0)","v":1},{"$f":"IF(N116<0,1,0)","v":0},null,{"$f":"F116+J116+N116","v":161375457.25829074},{"$f":"IF(R116>0,1,0)","v":1},{"$f":"IF(R116<0,1,0)","v":0},null,null,null,{"$f":"F116","v":63811508.745237201},null,{"$f":"J116","v":65097294.774338178},null,{"$f":"N116","v":32466653.738715343},null,{"$f":"R116","v":161375457.25829074},null,null,{"$f":"IF(ISERROR(VLOOKUP($B116,#REF!,13,0)),0,VLOOKUP($B116,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B116,#REF!,14,0)),0,VLOOKUP($B116,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B116,#REF!,13,0)),0,VLOOKUP($B116,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B116,#REF!,16,0)),0,VLOOKUP($B116,#REF!,16,0))","v":0},2.0149751265628024E-2]
[106364502,50778,"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL         ",3,"LOMA LINDA UNIVERSITY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A117,'4. FY 2019-20'!A:A,0)),0)","v":79958087.596655563},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A117,'5. FY 2020-21'!A:A,0)),0)","v":87168297.522429496},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A117,'6. FY 2021-22'!A:A,0)),0)","v":43167500.565907285},1,0,null,210293885.68499237,1,0,null,null,null,79958087.596655563,null,87168297.522429496,null,43167500.565907285,null,210293885.68499237,null,null,{"$f":"IF(ISERROR(VLOOKUP($B117,#REF!,13,0)),0,VLOOKUP($B117,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B117,#REF!,14,0)),0,VLOOKUP($B117,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B117,#REF!,13,0)),0,VLOOKUP($B117,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B117,#REF!,16,0)),0,VLOOKUP($B117,#REF!,16,0))","v":0},9.0174867139712803E-2]
[106334589,50770,"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA",3,"LOMA LINDA UNIVERSITY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A118,'4. FY 2019-20'!A:A,0)),0)","v":3715385.196457047},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A118,'5. FY 2020-21'!A:A,0)),0)","v":3743311.3684809655},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A118,'6. FY 2021-22'!A:A,0)),0)","v":1901929.9152775966},1,0,null,9360626.4802156091,1,0,null,null,null,3715385.196457047,null,3743311.3684809655,null,1901929.9152775966,null,9360626.4802156091,null,null,{"$f":"IF(ISERROR(VLOOKUP($B118,#REF!,13,0)),0,VLOOKUP($B118,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B118,#REF!,14,0)),0,VLOOKUP($B118,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B118,#REF!,13,0)),0,VLOOKUP($B118,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B118,#REF!,16,0)),0,VLOOKUP($B118,#REF!,16,0))","v":0},7.5163598246955898E-3]
[null,null,null,33,"SYSTEM TOTAL",{"$f":"SUM(F116:F118)","v":147484981.53834984},{"$f":"SUM(G116:G118)","v":3},{"$f":"SUM(H116:H118)","v":0},{"$f":"IF(F119<0,1,0)","v":0},{"$f":"SUM(J116:J118)","v":156008903.66524863},{"$f":"SUM(K116:K118)","v":3},{"$f":"SUM(L116:L118)","v":0},{"$f":"IF(J119<0,1,0)","v":0},{"$f":"SUM(N116:N118)","v":77536084.219900221},{"$f":"SUM(O116:O118)","v":3},{"$f":"SUM(P116:P118)","v":0},{"$f":"IF(N119<0,1,0)","v":0},{"$f":"SUM(R116:R118)","v":381029969.42349869},{"$f":"SUM(S116:S118)","v":3},{"$f":"SUM(T116:T118)","v":0},{"$f":"IF(R119<0,1,0)","v":0},null,null,null,{"$f":"IF(I119=0,0,F119)","v":0},null,{"$f":"IF(M119=0,0,J119)","v":0},null,{"$f":"IF(Q119=0,0,N119)","v":0},null,{"$f":"IF(U119=0,0,R119)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B119,#REF!,13,0)),0,VLOOKUP($B119,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B119,#REF!,14,0)),0,VLOOKUP($B119,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B119,#REF!,13,0)),0,VLOOKUP($B119,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B119,#REF!,16,0)),0,VLOOKUP($B119,#REF!,16,0))","v":0},5.7795187265778376E-2]
[106190475,50727,"COMMUNITY HOSPITAL OF LONG BEACH",3,"MEMORIAL HEALTH SERVICES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A120,'4. FY 2019-20'!A:A,0)),0)","v":752106.43063188717},{"$f":"IF(F120>0,1,0)","v":1},{"$f":"IF(F120<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A120,'5. FY 2020-21'!A:A,0)),0)","v":578234.56921720505},{"$f":"IF(J120>0,1,0)","v":1},{"$f":"IF(J120<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A120,'6. FY 2021-22'!A:A,0)),0)","v":321065.52863048483},{"$f":"IF(N120>0,1,0)","v":1},{"$f":"IF(N120<0,1,0)","v":0},null,{"$f":"F120+J120+N120","v":1651406.528479577},{"$f":"IF(R120>0,1,0)","v":1},{"$f":"IF(R120<0,1,0)","v":0},null,null,null,{"$f":"F120","v":752106.43063188717},null,{"$f":"J120","v":578234.56921720505},null,{"$f":"N120","v":321065.52863048483},null,{"$f":"R120","v":1651406.528479577},null,null,{"$f":"IF(ISERROR(VLOOKUP($B120,#REF!,13,0)),0,VLOOKUP($B120,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B120,#REF!,14,0)),0,VLOOKUP($B120,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B120,#REF!,13,0)),0,VLOOKUP($B120,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B120,#REF!,16,0)),0,VLOOKUP($B120,#REF!,16,0))","v":0},-0.23117986276038424]
[106196168,53309,"EARL & LORRAINE MILLER CHILDRENS HOSP",3,"MEMORIAL HEALTH SERVICES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A121,'4. FY 2019-20'!A:A,0)),0)","v":74010043.843224376},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A121,'5. FY 2020-21'!A:A,0)),0)","v":79272603.169889331},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A121,'6. FY 2021-22'!A:A,0)),0)","v":39402436.606991403},1,0,null,192685083.62010512,1,0,null,null,null,74010043.843224376,null,79272603.169889331,null,39402436.606991403,null,192685083.62010512,null,null,{"$f":"IF(ISERROR(VLOOKUP($B121,#REF!,13,0)),0,VLOOKUP($B121,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B121,#REF!,14,0)),0,VLOOKUP($B121,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B121,#REF!,13,0)),0,VLOOKUP($B121,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B121,#REF!,16,0)),0,VLOOKUP($B121,#REF!,16,0))","v":0},7.1106015526928273E-2]
[106190525,50485,"LONG BEACH MEMORIAL MEDICAL CENTER",3,"MEMORIAL HEALTH SERVICES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A122,'4. FY 2019-20'!A:A,0)),0)","v":33612106.448155433},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A122,'5. FY 2020-21'!A:A,0)),0)","v":34987819.812123731},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A122,'6. FY 2021-22'!A:A,0)),0)","v":17543667.949659199},1,0,null,86143594.209938362,1,0,null,null,null,33612106.448155433,null,34987819.812123731,null,17543667.949659199,null,86143594.209938362,null,null,{"$f":"IF(ISERROR(VLOOKUP($B122,#REF!,13,0)),0,VLOOKUP($B122,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B122,#REF!,14,0)),0,VLOOKUP($B122,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B122,#REF!,13,0)),0,VLOOKUP($B122,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B122,#REF!,16,0)),0,VLOOKUP($B122,#REF!,16,0))","v":0},4.0929102913863771E-2]
[106300225,50678,"ORANGE COAST MEMORIAL MEDICAL CENTER",3,"MEMORIAL HEALTH SERVICES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A123,'4. FY 2019-20'!A:A,0)),0)","v":-3320277.157591207},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A123,'5. FY 2020-21'!A:A,0)),0)","v":-3594203.4730732311},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A123,'6. FY 2021-22'!A:A,0)),0)","v":-1874316.9199658521},0,1,null,-8788797.5506302901,0,1,null,null,null,-3320277.157591207,null,-3594203.4730732311,null,-1874316.9199658521,null,-8788797.5506302901,null,null,{"$f":"IF(ISERROR(VLOOKUP($B123,#REF!,13,0)),0,VLOOKUP($B123,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B123,#REF!,14,0)),0,VLOOKUP($B123,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B123,#REF!,13,0)),0,VLOOKUP($B123,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B123,#REF!,16,0)),0,VLOOKUP($B123,#REF!,16,0))","v":0},8.2501039064085846E-2]
[106301317,50603,"SADDLEBACK MEMORIAL MEDICAL CENTER",3,"MEMORIAL HEALTH SERVICES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A124,'4. FY 2019-20'!A:A,0)),0)","v":-9947269.485118445},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A124,'5. FY 2020-21'!A:A,0)),0)","v":-10511872.730584346},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A124,'6. FY 2021-22'!A:A,0)),0)","v":-5434082.9402656863},0,1,null,-25893225.155968476,0,1,null,null,null,-9947269.485118445,null,-10511872.730584346,null,-5434082.9402656863,null,-25893225.155968476,null,null,{"$f":"IF(ISERROR(VLOOKUP($B124,#REF!,13,0)),0,VLOOKUP($B124,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B124,#REF!,14,0)),0,VLOOKUP($B124,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B124,#REF!,13,0)),0,VLOOKUP($B124,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B124,#REF!,16,0)),0,VLOOKUP($B124,#REF!,16,0))","v":0},5.6759620950309245E-2]
[null,null,null,15,"SYSTEM TOTAL",{"$f":"SUM(F120:F124)","v":95106710.079302043},{"$f":"SUM(G120:G124)","v":3},{"$f":"SUM(H120:H124)","v":2},{"$f":"IF(F125<0,1,0)","v":0},{"$f":"SUM(J120:J124)","v":100732581.34757268},{"$f":"SUM(K120:K124)","v":3},{"$f":"SUM(L120:L124)","v":2},{"$f":"IF(J125<0,1,0)","v":0},{"$f":"SUM(N120:N124)","v":49958770.225049555},{"$f":"SUM(O120:O124)","v":3},{"$f":"SUM(P120:P124)","v":2},{"$f":"IF(N125<0,1,0)","v":0},{"$f":"SUM(R120:R124)","v":245798061.65192431},{"$f":"SUM(S120:S124)","v":3},{"$f":"SUM(T120:T124)","v":2},{"$f":"IF(R125<0,1,0)","v":0},null,null,null,{"$f":"IF(I125=0,0,F125)","v":0},null,{"$f":"IF(M125=0,0,J125)","v":0},null,{"$f":"IF(Q125=0,0,N125)","v":0},null,{"$f":"IF(U125=0,0,R125)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B125,#REF!,13,0)),0,VLOOKUP($B125,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B125,#REF!,14,0)),0,VLOOKUP($B125,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B125,#REF!,13,0)),0,VLOOKUP($B125,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B125,#REF!,16,0)),0,VLOOKUP($B125,#REF!,16,0))","v":0},5.9153252841778123E-2]
[106190631,50169,"PRESBYTERIAN INTERCOMMUNITY HOSPITAL",3,"PIH HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A126,'4. FY 2019-20'!A:A,0)),0)","v":8998481.921547588},{"$f":"IF(F126>0,1,0)","v":1},{"$f":"IF(F126<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A126,'5. FY 2020-21'!A:A,0)),0)","v":10102405.02702871},{"$f":"IF(J126>0,1,0)","v":1},{"$f":"IF(J126<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A126,'6. FY 2021-22'!A:A,0)),0)","v":4897582.3850323707},{"$f":"IF(N126>0,1,0)","v":1},{"$f":"IF(N126<0,1,0)","v":0},null,{"$f":"F126+J126+N126","v":23998469.333608668},{"$f":"IF(R126>0,1,0)","v":1},{"$f":"IF(R126<0,1,0)","v":0},null,null,null,{"$f":"F126","v":8998481.921547588},null,{"$f":"J126","v":10102405.02702871},null,{"$f":"N126","v":4897582.3850323707},null,{"$f":"R126","v":23998469.333608668},null,null,{"$f":"IF(ISERROR(VLOOKUP($B126,#REF!,13,0)),0,VLOOKUP($B126,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B126,#REF!,14,0)),0,VLOOKUP($B126,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B126,#REF!,13,0)),0,VLOOKUP($B126,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B126,#REF!,16,0)),0,VLOOKUP($B126,#REF!,16,0))","v":0},0.12267881572753835]
[106190243,50393,"DOWNEY REGIONAL MEDICAL CENTER",3,"PIH HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A127,'4. FY 2019-20'!A:A,0)),0)","v":9744247.1310843453},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A127,'5. FY 2020-21'!A:A,0)),0)","v":10297891.453851612},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A127,'6. FY 2021-22'!A:A,0)),0)","v":5138759.1970489388},1,0,null,25180897.781984895,1,0,null,null,null,9744247.1310843453,null,10297891.453851612,null,5138759.1970489388,null,25180897.781984895,null,null,{"$f":"IF(ISERROR(VLOOKUP($B127,#REF!,13,0)),0,VLOOKUP($B127,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B127,#REF!,14,0)),0,VLOOKUP($B127,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B127,#REF!,13,0)),0,VLOOKUP($B127,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B127,#REF!,16,0)),0,VLOOKUP($B127,#REF!,16,0))","v":0},5.6817557613161353E-2]
[null,null,null,17,"SYSTEM TOTAL",{"$f":"SUM(F126:F127)","v":18742729.052631933},{"$f":"SUM(G126:G127)","v":2},{"$f":"SUM(H126:H127)","v":0},{"$f":"IF(F128<0,1,0)","v":0},{"$f":"SUM(J126:J127)","v":20400296.48088032},{"$f":"SUM(K126:K127)","v":2},{"$f":"SUM(L126:L127)","v":0},{"$f":"IF(J128<0,1,0)","v":0},{"$f":"SUM(N126:N127)","v":10036341.58208131},{"$f":"SUM(O126:O127)","v":2},{"$f":"SUM(P126:P127)","v":0},{"$f":"IF(N128<0,1,0)","v":0},{"$f":"SUM(R126:R127)","v":49179367.115593567},{"$f":"SUM(S126:S127)","v":2},{"$f":"SUM(T126:T127)","v":0},{"$f":"IF(R128<0,1,0)","v":0},null,null,null,{"$f":"IF(I128=0,0,F128)","v":0},null,{"$f":"IF(M128=0,0,J128)","v":0},null,{"$f":"IF(Q128=0,0,N128)","v":0},null,{"$f":"IF(U128=0,0,R128)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B128,#REF!,13,0)),0,VLOOKUP($B128,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B128,#REF!,14,0)),0,VLOOKUP($B128,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B128,#REF!,13,0)),0,VLOOKUP($B128,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B128,#REF!,16,0)),0,VLOOKUP($B128,#REF!,16,0))","v":0},8.8437890959941298E-2]
[106370652,50757,"ALVARADO HOSPITAL",3,"PRIME HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A129,'4. FY 2019-20'!A:A,0)),0)","v":3636310.9898375887},{"$f":"IF(F129>0,1,0)","v":1},{"$f":"IF(F129<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A129,'5. FY 2020-21'!A:A,0)),0)","v":3951977.9909295924},{"$f":"IF(J129>0,1,0)","v":1},{"$f":"IF(J129<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A129,'6. FY 2021-22'!A:A,0)),0)","v":2020632.9343762854},{"$f":"IF(N129>0,1,0)","v":1},{"$f":"IF(N129<0,1,0)","v":0},null,{"$f":"F129+J129+N129","v":9608921.9151434675},{"$f":"IF(R129>0,1,0)","v":1},{"$f":"IF(R129<0,1,0)","v":0},null,null,null,{"$f":"F129","v":3636310.9898375887},null,{"$f":"J129","v":3951977.9909295924},null,{"$f":"N129","v":2020632.9343762854},null,{"$f":"R129","v":9608921.9151434675},null,null,{"$f":"IF(ISERROR(VLOOKUP($B129,#REF!,13,0)),0,VLOOKUP($B129,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B129,#REF!,14,0)),0,VLOOKUP($B129,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B129,#REF!,13,0)),0,VLOOKUP($B129,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B129,#REF!,16,0)),0,VLOOKUP($B129,#REF!,16,0))","v":0},8.6809682113053413E-2]
[106190148,50739,"CENTINELA FREEMAN REG MED CTR-CENTINELA",3,"PRIME HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A130,'4. FY 2019-20'!A:A,0)),0)","v":12512815.857837483},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A130,'5. FY 2020-21'!A:A,0)),0)","v":13265078.809060946},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A130,'6. FY 2021-22'!A:A,0)),0)","v":6861814.4565899111},1,0,null,32639709.123488341,1,0,null,null,null,12512815.857837483,null,13265078.809060946,null,6861814.4565899111,null,32639709.123488341,null,null,{"$f":"IF(ISERROR(VLOOKUP($B130,#REF!,13,0)),0,VLOOKUP($B130,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B130,#REF!,14,0)),0,VLOOKUP($B130,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B130,#REF!,13,0)),0,VLOOKUP($B130,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B130,#REF!,16,0)),0,VLOOKUP($B130,#REF!,16,0))","v":0},6.0119397565678877E-2]
[106361144,50586,"CHINO VALLEY MEDICAL CENTER",3,"PRIME HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A131,'4. FY 2019-20'!A:A,0)),0)","v":5161194.2436864693},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A131,'5. FY 2020-21'!A:A,0)),0)","v":5505793.5013782345},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A131,'6. FY 2021-22'!A:A,0)),0)","v":2729340.2402021652},1,0,null,13396327.985266868,1,0,null,null,null,5161194.2436864693,null,5505793.5013782345,null,2729340.2402021652,null,13396327.985266868,null,null,{"$f":"IF(ISERROR(VLOOKUP($B131,#REF!,13,0)),0,VLOOKUP($B131,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B131,#REF!,14,0)),0,VLOOKUP($B131,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B131,#REF!,13,0)),0,VLOOKUP($B131,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B131,#REF!,16,0)),0,VLOOKUP($B131,#REF!,16,0))","v":0},6.6767349071061008E-2]
[106364144,50709,"DESERT VALLEY HOSPITAL",3,"PRIME HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A132,'4. FY 2019-20'!A:A,0)),0)","v":11767150.123050928},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A132,'5. FY 2020-21'!A:A,0)),0)","v":12230262.141730161},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A132,'6. FY 2021-22'!A:A,0)),0)","v":6286974.7064416073},1,0,null,30284386.971222695,1,0,null,null,null,11767150.123050928,null,12230262.141730161,null,6286974.7064416073,null,30284386.971222695,null,null,{"$f":"IF(ISERROR(VLOOKUP($B132,#REF!,13,0)),0,VLOOKUP($B132,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B132,#REF!,14,0)),0,VLOOKUP($B132,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B132,#REF!,13,0)),0,VLOOKUP($B132,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B132,#REF!,16,0)),0,VLOOKUP($B132,#REF!,16,0))","v":0},3.9356344895441847E-2]
[106301283,50230,"GARDEN GROVE HOSP & MEDICAL CENTER",3,"PRIME HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A133,'4. FY 2019-20'!A:A,0)),0)","v":8118151.0503242556},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A133,'5. FY 2020-21'!A:A,0)),0)","v":8714813.8130825274},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A133,'6. FY 2021-22'!A:A,0)),0)","v":4366880.7892294973},1,0,null,21199845.652636282,1,0,null,null,null,8118151.0503242556,null,8714813.8130825274,null,4366880.7892294973,null,21199845.652636282,null,null,{"$f":"IF(ISERROR(VLOOKUP($B133,#REF!,13,0)),0,VLOOKUP($B133,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B133,#REF!,14,0)),0,VLOOKUP($B133,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B133,#REF!,13,0)),0,VLOOKUP($B133,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B133,#REF!,16,0)),0,VLOOKUP($B133,#REF!,16,0))","v":0},7.349737139153624E-2]
[106370759,50024,"PARADISE VALLEY HOSPITAL",3,"PRIME HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A134,'4. FY 2019-20'!A:A,0)),0)","v":16302224.076826621},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A134,'5. FY 2020-21'!A:A,0)),0)","v":16438637.609150484},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A134,'6. FY 2021-22'!A:A,0)),0)","v":8590688.9420418069},1,0,null,41331550.628018916,1,0,null,null,null,16302224.076826621,null,16438637.609150484,null,8590688.9420418069,null,41331550.628018916,null,null,{"$f":"IF(ISERROR(VLOOKUP($B134,#REF!,13,0)),0,VLOOKUP($B134,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B134,#REF!,14,0)),0,VLOOKUP($B134,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B134,#REF!,13,0)),0,VLOOKUP($B134,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B134,#REF!,16,0)),0,VLOOKUP($B134,#REF!,16,0))","v":0},8.3677866088083808E-3]
[106190673,50588,"SAN DIMAS COMMUNITY HOSPITAL",3,"PRIME HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A135,'4. FY 2019-20'!A:A,0)),0)","v":-535795.86415210739},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A135,'5. FY 2020-21'!A:A,0)),0)","v":-567187.07917169668},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A135,'6. FY 2021-22'!A:A,0)),0)","v":-282741.49087520596},0,1,null,-1385724.43419901,0,1,null,null,null,-535795.86415210739,null,-567187.07917169668,null,-282741.49087520596,null,-1385724.43419901,null,null,{"$f":"IF(ISERROR(VLOOKUP($B135,#REF!,13,0)),0,VLOOKUP($B135,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B135,#REF!,14,0)),0,VLOOKUP($B135,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B135,#REF!,13,0)),0,VLOOKUP($B135,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B135,#REF!,16,0)),0,VLOOKUP($B135,#REF!,16,0))","v":0},5.8588012935235384E-2]
[106450940,50764,"SHASTA REGIONAL MEDICAL CENTER",3,"PRIME HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A136,'4. FY 2019-20'!A:A,0)),0)","v":2188892.0149090923},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A136,'5. FY 2020-21'!A:A,0)),0)","v":1805578.2427167222},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A136,'6. FY 2021-22'!A:A,0)),0)","v":1158625.5159571087},1,0,null,5153095.7735829232,1,0,null,null,null,2188892.0149090923,null,1805578.2427167222,null,1158625.5159571087,null,5153095.7735829232,null,null,{"$f":"IF(ISERROR(VLOOKUP($B136,#REF!,13,0)),0,VLOOKUP($B136,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B136,#REF!,14,0)),0,VLOOKUP($B136,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B136,#REF!,13,0)),0,VLOOKUP($B136,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B136,#REF!,16,0)),0,VLOOKUP($B136,#REF!,16,0))","v":0},-0.17511771690038794]
[106301379,50426,"WEST ANAHEIM MEDICAL CENTER",3,"PRIME HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A137,'4. FY 2019-20'!A:A,0)),0)","v":818559.74309270829},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A137,'5. FY 2020-21'!A:A,0)),0)","v":635024.18504816666},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A137,'6. FY 2021-22'!A:A,0)),0)","v":461020.62314090878},1,0,null,1914604.5512817837,1,0,null,null,null,818559.74309270829,null,635024.18504816666,null,461020.62314090878,null,1914604.5512817837,null,null,{"$f":"IF(ISERROR(VLOOKUP($B137,#REF!,13,0)),0,VLOOKUP($B137,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B137,#REF!,14,0)),0,VLOOKUP($B137,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B137,#REF!,13,0)),0,VLOOKUP($B137,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B137,#REF!,16,0)),0,VLOOKUP($B137,#REF!,16,0))","v":0},-0.22421766962433529]
[null,null,null,18,"SYSTEM TOTAL",{"$f":"SUM(F129:F137)","v":59969502.235413037},{"$f":"SUM(G129:G137)","v":8},{"$f":"SUM(H129:H137)","v":1},{"$f":"IF(F138<0,1,0)","v":0},{"$f":"SUM(J129:J137)","v":61979979.213925138},{"$f":"SUM(K129:K137)","v":8},{"$f":"SUM(L129:L137)","v":1},{"$f":"IF(J138<0,1,0)","v":0},{"$f":"SUM(N129:N137)","v":32193236.717104085},{"$f":"SUM(O129:O137)","v":8},{"$f":"SUM(P129:P137)","v":1},{"$f":"IF(N138<0,1,0)","v":0},{"$f":"SUM(R129:R137)","v":154142718.16644228},{"$f":"SUM(S129:S137)","v":8},{"$f":"SUM(T129:T137)","v":1},{"$f":"IF(R138<0,1,0)","v":0},null,null,null,{"$f":"IF(I138=0,0,F138)","v":0},null,{"$f":"IF(M138=0,0,J138)","v":0},null,{"$f":"IF(Q138=0,0,N138)","v":0},null,{"$f":"IF(U138=0,0,R138)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B138,#REF!,13,0)),0,VLOOKUP($B138,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B138,#REF!,14,0)),0,VLOOKUP($B138,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B138,#REF!,13,0)),0,VLOOKUP($B138,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B138,#REF!,16,0)),0,VLOOKUP($B138,#REF!,16,0))","v":0},3.3524990262881978E-2]
[106190280,50158,"ENCINO TARZANA RGNL MC - ENCINO",3,"PRIME HEALTHCARE FOUNDATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A139,'4. FY 2019-20'!A:A,0)),0)","v":1679413.5789988767},{"$f":"IF(F139>0,1,0)","v":1},{"$f":"IF(F139<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A139,'5. FY 2020-21'!A:A,0)),0)","v":1567776.174359709},{"$f":"IF(J139>0,1,0)","v":1},{"$f":"IF(J139<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A139,'6. FY 2021-22'!A:A,0)),0)","v":830674.76048023673},{"$f":"IF(N139>0,1,0)","v":1},{"$f":"IF(N139<0,1,0)","v":0},null,{"$f":"F139+J139+N139","v":4077864.5138388225},{"$f":"IF(R139>0,1,0)","v":1},{"$f":"IF(R139<0,1,0)","v":0},null,null,null,{"$f":"F139","v":1679413.5789988767},null,{"$f":"J139","v":1567776.174359709},null,{"$f":"N139","v":830674.76048023673},null,{"$f":"R139","v":4077864.5138388225},null,null,{"$f":"IF(ISERROR(VLOOKUP($B139,#REF!,13,0)),0,VLOOKUP($B139,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B139,#REF!,14,0)),0,VLOOKUP($B139,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B139,#REF!,13,0)),0,VLOOKUP($B139,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B139,#REF!,16,0)),0,VLOOKUP($B139,#REF!,16,0))","v":0},-6.6474039530939374E-2]
[106361166,50758,"MONTCLAIR HOSPITAL MEDICAL CENTER",3,"PRIME HEALTHCARE FOUNDATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A140,'4. FY 2019-20'!A:A,0)),0)","v":7533743.9013951961},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A140,'5. FY 2020-21'!A:A,0)),0)","v":7744981.5304582343},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A140,'6. FY 2021-22'!A:A,0)),0)","v":3904794.193827067},1,0,null,19183519.625680499,1,0,null,null,null,7533743.9013951961,null,7744981.5304582343,null,3904794.193827067,null,19183519.625680499,null,null,{"$f":"IF(ISERROR(VLOOKUP($B140,#REF!,13,0)),0,VLOOKUP($B140,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B140,#REF!,14,0)),0,VLOOKUP($B140,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B140,#REF!,13,0)),0,VLOOKUP($B140,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B140,#REF!,16,0)),0,VLOOKUP($B140,#REF!,16,0))","v":0},2.8038865115114737E-2]
[106190328,50205,"GLENDORA COMMUNITY HOSPITAL",3,"PRIME HEALTHCARE FOUNDATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A141,'4. FY 2019-20'!A:A,0)),0)","v":-1936414.6103950981},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A141,'5. FY 2020-21'!A:A,0)),0)","v":-2073402.5220039021},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A141,'6. FY 2021-22'!A:A,0)),0)","v":-967815.53293799679},0,1,null,-4977632.6653369972,0,1,null,null,null,-1936414.6103950981,null,-2073402.5220039021,null,-967815.53293799679,null,-4977632.6653369972,null,null,{"$f":"IF(ISERROR(VLOOKUP($B141,#REF!,13,0)),0,VLOOKUP($B141,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B141,#REF!,14,0)),0,VLOOKUP($B141,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B141,#REF!,13,0)),0,VLOOKUP($B141,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B141,#REF!,16,0)),0,VLOOKUP($B141,#REF!,16,0))","v":0},{"$f":"(J141-F141)/F141","v":7.0743068593586769E-2}]
[106301209,50526,"HUNTINGTON BEACH HOSPITAL",3,"PRIME HEALTHCARE FOUNDATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A142,'4. FY 2019-20'!A:A,0)),0)","v":-1060578.1371304709},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A142,'5. FY 2020-21'!A:A,0)),0)","v":-1223081.0932777952},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A142,'6. FY 2021-22'!A:A,0)),0)","v":-543083.49770858604},0,1,null,-2826742.7281168522,0,1,null,null,null,-1060578.1371304709,null,-1223081.0932777952,null,-543083.49770858604,null,-2826742.7281168522,null,null,{"$f":"IF(ISERROR(VLOOKUP($B142,#REF!,13,0)),0,VLOOKUP($B142,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B142,#REF!,14,0)),0,VLOOKUP($B142,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B142,#REF!,13,0)),0,VLOOKUP($B142,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B142,#REF!,16,0)),0,VLOOKUP($B142,#REF!,16,0))","v":0},0.15322110692098248]
[106301234,50580,"LA PALMA INTERCOMMUNITY HOSPITAL",3,"PRIME HEALTHCARE FOUNDATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A143,'4. FY 2019-20'!A:A,0)),0)","v":-1263990.4620315963},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A143,'5. FY 2020-21'!A:A,0)),0)","v":-1226206.1515170559},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A143,'6. FY 2021-22'!A:A,0)),0)","v":-570067.55192167358},0,1,null,-3060264.1654703259,0,1,null,null,null,-1263990.4620315963,null,-1226206.1515170559,null,-570067.55192167358,null,-3060264.1654703259,null,null,{"$f":"IF(ISERROR(VLOOKUP($B143,#REF!,13,0)),0,VLOOKUP($B143,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B143,#REF!,14,0)),0,VLOOKUP($B143,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B143,#REF!,13,0)),0,VLOOKUP($B143,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B143,#REF!,16,0)),0,VLOOKUP($B143,#REF!,16,0))","v":0},-2.9892876291020547E-2]
[106190708,50755,"SHERMAN OAKS HOSPITAL & HEALTH CENTER",3,"PRIME HEALTHCARE FOUNDATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A144,'4. FY 2019-20'!A:A,0)),0)","v":310713.71085871384},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A144,'5. FY 2020-21'!A:A,0)),0)","v":272910.80144081078},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A144,'6. FY 2021-22'!A:A,0)),0)","v":240832.92722675949},1,0,null,824457.43952628411,1,0,null,null,null,310713.71085871384,null,272910.80144081078,null,240832.92722675949,null,824457.43952628411,null,null,{"$f":"IF(ISERROR(VLOOKUP($B144,#REF!,13,0)),0,VLOOKUP($B144,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B144,#REF!,14,0)),0,VLOOKUP($B144,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B144,#REF!,13,0)),0,VLOOKUP($B144,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B144,#REF!,16,0)),0,VLOOKUP($B144,#REF!,16,0))","v":0},-0.12166476115079645]
[null,null,null,19,"SYSTEM TOTAL",{"$f":"SUM(F139:F144)","v":5262887.9816956213},{"$f":"SUM(G139:G144)","v":3},{"$f":"SUM(H139:H144)","v":3},{"$f":"IF(F145<0,1,0)","v":0},{"$f":"SUM(J139:J144)","v":5062978.7394600008},{"$f":"SUM(K139:K144)","v":3},{"$f":"SUM(L139:L144)","v":3},{"$f":"IF(J145<0,1,0)","v":0},{"$f":"SUM(N139:N144)","v":2895335.2989658066},{"$f":"SUM(O139:O144)","v":3},{"$f":"SUM(P139:P144)","v":3},{"$f":"IF(N145<0,1,0)","v":0},{"$f":"SUM(R139:R144)","v":13221202.020121433},{"$f":"SUM(S139:S144)","v":3},{"$f":"SUM(T139:T144)","v":3},{"$f":"IF(R145<0,1,0)","v":0},null,null,null,{"$f":"IF(I145=0,0,F145)","v":0},null,{"$f":"IF(M145=0,0,J145)","v":0},null,{"$f":"IF(Q145=0,0,N145)","v":0},null,{"$f":"IF(U145=0,0,R145)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B145,#REF!,13,0)),0,VLOOKUP($B145,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B145,#REF!,14,0)),0,VLOOKUP($B145,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B145,#REF!,13,0)),0,VLOOKUP($B145,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B145,#REF!,16,0)),0,VLOOKUP($B145,#REF!,16,0))","v":0},-3.7984704012494076E-2]
[106190066,50531,"BELLFLOWER MEDICAL CENTER",3,"PROSPECT MEDICAL HOLDINGS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A146,'4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IF(F146>0,1,0)","v":0},{"$f":"IF(F146<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A146,'5. FY 2020-21'!A:A,0)),0)","v":0},{"$f":"IF(J146>0,1,0)","v":0},{"$f":"IF(J146<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A146,'6. FY 2021-22'!A:A,0)),0)","v":0},{"$f":"IF(N146>0,1,0)","v":0},{"$f":"IF(N146<0,1,0)","v":0},null,{"$f":"F146+J146+N146","v":0},{"$f":"IF(R146>0,1,0)","v":0},{"$f":"IF(R146<0,1,0)","v":0},null,null,null,{"$f":"F146","v":0},null,{"$f":"J146","v":0},null,{"$f":"N146","v":0},null,{"$f":"R146","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP($B146,#REF!,13,0)),0,VLOOKUP($B146,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B146,#REF!,14,0)),0,VLOOKUP($B146,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B146,#REF!,13,0)),0,VLOOKUP($B146,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B146,#REF!,16,0)),0,VLOOKUP($B146,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[106301357,50780,"FOOTHILL REGIONAL MEDICAL CENTER",3,"PROSPECT MEDICAL HOLDINGS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A147,'4. FY 2019-20'!A:A,0)),0)","v":7373629.9745227639},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A147,'5. FY 2020-21'!A:A,0)),0)","v":7412908.4472963735},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A147,'6. FY 2021-22'!A:A,0)),0)","v":3771503.0117936973},1,0,null,18558041.433612835,1,0,null,null,null,7373629.9745227639,null,7412908.4472963735,null,3771503.0117936973,null,18558041.433612835,null,null,{"$f":"IF(ISERROR(VLOOKUP($B147,#REF!,13,0)),0,VLOOKUP($B147,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B147,#REF!,14,0)),0,VLOOKUP($B147,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B147,#REF!,13,0)),0,VLOOKUP($B147,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B147,#REF!,16,0)),0,VLOOKUP($B147,#REF!,16,0))","v":0},5.3268841682216177E-3]
[106190380,50135,"SOUTHERN CALIFORNIA HOSP AT HOLLYWOOD",3,"PROSPECT MEDICAL HOLDINGS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A148,'4. FY 2019-20'!A:A,0)),0)","v":24398377.464487523},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A148,'5. FY 2020-21'!A:A,0)),0)","v":25023016.496780299},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A148,'6. FY 2021-22'!A:A,0)),0)","v":13128549.487927958},1,0,null,62549943.44919578,1,0,null,null,null,24398377.464487523,null,25023016.496780299,null,13128549.487927958,null,62549943.44919578,null,null,{"$f":"IF(ISERROR(VLOOKUP($B148,#REF!,13,0)),0,VLOOKUP($B148,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B148,#REF!,14,0)),0,VLOOKUP($B148,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B148,#REF!,13,0)),0,VLOOKUP($B148,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B148,#REF!,16,0)),0,VLOOKUP($B148,#REF!,16,0))","v":0},2.5601662782779481E-2]
[106190198,50663,"LOS ANGELES COMMUNITY HOSPITAL",3,"PROSPECT MEDICAL HOLDINGS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A149,'4. FY 2019-20'!A:A,0)),0)","v":28623784.112196743},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A149,'5. FY 2020-21'!A:A,0)),0)","v":30033517.065818772},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A149,'6. FY 2021-22'!A:A,0)),0)","v":15342900.218125056},1,0,null,74000201.396140575,1,0,null,null,null,28623784.112196743,null,30033517.065818772,null,15342900.218125056,null,74000201.396140575,null,null,{"$f":"IF(ISERROR(VLOOKUP($B149,#REF!,13,0)),0,VLOOKUP($B149,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B149,#REF!,14,0)),0,VLOOKUP($B149,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B149,#REF!,13,0)),0,VLOOKUP($B149,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B149,#REF!,16,0)),0,VLOOKUP($B149,#REF!,16,0))","v":0},4.9250404771650498E-2]
[null,null,null,20,"SYSTEM TOTAL",{"$f":"SUM(F146:F149)","v":60395791.551207028},{"$f":"SUM(G146:G149)","v":3},{"$f":"SUM(H146:H149)","v":0},{"$f":"IF(F150<0,1,0)","v":0},{"$f":"SUM(J146:J149)","v":62469442.009895444},{"$f":"SUM(K146:K149)","v":3},{"$f":"SUM(L146:L149)","v":0},{"$f":"IF(J150<0,1,0)","v":0},{"$f":"SUM(N146:N149)","v":32242952.71784671},{"$f":"SUM(O146:O149)","v":3},{"$f":"SUM(P146:P149)","v":0},{"$f":"IF(N150<0,1,0)","v":0},{"$f":"SUM(R146:R149)","v":155108186.2789492},{"$f":"SUM(S146:S149)","v":3},{"$f":"SUM(T146:T149)","v":0},{"$f":"IF(R150<0,1,0)","v":0},null,null,null,{"$f":"IF(I150=0,0,F150)","v":0},null,{"$f":"IF(M150=0,0,J150)","v":0},null,{"$f":"IF(Q150=0,0,N150)","v":0},null,{"$f":"IF(U150=0,0,R150)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B150,#REF!,13,0)),0,VLOOKUP($B150,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B150,#REF!,14,0)),0,VLOOKUP($B150,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B150,#REF!,13,0)),0,VLOOKUP($B150,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B150,#REF!,16,0)),0,VLOOKUP($B150,#REF!,16,0))","v":0},3.4334353527435024E-2]
[106190680,50078,"LITTLE CO OF MARY-SAN PEDRO HOSPITAL",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A151,'4. FY 2019-20'!A:A,0)),0)","v":16824832.506812803},{"$f":"IF(F151>0,1,0)","v":1},{"$f":"IF(F151<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A151,'5. FY 2020-21'!A:A,0)),0)","v":17040306.504105397},{"$f":"IF(J151>0,1,0)","v":1},{"$f":"IF(J151<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A151,'6. FY 2021-22'!A:A,0)),0)","v":8529659.3019823618},{"$f":"IF(N151>0,1,0)","v":1},{"$f":"IF(N151<0,1,0)","v":0},null,{"$f":"F151+J151+N151","v":42394798.312900558},{"$f":"IF(R151>0,1,0)","v":1},{"$f":"IF(R151<0,1,0)","v":0},null,null,null,{"$f":"F151","v":16824832.506812803},null,{"$f":"J151","v":17040306.504105397},null,{"$f":"N151","v":8529659.3019823618},null,{"$f":"R151","v":42394798.312900558},null,null,{"$f":"IF(ISERROR(VLOOKUP($B151,#REF!,13,0)),0,VLOOKUP($B151,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B151,#REF!,14,0)),0,VLOOKUP($B151,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B151,#REF!,13,0)),0,VLOOKUP($B151,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B151,#REF!,16,0)),0,VLOOKUP($B151,#REF!,16,0))","v":0},1.280690296354167E-2]
[106190470,50353,"LITTLE COMPANY OF MARY HOSPITAL",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A152,'4. FY 2019-20'!A:A,0)),0)","v":9113713.2455637306},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A152,'5. FY 2020-21'!A:A,0)),0)","v":10162383.290503599},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A152,'6. FY 2021-22'!A:A,0)),0)","v":4920602.2888488472},1,0,null,24196698.824916176,1,0,null,null,null,9113713.2455637306,null,10162383.290503599,null,4920602.2888488472,null,24196698.824916176,null,null,{"$f":"IF(ISERROR(VLOOKUP($B152,#REF!,13,0)),0,VLOOKUP($B152,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B152,#REF!,14,0)),0,VLOOKUP($B152,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B152,#REF!,13,0)),0,VLOOKUP($B152,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B152,#REF!,16,0)),0,VLOOKUP($B152,#REF!,16,0))","v":0},0.1150650691638041]
[106190385,50278,"PROVIDENCE HOLY CROSS MEDICAL CENTER",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A153,'4. FY 2019-20'!A:A,0)),0)","v":42132990.359372981},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A153,'5. FY 2020-21'!A:A,0)),0)","v":44458528.614179268},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A153,'6. FY 2021-22'!A:A,0)),0)","v":22261519.877048947},1,0,null,108853038.8506012,1,0,null,null,null,42132990.359372981,null,44458528.614179268,null,22261519.877048947,null,108853038.8506012,null,null,{"$f":"IF(ISERROR(VLOOKUP($B153,#REF!,13,0)),0,VLOOKUP($B153,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B153,#REF!,14,0)),0,VLOOKUP($B153,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B153,#REF!,13,0)),0,VLOOKUP($B153,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B153,#REF!,16,0)),0,VLOOKUP($B153,#REF!,16,0))","v":0},5.5195186360394291E-2]
[106190758,50235,"PROVIDENCE SAINT JOSEPH MEDICAL CENTER",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A154,'4. FY 2019-20'!A:A,0)),0)","v":10156540.144362971},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A154,'5. FY 2020-21'!A:A,0)),0)","v":11091504.189226121},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A154,'6. FY 2021-22'!A:A,0)),0)","v":5626799.7046927903},1,0,null,26874844.03828188,1,0,null,null,null,10156540.144362971,null,11091504.189226121,null,5626799.7046927903,null,26874844.03828188,null,null,{"$f":"IF(ISERROR(VLOOKUP($B154,#REF!,13,0)),0,VLOOKUP($B154,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B154,#REF!,14,0)),0,VLOOKUP($B154,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B154,#REF!,13,0)),0,VLOOKUP($B154,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B154,#REF!,16,0)),0,VLOOKUP($B154,#REF!,16,0))","v":0},9.2055368420127626E-2]
[106190517,50761,"PROVIDENCE TARZANA MEDICAL CENTER",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A155,'4. FY 2019-20'!A:A,0)),0)","v":5313108.7071117014},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A155,'5. FY 2020-21'!A:A,0)),0)","v":5836369.4123518169},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A155,'6. FY 2021-22'!A:A,0)),0)","v":2981497.016455302},1,0,null,14130975.13591882,1,0,null,null,null,5313108.7071117014,null,5836369.4123518169,null,2981497.016455302,null,14130975.13591882,null,null,{"$f":"IF(ISERROR(VLOOKUP($B155,#REF!,13,0)),0,VLOOKUP($B155,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B155,#REF!,14,0)),0,VLOOKUP($B155,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B155,#REF!,13,0)),0,VLOOKUP($B155,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B155,#REF!,16,0)),0,VLOOKUP($B155,#REF!,16,0))","v":0},9.8484848341183137E-2]
[106190756,50290,"ST. JOHN'S HOSPITAL AND HEALTH CENTER",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A156,'4. FY 2019-20'!A:A,0)),0)","v":-12344079.350348715},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A156,'5. FY 2020-21'!A:A,0)),0)","v":-12990330.023822041},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A156,'6. FY 2021-22'!A:A,0)),0)","v":-6447980.9715569578},0,1,null,-31782390.345727716,0,1,null,null,null,-12344079.350348715,null,-12990330.023822041,null,-6447980.9715569578,null,-31782390.345727716,null,null,{"$f":"IF(ISERROR(VLOOKUP($B156,#REF!,13,0)),0,VLOOKUP($B156,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B156,#REF!,14,0)),0,VLOOKUP($B156,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B156,#REF!,13,0)),0,VLOOKUP($B156,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B156,#REF!,16,0)),0,VLOOKUP($B156,#REF!,16,0))","v":0},5.2353088078218667E-2]
[106301205,50224,"HOAG MEMORIAL HOSPITAL PRESBYTERIAN",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A157,'4. FY 2019-20'!A:A,0)),0)","v":-6600427.6024450473},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A157,'5. FY 2020-21'!A:A,0)),0)","v":-7078747.5507303774},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A157,'6. FY 2021-22'!A:A,0)),0)","v":-3552456.9534660503},0,1,null,-17231632.106641475,0,1,null,null,null,-6600427.6024450473,null,-7078747.5507303774,null,-3552456.9534660503,null,-17231632.106641475,null,null,{"$f":"IF(ISERROR(VLOOKUP($B157,#REF!,13,0)),0,VLOOKUP($B157,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B157,#REF!,14,0)),0,VLOOKUP($B157,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B157,#REF!,13,0)),0,VLOOKUP($B157,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B157,#REF!,16,0)),0,VLOOKUP($B157,#REF!,16,0))","v":0},7.2468024360746314E-2]
[106301262,50567,"MISSION HOSPITAL REGIONAL MEDICAL CENTER",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A158,'4. FY 2019-20'!A:A,0)),0)","v":4780212.7309697978},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A158,'5. FY 2020-21'!A:A,0)),0)","v":5008691.0691104047},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A158,'6. FY 2021-22'!A:A,0)),0)","v":2488260.0189255979},1,0,null,12277163.8190058,1,0,null,null,null,4780212.7309697978,null,5008691.0691104047,null,2488260.0189255979,null,12277163.8190058,null,null,{"$f":"IF(ISERROR(VLOOKUP($B158,#REF!,13,0)),0,VLOOKUP($B158,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B158,#REF!,14,0)),0,VLOOKUP($B158,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B158,#REF!,13,0)),0,VLOOKUP($B158,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B158,#REF!,16,0)),0,VLOOKUP($B158,#REF!,16,0))","v":0},4.7796688348272262E-2]
[106491001,50136,"PETALUMA VALLEY HOSPITAL",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A159,'4. FY 2019-20'!A:A,0)),0)","v":4989396.6236058092},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A159,'5. FY 2020-21'!A:A,0)),0)","v":5057368.1463110549},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A159,'6. FY 2021-22'!A:A,0)),0)","v":2600340.4032106176},1,0,null,12647105.173127482,1,0,null,null,null,4989396.6236058092,null,5057368.1463110549,null,2600340.4032106176,null,12647105.173127482,null,null,{"$f":"IF(ISERROR(VLOOKUP($B159,#REF!,13,0)),0,VLOOKUP($B159,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B159,#REF!,14,0)),0,VLOOKUP($B159,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B159,#REF!,13,0)),0,VLOOKUP($B159,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B159,#REF!,16,0)),0,VLOOKUP($B159,#REF!,16,0))","v":0},1.3623194913721475E-2]
[106281047,50009,"QUEEN OF THE VALLEY HOSP",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A160,'4. FY 2019-20'!A:A,0)),0)","v":3190930.1176699772},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A160,'5. FY 2020-21'!A:A,0)),0)","v":3260869.3179205637},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A160,'6. FY 2021-22'!A:A,0)),0)","v":1740239.2034939509},1,0,null,8192038.6390844919,1,0,null,null,null,3190930.1176699772,null,3260869.3179205637,null,1740239.2034939509,null,8192038.6390844919,null,null,{"$f":"IF(ISERROR(VLOOKUP($B160,#REF!,13,0)),0,VLOOKUP($B160,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B160,#REF!,14,0)),0,VLOOKUP($B160,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B160,#REF!,13,0)),0,VLOOKUP($B160,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B160,#REF!,16,0)),0,VLOOKUP($B160,#REF!,16,0))","v":0},2.1918123453501456E-2]
[106121051,51318,"REDWOOD MEMORIAL HOSPITAL",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A161,'4. FY 2019-20'!A:A,0)),0)","v":5698143.7345697917},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A161,'5. FY 2020-21'!A:A,0)),0)","v":5764003.9493976664},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A161,'6. FY 2021-22'!A:A,0)),0)","v":2924141.8353748112},1,0,null,14386289.51934227,1,0,null,null,null,5698143.7345697917,null,5764003.9493976664,null,2924141.8353748112,null,14386289.51934227,null,null,{"$f":"IF(ISERROR(VLOOKUP($B161,#REF!,13,0)),0,VLOOKUP($B161,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B161,#REF!,14,0)),0,VLOOKUP($B161,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B161,#REF!,13,0)),0,VLOOKUP($B161,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B161,#REF!,16,0)),0,VLOOKUP($B161,#REF!,16,0))","v":0},1.1558187700375217E-2]
[106491064,50174,"SANTA ROSA MEMORIAL HOSPITAL",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A162,'4. FY 2019-20'!A:A,0)),0)","v":18647640.954319656},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A162,'5. FY 2020-21'!A:A,0)),0)","v":19312110.551965483},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A162,'6. FY 2021-22'!A:A,0)),0)","v":10058785.745778464},1,0,null,48018537.252063602,1,0,null,null,null,18647640.954319656,null,19312110.551965483,null,10058785.745778464,null,48018537.252063602,null,null,{"$f":"IF(ISERROR(VLOOKUP($B162,#REF!,13,0)),0,VLOOKUP($B162,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B162,#REF!,14,0)),0,VLOOKUP($B162,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B162,#REF!,13,0)),0,VLOOKUP($B162,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B162,#REF!,16,0)),0,VLOOKUP($B162,#REF!,16,0))","v":0},3.5632903876342853E-2]
[106121080,50006,"ST. JOSEPH HOSPITAL - EUREKA",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A163,'4. FY 2019-20'!A:A,0)),0)","v":13573565.166995594},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A163,'5. FY 2020-21'!A:A,0)),0)","v":13544329.104489967},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A163,'6. FY 2021-22'!A:A,0)),0)","v":7075533.5968180969},1,0,null,34193427.868303657,1,0,null,null,null,13573565.166995594,null,13544329.104489967,null,7075533.5968180969,null,34193427.868303657,null,null,{"$f":"IF(ISERROR(VLOOKUP($B163,#REF!,13,0)),0,VLOOKUP($B163,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B163,#REF!,14,0)),0,VLOOKUP($B163,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B163,#REF!,13,0)),0,VLOOKUP($B163,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B163,#REF!,16,0)),0,VLOOKUP($B163,#REF!,16,0))","v":0},-2.1538970893745105E-3]
[106301340,50069,"ST. JOSEPH HOSPITAL - ORANGE",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A164,'4. FY 2019-20'!A:A,0)),0)","v":22434513.397242114},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A164,'5. FY 2020-21'!A:A,0)),0)","v":23359053.692146506},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A164,'6. FY 2021-22'!A:A,0)),0)","v":11638002.532633027},1,0,null,57431569.622021653,1,0,null,null,null,22434513.397242114,null,23359053.692146506,null,11638002.532633027,null,57431569.622021653,null,null,{"$f":"IF(ISERROR(VLOOKUP($B164,#REF!,13,0)),0,VLOOKUP($B164,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B164,#REF!,14,0)),0,VLOOKUP($B164,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B164,#REF!,13,0)),0,VLOOKUP($B164,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B164,#REF!,16,0)),0,VLOOKUP($B164,#REF!,16,0))","v":0},4.1210623940613145E-2]
[106301342,50168,"ST. JUDE MEDICAL CENTER",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A165,'4. FY 2019-20'!A:A,0)),0)","v":-1250589.439635627},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A165,'5. FY 2020-21'!A:A,0)),0)","v":-1535910.7462202236},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A165,'6. FY 2021-22'!A:A,0)),0)","v":-849340.52255346812},0,1,null,-3635840.7084093187,0,1,null,null,null,-1250589.439635627,null,-1535910.7462202236,null,-849340.52255346812,null,-3635840.7084093187,null,null,{"$f":"IF(ISERROR(VLOOKUP($B165,#REF!,13,0)),0,VLOOKUP($B165,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B165,#REF!,14,0)),0,VLOOKUP($B165,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B165,#REF!,13,0)),0,VLOOKUP($B165,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B165,#REF!,16,0)),0,VLOOKUP($B165,#REF!,16,0))","v":0},0.22814946099954925]
[106361343,50300,"ST. MARY MEDICAL CENTER",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A166,'4. FY 2019-20'!A:A,0)),0)","v":48915102.347535633},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A166,'5. FY 2020-21'!A:A,0)),0)","v":51153952.361482777},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A166,'6. FY 2021-22'!A:A,0)),0)","v":25820616.820996374},1,0,null,125889671.53001478,1,0,null,null,null,48915102.347535633,null,51153952.361482777,null,25820616.820996374,null,125889671.53001478,null,null,{"$f":"IF(ISERROR(VLOOKUP($B166,#REF!,13,0)),0,VLOOKUP($B166,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B166,#REF!,14,0)),0,VLOOKUP($B166,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B166,#REF!,13,0)),0,VLOOKUP($B166,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B166,#REF!,16,0)),0,VLOOKUP($B166,#REF!,16,0))","v":0},4.5770118153702251E-2]
[106304460,50769,"HOAG ORTHOPEDIC INSTITUTE, LLC",3,"PROVIDENCE ST JOSEPH HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A167,'4. FY 2019-20'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A167,'5. FY 2020-21'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A167,'6. FY 2021-22'!A:A,0)),0)","v":0},0,0,null,0,0,0,null,null,null,0,null,0,null,0,null,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($B167,#REF!,13,0)),0,VLOOKUP($B167,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B167,#REF!,14,0)),0,VLOOKUP($B167,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B167,#REF!,13,0)),0,VLOOKUP($B167,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B167,#REF!,16,0)),0,VLOOKUP($B167,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[null,null,null,21,"SYSTEM TOTAL",{"$f":"SUM(F151:F167)","v":185575593.64370316},{"$f":"SUM(G151:G167)","v":13},{"$f":"SUM(H151:H167)","v":3},{"$f":"IF(F168<0,1,0)","v":0},{"$f":"SUM(J151:J167)","v":193444481.88241798},{"$f":"SUM(K151:K167)","v":13},{"$f":"SUM(L151:L167)","v":3},{"$f":"IF(J168<0,1,0)","v":0},{"$f":"SUM(N151:N167)","v":97816219.898682699},{"$f":"SUM(O151:O167)","v":13},{"$f":"SUM(P151:P167)","v":3},{"$f":"IF(N168<0,1,0)","v":0},{"$f":"SUM(R151:R167)","v":476836295.42480385},{"$f":"SUM(S151:S167)","v":13},{"$f":"SUM(T151:T167)","v":3},{"$f":"IF(R168<0,1,0)","v":0},null,null,null,{"$f":"IF(I168=0,0,F168)","v":0},null,{"$f":"IF(M168=0,0,J168)","v":0},null,{"$f":"IF(Q168=0,0,N168)","v":0},null,{"$f":"IF(U168=0,0,R168)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B168,#REF!,13,0)),0,VLOOKUP($B168,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B168,#REF!,14,0)),0,VLOOKUP($B168,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B168,#REF!,13,0)),0,VLOOKUP($B168,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B168,#REF!,16,0)),0,VLOOKUP($B168,#REF!,16,0))","v":0},4.2402603080568493E-2]
[106371256,50424,"SCRIPPS GREEN HOSPITAL",3,"SCRIPPS HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A169,'4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IF(F169>0,1,0)","v":0},{"$f":"IF(F169<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A169,'5. FY 2020-21'!A:A,0)),0)","v":0},{"$f":"IF(J169>0,1,0)","v":0},{"$f":"IF(J169<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A169,'6. FY 2021-22'!A:A,0)),0)","v":0},{"$f":"IF(N169>0,1,0)","v":0},{"$f":"IF(N169<0,1,0)","v":0},null,{"$f":"F169+J169+N169","v":0},{"$f":"IF(R169>0,1,0)","v":0},{"$f":"IF(R169<0,1,0)","v":0},null,null,null,{"$f":"F169","v":0},null,{"$f":"J169","v":0},null,{"$f":"N169","v":0},null,{"$f":"R169","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP($B169,#REF!,13,0)),0,VLOOKUP($B169,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B169,#REF!,14,0)),0,VLOOKUP($B169,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B169,#REF!,13,0)),0,VLOOKUP($B169,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B169,#REF!,16,0)),0,VLOOKUP($B169,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[106371394,50503,"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS",3,"SCRIPPS HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A170,'4. FY 2019-20'!A:A,0)),0)","v":-3540114.8192256466},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A170,'5. FY 2020-21'!A:A,0)),0)","v":-3643325.1276034713},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A170,'6. FY 2021-22'!A:A,0)),0)","v":-1836658.3198759351},0,1,null,-9020098.2667050529,0,1,null,null,null,-3540114.8192256466,null,-3643325.1276034713,null,-1836658.3198759351,null,-9020098.2667050529,null,null,{"$f":"IF(ISERROR(VLOOKUP($B170,#REF!,13,0)),0,VLOOKUP($B170,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B170,#REF!,14,0)),0,VLOOKUP($B170,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B170,#REF!,13,0)),0,VLOOKUP($B170,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B170,#REF!,16,0)),0,VLOOKUP($B170,#REF!,16,0))","v":0},2.9154508723081649E-2]
[106370771,50324,"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA",3,"SCRIPPS HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A171,'4. FY 2019-20'!A:A,0)),0)","v":-5663743.9252448007},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A171,'5. FY 2020-21'!A:A,0)),0)","v":-5813306.5146660767},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A171,'6. FY 2021-22'!A:A,0)),0)","v":-3035173.9662590828},0,1,null,-14512224.40616996,0,1,null,null,null,-5663743.9252448007,null,-5813306.5146660767,null,-3035173.9662590828,null,-14512224.40616996,null,null,{"$f":"IF(ISERROR(VLOOKUP($B171,#REF!,13,0)),0,VLOOKUP($B171,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B171,#REF!,14,0)),0,VLOOKUP($B171,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B171,#REF!,13,0)),0,VLOOKUP($B171,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B171,#REF!,16,0)),0,VLOOKUP($B171,#REF!,16,0))","v":0},2.6407018289551561E-2]
[106370744,50077,"SCRIPPS MERCY HOSPITAL",3,"SCRIPPS HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A172,'4. FY 2019-20'!A:A,0)),0)","v":50718226.47749678},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A172,'5. FY 2020-21'!A:A,0)),0)","v":55398439.251424633},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A172,'6. FY 2021-22'!A:A,0)),0)","v":27740774.011178613},1,0,null,133857439.74010003,1,0,null,null,null,50718226.47749678,null,55398439.251424633,null,27740774.011178613,null,133857439.74010003,null,null,{"$f":"IF(ISERROR(VLOOKUP($B172,#REF!,13,0)),0,VLOOKUP($B172,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B172,#REF!,14,0)),0,VLOOKUP($B172,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B172,#REF!,13,0)),0,VLOOKUP($B172,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B172,#REF!,16,0)),0,VLOOKUP($B172,#REF!,16,0))","v":0},9.2278715147983748E-2]
[null,null,null,22,"SYSTEM TOTAL",{"$f":"SUM(F169:F172)","v":41514367.733026333},{"$f":"SUM(G169:G172)","v":1},{"$f":"SUM(H169:H172)","v":2},{"$f":"IF(F173<0,1,0)","v":0},{"$f":"SUM(J169:J172)","v":45941807.609155089},{"$f":"SUM(K169:K172)","v":1},{"$f":"SUM(L169:L172)","v":2},{"$f":"IF(J173<0,1,0)","v":0},{"$f":"SUM(N169:N172)","v":22868941.725043595},{"$f":"SUM(O169:O172)","v":1},{"$f":"SUM(P169:P172)","v":2},{"$f":"IF(N173<0,1,0)","v":0},{"$f":"SUM(R169:R172)","v":110325117.06722501},{"$f":"SUM(S169:S172)","v":1},{"$f":"SUM(T169:T172)","v":2},{"$f":"IF(R173<0,1,0)","v":0},null,null,null,{"$f":"IF(I173=0,0,F173)","v":0},null,{"$f":"IF(M173=0,0,J173)","v":0},null,{"$f":"IF(Q173=0,0,N173)","v":0},null,{"$f":"IF(U173=0,0,R173)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B173,#REF!,13,0)),0,VLOOKUP($B173,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B173,#REF!,14,0)),0,VLOOKUP($B173,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B173,#REF!,13,0)),0,VLOOKUP($B173,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B173,#REF!,16,0)),0,VLOOKUP($B173,#REF!,16,0))","v":0},0.10664837543958428]
[106370875,50222,"SHARP CHULA VISTA MEDICAL CENTER",3,"SHARP HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A174,'4. FY 2019-20'!A:A,0)),0)","v":26404328.724424701},{"$f":"IF(F174>0,1,0)","v":1},{"$f":"IF(F174<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A174,'5. FY 2020-21'!A:A,0)),0)","v":28152861.492076404},{"$f":"IF(J174>0,1,0)","v":1},{"$f":"IF(J174<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A174,'6. FY 2021-22'!A:A,0)),0)","v":14175694.887377806},{"$f":"IF(N174>0,1,0)","v":1},{"$f":"IF(N174<0,1,0)","v":0},null,{"$f":"F174+J174+N174","v":68732885.103878915},{"$f":"IF(R174>0,1,0)","v":1},{"$f":"IF(R174<0,1,0)","v":0},null,null,null,{"$f":"F174","v":26404328.724424701},null,{"$f":"J174","v":28152861.492076404},null,{"$f":"N174","v":14175694.887377806},null,{"$f":"R174","v":68732885.103878915},null,null,{"$f":"IF(ISERROR(VLOOKUP($B174,#REF!,13,0)),0,VLOOKUP($B174,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B174,#REF!,14,0)),0,VLOOKUP($B174,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B174,#REF!,13,0)),0,VLOOKUP($B174,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B174,#REF!,16,0)),0,VLOOKUP($B174,#REF!,16,0))","v":0},6.6221443684507081E-2]
[106370689,50234,"SHARP CORONADO HOSPITAL & HEALTHCARE CTR",3,"SHARP HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A175,'4. FY 2019-20'!A:A,0)),0)","v":11362048.267548595},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A175,'5. FY 2020-21'!A:A,0)),0)","v":11478195.393565292},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A175,'6. FY 2021-22'!A:A,0)),0)","v":5757567.8464882411},1,0,null,28597811.507602129,1,0,null,null,null,11362048.267548595,null,11478195.393565292,null,5757567.8464882411,null,28597811.507602129,null,null,{"$f":"IF(ISERROR(VLOOKUP($B175,#REF!,13,0)),0,VLOOKUP($B175,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B175,#REF!,14,0)),0,VLOOKUP($B175,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B175,#REF!,13,0)),0,VLOOKUP($B175,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B175,#REF!,16,0)),0,VLOOKUP($B175,#REF!,16,0))","v":0},1.0222375691575556E-2]
[106370714,50026,"SHARP GROSSMONT HOSPITAL",3,"SHARP HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A176,'4. FY 2019-20'!A:A,0)),0)","v":43902010.627187267},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A176,'5. FY 2020-21'!A:A,0)),0)","v":46318487.224043809},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A176,'6. FY 2021-22'!A:A,0)),0)","v":23555543.587261964},1,0,null,113776041.43849303,1,0,null,null,null,43902010.627187267,null,46318487.224043809,null,23555543.587261964,null,113776041.43849303,null,null,{"$f":"IF(ISERROR(VLOOKUP($B176,#REF!,13,0)),0,VLOOKUP($B176,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B176,#REF!,14,0)),0,VLOOKUP($B176,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B176,#REF!,13,0)),0,VLOOKUP($B176,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B176,#REF!,16,0)),0,VLOOKUP($B176,#REF!,16,0))","v":0},5.5042504029646576E-2]
[106370694,50100,"SHARP MEMORIAL HOSPITAL",3,"SHARP HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A177,'4. FY 2019-20'!A:A,0)),0)","v":36439877.985747159},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A177,'5. FY 2020-21'!A:A,0)),0)","v":40208511.966080949},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A177,'6. FY 2021-22'!A:A,0)),0)","v":19570177.592434522},1,0,null,96218567.544262633,1,0,null,null,null,36439877.985747159,null,40208511.966080949,null,19570177.592434522,null,96218567.544262633,null,null,{"$f":"IF(ISERROR(VLOOKUP($B177,#REF!,13,0)),0,VLOOKUP($B177,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B177,#REF!,14,0)),0,VLOOKUP($B177,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B177,#REF!,13,0)),0,VLOOKUP($B177,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B177,#REF!,16,0)),0,VLOOKUP($B177,#REF!,16,0))","v":0},0.10342059821956121]
[null,null,null,23,"SYSTEM TOTAL",{"$f":"SUM(F174:F177)","v":118108265.60490772},{"$f":"SUM(G174:G177)","v":4},{"$f":"SUM(H174:H177)","v":0},{"$f":"IF(F178<0,1,0)","v":0},{"$f":"SUM(J174:J177)","v":126158056.07576646},{"$f":"SUM(K174:K177)","v":4},{"$f":"SUM(L174:L177)","v":0},{"$f":"IF(J178<0,1,0)","v":0},{"$f":"SUM(N174:N177)","v":63058983.913562536},{"$f":"SUM(O174:O177)","v":4},{"$f":"SUM(P174:P177)","v":0},{"$f":"IF(N178<0,1,0)","v":0},{"$f":"SUM(R174:R177)","v":307325305.59423673},{"$f":"SUM(S174:S177)","v":4},{"$f":"SUM(T174:T177)","v":0},{"$f":"IF(R178<0,1,0)","v":0},null,null,null,{"$f":"IF(I178=0,0,F178)","v":0},null,{"$f":"IF(M178=0,0,J178)","v":0},null,{"$f":"IF(Q178=0,0,N178)","v":0},null,{"$f":"IF(U178=0,0,R178)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B178,#REF!,13,0)),0,VLOOKUP($B178,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B178,#REF!,14,0)),0,VLOOKUP($B178,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B178,#REF!,13,0)),0,VLOOKUP($B178,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B178,#REF!,16,0)),0,VLOOKUP($B178,#REF!,16,0))","v":0},6.8156029805624768E-2]
[106430905,50441,"STANFORD UNIVERSITY HOSPITAL",3,"STANFORD HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A179,'4. FY 2019-20'!A:A,0)),0)","v":30811801.184210703},{"$f":"IF(F179>0,1,0)","v":1},{"$f":"IF(F179<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A179,'5. FY 2020-21'!A:A,0)),0)","v":30558164.672971025},{"$f":"IF(J179>0,1,0)","v":1},{"$f":"IF(J179<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A179,'6. FY 2021-22'!A:A,0)),0)","v":15496764.644051746},{"$f":"IF(N179>0,1,0)","v":1},{"$f":"IF(N179<0,1,0)","v":0},null,{"$f":"F179+J179+N179","v":76866730.501233473},{"$f":"IF(R179>0,1,0)","v":1},{"$f":"IF(R179<0,1,0)","v":0},null,null,null,{"$f":"F179","v":30811801.184210703},null,{"$f":"J179","v":30558164.672971025},null,{"$f":"N179","v":15496764.644051746},null,{"$f":"R179","v":76866730.501233473},null,null,{"$f":"IF(ISERROR(VLOOKUP($B179,#REF!,13,0)),0,VLOOKUP($B179,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B179,#REF!,14,0)),0,VLOOKUP($B179,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B179,#REF!,13,0)),0,VLOOKUP($B179,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B179,#REF!,16,0)),0,VLOOKUP($B179,#REF!,16,0))","v":0},-8.2317976064850105E-3]
[106014050,50283,"STANFORD HEALTHCARE - VALLEYCARE",3,"STANFORD HEALTHCARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A180,'4. FY 2019-20'!A:A,0)),0)","v":-4175476.6027059872},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A180,'5. FY 2020-21'!A:A,0)),0)","v":-4409341.0446257424},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A180,'6. FY 2021-22'!A:A,0)),0)","v":-2250324.5162051078},0,1,null,-10835142.163536837,0,1,null,null,null,-4175476.6027059872,null,-4409341.0446257424,null,-2250324.5162051078,null,-10835142.163536837,null,null,{"$f":"IF(ISERROR(VLOOKUP($B180,#REF!,13,0)),0,VLOOKUP($B180,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B180,#REF!,14,0)),0,VLOOKUP($B180,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B180,#REF!,13,0)),0,VLOOKUP($B180,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B180,#REF!,16,0)),0,VLOOKUP($B180,#REF!,16,0))","v":0},5.6009041403368286E-2]
[null,null,null,34,"SYSTEM TOTAL",{"$f":"SUM(F179:F180)","v":26636324.581504717},{"$f":"SUM(G179:G180)","v":1},{"$f":"SUM(H179:H180)","v":1},{"$f":"IF(F181<0,1,0)","v":0},{"$f":"SUM(J179:J180)","v":26148823.628345281},{"$f":"SUM(K179:K180)","v":1},{"$f":"SUM(L179:L180)","v":1},{"$f":"IF(J181<0,1,0)","v":0},{"$f":"SUM(N179:N180)","v":13246440.127846638},{"$f":"SUM(O179:O180)","v":1},{"$f":"SUM(P179:P180)","v":1},{"$f":"IF(N181<0,1,0)","v":0},{"$f":"SUM(R179:R180)","v":66031588.337696634},{"$f":"SUM(S179:S180)","v":1},{"$f":"SUM(T179:T180)","v":1},{"$f":"IF(R181<0,1,0)","v":0},null,null,null,{"$f":"IF(I181=0,0,F181)","v":0},null,{"$f":"IF(M181=0,0,J181)","v":0},null,{"$f":"IF(Q181=0,0,N181)","v":0},null,{"$f":"IF(U181=0,0,R181)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B181,#REF!,13,0)),0,VLOOKUP($B181,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B181,#REF!,14,0)),0,VLOOKUP($B181,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B181,#REF!,13,0)),0,VLOOKUP($B181,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B181,#REF!,16,0)),0,VLOOKUP($B181,#REF!,16,0))","v":0},-1.8302110400694668E-2]
[106010739,50305,"ALTA BATES SUMMIT MED CTR-ALTA BATES CAM",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A182,'4. FY 2019-20'!A:A,0)),0)","v":26541069.91650204},{"$f":"IF(F182>0,1,0)","v":1},{"$f":"IF(F182<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A182,'5. FY 2020-21'!A:A,0)),0)","v":29538338.340572633},{"$f":"IF(J182>0,1,0)","v":1},{"$f":"IF(J182<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A182,'6. FY 2021-22'!A:A,0)),0)","v":14774845.217595829},{"$f":"IF(N182>0,1,0)","v":1},{"$f":"IF(N182<0,1,0)","v":0},null,{"$f":"F182+J182+N182","v":70854253.4746705},{"$f":"IF(R182>0,1,0)","v":1},{"$f":"IF(R182<0,1,0)","v":0},null,null,null,{"$f":"F182","v":26541069.91650204},null,{"$f":"J182","v":29538338.340572633},null,{"$f":"N182","v":14774845.217595829},null,{"$f":"R182","v":70854253.4746705},null,null,{"$f":"IF(ISERROR(VLOOKUP($B182,#REF!,13,0)),0,VLOOKUP($B182,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B182,#REF!,14,0)),0,VLOOKUP($B182,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B182,#REF!,13,0)),0,VLOOKUP($B182,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B182,#REF!,16,0)),0,VLOOKUP($B182,#REF!,16,0))","v":0},0.11292944984885582]
[106010937,50043,"ALTA BATES SUMMIT MED CTR-SUMMIT-HAWTHOR",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A183,'4. FY 2019-20'!A:A,0)),0)","v":5005604.6784492359},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A183,'5. FY 2020-21'!A:A,0)),0)","v":5268645.564127624},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A183,'6. FY 2021-22'!A:A,0)),0)","v":2908152.8632164039},1,0,null,13182403.105793264,1,0,null,null,null,5005604.6784492359,null,5268645.564127624,null,2908152.8632164039,null,13182403.105793264,null,null,{"$f":"IF(ISERROR(VLOOKUP($B183,#REF!,13,0)),0,VLOOKUP($B183,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B183,#REF!,14,0)),0,VLOOKUP($B183,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B183,#REF!,13,0)),0,VLOOKUP($B183,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B183,#REF!,16,0)),0,VLOOKUP($B183,#REF!,16,0))","v":0},5.2549272780342632E-2]
[106380929,50047,"CALIFORNIA PACIFIC MEDICAL CENTER",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A184,'4. FY 2019-20'!A:A,0)),0)","v":-3902319.7223221213},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A184,'5. FY 2020-21'!A:A,0)),0)","v":-3623215.8661142513},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A184,'6. FY 2021-22'!A:A,0)),0)","v":-1850754.3417045437},0,1,null,-9376289.9301409163,0,1,null,null,null,-3902319.7223221213,null,-3623215.8661142513,null,-1850754.3417045437,null,-9376289.9301409163,null,null,{"$f":"IF(ISERROR(VLOOKUP($B184,#REF!,13,0)),0,VLOOKUP($B184,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B184,#REF!,14,0)),0,VLOOKUP($B184,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B184,#REF!,13,0)),0,VLOOKUP($B184,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B184,#REF!,16,0)),0,VLOOKUP($B184,#REF!,16,0))","v":0},-7.1522549680215833E-2]
[106014233,50488,"EDEN MEDICAL CENTER",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A185,'4. FY 2019-20'!A:A,0)),0)","v":11762948.268472645},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A185,'5. FY 2020-21'!A:A,0)),0)","v":12327510.454969857},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A185,'6. FY 2021-22'!A:A,0)),0)","v":6248694.256113424},1,0,null,30339152.979555927,1,0,null,null,null,11762948.268472645,null,12327510.454969857,null,6248694.256113424,null,30339152.979555927,null,null,{"$f":"IF(ISERROR(VLOOKUP($B185,#REF!,13,0)),0,VLOOKUP($B185,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B185,#REF!,14,0)),0,VLOOKUP($B185,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B185,#REF!,13,0)),0,VLOOKUP($B185,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B185,#REF!,16,0)),0,VLOOKUP($B185,#REF!,16,0))","v":0},4.7994956163359609E-2]
[106240924,50528,"MEMORIAL HOSPITAL LOS BANOS",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A186,'4. FY 2019-20'!A:A,0)),0)","v":11572989.063277805},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A186,'5. FY 2020-21'!A:A,0)),0)","v":11818111.149568044},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A186,'6. FY 2021-22'!A:A,0)),0)","v":5991310.6727275504},1,0,null,29382410.885573398,1,0,null,null,null,11572989.063277805,null,11818111.149568044,null,5991310.6727275504,null,29382410.885573398,null,null,{"$f":"IF(ISERROR(VLOOKUP($B186,#REF!,13,0)),0,VLOOKUP($B186,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B186,#REF!,14,0)),0,VLOOKUP($B186,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B186,#REF!,13,0)),0,VLOOKUP($B186,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B186,#REF!,16,0)),0,VLOOKUP($B186,#REF!,16,0))","v":0},2.1180533823196474E-2]
[106500939,50557,"MEMORIAL HOSPITAL MODESTO",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A187,'4. FY 2019-20'!A:A,0)),0)","v":12823306.314993031},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A187,'5. FY 2020-21'!A:A,0)),0)","v":13376402.146952864},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A187,'6. FY 2021-22'!A:A,0)),0)","v":6879104.1731055528},1,0,null,33078812.635051448,1,0,null,null,null,12823306.314993031,null,13376402.146952864,null,6879104.1731055528,null,33078812.635051448,null,null,{"$f":"IF(ISERROR(VLOOKUP($B187,#REF!,13,0)),0,VLOOKUP($B187,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B187,#REF!,14,0)),0,VLOOKUP($B187,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B187,#REF!,13,0)),0,VLOOKUP($B187,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B187,#REF!,16,0)),0,VLOOKUP($B187,#REF!,16,0))","v":0},4.3132076733841403E-2]
[106414018,50754,"MENLO PARK SURGICAL HOSPITAL",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A188,'4. FY 2019-20'!A:A,0)),0)","v":-78446.816151295308},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A188,'5. FY 2020-21'!A:A,0)),0)","v":-83076.993896419342},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A188,'6. FY 2021-22'!A:A,0)),0)","v":-42861.978862123877},0,1,null,-204385.78890983853,0,1,null,null,null,-78446.816151295308,null,-83076.993896419342,null,-42861.978862123877,null,-204385.78890983853,null,null,{"$f":"IF(ISERROR(VLOOKUP($B188,#REF!,13,0)),0,VLOOKUP($B188,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B188,#REF!,14,0)),0,VLOOKUP($B188,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B188,#REF!,13,0)),0,VLOOKUP($B188,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B188,#REF!,16,0)),0,VLOOKUP($B188,#REF!,16,0))","v":0},5.9023144243280812E-2]
[106214034,50131,"NOVATO COMMUNITY HOSPITAL",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A189,'4. FY 2019-20'!A:A,0)),0)","v":1335717.886373044},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A189,'5. FY 2020-21'!A:A,0)),0)","v":1296769.4424568797},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A189,'6. FY 2021-22'!A:A,0)),0)","v":696702.59937513107},1,0,null,3329189.9282050547,1,0,null,null,null,1335717.886373044,null,1296769.4424568797,null,696702.59937513107,null,3329189.9282050547,null,null,{"$f":"IF(ISERROR(VLOOKUP($B189,#REF!,13,0)),0,VLOOKUP($B189,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B189,#REF!,14,0)),0,VLOOKUP($B189,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B189,#REF!,13,0)),0,VLOOKUP($B189,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B189,#REF!,16,0)),0,VLOOKUP($B189,#REF!,16,0))","v":0},-2.915918422109583E-2]
[106410852,50007,"PENINSULA MEDICAL CENTER",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A190,'4. FY 2019-20'!A:A,0)),0)","v":-3531831.8643016964},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A190,'5. FY 2020-21'!A:A,0)),0)","v":-3946296.3128261082},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A190,'6. FY 2021-22'!A:A,0)),0)","v":-1945886.6995205116},0,1,null,-9424014.8766483162,0,1,null,null,null,-3531831.8643016964,null,-3946296.3128261082,null,-1945886.6995205116,null,-9424014.8766483162,null,null,{"$f":"IF(ISERROR(VLOOKUP($B190,#REF!,13,0)),0,VLOOKUP($B190,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B190,#REF!,14,0)),0,VLOOKUP($B190,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B190,#REF!,13,0)),0,VLOOKUP($B190,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B190,#REF!,16,0)),0,VLOOKUP($B190,#REF!,16,0))","v":0},0.11735112668121263]
[106380964,50055,"ST. LUKE'S HOSPITAL",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A191,'4. FY 2019-20'!A:A,0)),0)","v":4025984.1157624219},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A191,'5. FY 2020-21'!A:A,0)),0)","v":4511804.2021123329},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A191,'6. FY 2021-22'!A:A,0)),0)","v":2209137.2171917455},1,0,null,10746925.5350665,1,0,null,null,null,4025984.1157624219,null,4511804.2021123329,null,2209137.2171917455,null,10746925.5350665,null,null,{"$f":"IF(ISERROR(VLOOKUP($B191,#REF!,13,0)),0,VLOOKUP($B191,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B191,#REF!,14,0)),0,VLOOKUP($B191,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B191,#REF!,13,0)),0,VLOOKUP($B191,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B191,#REF!,16,0)),0,VLOOKUP($B191,#REF!,16,0))","v":0},0.12067113838026376]
[106034002,50014,"SUTTER AMADOR HOSPITAL",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A192,'4. FY 2019-20'!A:A,0)),0)","v":5814241.1179120392},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A192,'5. FY 2020-21'!A:A,0)),0)","v":5965460.064514935},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A192,'6. FY 2021-22'!A:A,0)),0)","v":3022368.5888859639},1,0,null,14802069.771312937,1,0,null,null,null,5814241.1179120392,null,5965460.064514935,null,3022368.5888859639,null,14802069.771312937,null,null,{"$f":"IF(ISERROR(VLOOKUP($B192,#REF!,13,0)),0,VLOOKUP($B192,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B192,#REF!,14,0)),0,VLOOKUP($B192,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B192,#REF!,13,0)),0,VLOOKUP($B192,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B192,#REF!,16,0)),0,VLOOKUP($B192,#REF!,16,0))","v":0},2.6008372122207468E-2]
[106310791,50498,"SUTTER AUBURN FAITH HOSPITAL",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A193,'4. FY 2019-20'!A:A,0)),0)","v":1663263.473770489},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A193,'5. FY 2020-21'!A:A,0)),0)","v":1597385.6107665617},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A193,'6. FY 2021-22'!A:A,0)),0)","v":844158.98519426724},1,0,null,4104808.0697313179,1,0,null,null,null,1663263.473770489,null,1597385.6107665617,null,844158.98519426724,null,4104808.0697313179,null,null,{"$f":"IF(ISERROR(VLOOKUP($B193,#REF!,13,0)),0,VLOOKUP($B193,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B193,#REF!,14,0)),0,VLOOKUP($B193,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B193,#REF!,13,0)),0,VLOOKUP($B193,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B193,#REF!,16,0)),0,VLOOKUP($B193,#REF!,16,0))","v":0},-3.9607593170183246E-2]
[106084001,50417,"SUTTER COAST HOSPITAL",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A194,'4. FY 2019-20'!A:A,0)),0)","v":7550225.3285754845},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A194,'5. FY 2020-21'!A:A,0)),0)","v":7710764.0286184931},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A194,'6. FY 2021-22'!A:A,0)),0)","v":3934886.7284576003},1,0,null,19195876.085651577,1,0,null,null,null,7550225.3285754845,null,7710764.0286184931,null,3934886.7284576003,null,19195876.085651577,null,null,{"$f":"IF(ISERROR(VLOOKUP($B194,#REF!,13,0)),0,VLOOKUP($B194,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B194,#REF!,14,0)),0,VLOOKUP($B194,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B194,#REF!,13,0)),0,VLOOKUP($B194,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B194,#REF!,16,0)),0,VLOOKUP($B194,#REF!,16,0))","v":0},2.1262769395161588E-2]
[106574010,50537,"SUTTER DAVIS HOSPITAL",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A195,'4. FY 2019-20'!A:A,0)),0)","v":5287984.1872857809},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A195,'5. FY 2020-21'!A:A,0)),0)","v":5603672.5323710134},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A195,'6. FY 2021-22'!A:A,0)),0)","v":2825460.7582521345},1,0,null,13717117.47790893,1,0,null,null,null,5287984.1872857809,null,5603672.5323710134,null,2825460.7582521345,null,13717117.47790893,null,null,{"$f":"IF(ISERROR(VLOOKUP($B195,#REF!,13,0)),0,VLOOKUP($B195,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B195,#REF!,14,0)),0,VLOOKUP($B195,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B195,#REF!,13,0)),0,VLOOKUP($B195,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B195,#REF!,16,0)),0,VLOOKUP($B195,#REF!,16,0))","v":0},5.9699184775223235E-2]
[106070934,50523,"SUTTER DELTA MEDICAL CENTER",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A196,'4. FY 2019-20'!A:A,0)),0)","v":12801771.909989284},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A196,'5. FY 2020-21'!A:A,0)),0)","v":13215900.224911582},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A196,'6. FY 2021-22'!A:A,0)),0)","v":6732227.1168893371},1,0,null,32749899.251790203,1,0,null,null,null,12801771.909989284,null,13215900.224911582,null,6732227.1168893371,null,32749899.251790203,null,null,{"$f":"IF(ISERROR(VLOOKUP($B196,#REF!,13,0)),0,VLOOKUP($B196,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B196,#REF!,14,0)),0,VLOOKUP($B196,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B196,#REF!,13,0)),0,VLOOKUP($B196,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B196,#REF!,16,0)),0,VLOOKUP($B196,#REF!,16,0))","v":0},3.2349296475056792E-2]
[106171395,51329,"SUTTER LAKESIDE HOSPITAL",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A197,'4. FY 2019-20'!A:A,0)),0)","v":7354028.7036878038},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A197,'5. FY 2020-21'!A:A,0)),0)","v":7530703.9505063258},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A197,'6. FY 2021-22'!A:A,0)),0)","v":3835950.5368384933},1,0,null,18720683.191032622,1,0,null,null,null,7354028.7036878038,null,7530703.9505063258,null,3835950.5368384933,null,18720683.191032622,null,null,{"$f":"IF(ISERROR(VLOOKUP($B197,#REF!,13,0)),0,VLOOKUP($B197,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B197,#REF!,14,0)),0,VLOOKUP($B197,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B197,#REF!,13,0)),0,VLOOKUP($B197,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B197,#REF!,16,0)),0,VLOOKUP($B197,#REF!,16,0))","v":0},2.4024280287337628E-2]
[106444012,50714,"SUTTER MATERNITY & SURGERY CENTER",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A198,'4. FY 2019-20'!A:A,0)),0)","v":416931.42022349476},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A198,'5. FY 2020-21'!A:A,0)),0)","v":483635.82918229722},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A198,'6. FY 2021-22'!A:A,0)),0)","v":223683.41795491963},1,0,null,1124250.6673607116,1,0,null,null,null,416931.42022349476,null,483635.82918229722,null,223683.41795491963,null,1124250.6673607116,null,null,{"$f":"IF(ISERROR(VLOOKUP($B198,#REF!,13,0)),0,VLOOKUP($B198,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B198,#REF!,14,0)),0,VLOOKUP($B198,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B198,#REF!,13,0)),0,VLOOKUP($B198,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B198,#REF!,16,0)),0,VLOOKUP($B198,#REF!,16,0))","v":0},0.15998892317361396]
[106341051,50108,"SUTTER MEDICAL CENTER - SACRAMENTO",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A199,'4. FY 2019-20'!A:A,0)),0)","v":65924738.236727297},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A199,'5. FY 2020-21'!A:A,0)),0)","v":70658347.375065163},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A199,'6. FY 2021-22'!A:A,0)),0)","v":35618951.062296972},1,0,null,172202036.67408943,1,0,null,null,null,65924738.236727297,null,70658347.375065163,null,35618951.062296972,null,172202036.67408943,null,null,{"$f":"IF(ISERROR(VLOOKUP($B199,#REF!,13,0)),0,VLOOKUP($B199,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B199,#REF!,14,0)),0,VLOOKUP($B199,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B199,#REF!,13,0)),0,VLOOKUP($B199,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B199,#REF!,16,0)),0,VLOOKUP($B199,#REF!,16,0))","v":0},7.1803229939875993E-2]
[106494106,50291,"SUTTER MEDICAL CENTER OF SANTA ROSA",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A200,'4. FY 2019-20'!A:A,0)),0)","v":14990484.642472295},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A200,'5. FY 2020-21'!A:A,0)),0)","v":16053718.066840582},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A200,'6. FY 2021-22'!A:A,0)),0)","v":8161780.8260061564},1,0,null,39205983.535319038,1,0,null,null,null,14990484.642472295,null,16053718.066840582,null,8161780.8260061564,null,39205983.535319038,null,null,{"$f":"IF(ISERROR(VLOOKUP($B200,#REF!,13,0)),0,VLOOKUP($B200,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B200,#REF!,14,0)),0,VLOOKUP($B200,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B200,#REF!,13,0)),0,VLOOKUP($B200,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B200,#REF!,16,0)),0,VLOOKUP($B200,#REF!,16,0))","v":0},7.0927221482609354E-2]
[106311000,50309,"SUTTER ROSEVILLE MEDICAL CENTER",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A201,'4. FY 2019-20'!A:A,0)),0)","v":5967506.0766985267},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A201,'5. FY 2020-21'!A:A,0)),0)","v":6749751.8660739213},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A201,'6. FY 2021-22'!A:A,0)),0)","v":3484898.0696256422},1,0,null,16202156.01239809,1,0,null,null,null,5967506.0766985267,null,6749751.8660739213,null,3484898.0696256422,null,16202156.01239809,null,null,{"$f":"IF(ISERROR(VLOOKUP($B201,#REF!,13,0)),0,VLOOKUP($B201,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B201,#REF!,14,0)),0,VLOOKUP($B201,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B201,#REF!,13,0)),0,VLOOKUP($B201,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B201,#REF!,16,0)),0,VLOOKUP($B201,#REF!,16,0))","v":0},0.13108420491264344]
[106481094,50101,"SUTTER SOLANO MEDICAL CENTER",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A202,'4. FY 2019-20'!A:A,0)),0)","v":9230583.5527397841},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A202,'5. FY 2020-21'!A:A,0)),0)","v":9352901.100046305},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A202,'6. FY 2021-22'!A:A,0)),0)","v":4834071.3719781451},1,0,null,23417556.024764236,1,0,null,null,null,9230583.5527397841,null,9352901.100046305,null,4834071.3719781451,null,23417556.024764236,null,null,{"$f":"IF(ISERROR(VLOOKUP($B202,#REF!,13,0)),0,VLOOKUP($B202,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B202,#REF!,14,0)),0,VLOOKUP($B202,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B202,#REF!,13,0)),0,VLOOKUP($B202,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B202,#REF!,16,0)),0,VLOOKUP($B202,#REF!,16,0))","v":0},1.3251334177048326E-2]
[106391056,50313,"SUTTER TRACY COMMUNITY HOSPITAL",3,"SUTTER HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A203,'4. FY 2019-20'!A:A,0)),0)","v":8001498.3030977696},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A203,'5. FY 2020-21'!A:A,0)),0)","v":8151666.9251942663},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A203,'6. FY 2021-22'!A:A,0)),0)","v":4152321.611641638},1,0,null,20305486.839933675,1,0,null,null,null,8001498.3030977696,null,8151666.9251942663,null,4152321.611641638,null,20305486.839933675,null,null,{"$f":"IF(ISERROR(VLOOKUP($B203,#REF!,13,0)),0,VLOOKUP($B203,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B203,#REF!,14,0)),0,VLOOKUP($B203,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B203,#REF!,13,0)),0,VLOOKUP($B203,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B203,#REF!,16,0)),0,VLOOKUP($B203,#REF!,16,0))","v":0},1.8767562824872318E-2]
[null,null,null,25,"SYSTEM TOTAL",{"$f":"SUM(F182:F203)","v":210558278.79423517},{"$f":"SUM(G182:G203)","v":19},{"$f":"SUM(H182:H203)","v":3},{"$f":"IF(F204<0,1,0)","v":0},{"$f":"SUM(J182:J203)","v":223558899.70201489},{"$f":"SUM(K182:K203)","v":19},{"$f":"SUM(L182:L203)","v":3},{"$f":"IF(J204<0,1,0)","v":0},{"$f":"SUM(N182:N203)","v":113539203.05325973},{"$f":"SUM(O182:O203)","v":19},{"$f":"SUM(P182:P203)","v":3},{"$f":"IF(N204<0,1,0)","v":0},{"$f":"SUM(R182:R203)","v":547656381.54950976},{"$f":"SUM(S182:S203)","v":19},{"$f":"SUM(T182:T203)","v":3},{"$f":"IF(R204<0,1,0)","v":0},null,null,null,{"$f":"IF(I204=0,0,F204)","v":0},null,{"$f":"IF(M204=0,0,J204)","v":0},null,{"$f":"IF(Q204=0,0,N204)","v":0},null,{"$f":"IF(U204=0,0,R204)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B204,#REF!,13,0)),0,VLOOKUP($B204,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B204,#REF!,14,0)),0,VLOOKUP($B204,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B204,#REF!,13,0)),0,VLOOKUP($B204,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B204,#REF!,16,0)),0,VLOOKUP($B204,#REF!,16,0))","v":0},6.1743575138569498E-2]
[106331164,50243,"DESERT REGIONAL MEDICAL CENTER",3,"TENET HEALTHCARE CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A205,'4. FY 2019-20'!A:A,0)),0)","v":47428603.878935978},{"$f":"IF(F205>0,1,0)","v":1},{"$f":"IF(F205<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A205,'5. FY 2020-21'!A:A,0)),0)","v":50466806.858667709},{"$f":"IF(J205>0,1,0)","v":1},{"$f":"IF(J205<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A205,'6. FY 2021-22'!A:A,0)),0)","v":25075972.433816284},{"$f":"IF(N205>0,1,0)","v":1},{"$f":"IF(N205<0,1,0)","v":0},null,{"$f":"F205+J205+N205","v":122971383.17141998},{"$f":"IF(R205>0,1,0)","v":1},{"$f":"IF(R205<0,1,0)","v":0},null,null,null,{"$f":"F205","v":47428603.878935978},null,{"$f":"J205","v":50466806.858667709},null,{"$f":"N205","v":25075972.433816284},null,{"$f":"R205","v":122971383.17141998},null,null,{"$f":"IF(ISERROR(VLOOKUP($B205,#REF!,13,0)),0,VLOOKUP($B205,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B205,#REF!,14,0)),0,VLOOKUP($B205,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B205,#REF!,13,0)),0,VLOOKUP($B205,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B205,#REF!,16,0)),0,VLOOKUP($B205,#REF!,16,0))","v":0},{"$f":"(J205-F205)/F205","v":6.4058452732172019E-2}]
[106392287,50118,"DOCTORS HOSPITAL OF MANTECA",3,"TENET HEALTHCARE CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A206,'4. FY 2019-20'!A:A,0)),0)","v":8562885.8300580233},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A206,'5. FY 2020-21'!A:A,0)),0)","v":8591272.3749466799},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A206,'6. FY 2021-22'!A:A,0)),0)","v":4414874.6499102591},1,0,null,21569032.854914963,1,0,null,null,null,8562885.8300580233,null,8591272.3749466799,null,4414874.6499102591,null,21569032.854914963,null,null,{"$f":"IF(ISERROR(VLOOKUP($B206,#REF!,13,0)),0,VLOOKUP($B206,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B206,#REF!,14,0)),0,VLOOKUP($B206,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B206,#REF!,13,0)),0,VLOOKUP($B206,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B206,#REF!,16,0)),0,VLOOKUP($B206,#REF!,16,0))","v":0},3.3150675428851579E-3]
[106500852,50464,"DOCTORS MEDICAL CENTER",3,"TENET HEALTHCARE CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A207,'4. FY 2019-20'!A:A,0)),0)","v":71907883.561441168},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A207,'5. FY 2020-21'!A:A,0)),0)","v":74934797.813476533},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A207,'6. FY 2021-22'!A:A,0)),0)","v":38069486.186099723},1,0,null,184912167.56101739,1,0,null,null,null,71907883.561441168,null,74934797.813476533,null,38069486.186099723,null,184912167.56101739,null,null,{"$f":"IF(ISERROR(VLOOKUP($B207,#REF!,13,0)),0,VLOOKUP($B207,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B207,#REF!,14,0)),0,VLOOKUP($B207,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B207,#REF!,13,0)),0,VLOOKUP($B207,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B207,#REF!,16,0)),0,VLOOKUP($B207,#REF!,16,0))","v":0},4.2094330998478625E-2]
[106500867,50179,"EMANUEL MEDICAL CENTER",3,"TENET HEALTHCARE CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A208,'4. FY 2019-20'!A:A,0)),0)","v":22582766.275611516},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A208,'5. FY 2020-21'!A:A,0)),0)","v":23120818.035052426},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A208,'6. FY 2021-22'!A:A,0)),0)","v":11826627.517594498},1,0,null,57530211.82825844,1,0,null,null,null,22582766.275611516,null,23120818.035052426,null,11826627.517594498,null,57530211.82825844,null,null,{"$f":"IF(ISERROR(VLOOKUP($B208,#REF!,13,0)),0,VLOOKUP($B208,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B208,#REF!,14,0)),0,VLOOKUP($B208,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B208,#REF!,13,0)),0,VLOOKUP($B208,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B208,#REF!,16,0)),0,VLOOKUP($B208,#REF!,16,0))","v":0},2.3825768414473848E-2]
[106301175,50570,"FOUNTAIN VALLEY RGNL HOSP & MC-EUCLID",3,"TENET HEALTHCARE CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A209,'4. FY 2019-20'!A:A,0)),0)","v":36609350.028272212},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A209,'5. FY 2020-21'!A:A,0)),0)","v":38145225.280827373},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A209,'6. FY 2021-22'!A:A,0)),0)","v":19553082.945326496},1,0,null,94307658.254426077,1,0,null,null,null,36609350.028272212,null,38145225.280827373,null,19553082.945326496,null,94307658.254426077,null,null,{"$f":"IF(ISERROR(VLOOKUP($B209,#REF!,13,0)),0,VLOOKUP($B209,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B209,#REF!,14,0)),0,VLOOKUP($B209,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B209,#REF!,13,0)),0,VLOOKUP($B209,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B209,#REF!,16,0)),0,VLOOKUP($B209,#REF!,16,0))","v":0},4.1953087158582578E-2]
[106362041,50279,"HI-DESERT MEDICAL CENTER",3,"TENET HEALTHCARE CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A210,'4. FY 2019-20'!A:A,0)),0)","v":14880068.901302284},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A210,'5. FY 2020-21'!A:A,0)),0)","v":15493686.94936249},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A210,'6. FY 2021-22'!A:A,0)),0)","v":7638886.1513128029},1,0,null,38012642.001977578,1,0,null,null,null,14880068.901302284,null,15493686.94936249,null,7638886.1513128029,null,38012642.001977578,null,null,{"$f":"IF(ISERROR(VLOOKUP($B210,#REF!,13,0)),0,VLOOKUP($B210,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B210,#REF!,14,0)),0,VLOOKUP($B210,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B210,#REF!,13,0)),0,VLOOKUP($B210,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B210,#REF!,16,0)),0,VLOOKUP($B210,#REF!,16,0))","v":0},4.1237581097927821E-2]
[106331216,50534,"JOHN F. KENNEDY MEMORIAL HOSPITAL",3,"TENET HEALTHCARE CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A211,'4. FY 2019-20'!A:A,0)),0)","v":14616913.6788585},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A211,'5. FY 2020-21'!A:A,0)),0)","v":15573537.530224249},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A211,'6. FY 2021-22'!A:A,0)),0)","v":7811478.8379793856},1,0,null,38001930.047062136,1,0,null,null,null,14616913.6788585,null,15573537.530224249,null,7811478.8379793856,null,38001930.047062136,null,null,{"$f":"IF(ISERROR(VLOOKUP($B211,#REF!,13,0)),0,VLOOKUP($B211,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B211,#REF!,14,0)),0,VLOOKUP($B211,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B211,#REF!,13,0)),0,VLOOKUP($B211,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B211,#REF!,16,0)),0,VLOOKUP($B211,#REF!,16,0))","v":0},6.544636387566434E-2]
[106190240,50581,"LAKEWOOD REGIONAL MEDICAL CENTER",3,"TENET HEALTHCARE CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A212,'4. FY 2019-20'!A:A,0)),0)","v":8325490.0180624984},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A212,'5. FY 2020-21'!A:A,0)),0)","v":8561436.0126964003},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A212,'6. FY 2021-22'!A:A,0)),0)","v":4261840.2788180541},1,0,null,21148766.309576951,1,0,null,null,null,8325490.0180624984,null,8561436.0126964003,null,4261840.2788180541,null,21148766.309576951,null,null,{"$f":"IF(ISERROR(VLOOKUP($B212,#REF!,13,0)),0,VLOOKUP($B212,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B212,#REF!,14,0)),0,VLOOKUP($B212,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B212,#REF!,13,0)),0,VLOOKUP($B212,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B212,#REF!,16,0)),0,VLOOKUP($B212,#REF!,16,0))","v":0},2.834019308437187E-2]
[106301248,50551,"LOS ALAMITOS MEDICAL CENTER",3,"TENET HEALTHCARE CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A213,'4. FY 2019-20'!A:A,0)),0)","v":-4825192.0795734301},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A213,'5. FY 2020-21'!A:A,0)),0)","v":-5054842.9783377536},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A213,'6. FY 2021-22'!A:A,0)),0)","v":-2503632.4700446334},0,1,null,-12383667.527955817,0,1,null,null,null,-4825192.0795734301,null,-5054842.9783377536,null,-2503632.4700446334,null,-12383667.527955817,null,null,{"$f":"IF(ISERROR(VLOOKUP($B213,#REF!,13,0)),0,VLOOKUP($B213,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B213,#REF!,14,0)),0,VLOOKUP($B213,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B213,#REF!,13,0)),0,VLOOKUP($B213,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B213,#REF!,16,0)),0,VLOOKUP($B213,#REF!,16,0))","v":0},4.7594146507971898E-2]
[106301297,50589,"PLACENTIA-LINDA COMMUNITY HOSPITAL",3,"TENET HEALTHCARE CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A214,'4. FY 2019-20'!A:A,0)),0)","v":2139317.2511618193},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A214,'5. FY 2020-21'!A:A,0)),0)","v":2036254.3513929741},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A214,'6. FY 2021-22'!A:A,0)),0)","v":1030152.7846175148},1,0,null,5205724.3871723078,1,0,null,null,null,2139317.2511618193,null,2036254.3513929741,null,1030152.7846175148,null,5205724.3871723078,null,null,{"$f":"IF(ISERROR(VLOOKUP($B214,#REF!,13,0)),0,VLOOKUP($B214,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B214,#REF!,14,0)),0,VLOOKUP($B214,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B214,#REF!,13,0)),0,VLOOKUP($B214,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B214,#REF!,16,0)),0,VLOOKUP($B214,#REF!,16,0))","v":0},-4.8175603554299312E-2]
[106074017,50689,"SAN RAMON REGIONAL MEDICAL CENTER",3,"TENET HEALTHCARE CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A215,'4. FY 2019-20'!A:A,0)),0)","v":-5100424.2832357539},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A215,'5. FY 2020-21'!A:A,0)),0)","v":-5375562.074128014},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A215,'6. FY 2021-22'!A:A,0)),0)","v":-2735885.5285304738},0,1,null,-13211871.885894243,0,1,null,null,null,-5100424.2832357539,null,-5375562.074128014,null,-2735885.5285304738,null,-13211871.885894243,null,null,{"$f":"IF(ISERROR(VLOOKUP($B215,#REF!,13,0)),0,VLOOKUP($B215,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B215,#REF!,14,0)),0,VLOOKUP($B215,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B215,#REF!,13,0)),0,VLOOKUP($B215,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B215,#REF!,16,0)),0,VLOOKUP($B215,#REF!,16,0))","v":0},5.3944098689317335E-2]
[106400524,50506,"SIERRA VISTA REGIONAL MEDICAL CENTER",3,"TENET HEALTHCARE CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A216,'4. FY 2019-20'!A:A,0)),0)","v":8994376.5002556928},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A216,'5. FY 2020-21'!A:A,0)),0)","v":9508612.6606834605},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A216,'6. FY 2021-22'!A:A,0)),0)","v":4790413.1909917416},1,0,null,23293402.351930894,1,0,null,null,null,8994376.5002556928,null,9508612.6606834605,null,4790413.1909917416,null,23293402.351930894,null,null,{"$f":"IF(ISERROR(VLOOKUP($B216,#REF!,13,0)),0,VLOOKUP($B216,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B216,#REF!,14,0)),0,VLOOKUP($B216,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B216,#REF!,13,0)),0,VLOOKUP($B216,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B216,#REF!,16,0)),0,VLOOKUP($B216,#REF!,16,0))","v":0},5.717307479992071E-2]
[106400548,50633,"TWIN CITIES COMMUNITY HOSPITAL",3,"TENET HEALTHCARE CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A217,'4. FY 2019-20'!A:A,0)),0)","v":10164507.578709783},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A217,'5. FY 2020-21'!A:A,0)),0)","v":10520549.390285902},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A217,'6. FY 2021-22'!A:A,0)),0)","v":5313911.7547915503},1,0,null,25998968.723787233,1,0,null,null,null,10164507.578709783,null,10520549.390285902,null,5313911.7547915503,null,25998968.723787233,null,null,{"$f":"IF(ISERROR(VLOOKUP($B217,#REF!,13,0)),0,VLOOKUP($B217,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B217,#REF!,14,0)),0,VLOOKUP($B217,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B217,#REF!,13,0)),0,VLOOKUP($B217,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B217,#REF!,16,0)),0,VLOOKUP($B217,#REF!,16,0))","v":0},3.5027944917063299E-2]
[null,null,null,26,"SYSTEM TOTAL",{"$f":"SUM(F205:F217)","v":236286547.13986027},{"$f":"SUM(G205:G217)","v":11},{"$f":"SUM(H205:H217)","v":2},{"$f":"IF(F218<0,1,0)","v":0},{"$f":"SUM(J205:J217)","v":246522592.2051504},{"$f":"SUM(K205:K217)","v":11},{"$f":"SUM(L205:L217)","v":2},{"$f":"IF(J218<0,1,0)","v":0},{"$f":"SUM(N205:N217)","v":124547208.73268321},{"$f":"SUM(O205:O217)","v":11},{"$f":"SUM(P205:P217)","v":2},{"$f":"IF(N218<0,1,0)","v":0},{"$f":"SUM(R205:R217)","v":607356348.07769382},{"$f":"SUM(S205:S217)","v":11},{"$f":"SUM(T205:T217)","v":2},{"$f":"IF(R218<0,1,0)","v":0},null,null,null,{"$f":"IF(I218=0,0,F218)","v":0},null,{"$f":"IF(M218=0,0,J218)","v":0},null,{"$f":"IF(Q218=0,0,N218)","v":0},null,{"$f":"IF(U218=0,0,R218)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B218,#REF!,13,0)),0,VLOOKUP($B218,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B218,#REF!,14,0)),0,VLOOKUP($B218,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B218,#REF!,13,0)),0,VLOOKUP($B218,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B218,#REF!,16,0)),0,VLOOKUP($B218,#REF!,16,0))","v":0},4.3320473337110088E-2]
[106331152,50329,"CORONA REGIONAL MEDICAL CENTER - MAIN",3,"UNIVERSAL HEALTH SERVICES INCORPORATED",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A219,'4. FY 2019-20'!A:A,0)),0)","v":10971529.091280166},{"$f":"IF(F219>0,1,0)","v":1},{"$f":"IF(F219<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A219,'5. FY 2020-21'!A:A,0)),0)","v":11232287.55639823},{"$f":"IF(J219>0,1,0)","v":1},{"$f":"IF(J219<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A219,'6. FY 2021-22'!A:A,0)),0)","v":5623462.9511245294},{"$f":"IF(N219>0,1,0)","v":1},{"$f":"IF(N219<0,1,0)","v":0},null,{"$f":"F219+J219+N219","v":27827279.598802928},{"$f":"IF(R219>0,1,0)","v":1},{"$f":"IF(R219<0,1,0)","v":0},null,null,null,{"$f":"F219","v":10971529.091280166},null,{"$f":"J219","v":11232287.55639823},null,{"$f":"N219","v":5623462.9511245294},null,{"$f":"R219","v":27827279.598802928},null,null,{"$f":"IF(ISERROR(VLOOKUP($B219,#REF!,13,0)),0,VLOOKUP($B219,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B219,#REF!,14,0)),0,VLOOKUP($B219,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B219,#REF!,13,0)),0,VLOOKUP($B219,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B219,#REF!,16,0)),0,VLOOKUP($B219,#REF!,16,0))","v":0},2.3766829851028369E-2]
[106196405,50204,"PALMDALE REGIONAL MEDICAL CENTER",3,"UNIVERSAL HEALTH SERVICES INCORPORATED",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A220,'4. FY 2019-20'!A:A,0)),0)","v":7834692.6647732854},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A220,'5. FY 2020-21'!A:A,0)),0)","v":7664898.6684786286},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A220,'6. FY 2021-22'!A:A,0)),0)","v":3899798.5129380301},1,0,null,19399389.846189946,1,0,null,null,null,7834692.6647732854,null,7664898.6684786286,null,3899798.5129380301,null,19399389.846189946,null,null,{"$f":"IF(ISERROR(VLOOKUP($B220,#REF!,13,0)),0,VLOOKUP($B220,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B220,#REF!,14,0)),0,VLOOKUP($B220,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B220,#REF!,13,0)),0,VLOOKUP($B220,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B220,#REF!,16,0)),0,VLOOKUP($B220,#REF!,16,0))","v":0},-2.1672068523899163E-2]
[106334068,50701,"SOUTHWEST HEALTHCARE SYSTEM-MURRIETA",3,"UNIVERSAL HEALTH SERVICES INCORPORATED",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A221,'4. FY 2019-20'!A:A,0)),0)","v":9750781.531447053},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A221,'5. FY 2020-21'!A:A,0)),0)","v":10053677.164253321},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A221,'6. FY 2021-22'!A:A,0)),0)","v":4945039.8254695497},1,0,null,24749498.521169923,1,0,null,null,null,9750781.531447053,null,10053677.164253321,null,4945039.8254695497,null,24749498.521169923,null,null,{"$f":"IF(ISERROR(VLOOKUP($B221,#REF!,13,0)),0,VLOOKUP($B221,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B221,#REF!,14,0)),0,VLOOKUP($B221,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B221,#REF!,13,0)),0,VLOOKUP($B221,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B221,#REF!,16,0)),0,VLOOKUP($B221,#REF!,16,0))","v":0},3.1063728771832787E-2]
[106334564,50775,"TEMECULA VALLEY HOSPITAL, INC",3,"UNIVERSAL HEALTH SERVICES INCORPORATED",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A222,'4. FY 2019-20'!A:A,0)),0)","v":-1674215.6521539632},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A222,'5. FY 2020-21'!A:A,0)),0)","v":-1827430.7303111218},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A222,'6. FY 2021-22'!A:A,0)),0)","v":-924043.58473046776},0,1,null,-4425689.9671955528,0,1,null,null,null,-1674215.6521539632,null,-1827430.7303111218,null,-924043.58473046776,null,-4425689.9671955528,null,null,{"$f":"IF(ISERROR(VLOOKUP($B222,#REF!,13,0)),0,VLOOKUP($B222,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B222,#REF!,14,0)),0,VLOOKUP($B222,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B222,#REF!,13,0)),0,VLOOKUP($B222,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B222,#REF!,16,0)),0,VLOOKUP($B222,#REF!,16,0))","v":0},9.1514541725876003E-2]
[null,null,null,27,"SYSTEM TOTAL",{"$f":"SUM(F219:F222)","v":26882787.635346539},{"$f":"SUM(G219:G222)","v":3},{"$f":"SUM(H219:H222)","v":1},{"$f":"IF(F223<0,1,0)","v":0},{"$f":"SUM(J219:J222)","v":27123432.658819057},{"$f":"SUM(K219:K222)","v":3},{"$f":"SUM(L219:L222)","v":1},{"$f":"IF(J223<0,1,0)","v":0},{"$f":"SUM(N219:N222)","v":13544257.704801641},{"$f":"SUM(O219:O222)","v":3},{"$f":"SUM(P219:P222)","v":1},{"$f":"IF(N223<0,1,0)","v":0},{"$f":"SUM(R219:R222)","v":67550477.998967245},{"$f":"SUM(S219:S222)","v":3},{"$f":"SUM(T219:T222)","v":1},{"$f":"IF(R223<0,1,0)","v":0},null,null,null,{"$f":"IF(I223=0,0,F223)","v":0},null,{"$f":"IF(M223=0,0,J223)","v":0},null,{"$f":"IF(Q223=0,0,N223)","v":0},null,{"$f":"IF(U223=0,0,R223)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B223,#REF!,13,0)),0,VLOOKUP($B223,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B223,#REF!,14,0)),0,VLOOKUP($B223,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B223,#REF!,13,0)),0,VLOOKUP($B223,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B223,#REF!,16,0)),0,VLOOKUP($B223,#REF!,16,0))","v":0},8.951639492777462E-3]
[106194219,50696,"USC UNIVERSITY HOSPITAL",3,"USC UNIVERSITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A224,'4. FY 2019-20'!A:A,0)),0)","v":6344538.2715297267},{"$f":"IF(F224>0,1,0)","v":1},{"$f":"IF(F224<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A224,'5. FY 2020-21'!A:A,0)),0)","v":6872735.4491683543},{"$f":"IF(J224>0,1,0)","v":1},{"$f":"IF(J224<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A224,'6. FY 2021-22'!A:A,0)),0)","v":3393122.9522163197},{"$f":"IF(N224>0,1,0)","v":1},{"$f":"IF(N224<0,1,0)","v":0},null,{"$f":"F224+J224+N224","v":16610396.672914401},{"$f":"IF(R224>0,1,0)","v":1},{"$f":"IF(R224<0,1,0)","v":0},null,null,null,{"$f":"F224","v":6344538.2715297267},null,{"$f":"J224","v":6872735.4491683543},null,{"$f":"N224","v":3393122.9522163197},null,{"$f":"R224","v":16610396.672914401},null,null,{"$f":"IF(ISERROR(VLOOKUP($B224,#REF!,13,0)),0,VLOOKUP($B224,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B224,#REF!,14,0)),0,VLOOKUP($B224,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B224,#REF!,13,0)),0,VLOOKUP($B224,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B224,#REF!,16,0)),0,VLOOKUP($B224,#REF!,16,0))","v":0},8.325226439390275E-2]
[106190818,50124,"VERDUGO HILLS HOSPITAL",3,"USC UNIVERSITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A225,'4. FY 2019-20'!A:A,0)),0)","v":-3030907.6771229682},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A225,'5. FY 2020-21'!A:A,0)),0)","v":-3273151.2333776997},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A225,'6. FY 2021-22'!A:A,0)),0)","v":-1555107.4809684865},0,1,null,-7859166.3914691545,0,1,null,null,null,-3030907.6771229682,null,-3273151.2333776997,null,-1555107.4809684865,null,-7859166.3914691545,null,null,{"$f":"IF(ISERROR(VLOOKUP($B225,#REF!,13,0)),0,VLOOKUP($B225,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B225,#REF!,14,0)),0,VLOOKUP($B225,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B225,#REF!,13,0)),0,VLOOKUP($B225,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B225,#REF!,16,0)),0,VLOOKUP($B225,#REF!,16,0))","v":0},7.9924425967562496E-2]
[null,null,null,28,"SYSTEM TOTAL",{"$f":"SUM(F224:F225)","v":3313630.5944067584},{"$f":"SUM(G224:G225)","v":1},{"$f":"SUM(H224:H225)","v":1},{"$f":"IF(F226<0,1,0)","v":0},{"$f":"SUM(J224:J225)","v":3599584.2157906545},{"$f":"SUM(K224:K225)","v":1},{"$f":"SUM(L224:L225)","v":1},{"$f":"IF(J226<0,1,0)","v":0},{"$f":"SUM(N224:N225)","v":1838015.4712478332},{"$f":"SUM(O224:O225)","v":1},{"$f":"SUM(P224:P225)","v":1},{"$f":"IF(N226<0,1,0)","v":0},{"$f":"SUM(R224:R225)","v":8751230.2814452462},{"$f":"SUM(S224:S225)","v":1},{"$f":"SUM(T224:T225)","v":1},{"$f":"IF(R226<0,1,0)","v":0},null,null,null,{"$f":"IF(I226=0,0,F226)","v":0},null,{"$f":"IF(M226=0,0,J226)","v":0},null,{"$f":"IF(Q226=0,0,N226)","v":0},null,{"$f":"IF(U226=0,0,R226)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B226,#REF!,13,0)),0,VLOOKUP($B226,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B226,#REF!,14,0)),0,VLOOKUP($B226,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B226,#REF!,13,0)),0,VLOOKUP($B226,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B226,#REF!,16,0)),0,VLOOKUP($B226,#REF!,16,0))","v":0},{"$f":"(J226-F226)/F226","v":8.6296167673780955E-2}]
[106331194,50390,"HEMET VALLEY MEDICAL CENTER",3,"PHYSICIANS FOR HEALTHY HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A227,'4. FY 2019-20'!A:A,0)),0)","v":15383571.455895711},{"$f":"IF(F227>0,1,0)","v":1},{"$f":"IF(F227<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A227,'5. FY 2020-21'!A:A,0)),0)","v":15757816.332920076},{"$f":"IF(J227>0,1,0)","v":1},{"$f":"IF(J227<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A227,'6. FY 2021-22'!A:A,0)),0)","v":7997144.2389084082},{"$f":"IF(N227>0,1,0)","v":1},{"$f":"IF(N227<0,1,0)","v":0},null,{"$f":"F227+J227+N227","v":39138532.027724199},{"$f":"IF(R227>0,1,0)","v":1},{"$f":"IF(R227<0,1,0)","v":0},null,null,null,{"$f":"F227","v":15383571.455895711},null,{"$f":"J227","v":15757816.332920076},null,{"$f":"N227","v":7997144.2389084082},null,{"$f":"R227","v":39138532.027724199},null,null,{"$f":"IF(ISERROR(VLOOKUP($B227,#REF!,13,0)),0,VLOOKUP($B227,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B227,#REF!,14,0)),0,VLOOKUP($B227,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B227,#REF!,13,0)),0,VLOOKUP($B227,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B227,#REF!,16,0)),0,VLOOKUP($B227,#REF!,16,0))","v":0},2.432756776261713E-2]
[106334018,50684,"MENIFEE VALLEY MEDICAL CENTER",3,"PHYSICIANS FOR HEALTHY HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A228,'4. FY 2019-20'!A:A,0)),0)","v":3206349.8255902743},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A228,'5. FY 2020-21'!A:A,0)),0)","v":3224915.0723338444},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A228,'6. FY 2021-22'!A:A,0)),0)","v":1653932.7391432608},1,0,null,8085197.6370673794,1,0,null,null,null,3206349.8255902743,null,3224915.0723338444,null,1653932.7391432608,null,8085197.6370673794,null,null,{"$f":"IF(ISERROR(VLOOKUP($B228,#REF!,13,0)),0,VLOOKUP($B228,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B228,#REF!,14,0)),0,VLOOKUP($B228,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B228,#REF!,13,0)),0,VLOOKUP($B228,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B228,#REF!,16,0)),0,VLOOKUP($B228,#REF!,16,0))","v":0},5.7901500938539376E-3]
[null,null,null,29,"SYSTEM TOTAL",{"$f":"SUM(F227:F228)","v":18589921.281485986},{"$f":"SUM(G227:G228)","v":2},{"$f":"SUM(H227:H228)","v":0},{"$f":"IF(F229<0,1,0)","v":0},{"$f":"SUM(J227:J228)","v":18982731.405253921},{"$f":"SUM(K227:K228)","v":2},{"$f":"SUM(L227:L228)","v":0},{"$f":"IF(J229<0,1,0)","v":0},{"$f":"SUM(N227:N228)","v":9651076.9780516699},{"$f":"SUM(O227:O228)","v":2},{"$f":"SUM(P227:P228)","v":0},{"$f":"IF(N229<0,1,0)","v":0},{"$f":"SUM(R227:R228)","v":47223729.664791577},{"$f":"SUM(S227:S228)","v":2},{"$f":"SUM(T227:T228)","v":0},{"$f":"IF(R229<0,1,0)","v":0},null,null,null,{"$f":"IF(I229=0,0,F229)","v":0},null,{"$f":"IF(M229=0,0,J229)","v":0},null,{"$f":"IF(Q229=0,0,N229)","v":0},null,{"$f":"IF(U229=0,0,R229)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B229,#REF!,13,0)),0,VLOOKUP($B229,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B229,#REF!,14,0)),0,VLOOKUP($B229,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B229,#REF!,13,0)),0,VLOOKUP($B229,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B229,#REF!,16,0)),0,VLOOKUP($B229,#REF!,16,0))","v":0},2.113027364775024E-2]
[106304409,50609,"KAISER FDN HOSP - ANAHEIM",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A230,'4. FY 2019-20'!A:A,0)),0)","v":2813533.9499892518},{"$f":"IF(F230>0,1,0)","v":1},{"$f":"IF(F230<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A230,'5. FY 2020-21'!A:A,0)),0)","v":2613734.922854308},{"$f":"IF(J230>0,1,0)","v":1},{"$f":"IF(J230<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A230,'6. FY 2021-22'!A:A,0)),0)","v":1054109.269706605},{"$f":"IF(N230>0,1,0)","v":1},{"$f":"IF(N230<0,1,0)","v":0},null,{"$f":"F230+J230+N230","v":6481378.1425501648},{"$f":"IF(R230>0,1,0)","v":1},{"$f":"IF(R230<0,1,0)","v":0},null,null,null,{"$f":"F230","v":2813533.9499892518},null,{"$f":"J230","v":2613734.922854308},null,{"$f":"N230","v":1054109.269706605},null,{"$f":"R230","v":6481378.1425501648},null,null,{"$f":"IF(ISERROR(VLOOKUP($B230,#REF!,13,0)),0,VLOOKUP($B230,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B230,#REF!,14,0)),0,VLOOKUP($B230,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B230,#REF!,13,0)),0,VLOOKUP($B230,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B230,#REF!,16,0)),0,VLOOKUP($B230,#REF!,16,0))","v":0},-7.1013547618896514E-2]
[106196035,50723,"KAISER FDN HOSP - BALDWIN PARK",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A231,'4. FY 2019-20'!A:A,0)),0)","v":8689930.3794375882},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A231,'5. FY 2020-21'!A:A,0)),0)","v":8687204.2890702039},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A231,'6. FY 2021-22'!A:A,0)),0)","v":4323425.4947456913},1,0,null,21700560.163253482,1,0,null,null,null,8689930.3794375882,null,8687204.2890702039,null,4323425.4947456913,null,21700560.163253482,null,null,{"$f":"IF(ISERROR(VLOOKUP($B231,#REF!,13,0)),0,VLOOKUP($B231,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B231,#REF!,14,0)),0,VLOOKUP($B231,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B231,#REF!,13,0)),0,VLOOKUP($B231,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B231,#REF!,16,0)),0,VLOOKUP($B231,#REF!,16,0))","v":0},-3.1370681332900248E-4]
[106196403,50139,"KAISER FOUNDATION HOSPITAL - DOWNEY",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A232,'4. FY 2019-20'!A:A,0)),0)","v":2067479.5352605451},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A232,'5. FY 2020-21'!A:A,0)),0)","v":1985434.133127965},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A232,'6. FY 2021-22'!A:A,0)),0)","v":720980.13553358987},1,0,null,4773893.8039221,1,0,null,null,null,2067479.5352605451,null,1985434.133127965,null,720980.13553358987,null,4773893.8039221,null,null,{"$f":"IF(ISERROR(VLOOKUP($B232,#REF!,13,0)),0,VLOOKUP($B232,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B232,#REF!,14,0)),0,VLOOKUP($B232,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B232,#REF!,13,0)),0,VLOOKUP($B232,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B232,#REF!,16,0)),0,VLOOKUP($B232,#REF!,16,0))","v":0},-3.968377956507349E-2]
[106361223,50140,"KAISER FDN HOSP - FONTANA",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A233,'4. FY 2019-20'!A:A,0)),0)","v":5215340.9236219265},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A233,'5. FY 2020-21'!A:A,0)),0)","v":5117676.3513958454},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A233,'6. FY 2021-22'!A:A,0)),0)","v":2177055.9739288576},1,0,null,12510073.248946629,1,0,null,null,null,5215340.9236219265,null,5117676.3513958454,null,2177055.9739288576,null,12510073.248946629,null,null,{"$f":"IF(ISERROR(VLOOKUP($B233,#REF!,13,0)),0,VLOOKUP($B233,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B233,#REF!,14,0)),0,VLOOKUP($B233,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B233,#REF!,13,0)),0,VLOOKUP($B233,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B233,#REF!,16,0)),0,VLOOKUP($B233,#REF!,16,0))","v":0},-1.8726402292077848E-2]
[106104062,50710,"KAISER FDN HOSP - FRESNO",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A234,'4. FY 2019-20'!A:A,0)),0)","v":-1892003.4005882624},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A234,'5. FY 2020-21'!A:A,0)),0)","v":-2023909.6386503167},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A234,'6. FY 2021-22'!A:A,0)),0)","v":-1116018.1875788546},0,1,null,-5031931.2268174337,0,1,null,null,null,-1892003.4005882624,null,-2023909.6386503167,null,-1116018.1875788546,null,-5031931.2268174337,null,null,{"$f":"IF(ISERROR(VLOOKUP($B234,#REF!,13,0)),0,VLOOKUP($B234,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B234,#REF!,14,0)),0,VLOOKUP($B234,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B234,#REF!,13,0)),0,VLOOKUP($B234,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B234,#REF!,16,0)),0,VLOOKUP($B234,#REF!,16,0))","v":0},6.9717759503519952E-2]
[106380857,50076,"KAISER FDN HOSP - GEARY (S.F.)",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A235,'4. FY 2019-20'!A:A,0)),0)","v":-4624595.8745308248},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A235,'5. FY 2020-21'!A:A,0)),0)","v":-4900418.8421070026},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A235,'6. FY 2021-22'!A:A,0)),0)","v":-2644554.8535031429},0,1,null,-12169569.570140971,0,1,null,null,null,-4624595.8745308248,null,-4900418.8421070026,null,-2644554.8535031429,null,-12169569.570140971,null,null,{"$f":"IF(ISERROR(VLOOKUP($B235,#REF!,13,0)),0,VLOOKUP($B235,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B235,#REF!,14,0)),0,VLOOKUP($B235,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B235,#REF!,13,0)),0,VLOOKUP($B235,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B235,#REF!,16,0)),0,VLOOKUP($B235,#REF!,16,0))","v":0},5.964260987543276E-2]
[106190431,50411,"KAISER FDN HOSP - HARBOR CITY",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A236,'4. FY 2019-20'!A:A,0)),0)","v":-94161.269654171541},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A236,'5. FY 2020-21'!A:A,0)),0)","v":-267667.0588336885},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A236,'6. FY 2021-22'!A:A,0)),0)","v":-264554.8809694727},0,1,null,-626383.20945733273,0,1,null,null,null,-94161.269654171541,null,-267667.0588336885,null,-264554.8809694727,null,-626383.20945733273,null,null,{"$f":"IF(ISERROR(VLOOKUP($B236,#REF!,13,0)),0,VLOOKUP($B236,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B236,#REF!,14,0)),0,VLOOKUP($B236,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B236,#REF!,13,0)),0,VLOOKUP($B236,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B236,#REF!,16,0)),0,VLOOKUP($B236,#REF!,16,0))","v":0},1.8426449623795009]
[106014132,50512,"KAISER FDN HOSP - FREMONT",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A237,'4. FY 2019-20'!A:A,0)),0)","v":-1496754.8777125338},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A237,'5. FY 2020-21'!A:A,0)),0)","v":-1627064.4585801},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A237,'6. FY 2021-22'!A:A,0)),0)","v":-874576.30299648759},0,1,null,-3998395.6392891211,0,1,null,null,null,-1496754.8777125338,null,-1627064.4585801,null,-874576.30299648759,null,-3998395.6392891211,null,null,{"$f":"IF(ISERROR(VLOOKUP($B237,#REF!,13,0)),0,VLOOKUP($B237,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B237,#REF!,14,0)),0,VLOOKUP($B237,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B237,#REF!,13,0)),0,VLOOKUP($B237,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B237,#REF!,16,0)),0,VLOOKUP($B237,#REF!,16,0))","v":0},8.7061403846377422E-2]
[106394009,50748,"KAISER FDN HOSP - MANTECA",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A238,'4. FY 2019-20'!A:A,0)),0)","v":72572.862567227334},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A238,'5. FY 2020-21'!A:A,0)),0)","v":-148931.86530571803},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A238,'6. FY 2021-22'!A:A,0)),0)","v":-207034.37513373792},0,1,null,-283393.37787222862,0,1,null,null,null,72572.862567227334,null,-148931.86530571803,null,-207034.37513373792,null,-283393.37787222862,null,null,{"$f":"IF(ISERROR(VLOOKUP($B238,#REF!,13,0)),0,VLOOKUP($B238,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B238,#REF!,14,0)),0,VLOOKUP($B238,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B238,#REF!,13,0)),0,VLOOKUP($B238,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B238,#REF!,16,0)),0,VLOOKUP($B238,#REF!,16,0))","v":0},-3.0521701919606121]
[106014326,50075,"KAISER FDN HOSP - OAKLAND CAMPUS",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A239,'4. FY 2019-20'!A:A,0)),0)","v":14880801.545969609},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A239,'5. FY 2020-21'!A:A,0)),0)","v":15024085.922265403},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A239,'6. FY 2021-22'!A:A,0)),0)","v":7422341.9957980104},1,0,null,37327229.464033023,1,0,null,null,null,14880801.545969609,null,15024085.922265403,null,7422341.9957980104,null,37327229.464033023,null,null,{"$f":"IF(ISERROR(VLOOKUP($B239,#REF!,13,0)),0,VLOOKUP($B239,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B239,#REF!,14,0)),0,VLOOKUP($B239,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B239,#REF!,13,0)),0,VLOOKUP($B239,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B239,#REF!,16,0)),0,VLOOKUP($B239,#REF!,16,0))","v":0},9.6288076857393243E-3]
[106190432,50137,"KAISER FDN HOSP - PANORAMA CITY",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A240,'4. FY 2019-20'!A:A,0)),0)","v":2629483.4027376864},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A240,'5. FY 2020-21'!A:A,0)),0)","v":2504042.5958714485},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A240,'6. FY 2021-22'!A:A,0)),0)","v":1179885.9857226606},1,0,null,6313411.9843317959,1,0,null,null,null,2629483.4027376864,null,2504042.5958714485,null,1179885.9857226606,null,6313411.9843317959,null,null,{"$f":"IF(ISERROR(VLOOKUP($B240,#REF!,13,0)),0,VLOOKUP($B240,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B240,#REF!,14,0)),0,VLOOKUP($B240,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B240,#REF!,13,0)),0,VLOOKUP($B240,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B240,#REF!,16,0)),0,VLOOKUP($B240,#REF!,16,0))","v":0},-4.770549482671585E-2]
[106414139,50541,"KAISER FDN HOSP - REDWOOD CITY",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A241,'4. FY 2019-20'!A:A,0)),0)","v":-4160467.7929837173},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A241,'5. FY 2020-21'!A:A,0)),0)","v":-4428044.2671743631},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A241,'6. FY 2021-22'!A:A,0)),0)","v":-2332411.4103470319},0,1,null,-10920923.470505113,0,1,null,null,null,-4160467.7929837173,null,-4428044.2671743631,null,-2332411.4103470319,null,-10920923.470505113,null,null,{"$f":"IF(ISERROR(VLOOKUP($B241,#REF!,13,0)),0,VLOOKUP($B241,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B241,#REF!,14,0)),0,VLOOKUP($B241,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B241,#REF!,13,0)),0,VLOOKUP($B241,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B241,#REF!,16,0)),0,VLOOKUP($B241,#REF!,16,0))","v":0},6.4314035705766381E-2]
[106334025,50686,"KAISER FDN HOSP - RIVERSIDE",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A242,'4. FY 2019-20'!A:A,0)),0)","v":-1024765.31183293},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A242,'5. FY 2020-21'!A:A,0)),0)","v":-1289276.4348549172},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A242,'6. FY 2021-22'!A:A,0)),0)","v":-778114.11203287449},0,1,null,-3092155.8587207217,0,1,null,null,null,-1024765.31183293,null,-1289276.4348549172,null,-778114.11203287449,null,-3092155.8587207217,null,null,{"$f":"IF(ISERROR(VLOOKUP($B242,#REF!,13,0)),0,VLOOKUP($B242,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B242,#REF!,14,0)),0,VLOOKUP($B242,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B242,#REF!,13,0)),0,VLOOKUP($B242,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B242,#REF!,16,0)),0,VLOOKUP($B242,#REF!,16,0))","v":0},0.25811873213084635]
[106314024,50772,"KAISER FOUNDATION HOSPITALS - ROSEVILLE",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A243,'4. FY 2019-20'!A:A,0)),0)","v":9242762.9879475161},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A243,'5. FY 2020-21'!A:A,0)),0)","v":9538831.37992304},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A243,'6. FY 2021-22'!A:A,0)),0)","v":4657349.770104615},1,0,null,23438944.137975171,1,0,null,null,null,9242762.9879475161,null,9538831.37992304,null,4657349.770104615,null,23438944.137975171,null,null,{"$f":"IF(ISERROR(VLOOKUP($B243,#REF!,13,0)),0,VLOOKUP($B243,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B243,#REF!,14,0)),0,VLOOKUP($B243,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B243,#REF!,13,0)),0,VLOOKUP($B243,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B243,#REF!,16,0)),0,VLOOKUP($B243,#REF!,16,0))","v":0},3.2032455269230049E-2]
[106340913,50425,"KAISER FDN HOSP - SACRAMENTO",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A244,'4. FY 2019-20'!A:A,0)),0)","v":8486237.9724101257},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A244,'5. FY 2020-21'!A:A,0)),0)","v":8347207.9996300153},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A244,'6. FY 2021-22'!A:A,0)),0)","v":4155049.5554216364},1,0,null,20988495.527461775,1,0,null,null,null,8486237.9724101257,null,8347207.9996300153,null,4155049.5554216364,null,20988495.527461775,null,null,{"$f":"IF(ISERROR(VLOOKUP($B244,#REF!,13,0)),0,VLOOKUP($B244,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B244,#REF!,14,0)),0,VLOOKUP($B244,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B244,#REF!,13,0)),0,VLOOKUP($B244,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B244,#REF!,16,0)),0,VLOOKUP($B244,#REF!,16,0))","v":0},-1.6382992467582812E-2]
[106370730,50515,"KAISER FDN HOSP - SAN DIEGO",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A245,'4. FY 2019-20'!A:A,0)),0)","v":47977416.637859657},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A245,'5. FY 2020-21'!A:A,0)),0)","v":49291168.892144814},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A245,'6. FY 2021-22'!A:A,0)),0)","v":25182232.709290117},1,0,null,122450818.23929459,1,0,null,null,null,47977416.637859657,null,49291168.892144814,null,25182232.709290117,null,122450818.23929459,null,null,{"$f":"IF(ISERROR(VLOOKUP($B245,#REF!,13,0)),0,VLOOKUP($B245,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B245,#REF!,14,0)),0,VLOOKUP($B245,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B245,#REF!,13,0)),0,VLOOKUP($B245,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B245,#REF!,16,0)),0,VLOOKUP($B245,#REF!,16,0))","v":0},2.7382721837683446E-2]
[106014337,null,"KAISER FDN HOSP - SAN LEANDRO",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A246,'4. FY 2019-20'!A:A,0)),0)","v":-4602883.1786416229},{"$f":"IF(F246>0,1,0)","v":0},{"$f":"IF(F246<0,1,0)","v":1},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A246,'5. FY 2020-21'!A:A,0)),0)","v":-4950703.8239438515},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A246,'6. FY 2021-22'!A:A,0)),0)","v":-2647061.3548345547},0,1,null,{"$f":"F246+J246+N246","v":-12200648.357420029},{"$f":"IF(R246>0,1,0)","v":0},{"$f":"IF(R246<0,1,0)","v":1},null,null,null,{"$f":"F246","v":-4602883.1786416229},null,{"$f":"J246","v":-4950703.8239438515},null,{"$f":"N246","v":-2647061.3548345547},null,{"$f":"R246","v":-12200648.357420029},null,null,{"$f":"IF(ISERROR(VLOOKUP($B246,#REF!,13,0)),0,VLOOKUP($B246,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B246,#REF!,14,0)),0,VLOOKUP($B246,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B246,#REF!,13,0)),0,VLOOKUP($B246,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B246,#REF!,16,0)),0,VLOOKUP($B246,#REF!,16,0))","v":0},7.5565820769945224E-2]
[106210992,50510,"KAISER FDN HOSP - SAN RAFAEL",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A247,'4. FY 2019-20'!A:A,0)),0)","v":-1853011.4486768814},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A247,'5. FY 2020-21'!A:A,0)),0)","v":-1994807.3220872548},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A247,'6. FY 2021-22'!A:A,0)),0)","v":-1063777.4104589263},0,1,null,-4911596.1812230628,0,1,null,null,null,-1853011.4486768814,null,-1994807.3220872548,null,-1063777.4104589263,null,-4911596.1812230628,null,null,{"$f":"IF(ISERROR(VLOOKUP($B247,#REF!,13,0)),0,VLOOKUP($B247,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B247,#REF!,14,0)),0,VLOOKUP($B247,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B247,#REF!,13,0)),0,VLOOKUP($B247,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B247,#REF!,16,0)),0,VLOOKUP($B247,#REF!,16,0))","v":0},7.6521855011538617E-2]
[106434153,50071,"KAISER FDN HOSP - SANTA CLARA",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A248,'4. FY 2019-20'!A:A,0)),0)","v":-3229618.4468960222},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A248,'5. FY 2020-21'!A:A,0)),0)","v":-3514797.6408375539},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A248,'6. FY 2021-22'!A:A,0)),0)","v":-1983372.9121769909},0,1,null,-8727788.999910567,0,1,null,null,null,-3229618.4468960222,null,-3514797.6408375539,null,-1983372.9121769909,null,-8727788.999910567,null,null,{"$f":"IF(ISERROR(VLOOKUP($B248,#REF!,13,0)),0,VLOOKUP($B248,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B248,#REF!,14,0)),0,VLOOKUP($B248,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B248,#REF!,13,0)),0,VLOOKUP($B248,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B248,#REF!,16,0)),0,VLOOKUP($B248,#REF!,16,0))","v":0},8.830120295343763E-2]
[106494019,50690,"KAISER FDN HOSP - SANTA ROSA",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A249,'4. FY 2019-20'!A:A,0)),0)","v":2913393.2295503728},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A249,'5. FY 2020-21'!A:A,0)),0)","v":2856973.1237085247},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A249,'6. FY 2021-22'!A:A,0)),0)","v":1384297.6260318547},1,0,null,{"$f":"F249+J249+N249","v":7154663.9792907517},1,0,null,null,null,2913393.2295503728,null,2856973.1237085247,null,1384297.6260318547,null,7154663.9792907517,null,null,{"$f":"IF(ISERROR(VLOOKUP($B249,#REF!,13,0)),0,VLOOKUP($B249,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B249,#REF!,14,0)),0,VLOOKUP($B249,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B249,#REF!,13,0)),0,VLOOKUP($B249,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B249,#REF!,16,0)),0,VLOOKUP($B249,#REF!,16,0))","v":0},-1.9365770905754264E-2]
[106431506,50604,"KAISER FDN HOSP - SANTA TERESA COMM HOSP",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A250,'4. FY 2019-20'!A:A,0)),0)","v":-252813.80022909585},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A250,'5. FY 2020-21'!A:A,0)),0)","v":-410783.00506774057},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A250,'6. FY 2021-22'!A:A,0)),0)","v":-305020.15151627548},0,1,null,-968616.9568131119,0,1,null,null,null,-252813.80022909585,null,-410783.00506774057,null,-305020.15151627548,null,-968616.9568131119,null,null,{"$f":"IF(ISERROR(VLOOKUP($B250,#REF!,13,0)),0,VLOOKUP($B250,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B250,#REF!,14,0)),0,VLOOKUP($B250,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B250,#REF!,13,0)),0,VLOOKUP($B250,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B250,#REF!,16,0)),0,VLOOKUP($B250,#REF!,16,0))","v":0},0.62484407376296514]
[106342344,50674,"KAISER FDN HOSP - SOUTH SACRAMENTO",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A251,'4. FY 2019-20'!A:A,0)),0)","v":15758578.742291745},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A251,'5. FY 2020-21'!A:A,0)),0)","v":15952773.059303034},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A251,'6. FY 2021-22'!A:A,0)),0)","v":8016108.3631361034},1,0,null,39727460.164730884,1,0,null,null,null,15758578.742291745,null,15952773.059303034,null,8016108.3631361034,null,39727460.164730884,null,null,{"$f":"IF(ISERROR(VLOOKUP($B251,#REF!,13,0)),0,VLOOKUP($B251,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B251,#REF!,14,0)),0,VLOOKUP($B251,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B251,#REF!,13,0)),0,VLOOKUP($B251,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B251,#REF!,16,0)),0,VLOOKUP($B251,#REF!,16,0))","v":0},1.2323085741871156E-2]
[106410806,50070,"KAISER FDN HOSP - SOUTH SAN FRANCISCO",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A252,'4. FY 2019-20'!A:A,0)),0)","v":-1587623.9053958072},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A252,'5. FY 2020-21'!A:A,0)),0)","v":-1721021.3465196155},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A252,'6. FY 2021-22'!A:A,0)),0)","v":-921678.83976739878},0,1,null,-4230324.0916828215,0,1,null,null,null,-1587623.9053958072,null,-1721021.3465196155,null,-921678.83976739878,null,-4230324.0916828215,null,null,{"$f":"IF(ISERROR(VLOOKUP($B252,#REF!,13,0)),0,VLOOKUP($B252,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B252,#REF!,14,0)),0,VLOOKUP($B252,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B252,#REF!,13,0)),0,VLOOKUP($B252,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B252,#REF!,16,0)),0,VLOOKUP($B252,#REF!,16,0))","v":0},8.4023326097846351E-2]
[106190429,50138,"KAISER FDN HOSP - SUNSET",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A253,'4. FY 2019-20'!A:A,0)),0)","v":-2941999.5363002643},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A253,'5. FY 2020-21'!A:A,0)),0)","v":-3353189.8827794902},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A253,'6. FY 2021-22'!A:A,0)),0)","v":-2071414.6940256096},0,1,null,-8366604.1131053641,0,1,null,null,null,-2941999.5363002643,null,-3353189.8827794902,null,-2071414.6940256096,null,-8366604.1131053641,null,null,{"$f":"IF(ISERROR(VLOOKUP($B253,#REF!,13,0)),0,VLOOKUP($B253,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B253,#REF!,14,0)),0,VLOOKUP($B253,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B253,#REF!,13,0)),0,VLOOKUP($B253,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B253,#REF!,16,0)),0,VLOOKUP($B253,#REF!,16,0))","v":0},0.13976560546855887]
[106484044,50767,"KAISER FDN HOSP - VACAVILLE",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A254,'4. FY 2019-20'!A:A,0)),0)","v":-2400593.1233867332},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A254,'5. FY 2020-21'!A:A,0)),0)","v":-2609968.7181161135},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A254,'6. FY 2021-22'!A:A,0)),0)","v":-1394482.5768110994},0,1,null,-6405044.4183139466,0,1,null,null,null,-2400593.1233867332,null,-2609968.7181161135,null,-1394482.5768110994,null,-6405044.4183139466,null,null,{"$f":"IF(ISERROR(VLOOKUP($B254,#REF!,13,0)),0,VLOOKUP($B254,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B254,#REF!,14,0)),0,VLOOKUP($B254,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B254,#REF!,13,0)),0,VLOOKUP($B254,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B254,#REF!,16,0)),0,VLOOKUP($B254,#REF!,16,0))","v":0},8.7218276470772849E-2]
[106070990,50072,"KAISER FDN HOSP - WALNUT CREEK",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A255,'4. FY 2019-20'!A:A,0)),0)","v":-892462.74873388559},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A255,'5. FY 2020-21'!A:A,0)),0)","v":-923953.2758814916},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A255,'6. FY 2021-22'!A:A,0)),0)","v":-594631.22264214139},0,1,null,-2411047.2472575186,0,1,null,null,null,-892462.74873388559,null,-923953.2758814916,null,-594631.22264214139,null,-2411047.2472575186,null,null,{"$f":"IF(ISERROR(VLOOKUP($B255,#REF!,13,0)),0,VLOOKUP($B255,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B255,#REF!,14,0)),0,VLOOKUP($B255,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B255,#REF!,13,0)),0,VLOOKUP($B255,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B255,#REF!,16,0)),0,VLOOKUP($B255,#REF!,16,0))","v":0},3.5284976535189659E-2]
[106190434,50561,"KAISER FDN HOSP - WEST LA",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A256,'4. FY 2019-20'!A:A,0)),0)","v":10001769.459565252},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A256,'5. FY 2020-21'!A:A,0)),0)","v":10078569.033378489},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A256,'6. FY 2021-22'!A:A,0)),0)","v":5058451.8293981887},1,0,null,25138790.32234193,1,0,null,null,null,10001769.459565252,null,10078569.033378489,null,5058451.8293981887,null,25138790.32234193,null,null,{"$f":"IF(ISERROR(VLOOKUP($B256,#REF!,13,0)),0,VLOOKUP($B256,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B256,#REF!,14,0)),0,VLOOKUP($B256,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B256,#REF!,13,0)),0,VLOOKUP($B256,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B256,#REF!,16,0)),0,VLOOKUP($B256,#REF!,16,0))","v":0},7.6785986843347521E-3]
[106191450,50677,"KAISER FDN HOSP - WOODLAND HILLS",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A257,'4. FY 2019-20'!A:A,0)),0)","v":-305561.72949898615},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A257,'5. FY 2020-21'!A:A,0)),0)","v":-425837.72359875776},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A257,'6. FY 2021-22'!A:A,0)),0)","v":-316931.07349900529},0,1,null,-1048330.5265967492,0,1,null,null,null,-305561.72949898615,null,-425837.72359875776,null,-316931.07349900529,null,-1048330.5265967492,null,null,{"$f":"IF(ISERROR(VLOOKUP($B257,#REF!,13,0)),0,VLOOKUP($B257,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B257,#REF!,14,0)),0,VLOOKUP($B257,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B257,#REF!,13,0)),0,VLOOKUP($B257,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B257,#REF!,16,0)),0,VLOOKUP($B257,#REF!,16,0))","v":0},0.39362257275144358]
[106480989,50073,"KAISER FOUNDATION HOSPITALS - VALLEJO",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A258,'4. FY 2019-20'!A:A,0)),0)","v":4463320.6123671196},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A258,'5. FY 2020-21'!A:A,0)),0)","v":4332097.4582665209},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A258,'6. FY 2021-22'!A:A,0)),0)","v":2152325.8407566287},1,0,null,10947743.911390269,1,0,null,null,null,4463320.6123671196,null,4332097.4582665209,null,2152325.8407566287,null,10947743.911390269,null,null,{"$f":"IF(ISERROR(VLOOKUP($B258,#REF!,13,0)),0,VLOOKUP($B258,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B258,#REF!,14,0)),0,VLOOKUP($B258,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B258,#REF!,13,0)),0,VLOOKUP($B258,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B258,#REF!,16,0)),0,VLOOKUP($B258,#REF!,16,0))","v":0},-2.9400342367743248E-2]
[106074097,50760,"KFH-ANTIOCH",3,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A259,'4. FY 2019-20'!A:A,0)),0)","v":2944398.3058878481},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A259,'5. FY 2020-21'!A:A,0)),0)","v":2843085.8407725254},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A259,'6. FY 2021-22'!A:A,0)),0)","v":1410683.1589781293},1,0,null,7198167.3056385033,1,0,null,null,null,2944398.3058878481,null,2843085.8407725254,null,1410683.1589781293,null,7198167.3056385033,null,null,{"$f":"IF(ISERROR(VLOOKUP($B259,#REF!,13,0)),0,VLOOKUP($B259,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B259,#REF!,14,0)),0,VLOOKUP($B259,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B259,#REF!,13,0)),0,VLOOKUP($B259,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B259,#REF!,16,0)),0,VLOOKUP($B259,#REF!,16,0))","v":0},-3.4408546191841791E-2]
[106334048,50694,"MORENO VALLEY COMMUNITY HOSPITAL",2,"KAISER FOUNDATION HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A260,'4. FY 2019-20'!A:A,0)),0)","v":2951738.4593275422},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A260,'5. FY 2020-21'!A:A,0)),0)","v":2808012.1580827069},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A260,'6. FY 2021-22'!A:A,0)),0)","v":1381466.2195577126},1,0,null,7141216.8369679619,1,0,null,null,null,2951738.4593275422,null,2808012.1580827069,null,1381466.2195577126,null,7141216.8369679619,null,null,{"$f":"IF(ISERROR(VLOOKUP($B260,#REF!,13,0)),0,VLOOKUP($B260,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B260,#REF!,14,0)),0,VLOOKUP($B260,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B260,#REF!,13,0)),0,VLOOKUP($B260,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B260,#REF!,16,0)),0,VLOOKUP($B260,#REF!,16,0))","v":0},-4.8692085435502554E-2]
[null,null,null,30,"SYSTEM TOTAL",{"$f":"SUM(F230:F260)","v":109749442.56172931},{"$f":"SUM(G230:G260)","v":16},{"$f":"SUM(H230:H260)","v":15},{"$f":"IF(F261<0,1,0)","v":0},{"$f":"SUM(J230:J260)","v":107390521.85545684},{"$f":"SUM(K230:K260)","v":15},{"$f":"SUM(L230:L260)","v":16},{"$f":"IF(J261<0,1,0)","v":0},{"$f":"SUM(N230:N260)","v":50760129.569816798},{"$f":"SUM(O230:O260)","v":15},{"$f":"SUM(P230:P260)","v":16},{"$f":"IF(N261<0,1,0)","v":0},{"$f":"SUM(R230:R260)","v":267900093.98700291},{"$f":"SUM(S230:S260)","v":15},{"$f":"SUM(T230:T260)","v":16},{"$f":"IF(R261<0,1,0)","v":0},null,null,null,{"$f":"IF(I261=0,0,F261)","v":0},null,{"$f":"IF(M261=0,0,J261)","v":0},null,{"$f":"IF(Q261=0,0,N261)","v":0},null,{"$f":"IF(U261=0,0,R261)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B261,#REF!,13,0)),0,VLOOKUP($B261,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B261,#REF!,14,0)),0,VLOOKUP($B261,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B261,#REF!,13,0)),0,VLOOKUP($B261,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B261,#REF!,16,0)),0,VLOOKUP($B261,#REF!,16,0))","v":0},-2.1493691915069883E-2]
[106370673,53303,"RADY CHILDREN'S HOSPITAL - SAN DIEGO",3,"RADY CHILDREN'S HOSPITAL - SAN DIEGO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A262,'4. FY 2019-20'!A:A,0)),0)","v":152514039.35905403},{"$f":"IF(F262>0,1,0)","v":1},{"$f":"IF(F262<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A262,'5. FY 2020-21'!A:A,0)),0)","v":155005004.07504582},{"$f":"IF(J262>0,1,0)","v":1},{"$f":"IF(J262<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A262,'6. FY 2021-22'!A:A,0)),0)","v":77342136.109408841},{"$f":"IF(N262>0,1,0)","v":1},{"$f":"IF(N262<0,1,0)","v":0},null,{"$f":"F262+J262+N262","v":384861179.54350871},{"$f":"IF(R262>0,1,0)","v":1},{"$f":"IF(R262<0,1,0)","v":0},null,null,null,{"$f":"F262","v":152514039.35905403},null,{"$f":"J262","v":155005004.07504582},null,{"$f":"N262","v":77342136.109408841},null,{"$f":"R262","v":384861179.54350871},null,null,{"$f":"IF(ISERROR(VLOOKUP($B262,#REF!,13,0)),0,VLOOKUP($B262,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B262,#REF!,14,0)),0,VLOOKUP($B262,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B262,#REF!,13,0)),0,VLOOKUP($B262,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B262,#REF!,16,0)),0,VLOOKUP($B262,#REF!,16,0))","v":0},1.6332691249016599E-2]
[106304113,53306,"CHILDREN'S HOSPITAL AT MISSION",3,"CHILDREN'S HOSPITAL AT MISSION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A263,'4. FY 2019-20'!A:A,0)),0)","v":4116847.4465106069},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A263,'5. FY 2020-21'!A:A,0)),0)","v":4328975.6840401497},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A263,'6. FY 2021-22'!A:A,0)),0)","v":2141257.2117048362},1,0,null,10587080.342255592,1,0,null,null,null,4116847.4465106069,null,4328975.6840401497,null,2141257.2117048362,null,10587080.342255592,null,null,{"$f":"IF(ISERROR(VLOOKUP($B263,#REF!,13,0)),0,VLOOKUP($B263,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B263,#REF!,14,0)),0,VLOOKUP($B263,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B263,#REF!,13,0)),0,VLOOKUP($B263,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B263,#REF!,16,0)),0,VLOOKUP($B263,#REF!,16,0))","v":0},5.1526863767891194E-2]
[106204019,53300,"CHILDREN'S HOSPITAL CENTRAL CALIFORNIA",3,"CHILDREN'S HOSPITAL CENTRAL CALIFORNIA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A264,'4. FY 2019-20'!A:A,0)),0)","v":132610112.46577646},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A264,'5. FY 2020-21'!A:A,0)),0)","v":136199781.70321628},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A264,'6. FY 2021-22'!A:A,0)),0)","v":68068175.444599703},1,0,null,336878069.61359245,1,0,null,null,null,132610112.46577646,null,136199781.70321628,null,68068175.444599703,null,336878069.61359245,null,null,{"$f":"IF(ISERROR(VLOOKUP($B264,#REF!,13,0)),0,VLOOKUP($B264,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B264,#REF!,14,0)),0,VLOOKUP($B264,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B264,#REF!,13,0)),0,VLOOKUP($B264,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B264,#REF!,16,0)),0,VLOOKUP($B264,#REF!,16,0))","v":0},2.7069347659034942E-2]
[106190170,53302,"CHILDREN'S HOSPITAL OF LOS ANGELES",3,"CHILDRENS HOSPITAL LOS ANGELES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A265,'4. FY 2019-20'!A:A,0)),0)","v":204119214.35110071},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A265,'5. FY 2020-21'!A:A,0)),0)","v":210023711.4732317},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A265,'6. FY 2021-22'!A:A,0)),0)","v":103689494.84550294},1,0,null,517832420.66983533,1,0,null,null,null,204119214.35110071,null,210023711.4732317,null,103689494.84550294,null,517832420.66983533,null,null,{"$f":"IF(ISERROR(VLOOKUP($B265,#REF!,13,0)),0,VLOOKUP($B265,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B265,#REF!,14,0)),0,VLOOKUP($B265,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B265,#REF!,13,0)),0,VLOOKUP($B265,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B265,#REF!,16,0)),0,VLOOKUP($B265,#REF!,16,0))","v":0},2.8926709035704996E-2]
[106300032,53304,"CHILDREN'S HOSPITAL OF ORANGE COUNTY",3,"CHILDREN'S HOSPITAL OF ORANGE COUNTY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A266,'4. FY 2019-20'!A:A,0)),0)","v":81945286.414147303},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A266,'5. FY 2020-21'!A:A,0)),0)","v":84687687.017216891},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A266,'6. FY 2021-22'!A:A,0)),0)","v":42292424.92394726},1,0,null,208925398.35531145,1,0,null,null,null,81945286.414147303,null,84687687.017216891,null,42292424.92394726,null,208925398.35531145,null,null,{"$f":"IF(ISERROR(VLOOKUP($B266,#REF!,13,0)),0,VLOOKUP($B266,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B266,#REF!,14,0)),0,VLOOKUP($B266,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B266,#REF!,13,0)),0,VLOOKUP($B266,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B266,#REF!,16,0)),0,VLOOKUP($B266,#REF!,16,0))","v":0},3.3466239768931136E-2]
[106010776,53301,"CHILDRENS HOSP & RESEARCH CTR OF OAKLAND",3,"CHILDREN'S HOSPITAL & RESEARCH CENTER OAKLAND",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A267,'4. FY 2019-20'!A:A,0)),0)","v":72947981.884930268},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A267,'5. FY 2020-21'!A:A,0)),0)","v":74553363.719933569},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A267,'6. FY 2021-22'!A:A,0)),0)","v":36977780.507394969},1,0,null,184479126.11225879,1,0,null,null,null,72947981.884930268,null,74553363.719933569,null,36977780.507394969,null,184479126.11225879,null,null,{"$f":"IF(ISERROR(VLOOKUP($B267,#REF!,13,0)),0,VLOOKUP($B267,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B267,#REF!,14,0)),0,VLOOKUP($B267,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B267,#REF!,13,0)),0,VLOOKUP($B267,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B267,#REF!,16,0)),0,VLOOKUP($B267,#REF!,16,0))","v":0},2.2007213818960279E-2]
[106434040,53305,"LUCILE S PACKARD CHLDRN HOSP AT STANFORD",3,"LUCILE SALTER PACKARD CHILDREN'S HOS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A268,'4. FY 2019-20'!A:A,0)),0)","v":64518603.38311135},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A268,'5. FY 2020-21'!A:A,0)),0)","v":67578607.243355423},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A268,'6. FY 2021-22'!A:A,0)),0)","v":33335961.212045323},1,0,null,165433171.83851209,1,0,null,null,null,64518603.38311135,null,67578607.243355423,null,33335961.212045323,null,165433171.83851209,null,null,{"$f":"IF(ISERROR(VLOOKUP($B268,#REF!,13,0)),0,VLOOKUP($B268,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B268,#REF!,14,0)),0,VLOOKUP($B268,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B268,#REF!,13,0)),0,VLOOKUP($B268,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B268,#REF!,16,0)),0,VLOOKUP($B268,#REF!,16,0))","v":0},4.7428240845105954E-2]
[null,null,null,31,"SYSTEM TOTAL",{"$f":"SUM(F262:F268)","v":712772085.30463064},{"$f":"SUM(G262:G268)","v":7},{"$f":"SUM(H262:H268)","v":0},{"$f":"IF(F269<0,1,0)","v":0},{"$f":"SUM(J262:J268)","v":732377130.91603982},{"$f":"SUM(K262:K268)","v":7},{"$f":"SUM(L262:L268)","v":0},{"$f":"IF(J269<0,1,0)","v":0},{"$f":"SUM(N262:N268)","v":363847230.25460386},{"$f":"SUM(O262:O268)","v":7},{"$f":"SUM(P262:P268)","v":0},{"$f":"IF(N269<0,1,0)","v":0},{"$f":"SUM(R262:R268)","v":1808996446.4752743},{"$f":"SUM(S262:S268)","v":7},{"$f":"SUM(T262:T268)","v":0},{"$f":"IF(R269<0,1,0)","v":0},null,null,{"$f":"SUMIF(X$11:X$268,\">0\")","v":4085840419.0453057},{"$f":"IF(I269=0,0,F269)","v":0},{"$f":"SUMIF(Z$11:Z$268,\">0\")","v":4265282176.8967357},{"$f":"IF(M269=0,0,J269)","v":0},{"$f":"SUMIF(AB$11:AB$268,\">0\")","v":2148852445.9774075},{"$f":"IF(Q269=0,0,N269)","v":0},{"$f":"SUMIF(AD$11:AD$268,\">0\")","v":9249876790.9465733},{"$f":"IF(U269=0,0,R269)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B269,#REF!,13,0)),0,VLOOKUP($B269,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B269,#REF!,14,0)),0,VLOOKUP($B269,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B269,#REF!,13,0)),0,VLOOKUP($B269,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B269,#REF!,16,0)),0,VLOOKUP($B269,#REF!,16,0))","v":0}]
[null,null,null,null,"SYSTEM TOTALS",{"$f":"F269+F261+F229+F226+F223+F218+F204+F181+F178+F173+F168+F150+F145+F138+F128+F125+F119+F115+F112+F107+F101+F95+F91+F88+F84+F81+F77+F74+F70+F41+F36+F28","v":3446809001.6279507},null,null,null,{"$f":"J269+J261+J229+J226+J223+J218+J204+J181+J178+J173+J168+J150+J145+J138+J128+J125+J119+J115+J112+J107+J101+J95+J91+J88+J84+J81+J77+J74+J70+J41+J36+J28","v":3595721554.5456495},null,null,null,{"$f":"N269+N261+N229+N226+N223+N218+N204+N181+N178+N173+N168+N150+N145+N138+N128+N125+N119+N115+N112+N107+N101+N95+N91+N88+N84+N81+N77+N74+N70+N41+N36+N28","v":1807763933.8543332},null,null,null,{"$f":"R269+R261+R229+R226+R223+R218+R204+R181+R178+R173+R168+R150+R145+R138+R128+R125+R119+R115+R112+R107+R101+R95+R91+R88+R84+R81+R77+R74+R70+R41+R36+R28","v":8850294490.0279331},null,null,null,null,null,{"$f":"SUMIF(X$11:X$268,\"<0\")","v":-153860714.13965628},{"$f":"SUM(Y28:Y269)","v":-14620981.768703684},{"$f":"SUMIF(Z$11:Z$268,\"<0\")","v":-161962756.34749192},{"$f":"SUM(AA28:AA269)","v":-13870920.666462004},{"$f":"SUMIF(AB$11:AB$268,\"<0\")","v":-83831403.294058487},{"$f":"SUM(AC28:AC269)","v":-7478200.5534970034},{"$f":"SUMIF(AD$11:AD$268,\"<0\")","v":-399582300.91863942},{"$f":"SUM(AE28:AE269)","v":-35970102.98866269}," ",{"$f":"IF(ISERROR(VLOOKUP($B270,#REF!,13,0)),0,VLOOKUP($B270,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B270,#REF!,14,0)),0,VLOOKUP($B270,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B270,#REF!,13,0)),0,VLOOKUP($B270,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B270,#REF!,16,0)),0,VLOOKUP($B270,#REF!,16,0))","v":0},"SYSTEM TOTAL"]
[]
[]
[]
[null,null,"NON-SYSTEM HOSPITALS"]
[106184008,51320,"BANNER LASSEN MEDICAL CENTER",3,"BANNER HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A275,'4. FY 2019-20'!A:A,0)),0)","v":3870769.1724172253},{"$f":"IF(F275>0,1,0)","v":1},{"$f":"IF(F275<0,1,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BC18/BF18,0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A275,'5. FY 2020-21'!A:A,0)),0)","v":3907917.109044842},{"$f":"IF(J275>0,1,0)","v":1},{"$f":"IF(J275<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A275,'6. FY 2021-22'!A:A,0)),0)","v":1988355.7606639396},{"$f":"IF(N275>0,1,0)","v":1},{"$f":"IF(N275<0,1,0)","v":0},null,{"$f":"F275+J275+N275","v":9767042.0421260074},{"$f":"IF(R275>0,1,0)","v":1},{"$f":"IF(R275<0,1,0)","v":0},null,null,null,{"$f":"F275","v":3870769.1724172253},null,{"$f":"J275","v":3907917.109044842},null,{"$f":"N275","v":1988355.7606639396},null,{"$f":"R275","v":9767042.0421260074},null,null,{"$f":"IF(ISERROR(VLOOKUP($B275,#REF!,13,0)),0,VLOOKUP($B275,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B275,#REF!,14,0)),0,VLOOKUP($B275,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B275,#REF!,13,0)),0,VLOOKUP($B275,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B275,#REF!,16,0)),0,VLOOKUP($B275,#REF!,16,0))","v":0},{"$f":"(J275-F275)/F275","v":9.5970425961665971E-3}]
[106090793,50352,"BARTON MEMORIAL HOSPITAL",3,"BARTON MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A276,'4. FY 2019-20'!A:A,0)),0)","v":9003035.6298083663},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A276,'5. FY 2020-21'!A:A,0)),0)","v":9240039.6989285853},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A276,'6. FY 2021-22'!A:A,0)),0)","v":4659084.1460046526},1,0,null,22902159.474741608,1,0,null,null,null,9003035.6298083663,null,9240039.6989285853,null,4659084.1460046526,null,22902159.474741608,null,null,{"$f":"IF(ISERROR(VLOOKUP($B276,#REF!,13,0)),0,VLOOKUP($B276,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B276,#REF!,14,0)),0,VLOOKUP($B276,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B276,#REF!,13,0)),0,VLOOKUP($B276,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B276,#REF!,16,0)),0,VLOOKUP($B276,#REF!,16,0))","v":0},2.6324906272226285E-2]
[106190081,50350,"BEVERLY HOSPITAL",3,"BEVERLY COMMUNITY HOSPITAL ASSOCIATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A277,'4. FY 2019-20'!A:A,0)),0)","v":13624400.984845178},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A277,'5. FY 2020-21'!A:A,0)),0)","v":14327955.100959942},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A277,'6. FY 2021-22'!A:A,0)),0)","v":7282545.9616158083},1,0,null,35234902.047420926,1,0,null,null,null,13624400.984845178,null,14327955.100959942,null,7282545.9616158083,null,35234902.047420926,null,null,{"$f":"IF(ISERROR(VLOOKUP($B277,#REF!,13,0)),0,VLOOKUP($B277,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B277,#REF!,14,0)),0,VLOOKUP($B277,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B277,#REF!,13,0)),0,VLOOKUP($B277,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B277,#REF!,16,0)),0,VLOOKUP($B277,#REF!,16,0))","v":0},5.1639269638154912E-2]
[106040802,51311,"BIGGS-GRIDLEY MEMORIAL HOSPITAL",3,"BIGGS GRIDLEY MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A278,'4. FY 2019-20'!A:A,0)),0)","v":3811386.3431979157},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A278,'5. FY 2020-21'!A:A,0)),0)","v":3857226.2468010262},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A278,'6. FY 2021-22'!A:A,0)),0)","v":1961207.4317886217},1,0,null,9629820.0217875633,1,0,null,null,null,3811386.3431979157,null,3857226.2468010262,null,1961207.4317886217,null,9629820.0217875633,null,null,{"$f":"IF(ISERROR(VLOOKUP($B278,#REF!,13,0)),0,VLOOKUP($B278,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B278,#REF!,14,0)),0,VLOOKUP($B278,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B278,#REF!,13,0)),0,VLOOKUP($B278,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B278,#REF!,16,0)),0,VLOOKUP($B278,#REF!,16,0))","v":0},1.202709446784889E-2]
[106190045,51307,"CATALINA ISLAND MEDICAL CENTER",3,"AVALON MEDICAL DEVELOPMENT CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A279,'4. FY 2019-20'!A:A,0)),0)","v":243309.0441134701},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A279,'5. FY 2020-21'!A:A,0)),0)","v":239103.122422599},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A279,'6. FY 2021-22'!A:A,0)),0)","v":117411.61109703573},1,0,null,599823.77763310482,1,0,null,null,null,243309.0441134701,null,239103.122422599,null,117411.61109703573,null,599823.77763310482,null,null,{"$f":"IF(ISERROR(VLOOKUP($B279,#REF!,13,0)),0,VLOOKUP($B279,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B279,#REF!,14,0)),0,VLOOKUP($B279,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B279,#REF!,13,0)),0,VLOOKUP($B279,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B279,#REF!,16,0)),0,VLOOKUP($B279,#REF!,16,0))","v":0},-1.7286335188221005E-2]
[106382715,50407,"CHINESE HOSPITAL",3,"CHINESE HOSPITAL ASSOCIATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A280,'4. FY 2019-20'!A:A,0)),0)","v":-1090599.6195241399},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A280,'5. FY 2020-21'!A:A,0)),0)","v":-1208226.337614439},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A280,'6. FY 2021-22'!A:A,0)),0)","v":-592736.02015495719},0,1,null,-2891561.9772935361,0,1,null,null,null,-1090599.6195241399,null,-1208226.337614439,null,-592736.02015495719,null,-2891561.9772935361,null,null,{"$f":"IF(ISERROR(VLOOKUP($B280,#REF!,13,0)),0,VLOOKUP($B280,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B280,#REF!,14,0)),0,VLOOKUP($B280,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B280,#REF!,13,0)),0,VLOOKUP($B280,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B280,#REF!,16,0)),0,VLOOKUP($B280,#REF!,16,0))","v":0},0.10785508814098338]
[106361458,51323,"COLORADO RIVER MEDICAL CENTER",3,"COLORADO RIVER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A281,'4. FY 2019-20'!A:A,0)),0)","v":1968709.5952153418},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A281,'5. FY 2020-21'!A:A,0)),0)","v":2111267.4054634217},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A281,'6. FY 2021-22'!A:A,0)),0)","v":1036182.7246963091},1,0,null,5116159.725375073,1,0,null,null,null,1968709.5952153418,null,2111267.4054634217,null,1036182.7246963091,null,5116159.725375073,null,null,{"$f":"IF(ISERROR(VLOOKUP($B281,#REF!,13,0)),0,VLOOKUP($B281,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B281,#REF!,14,0)),0,VLOOKUP($B281,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B281,#REF!,13,0)),0,VLOOKUP($B281,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B281,#REF!,16,0)),0,VLOOKUP($B281,#REF!,16,0))","v":0},7.2411802428629227E-2]
[106060870,50434,"COLUSA REGIONAL MEDICAL CENTER",3,"COLUSA REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A282,'4. FY 2019-20'!A:A,0)),0)","v":226643.37038189924},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A282,'5. FY 2020-21'!A:A,0)),0)","v":238665.36638138368},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A282,'6. FY 2021-22'!A:A,0)),0)","v":116676.17383909033},1,0,null,581984.9106023733,1,0,null,null,null,226643.37038189924,null,238665.36638138368,null,116676.17383909033,null,581984.9106023733,null,null,{"$f":"IF(ISERROR(VLOOKUP($B282,#REF!,13,0)),0,VLOOKUP($B282,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B282,#REF!,14,0)),0,VLOOKUP($B282,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B282,#REF!,13,0)),0,VLOOKUP($B282,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B282,#REF!,16,0)),0,VLOOKUP($B282,#REF!,16,0))","v":0},5.3043669352547583E-2]
[106270744,50145,"COMMUNITY HOSPITAL OF MONTEREY PENINSULA",3,"COMMUNITY HOSPITAL FOUNDATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A283,'4. FY 2019-20'!A:A,0)),0)","v":6681978.1253629997},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A283,'5. FY 2020-21'!A:A,0)),0)","v":6193025.8648352511},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A283,'6. FY 2021-22'!A:A,0)),0)","v":3458073.4407906327},1,0,null,16333077.430988884,1,0,null,null,null,6681978.1253629997,null,6193025.8648352511,null,3458073.4407906327,null,16333077.430988884,null,null,{"$f":"IF(ISERROR(VLOOKUP($B283,#REF!,13,0)),0,VLOOKUP($B283,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B283,#REF!,14,0)),0,VLOOKUP($B283,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B283,#REF!,13,0)),0,VLOOKUP($B283,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B283,#REF!,16,0)),0,VLOOKUP($B283,#REF!,16,0))","v":0},-7.3174777192373128E-2]
[106390846,50122,"DAMERON HOSPITAL",3,"DAMERON HOSPITAL ASSOCIATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A284,'4. FY 2019-20'!A:A,0)),0)","v":11787668.888224902},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A284,'5. FY 2020-21'!A:A,0)),0)","v":11847220.926416442},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A284,'6. FY 2021-22'!A:A,0)),0)","v":5965567.4165313859},1,0,null,29600457.231172726,1,0,null,null,null,11787668.888224902,null,11847220.926416442,null,5965567.4165313859,null,29600457.231172726,null,null,{"$f":"IF(ISERROR(VLOOKUP($B284,#REF!,13,0)),0,VLOOKUP($B284,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B284,#REF!,14,0)),0,VLOOKUP($B284,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B284,#REF!,13,0)),0,VLOOKUP($B284,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B284,#REF!,16,0)),0,VLOOKUP($B284,#REF!,16,0))","v":0},5.0520623506000156E-3]
[106150706,50608,"DELANO REGIONAL MEDICAL CENTER",3,"CENTRAL CALIFORNIA FOUNDATION FOR HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A285,'4. FY 2019-20'!A:A,0)),0)","v":21385074.611258894},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A285,'5. FY 2020-21'!A:A,0)),0)","v":21891222.363866646},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A285,'6. FY 2021-22'!A:A,0)),0)","v":11042918.67249433},1,0,null,54319215.647619866,1,0,null,null,null,21385074.611258894,null,21891222.363866646,null,11042918.67249433,null,54319215.647619866,null,null,{"$f":"IF(ISERROR(VLOOKUP($B285,#REF!,13,0)),0,VLOOKUP($B285,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B285,#REF!,14,0)),0,VLOOKUP($B285,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B285,#REF!,13,0)),0,VLOOKUP($B285,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B285,#REF!,16,0)),0,VLOOKUP($B285,#REF!,16,0))","v":0},2.3668271530896276E-2]
[106190857,50096,"DOCTORS HOSPITAL OF WEST COVINA",3,"DOCTOR'S HOSPITAL OF WEST COVINA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A286,'4. FY 2019-20'!A:A,0)),0)","v":2448852.5615324839},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A286,'5. FY 2020-21'!A:A,0)),0)","v":2418911.2811098481},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A286,'6. FY 2021-22'!A:A,0)),0)","v":1224904.6796875675},1,0,null,6092668.5223298986,1,0,null,null,null,2448852.5615324839,null,2418911.2811098481,null,1224904.6796875675,null,6092668.5223298986,null,null,{"$f":"IF(ISERROR(VLOOKUP($B286,#REF!,13,0)),0,VLOOKUP($B286,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B286,#REF!,14,0)),0,VLOOKUP($B286,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B286,#REF!,13,0)),0,VLOOKUP($B286,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B286,#REF!,16,0)),0,VLOOKUP($B286,#REF!,16,0))","v":0},-1.2226657044595076E-2]
[106331168,50573,"EISENHOWER MEDICAL CENTER",3,"EISENHOWER MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A287,'4. FY 2019-20'!A:A,0)),0)","v":901750.69332034141},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A287,'5. FY 2020-21'!A:A,0)),0)","v":671068.9427359812},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A287,'6. FY 2021-22'!A:A,0)),0)","v":597243.2721888423},1,0,null,2170062.9082451649,1,0,null,null,null,901750.69332034141,null,671068.9427359812,null,597243.2721888423,null,2170062.9082451649,null,null,{"$f":"IF(ISERROR(VLOOKUP($B287,#REF!,13,0)),0,VLOOKUP($B287,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B287,#REF!,14,0)),0,VLOOKUP($B287,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B287,#REF!,13,0)),0,VLOOKUP($B287,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B287,#REF!,16,0)),0,VLOOKUP($B287,#REF!,16,0))","v":0},-0.25581544022435471]
[106040962,50039,"ENLOE MEDICAL CENTER-ESPLANADE CAMPUS",3,"ENLOE HEALTH SYSTEMS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A288,'4. FY 2019-20'!A:A,0)),0)","v":19710272.583782751},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A288,'5. FY 2020-21'!A:A,0)),0)","v":20125980.769099765},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A288,'6. FY 2021-22'!A:A,0)),0)","v":10585739.97348151},1,0,null,50421993.326364025,1,0,null,null,null,19710272.583782751,null,20125980.769099765,null,10585739.97348151,null,50421993.326364025,null,null,{"$f":"IF(ISERROR(VLOOKUP($B288,#REF!,13,0)),0,VLOOKUP($B288,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B288,#REF!,14,0)),0,VLOOKUP($B288,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B288,#REF!,13,0)),0,VLOOKUP($B288,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B288,#REF!,16,0)),0,VLOOKUP($B288,#REF!,16,0))","v":0},2.109094044995859E-2]
[106474007,51316,"FAIRCHILD MEDICAL CENTER",3,"FAIRCHILD MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A289,'4. FY 2019-20'!A:A,0)),0)","v":6142711.1477566939},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A289,'5. FY 2020-21'!A:A,0)),0)","v":6129024.8191832779},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A289,'6. FY 2021-22'!A:A,0)),0)","v":3076057.6049289238},1,0,null,15347793.571868895,1,0,null,null,null,6142711.1477566939,null,6129024.8191832779,null,3076057.6049289238,null,15347793.571868895,null,null,{"$f":"IF(ISERROR(VLOOKUP($B289,#REF!,13,0)),0,VLOOKUP($B289,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B289,#REF!,14,0)),0,VLOOKUP($B289,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B289,#REF!,13,0)),0,VLOOKUP($B289,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B289,#REF!,16,0)),0,VLOOKUP($B289,#REF!,16,0))","v":0},-2.228059930575477E-3]
[106104047,50708,"FRESNO SURGERY CENTER",3,"FSC HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A290,'4. FY 2019-20'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A290,'5. FY 2020-21'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A290,'6. FY 2021-22'!A:A,0)),0)","v":0},0,0,null,0,0,0,null,null,null,0,null,0,null,0,null,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($B290,#REF!,13,0)),0,VLOOKUP($B290,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B290,#REF!,14,0)),0,VLOOKUP($B290,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B290,#REF!,13,0)),0,VLOOKUP($B290,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B290,#REF!,16,0)),0,VLOOKUP($B290,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[106270777,50189,"GEORGE L. MEE MEMORIAL HOSPITAL",3,"COUNTY OF SOUTHERN MONTEREY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A291,'4. FY 2019-20'!A:A,0)),0)","v":9516250.251866268},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A291,'5. FY 2020-21'!A:A,0)),0)","v":9795136.6277058739},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A291,'6. FY 2021-22'!A:A,0)),0)","v":4946995.3004425904},1,0,null,24258382.180014733,1,0,null,null,null,9516250.251866268,null,9795136.6277058739,null,4946995.3004425904,null,24258382.180014733,null,null,{"$f":"IF(ISERROR(VLOOKUP($B291,#REF!,13,0)),0,VLOOKUP($B291,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B291,#REF!,14,0)),0,VLOOKUP($B291,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B291,#REF!,13,0)),0,VLOOKUP($B291,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B291,#REF!,16,0)),0,VLOOKUP($B291,#REF!,16,0))","v":0},2.9306330588028878E-2]
[106110889,51306,"GLENN MEDICAL CENTER",3,"GLENN MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A292,'4. FY 2019-20'!A:A,0)),0)","v":413485.18003523053},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A292,'5. FY 2020-21'!A:A,0)),0)","v":424195.36203857086},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A292,'6. FY 2021-22'!A:A,0)),0)","v":212658.92974675464},1,0,null,1050339.4718205561,1,0,null,null,null,413485.18003523053,null,424195.36203857086,null,212658.92974675464,null,1050339.4718205561,null,null,{"$f":"IF(ISERROR(VLOOKUP($B292,#REF!,13,0)),0,VLOOKUP($B292,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B292,#REF!,14,0)),0,VLOOKUP($B292,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B292,#REF!,13,0)),0,VLOOKUP($B292,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B292,#REF!,16,0)),0,VLOOKUP($B292,#REF!,16,0))","v":0},2.5902214929269741E-2]
[106190392,50471,"GOOD SAMARITAN HOSPITAL - LA",3,"GOOD SAMARITAN HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A293,'4. FY 2019-20'!A:A,0)),0)","v":18059175.828147814},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A293,'5. FY 2020-21'!A:A,0)),0)","v":21318202.716923244},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A293,'6. FY 2021-22'!A:A,0)),0)","v":10446671.864825241},1,0,null,49824050.409896299,1,0,null,null,null,18059175.828147814,null,21318202.716923244,null,10446671.864825241,null,49824050.409896299,null,null,{"$f":"IF(ISERROR(VLOOKUP($B293,#REF!,13,0)),0,VLOOKUP($B293,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B293,#REF!,14,0)),0,VLOOKUP($B293,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B293,#REF!,13,0)),0,VLOOKUP($B293,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B293,#REF!,16,0)),0,VLOOKUP($B293,#REF!,16,0))","v":0},0.18046376644142142]
[106150775,50257,"GOOD SAMARITAN HOSPITAL-BAKERSFIELD",3,"ALLIANCE INVESTMENT HC INCORPORATED",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A294,'4. FY 2019-20'!A:A,0)),0)","v":1194287.289035636},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A294,'5. FY 2020-21'!A:A,0)),0)","v":1179983.3491001269},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A294,'6. FY 2021-22'!A:A,0)),0)","v":691422.30548968958},1,0,null,3065692.9436254525,1,0,null,null,null,1194287.289035636,null,1179983.3491001269,null,691422.30548968958,null,3065692.9436254525,null,null,{"$f":"IF(ISERROR(VLOOKUP($B294,#REF!,13,0)),0,VLOOKUP($B294,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B294,#REF!,14,0)),0,VLOOKUP($B294,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B294,#REF!,13,0)),0,VLOOKUP($B294,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B294,#REF!,16,0)),0,VLOOKUP($B294,#REF!,16,0))","v":0},-1.1976967407112966E-2]
[106304159,53308,"HEALTHBRIDGE CHILDRENS HOSPITAL-ORANGE",3,"NEXUS HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A295,'4. FY 2019-20'!A:A,0)),0)","v":2445571.1260019019},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A295,'5. FY 2020-21'!A:A,0)),0)","v":2442500.7394155446},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A295,'6. FY 2021-22'!A:A,0)),0)","v":1223576.0803298636},1,0,null,6111647.9457473103,1,0,null,null,null,2445571.1260019019,null,2442500.7394155446,null,1223576.0803298636,null,6111647.9457473103,null,null,{"$f":"IF(ISERROR(VLOOKUP($B295,#REF!,13,0)),0,VLOOKUP($B295,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B295,#REF!,14,0)),0,VLOOKUP($B295,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B295,#REF!,13,0)),0,VLOOKUP($B295,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B295,#REF!,16,0)),0,VLOOKUP($B295,#REF!,16,0))","v":0},-1.2554885661317649E-3]
[106190176,50146,"HELFORD CLINICAL RES HSP AT CITY OF HOPE",3,"CITY OF HOPE NATIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A296,'4. FY 2019-20'!A:A,0)),0)","v":60292523.931466691},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A296,'5. FY 2020-21'!A:A,0)),0)","v":60929205.749082439},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A296,'6. FY 2021-22'!A:A,0)),0)","v":29842105.896889418},1,0,null,151063835.57743853,1,0,null,null,null,60292523.931466691,null,60929205.749082439,null,29842105.896889418,null,151063835.57743853,null,null,{"$f":"IF(ISERROR(VLOOKUP($B296,#REF!,13,0)),0,VLOOKUP($B296,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B296,#REF!,14,0)),0,VLOOKUP($B296,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B296,#REF!,13,0)),0,VLOOKUP($B296,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B296,#REF!,16,0)),0,VLOOKUP($B296,#REF!,16,0))","v":0},1.0559880000038661E-2]
[106190949,50624,"HENRY MAYO NEWHALL MEMORIAL HOSPITAL",3,"HENRY MAYO NEWHALL MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A297,'4. FY 2019-20'!A:A,0)),0)","v":-2319205.8830438815},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A297,'5. FY 2020-21'!A:A,0)),0)","v":-2574784.038489379},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A297,'6. FY 2021-22'!A:A,0)),0)","v":-1399002.9534850586},0,1,null,-6292992.8750183191,0,1,null,null,null,-2319205.8830438815,null,-2574784.038489379,null,-1399002.9534850586,null,-6292992.8750183191,null,null,{"$f":"IF(ISERROR(VLOOKUP($B297,#REF!,13,0)),0,VLOOKUP($B297,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B297,#REF!,14,0)),0,VLOOKUP($B297,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B297,#REF!,13,0)),0,VLOOKUP($B297,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B297,#REF!,16,0)),0,VLOOKUP($B297,#REF!,16,0))","v":0},0.11020071883832044]
[106190382,50063,"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER",3,"CHA HOLLYWOOD PRESBYTERIAN MEDICAL CENTER  LP",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A298,'4. FY 2019-20'!A:A,0)),0)","v":33364830.769926958},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A298,'5. FY 2020-21'!A:A,0)),0)","v":37055176.567158163},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A298,'6. FY 2021-22'!A:A,0)),0)","v":18468110.343600482},1,0,null,88888117.68068561,1,0,null,null,null,33364830.769926958,null,37055176.567158163,null,18468110.343600482,null,88888117.68068561,null,null,{"$f":"IF(ISERROR(VLOOKUP($B298,#REF!,13,0)),0,VLOOKUP($B298,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B298,#REF!,14,0)),0,VLOOKUP($B298,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B298,#REF!,13,0)),0,VLOOKUP($B298,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B298,#REF!,16,0)),0,VLOOKUP($B298,#REF!,16,0))","v":0},0.11060585988517764]
[106190400,50438,"HUNTINGTON MEMORIAL HOSPITAL",3,"PASADENA HOSPITAL ASSOCIATION  LTD",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A299,'4. FY 2019-20'!A:A,0)),0)","v":-6222379.8569499478},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A299,'5. FY 2020-21'!A:A,0)),0)","v":-5711364.2466886491},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A299,'6. FY 2021-22'!A:A,0)),0)","v":-3112365.2093713656},0,1,null,-15046109.313009962,0,1,null,null,null,-6222379.8569499478,null,-5711364.2466886491,null,-3112365.2093713656,null,-15046109.313009962,null,null,{"$f":"IF(ISERROR(VLOOKUP($B299,#REF!,13,0)),0,VLOOKUP($B299,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B299,#REF!,14,0)),0,VLOOKUP($B299,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B299,#REF!,13,0)),0,VLOOKUP($B299,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B299,#REF!,16,0)),0,VLOOKUP($B299,#REF!,16,0))","v":0},-8.2125428213857959E-2]
[106121002,50028,"MAD RIVER COMMUNITY HOSPITAL",3,"AMERICAN HOSPITAL MANAGEMENT CORP (NOT AHMC)",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A300,'4. FY 2019-20'!A:A,0)),0)","v":5262672.2289603008},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A300,'5. FY 2020-21'!A:A,0)),0)","v":5220023.2429139884},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A300,'6. FY 2021-22'!A:A,0)),0)","v":2700935.660634418},1,0,null,13183631.132508706,1,0,null,null,null,5262672.2289603008,null,5220023.2429139884,null,2700935.660634418,null,13183631.132508706,null,null,{"$f":"IF(ISERROR(VLOOKUP($B300,#REF!,13,0)),0,VLOOKUP($B300,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B300,#REF!,14,0)),0,VLOOKUP($B300,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B300,#REF!,13,0)),0,VLOOKUP($B300,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B300,#REF!,16,0)),0,VLOOKUP($B300,#REF!,16,0))","v":0},-8.1040551626256532E-3]
[106201281,50568,"MADERA COMMUNITY HOSPITAL",3,"MADERA COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A301,'4. FY 2019-20'!A:A,0)),0)","v":17688405.624965038},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A301,'5. FY 2020-21'!A:A,0)),0)","v":18186645.121359564},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A301,'6. FY 2021-22'!A:A,0)),0)","v":9194321.7130556516},1,0,null,45069372.459380254,1,0,null,null,null,17688405.624965038,null,18186645.121359564,null,9194321.7130556516,null,45069372.459380254,null,null,{"$f":"IF(ISERROR(VLOOKUP($B301,#REF!,13,0)),0,VLOOKUP($B301,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B301,#REF!,14,0)),0,VLOOKUP($B301,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B301,#REF!,13,0)),0,VLOOKUP($B301,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B301,#REF!,16,0)),0,VLOOKUP($B301,#REF!,16,0))","v":0},2.816757524439182E-2]
[106090933,50254,"MARSHALL MEDICAL CENTER.",3,"MARSHALL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A302,'4. FY 2019-20'!A:A,0)),0)","v":18190954.77116527},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A302,'5. FY 2020-21'!A:A,0)),0)","v":18481846.417058319},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A302,'6. FY 2021-22'!A:A,0)),0)","v":9346799.2692331094},1,0,null,46019600.457456693,1,0,null,null,null,18190954.77116527,null,18481846.417058319,null,9346799.2692331094,null,46019600.457456693,null,null,{"$f":"IF(ISERROR(VLOOKUP($B302,#REF!,13,0)),0,VLOOKUP($B302,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B302,#REF!,14,0)),0,VLOOKUP($B302,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B302,#REF!,13,0)),0,VLOOKUP($B302,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B302,#REF!,16,0)),0,VLOOKUP($B302,#REF!,16,0))","v":0},1.5991004845668948E-2]
[106191230,50779,"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL",3,"MARTIN LUTHER KING JR. HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A303,'4. FY 2019-20'!A:A,0)),0)","v":34421650.401821002},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A303,'5. FY 2020-21'!A:A,0)),0)","v":36305116.673354827},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A303,'6. FY 2021-22'!A:A,0)),0)","v":18317005.439079434},1,0,null,89043772.514255255,1,0,null,null,null,34421650.401821002,null,36305116.673354827,null,18317005.439079434,null,89043772.514255255,null,null,{"$f":"IF(ISERROR(VLOOKUP($B303,#REF!,13,0)),0,VLOOKUP($B303,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B303,#REF!,14,0)),0,VLOOKUP($B303,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B303,#REF!,13,0)),0,VLOOKUP($B303,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B303,#REF!,16,0)),0,VLOOKUP($B303,#REF!,16,0))","v":0},5.4717488834706889E-2]
[106190529,50238,"METHODIST HOSPITAL OF SOUTHERN CAL",3,"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A304,'4. FY 2019-20'!A:A,0)),0)","v":-3691257.2790746763},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A304,'5. FY 2020-21'!A:A,0)),0)","v":-3582595.1227406263},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A304,'6. FY 2021-22'!A:A,0)),0)","v":-1709400.9834702797},0,1,null,-8983253.3852855824,0,1,null,null,null,-3691257.2790746763,null,-3582595.1227406263,null,-1709400.9834702797,null,-8983253.3852855824,null,null,{"$f":"IF(ISERROR(VLOOKUP($B304,#REF!,13,0)),0,VLOOKUP($B304,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B304,#REF!,14,0)),0,VLOOKUP($B304,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B304,#REF!,13,0)),0,VLOOKUP($B304,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B304,#REF!,16,0)),0,VLOOKUP($B304,#REF!,16,0))","v":0},-2.9437708650124059E-2]
[106190681,50751,"MIRACLE MILE MEDICAL CENTER",3,"GIL TEPPER M.D.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A305,'4. FY 2019-20'!A:A,0)),0)","v":-219407.11666832826},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A305,'5. FY 2020-21'!A:A,0)),0)","v":-233155.61769806794},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A305,'6. FY 2021-22'!A:A,0)),0)","v":-110916.61199583425},0,1,null,-563479.34636223048,0,1,null,null,null,-219407.11666832826,null,-233155.61769806794,null,-110916.61199583425,null,-563479.34636223048,null,null,{"$f":"IF(ISERROR(VLOOKUP($B305,#REF!,13,0)),0,VLOOKUP($B305,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B305,#REF!,14,0)),0,VLOOKUP($B305,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B305,#REF!,13,0)),0,VLOOKUP($B305,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B305,#REF!,16,0)),0,VLOOKUP($B305,#REF!,16,0))","v":0},6.2662055992116758E-2]
[106190524,50704,"MISSION COMMUNITY HOSPITAL - PANORAMA",3,"SAN FERNANDO COMMUNITY INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A306,'4. FY 2019-20'!A:A,0)),0)","v":10343621.807498619},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A306,'5. FY 2020-21'!A:A,0)),0)","v":10613173.622436456},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A306,'6. FY 2021-22'!A:A,0)),0)","v":5568845.2233741991},1,0,null,26525640.653309274,1,0,null,null,null,10343621.807498619,null,10613173.622436456,null,5568845.2233741991,null,26525640.653309274,null,null,{"$f":"IF(ISERROR(VLOOKUP($B306,#REF!,13,0)),0,VLOOKUP($B306,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B306,#REF!,14,0)),0,VLOOKUP($B306,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B306,#REF!,13,0)),0,VLOOKUP($B306,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B306,#REF!,16,0)),0,VLOOKUP($B306,#REF!,16,0))","v":0},2.6059712927866869E-2]
[106481357,50367,"NORTH BAY MEDICAL CENTER",3,"NORTHBAY HEALTHCARE SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A307,'4. FY 2019-20'!A:A,0)),0)","v":20766418.169047691},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A307,'5. FY 2020-21'!A:A,0)),0)","v":21395181.501364678},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A307,'6. FY 2021-22'!A:A,0)),0)","v":10963720.590802263},1,0,null,53125320.261214629,1,0,null,null,null,20766418.169047691,null,21395181.501364678,null,10963720.590802263,null,53125320.261214629,null,null,{"$f":"IF(ISERROR(VLOOKUP($B307,#REF!,13,0)),0,VLOOKUP($B307,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B307,#REF!,14,0)),0,VLOOKUP($B307,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B307,#REF!,13,0)),0,VLOOKUP($B307,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B307,#REF!,16,0)),0,VLOOKUP($B307,#REF!,16,0))","v":0},3.0277890351556043E-2]
[106190534,50742,"OLYMPIA MEDICAL CENTER",3,"OLYMPIA MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A308,'4. FY 2019-20'!A:A,0)),0)","v":-2397128.6593862381},0,1,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A308,'5. FY 2020-21'!A:A,0)),0)","v":-2335066.5905811116},0,1,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A308,'6. FY 2021-22'!A:A,0)),0)","v":-1119901.4284680057},0,1,null,-5852096.6784353554,0,1,null,null,null,-2397128.6593862381,null,-2335066.5905811116,null,-1119901.4284680057,null,-5852096.6784353554,null,null,{"$f":"IF(ISERROR(VLOOKUP($B308,#REF!,13,0)),0,VLOOKUP($B308,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B308,#REF!,14,0)),0,VLOOKUP($B308,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B308,#REF!,13,0)),0,VLOOKUP($B308,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B308,#REF!,16,0)),0,VLOOKUP($B308,#REF!,16,0))","v":0},-2.5890170125877545E-2]
[106040937,50030,"OROVILLE HOSPITAL",3,"OROHEALTH CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A309,'4. FY 2019-20'!A:A,0)),0)","v":23257652.238893915},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A309,'5. FY 2020-21'!A:A,0)),0)","v":23389818.206310734},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A309,'6. FY 2021-22'!A:A,0)),0)","v":12170899.897981953},1,0,null,58818370.343186602,1,0,null,null,null,23257652.238893915,null,23389818.206310734,null,12170899.897981953,null,58818370.343186602,null,null,{"$f":"IF(ISERROR(VLOOKUP($B309,#REF!,13,0)),0,VLOOKUP($B309,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B309,#REF!,14,0)),0,VLOOKUP($B309,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B309,#REF!,13,0)),0,VLOOKUP($B309,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B309,#REF!,16,0)),0,VLOOKUP($B309,#REF!,16,0))","v":0},5.682687403666533E-3]
[106190307,50018,"PACIFIC ALLIANCE MEDICAL CENTER",3,"PAMC LTD.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A310,'4. FY 2019-20'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A310,'5. FY 2020-21'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A310,'6. FY 2021-22'!A:A,0)),0)","v":0},0,0,null,0,0,0,null,null,null,0,null,0,null,0,null,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($B310,#REF!,13,0)),0,VLOOKUP($B310,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B310,#REF!,14,0)),0,VLOOKUP($B310,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B310,#REF!,13,0)),0,VLOOKUP($B310,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B310,#REF!,16,0)),0,VLOOKUP($B310,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[106190696,50378,"PACIFICA HOSPITAL OF THE VALLEY",3,"DOCTORS COMMUNITY HEALTHCARE CORP",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A311,'4. FY 2019-20'!A:A,0)),0)","v":21221692.407543916},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A311,'5. FY 2020-21'!A:A,0)),0)","v":21718669.934916236},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A311,'6. FY 2021-22'!A:A,0)),0)","v":10955795.44190767},1,0,null,53896157.78436783,1,0,null,null,null,21221692.407543916,null,21718669.934916236,null,10955795.44190767,null,53896157.78436783,null,null,{"$f":"IF(ISERROR(VLOOKUP($B311,#REF!,13,0)),0,VLOOKUP($B311,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B311,#REF!,14,0)),0,VLOOKUP($B311,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B311,#REF!,13,0)),0,VLOOKUP($B311,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B311,#REF!,16,0)),0,VLOOKUP($B311,#REF!,16,0))","v":0},2.3418373889711689E-2]
[106331293,50102,"PARKVIEW COMMUNITY HOSPITAL",3,"PARKVIEW COMMUNITY HOSPITAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A312,'4. FY 2019-20'!A:A,0)),0)","v":16926375.903524578},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A312,'5. FY 2020-21'!A:A,0)),0)","v":18342065.387961961},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A312,'6. FY 2021-22'!A:A,0)),0)","v":9233996.4192194007},1,0,null,44502437.710705936,1,0,null,null,null,16926375.903524578,null,18342065.387961961,null,9233996.4192194007,null,44502437.710705936,null,null,{"$f":"IF(ISERROR(VLOOKUP($B312,#REF!,13,0)),0,VLOOKUP($B312,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B312,#REF!,14,0)),0,VLOOKUP($B312,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B312,#REF!,13,0)),0,VLOOKUP($B312,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B312,#REF!,16,0)),0,VLOOKUP($B312,#REF!,16,0))","v":0},8.3638074240250965E-2]
[106190630,50231,"POMONA VALLEY HOSPITAL MEDICAL CENTER",3,"POMONA VALLEY HOSPITAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A313,'4. FY 2019-20'!A:A,0)),0)","v":67732480.121060133},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A313,'5. FY 2020-21'!A:A,0)),0)","v":72874914.692894608},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A313,'6. FY 2021-22'!A:A,0)),0)","v":36424488.432443872},1,0,null,177031883.24639863,1,0,null,null,null,67732480.121060133,null,72874914.692894608,null,36424488.432443872,null,177031883.24639863,null,null,{"$f":"IF(ISERROR(VLOOKUP($B313,#REF!,13,0)),0,VLOOKUP($B313,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B313,#REF!,14,0)),0,VLOOKUP($B313,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B313,#REF!,13,0)),0,VLOOKUP($B313,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B313,#REF!,16,0)),0,VLOOKUP($B313,#REF!,16,0))","v":0},7.5922726624556777E-2]
[106361308,50272,"REDLANDS COMMUNITY HOSPITAL",3,"REDLANDS COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A314,'4. FY 2019-20'!A:A,0)),0)","v":9423939.8084996566},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A314,'5. FY 2020-21'!A:A,0)),0)","v":9671701.8781807814},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A314,'6. FY 2021-22'!A:A,0)),0)","v":4759375.6188999005},1,0,null,23855017.305580337,1,0,null,null,null,9423939.8084996566,null,9671701.8781807814,null,4759375.6188999005,null,23855017.305580337,null,null,{"$f":"IF(ISERROR(VLOOKUP($B314,#REF!,13,0)),0,VLOOKUP($B314,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B314,#REF!,14,0)),0,VLOOKUP($B314,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B314,#REF!,13,0)),0,VLOOKUP($B314,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B314,#REF!,16,0)),0,VLOOKUP($B314,#REF!,16,0))","v":0},2.6290710118676983E-2]
[106150782,50448,"RIDGECREST REGIONAL HOSPITAL",3,"RIDGECREST REGIONAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A315,'4. FY 2019-20'!A:A,0)),0)","v":9484664.3040214386},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A315,'5. FY 2020-21'!A:A,0)),0)","v":9823175.1128884349},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A315,'6. FY 2021-22'!A:A,0)),0)","v":4848703.9067869745},1,0,null,24156543.323696848,1,0,null,null,null,9484664.3040214386,null,9823175.1128884349,null,4848703.9067869745,null,24156543.323696848,null,null,{"$f":"IF(ISERROR(VLOOKUP($B315,#REF!,13,0)),0,VLOOKUP($B315,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B315,#REF!,14,0)),0,VLOOKUP($B315,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B315,#REF!,13,0)),0,VLOOKUP($B315,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B315,#REF!,16,0)),0,VLOOKUP($B315,#REF!,16,0))","v":0},3.569033104560905E-2]
[106361318,50099,"SAN ANTONIO COMMUNITY HOSPITAL",3,"SAN ANTONIO COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A316,'4. FY 2019-20'!A:A,0)),0)","v":8714543.7755373083},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A316,'5. FY 2020-21'!A:A,0)),0)","v":8921252.4902389459},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A316,'6. FY 2021-22'!A:A,0)),0)","v":4444999.1420961544},1,0,null,22080795.407872409,1,0,null,null,null,8714543.7755373083,null,8921252.4902389459,null,4444999.1420961544,null,22080795.407872409,null,null,{"$f":"IF(ISERROR(VLOOKUP($B316,#REF!,13,0)),0,VLOOKUP($B316,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B316,#REF!,14,0)),0,VLOOKUP($B316,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B316,#REF!,13,0)),0,VLOOKUP($B316,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B316,#REF!,16,0)),0,VLOOKUP($B316,#REF!,16,0))","v":0},2.3719969745506577E-2]
[106344114,3,"SHRINERS HOSPITALS FOR CHILDREN NORTHERN CALIFORNIA",3,"SHRINERS HOSPITALS FOR CHILDREN NORTHERN CALIFORNIA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A317,'4. FY 2019-20'!A:A,0)),0)","v":1828511.1786300074},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A317,'5. FY 2020-21'!A:A,0)),0)","v":1815113.2098271628},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A317,'6. FY 2021-22'!A:A,0)),0)","v":962256.06384845125},1,0,null,4605880.4523056215,1,0,null,null,null,1828511.1786300074,null,1815113.2098271628,null,962256.06384845125,null,4605880.4523056215,null,null,{"$f":"IF(ISERROR(VLOOKUP($B317,#REF!,13,0)),0,VLOOKUP($B317,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B317,#REF!,14,0)),0,VLOOKUP($B317,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B317,#REF!,13,0)),0,VLOOKUP($B317,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B317,#REF!,16,0)),0,VLOOKUP($B317,#REF!,16,0))","v":0},-7.3272556161690658E-3]
[106190661,50763,"SILVER LAKE MEDICAL CENTER",3,"INTERCARE HEALTH SYSTEMS INC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A318,'4. FY 2019-20'!A:A,0)),0)","v":8761767.5811689906},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A318,'5. FY 2020-21'!A:A,0)),0)","v":8940623.2496169582},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A318,'6. FY 2021-22'!A:A,0)),0)","v":4839145.0804493465},1,0,null,22541535.911235295,1,0,null,null,null,8761767.5811689906,null,8940623.2496169582,null,4839145.0804493465,null,22541535.911235295,null,null,{"$f":"IF(ISERROR(VLOOKUP($B318,#REF!,13,0)),0,VLOOKUP($B318,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B318,#REF!,14,0)),0,VLOOKUP($B318,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B318,#REF!,13,0)),0,VLOOKUP($B318,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B318,#REF!,16,0)),0,VLOOKUP($B318,#REF!,16,0))","v":0},2.0413194802424192E-2]
[106100899,50093,"ST. AGNES MEDICAL CENTER",3,"TRINITY HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A319,'4. FY 2019-20'!A:A,0)),0)","v":29567837.127695099},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A319,'5. FY 2020-21'!A:A,0)),0)","v":30488656.745151021},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A319,'6. FY 2021-22'!A:A,0)),0)","v":15789837.628744904},1,0,null,75846331.501591027,1,0,null,null,null,29567837.127695099,null,30488656.745151021,null,15789837.628744904,null,75846331.501591027,null,null,{"$f":"IF(ISERROR(VLOOKUP($B319,#REF!,13,0)),0,VLOOKUP($B319,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B319,#REF!,14,0)),0,VLOOKUP($B319,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B319,#REF!,13,0)),0,VLOOKUP($B319,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B319,#REF!,16,0)),0,VLOOKUP($B319,#REF!,16,0))","v":0},3.114260990681068E-2]
[106010967,50002,"ST. ROSE HOSPITAL",3,"HAYWARD SISTERS HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A320,'4. FY 2019-20'!A:A,0)),0)","v":11195446.618033163},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A320,'5. FY 2020-21'!A:A,0)),0)","v":12111792.235214153},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A320,'6. FY 2021-22'!A:A,0)),0)","v":6142886.9040950434},1,0,null,29450125.757342357,1,0,null,null,null,11195446.618033163,null,12111792.235214153,null,6142886.9040950434,null,29450125.757342357,null,null,{"$f":"IF(ISERROR(VLOOKUP($B320,#REF!,13,0)),0,VLOOKUP($B320,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B320,#REF!,14,0)),0,VLOOKUP($B320,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B320,#REF!,13,0)),0,VLOOKUP($B320,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B320,#REF!,16,0)),0,VLOOKUP($B320,#REF!,16,0))","v":0},8.1849849179306378E-2]
[106364121,53037,"SUN HEALTH ROBERT H BALLARD REHAB HSP",3,"SUN HEALTH ROBERT H BALLARD REHAB HSP",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A321,'4. FY 2019-20'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A321,'5. FY 2020-21'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A321,'6. FY 2021-22'!A:A,0)),0)","v":0},0,0,null,0,0,0,null,null,null,0,null,0,null,0,null,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($B321,#REF!,13,0)),0,VLOOKUP($B321,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B321,#REF!,14,0)),0,VLOOKUP($B321,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B321,#REF!,13,0)),0,VLOOKUP($B321,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B321,#REF!,16,0)),0,VLOOKUP($B321,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[106190784,50111,"TEMPLE COMMUNITY HOSPITAL",3,"TEMPLE HOSPITAL INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A322,'4. FY 2019-20'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A322,'5. FY 2020-21'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A322,'6. FY 2021-22'!A:A,0)),0)","v":0},0,0,null,0,0,0,null,null,null,0,null,0,null,0,null,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($B322,#REF!,13,0)),0,VLOOKUP($B322,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B322,#REF!,14,0)),0,VLOOKUP($B322,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B322,#REF!,13,0)),0,VLOOKUP($B322,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B322,#REF!,16,0)),0,VLOOKUP($B322,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[106190159,50575,"TRI-CITY REGIONAL MEDICAL CENTER",3,"TRI CITY REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A323,'4. FY 2019-20'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A323,'5. FY 2020-21'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A323,'6. FY 2021-22'!A:A,0)),0)","v":0},0,0,null,0,0,0,null,null,null,0,null,0,null,0,null,0,null,null,{"$f":"IF(ISERROR(VLOOKUP($B323,#REF!,13,0)),0,VLOOKUP($B323,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B323,#REF!,14,0)),0,VLOOKUP($B323,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B323,#REF!,13,0)),0,VLOOKUP($B323,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B323,#REF!,16,0)),0,VLOOKUP($B323,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[106190812,50126,"VALLEY PRESBYTERIAN HOSPITAL",3,"VALLEY PRESBYTERIAN HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A324,'4. FY 2019-20'!A:A,0)),0)","v":46537005.351141013},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A324,'5. FY 2020-21'!A:A,0)),0)","v":51350527.842712566},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A324,'6. FY 2021-22'!A:A,0)),0)","v":25830098.092190217},1,0,null,123717631.28604381,1,0,null,null,null,46537005.351141013,null,51350527.842712566,null,25830098.092190217,null,123717631.28604381,null,null,{"$f":"IF(ISERROR(VLOOKUP($B324,#REF!,13,0)),0,VLOOKUP($B324,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B324,#REF!,14,0)),0,VLOOKUP($B324,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B324,#REF!,13,0)),0,VLOOKUP($B324,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B324,#REF!,16,0)),0,VLOOKUP($B324,#REF!,16,0))","v":0},0.10343429825902051]
[106361370,50517,"VICTOR VALLEY COMMUNITY HOSPITAL",3,"VICTOR VALLEY COMMUNITY SERVICE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A325,'4. FY 2019-20'!A:A,0)),0)","v":25859031.151602983},1,0,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A325,'5. FY 2020-21'!A:A,0)),0)","v":26880117.242478896},1,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A325,'6. FY 2021-22'!A:A,0)),0)","v":13636234.828022886},1,0,null,66375383.222104758,1,0,null,null,null,25859031.151602983,null,26880117.242478896,null,13636234.828022886,null,66375383.222104758,null,null,{"$f":"IF(ISERROR(VLOOKUP($B325,#REF!,13,0)),0,VLOOKUP($B325,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B325,#REF!,14,0)),0,VLOOKUP($B325,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B325,#REF!,13,0)),0,VLOOKUP($B325,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B325,#REF!,16,0)),0,VLOOKUP($B325,#REF!,16,0))","v":0},3.948663369828595E-2]
[106500954,null,"CENTRAL VALLEY SPECIALTY HOSPITAL",3,"CENTRAL VALLEY SPECIALTY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A326,'4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IF(F326>0,1,0)","v":0},{"$f":"IF(F326<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A326,'5. FY 2020-21'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A326,'6. FY 2021-22'!A:A,0)),0)","v":0},0,0,null,{"$f":"F326+J326+N326","v":0},{"$f":"IF(R326>0,1,0)","v":0},{"$f":"IF(R326<0,1,0)","v":0},null,null,null,{"$f":"F326","v":0},null,{"$f":"J326","v":0},null,{"$f":"N326","v":0},null,{"$f":"R326","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP($B326,#REF!,13,0)),0,VLOOKUP($B326,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B326,#REF!,14,0)),0,VLOOKUP($B326,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B326,#REF!,13,0)),0,VLOOKUP($B326,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B326,#REF!,16,0)),0,VLOOKUP($B326,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[106190552,null,"MOTION PICTURE AND TELEVISION HOSPITAL",null,"MOTION PICTURE AND TELEVISION HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!AZ:AZ,MATCH(A327,'4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IF(F327>0,1,0)","v":0},{"$f":"IF(F327<0,1,0)","v":0},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A327,'5. FY 2020-21'!A:A,0)),0)","v":0},0,0,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!AZ:AZ,MATCH(A327,'6. FY 2021-22'!A:A,0)),0)","v":0},0,0,null,{"$f":"F327+J327+N327","v":0},{"$f":"IF(R327>0,1,0)","v":0},{"$f":"IF(R327<0,1,0)","v":0},null,null,null,{"$f":"F327","v":0},null,{"$f":"J327","v":0},null,{"$f":"N327","v":0},null,{"$f":"R327","v":0},null,null,{"$f":"IF(ISERROR(VLOOKUP($B327,#REF!,13,0)),0,VLOOKUP($B327,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B327,#REF!,14,0)),0,VLOOKUP($B327,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B327,#REF!,13,0)),0,VLOOKUP($B327,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B327,#REF!,16,0)),0,VLOOKUP($B327,#REF!,16,0))","v":0},{"$error":"#DIV/0!"}]
[null,null,null,null,"NON-SYSTEM TOTALS",{"$f":"SUM(F275:F327)","v":598337379.28386188},{"$f":"SUM(G275:G327)","v":40},{"$f":"SUM(H275:H327)","v":6},null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A328,'5. FY 2020-21'!A:A,0)),0)","v":0},{"$f":"SUM(K275:K327)","v":40},{"$f":"SUM(L275:L327)","v":6},null,{"$f":"SUM(N275:N327)","v":317029531.73705304},{"$f":"SUM(O275:O327)","v":40},{"$f":"SUM(P275:P327)","v":6},null,{"$f":"SUM(R275:R327)","v":1542595164.002656},{"$f":"SUM(S275:S327)","v":40},{"$f":"SUM(T275:T327)","v":6},null,null,null,{"$f":"F328","v":598337379.28386188},null,0,null,317029531.73705304,null,1542595164.002656,null,null,{"$f":"IF(ISERROR(VLOOKUP($B328,#REF!,13,0)),0,VLOOKUP($B328,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B328,#REF!,14,0)),0,VLOOKUP($B328,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B328,#REF!,13,0)),0,VLOOKUP($B328,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B328,#REF!,16,0)),0,VLOOKUP($B328,#REF!,16,0))","v":0},"NON-SYSTEM TOTAL"]
[null,null,null,null,null,{"$f":"SUMIF(F275:F327,\"<0\")","v":-15939978.414647212},null,null,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A329,'5. FY 2020-21'!A:A,0)),0)","v":0},null,null,null,{"$f":"SUMIF(N275:N327,\"<0\")","v":-8044323.2069455003},null,null,null,{"$f":"SUMIF(R275:R327,\"<0\")","v":-39629493.575404987},null,null,null,null,null,{"$f":"F329","v":-15939978.414647212},null,0,null,-8044323.2069455003,null,-39629493.575404987,null,null,{"$f":"IF(ISERROR(VLOOKUP($B329,#REF!,13,0)),0,VLOOKUP($B329,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B329,#REF!,14,0)),0,VLOOKUP($B329,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B329,#REF!,13,0)),0,VLOOKUP($B329,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B329,#REF!,16,0)),0,VLOOKUP($B329,#REF!,16,0))","v":0},"GRAND TOTALS"]
[null,null,null,null,null,{"$f":"SUMIF(F275:F327,\">0\")","v":614277357.69850898},null,null,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A330,'5. FY 2020-21'!A:A,0)),0)","v":0},null,null,null,{"$f":"SUMIF(N275:N327,\">0\")","v":325073854.94399858},null,null,null,{"$f":"SUMIF(R275:R327,\">0\")","v":1582224657.5780611},null,null,null,null,null,{"$f":"F330","v":614277357.69850898},null,0,null,325073854.94399858,null,1582224657.5780611,null,null,{"$f":"IF(ISERROR(VLOOKUP($B330,#REF!,13,0)),0,VLOOKUP($B330,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B330,#REF!,14,0)),0,VLOOKUP($B330,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B330,#REF!,13,0)),0,VLOOKUP($B330,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B330,#REF!,16,0)),0,VLOOKUP($B330,#REF!,16,0))","v":0}]
[null,null,null,null,"TOTAL NET BENEFIT",{"$f":"F328+F270","v":4045146380.9118128},null,null,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A331,'5. FY 2020-21'!A:A,0)),0)","v":0},null,null,null,{"$f":"N328+N270","v":2124793465.5913863},null,null,null,{"$f":"R328+R270","v":10392889654.03059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP($B331,#REF!,13,0)),0,VLOOKUP($B331,#REF!,13,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B331,#REF!,14,0)),0,VLOOKUP($B331,#REF!,14,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B331,#REF!,13,0)),0,VLOOKUP($B331,#REF!,15,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP($B331,#REF!,16,0)),0,VLOOKUP($B331,#REF!,16,0))","v":0}]
[null,null,null,null,"Check",{"$f":"F331-'4. FY 2019-20'!AZ17","v":0},null,null,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!AZ:AZ,MATCH(A332,'5. FY 2020-21'!A:A,0)),0)","v":0},null,null,null,{"$f":"N331-'6. FY 2021-22'!AZ17","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"COUNT(A11:A333)","v":280}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J446","v":0}]

{"sheet":"Managed Care MASTER (CHA Only)","index":2,"n_rows":415,"n_cols":32,"rows_kept":415,"cut":false,"hidden":false,"merged":[[11,0,13,0],[11,1,13,1],[11,2,13,2],[11,3,13,3],[5,0,8,8]]}
[]
["2019-2021 Hospital Fee Program (VI) \n"]
["Managed Care Supplemental Payments"]
["Final Draft Model (CHA Version 9/30/2019)"]
[]
["**Please note--Managed care directed payments are estimated amounts. These revenue estimates are based off the actual experience of the Phase 1 (SFY 2017-18) directed payment results that were calculated by DHCS. Pursuant to federal requirements, managed care directed payment can only be paid to network providers, and as proposed to CMS currently, the directed payments structure for SFY 2019-20, SFY 2020-21, and SFY 2021-22, will reflect the same IP and OP/ER utilization based pooled structure that existed in SFY 2017-18 and SFY 2018-19. "]
[]
[]
[]
[]
[null,null,null,null,null,"4. SFY 2019-20",null,null,null,null,null,null,null,null,"5. SFY 2020-21",null,null,null,null,null,null,null,null,"6. SFY 2021-22"]
["OSHPD ID","OSHPD ID - SHORT","MEDICARE ID","HOSPITAL TYPE","HOSPITAL NAME","PASS THROUGH IP MANAGED CARE PAYMENTS","PASS THROUGH OP MANAGED CARE PAYMENTS","PASS THROUGH CARVE-OUT SERVICES MANAGED CARE PAYMENTS","PASS THROUGH SUBACUTE MANAGED CARE PAYMENTS","TOTAL PASSTHROUGH PAYMENTS","DIRECTED PAYMENTS\n Inpatient Pool\n70%","DIRECTED PAYMENTS\nOutpatient/ER Pool\n30% ","TOTAL DIRECTED PAYMENTS**","TOTAL MANAGED CARE PAYMENTS","PASS THROUGH IP MANAGED CARE PAYMENTS","PASS THROUGH OP MANAGED CARE PAYMENTS","PASS THROUGH CARVE-OUT SERVICES MANAGED CARE PAYMENTS","PASS THROUGH SUBACUTE MANAGED CARE PAYMENTS","TOTAL PASSTHROUGH PAYMENTS","DIRECTED PAYMENTS\n Inpatient Pool\n70%","DIRECTED PAYMENTS\nOutpatient/ER Pool\n30% ","TOTAL DIRECTED PAYMENTS**","TOTAL MANAGED CARE PAYMENTS","PASS THROUGH IP MANAGED CARE PAYMENTS","PASS THROUGH OP MANAGED CARE PAYMENTS","PASS THROUGH CARVE-OUT SERVICES MANAGED CARE PAYMENTS","PASS THROUGH SUBACUTE MANAGED CARE PAYMENTS","TOTAL PASSTHROUGH PAYMENTS","DIRECTED PAYMENTS\n Inpatient Pool\n70%","DIRECTED PAYMENTS\nOutpatient/ER Pool\n30% ","TOTAL DIRECTED PAYMENTS**","TOTAL MANAGED CARE PAYMENTS"]
[null,null,null,null,null,{"$f":"'4. FY 2019-20'!AQ16","v":537314918.59272575},{"$f":"'4. FY 2019-20'!AR16","v":531866433.05553097},{"$f":"'4. FY 2019-20'!AS16","v":664950043.96927023},{"$f":"'4. FY 2019-20'!AT16","v":65868604.382473186},{"$f":"SUM(F13:I13)","v":1800000000.0000002},{"$f":"'4. FY 2019-20'!AU16","v":2271258841.5999999},{"$f":"'4. FY 2019-20'!AV16","v":973396646.39999998},{"$f":"SUM(K13:L13)","v":3244655488},{"$f":"'[3]4. FY 2019-20'!AW15","v":"TOTAL MANAGED CARE PAYMENTS"},{"$f":"'5. FY 2020-21'!AQ16","v":571721961.71378338},{"$f":"'5. FY 2020-21'!AR16","v":476452231.00421953},{"$f":"'5. FY 2020-21'!AS16","v":685957202.89952409},{"$f":"'5. FY 2020-21'!AT16","v":65868604.382473186},{"$f":"SUM(O13:R13)","v":1800000000.0000002},{"$f":"'5. FY 2020-21'!AU16","v":2343012646.0999999},{"$f":"'5. FY 2020-21'!AV16","v":1004148276.9},{"$f":"SUM(T13:U13)","v":3347160923},{"$f":"'[3]5. FY 2020-21'!AW15","v":"TOTAL MANAGED CARE PAYMENTS"},{"$f":"'6. FY 2021-22'!AQ16","v":275525805.43666804},{"$f":"'6. FY 2021-22'!AR16","v":237613704.53014126},{"$f":"'6. FY 2021-22'!AS16","v":353926187.84195399},{"$f":"'6. FY 2021-22'!AT16","v":32934302.191236593},{"$f":"SUM(X13:AA13)","v":899999999.99999988},{"$f":"'6. FY 2021-22'!AU16","v":1208899812.3999999},{"$f":"'6. FY 2021-22'!AV16","v":518099919.59999996},{"$f":"SUM(AC13:AD13)","v":1726999731.9999998},{"$f":"'[3]6. FY 2021-22'!AW15","v":"TOTAL MANAGED CARE PAYMENTS"}]
[null,null,null,null,{"$f":"\"HOSPITAL COUNT: \"&COUNTA(E15:E415)","v":"HOSPITAL COUNT: 401"},{"$f":"SUM(F15:F415)","v":537314918.59272611},{"$f":"SUM(G15:G415)","v":531866433.05553085},664950043.96927023,65868604.382473186,{"$f":"SUM(F14:I14)","v":1800000000.0000005},2271258841.5999994,973396646.40000033,{"$f":"SUM(K14:L14)","v":3244655488},{"$f":"SUM(N15:N415)","v":5044655487.999999},{"$f":"SUM(O15:O415)","v":571721961.71378338},{"$f":"SUM(P15:P415)","v":476452231.00421947},{"$f":"SUM(Q15:Q415)","v":685957202.89952409},{"$f":"SUM(R15:R415)","v":65868604.382473186},{"$f":"SUM(O14:R14)","v":1800000000.0000002},{"$f":"SUM(T15:T415)","v":2343012646.1000004},{"$f":"SUM(U15:U415)","v":1004148276.9000001},{"$f":"SUM(T14:U14)","v":3347160923.0000005},{"$f":"SUM(W15:W415)","v":5147160922.9999962},{"$f":"SUM(X15:X415)","v":275525805.43666786},{"$f":"SUM(Y15:Y415)","v":237613704.53014126},{"$f":"SUM(Z15:Z415)","v":353926187.84195399},{"$f":"SUM(AA15:AA415)","v":32934302.191236593},{"$f":"SUM(X14:AA14)","v":899999999.99999976},{"$f":"SUM(AC15:AC415)","v":1208899812.4000001},{"$f":"SUM(AD15:AD415)","v":518099919.60000008},{"$f":"SUM(AC14:AD14)","v":1726999732.0000002},{"$f":"SUM(AF15:AF415)","v":2626999732.000001}]
[106154044,154044,54155,3,"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A15,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB18/'4. FY 2019-20'!$BE18),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A15,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB18/'4. FY 2019-20'!$BE18),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A15,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB18/'4. FY 2019-20'!$BE18),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A15,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB18/'4. FY 2019-20'!$BE18),0)","v":0},{"$f":"SUM(F15:I15)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A15,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB18/'4. FY 2019-20'!$BE18),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A15,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB18/'4. FY 2019-20'!$BE18),0)","v":0},{"$f":"SUM(K15:L15)","v":0},{"$f":"SUM(J15,M15)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A15,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB18/'5. FY 2020-21'!$BE18),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A15,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB18/'5. FY 2020-21'!$BE18),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A15,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB18/'5. FY 2020-21'!$BE18),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A15,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB18/'5. FY 2020-21'!$BE18),0)","v":0},{"$f":"SUM(O15:R15)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A15,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB18/'5. FY 2020-21'!$BE18),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A15,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB18/'5. FY 2020-21'!$BE18),0)","v":0},{"$f":"SUM(T15:U15)","v":0},{"$f":"SUM(S15,V15)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A15,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB18/'6. FY 2021-22'!$BE18),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A15,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB18/'6. FY 2021-22'!$BE18),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A15,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB18/'6. FY 2021-22'!$BE18),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A15,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB18/'6. FY 2021-22'!$BE18),0)/2","v":0},{"$f":"SUM(X15:AA15)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A15,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB18/'6. FY 2021-22'!$BE18),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A15,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB18/'6. FY 2021-22'!$BE18),0)/2","v":0},{"$f":"SUM(AC15:AD15)","v":0},{"$f":"SUM(AB15,AE15)","v":0}]
[106504079,504079,53040,3,"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A16,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB19/'4. FY 2019-20'!$BE19),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A16,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB19/'4. FY 2019-20'!$BE19),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A16,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB19/'4. FY 2019-20'!$BE19),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A16,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB19/'4. FY 2019-20'!$BE19),0)","v":0},{"$f":"SUM(F16:I16)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A16,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB19/'4. FY 2019-20'!$BE19),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A16,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB19/'4. FY 2019-20'!$BE19),0)","v":0},{"$f":"SUM(K16:L16)","v":0},{"$f":"SUM(J16,M16)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A16,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB19/'5. FY 2020-21'!$BE19),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A16,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB19/'5. FY 2020-21'!$BE19),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A16,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB19/'5. FY 2020-21'!$BE19),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A16,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB19/'5. FY 2020-21'!$BE19),0)","v":0},{"$f":"SUM(O16:R16)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A16,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB19/'5. FY 2020-21'!$BE19),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A16,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB19/'5. FY 2020-21'!$BE19),0)","v":0},{"$f":"SUM(T16:U16)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A16,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB19/'6. FY 2021-22'!$BE19),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A16,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB19/'6. FY 2021-22'!$BE19),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A16,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB19/'6. FY 2021-22'!$BE19),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A16,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB19/'6. FY 2021-22'!$BE19),0)/2","v":0},{"$f":"SUM(X16:AA16)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A16,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB19/'6. FY 2021-22'!$BE19),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A16,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB19/'6. FY 2021-22'!$BE19),0)/2","v":0},{"$f":"SUM(AC16:AD16)","v":0},0]
[106190552,190552,50552,3,"MOTION PICTURE AND TELEVISION HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A17,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB20/'4. FY 2019-20'!$BE20),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A17,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB20/'4. FY 2019-20'!$BE20),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A17,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB20/'4. FY 2019-20'!$BE20),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A17,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB20/'4. FY 2019-20'!$BE20),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A17,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB20/'4. FY 2019-20'!$BE20),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A17,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB20/'4. FY 2019-20'!$BE20),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A17,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB20/'5. FY 2020-21'!$BE20),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A17,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB20/'5. FY 2020-21'!$BE20),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A17,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB20/'5. FY 2020-21'!$BE20),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A17,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB20/'5. FY 2020-21'!$BE20),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A17,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB20/'5. FY 2020-21'!$BE20),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A17,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB20/'5. FY 2020-21'!$BE20),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A17,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB20/'6. FY 2021-22'!$BE20),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A17,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB20/'6. FY 2021-22'!$BE20),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A17,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB20/'6. FY 2021-22'!$BE20),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A17,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB20/'6. FY 2021-22'!$BE20),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A17,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB20/'6. FY 2021-22'!$BE20),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A17,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB20/'6. FY 2021-22'!$BE20),0)/2","v":0},0,0]
[106434032,434032,54154,3,"SAN JOSE BEHAVIORAL HEALTH",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB21/'4. FY 2019-20'!$BE21),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A18,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB21/'4. FY 2019-20'!$BE21),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB21/'4. FY 2019-20'!$BE21),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A18,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB21/'4. FY 2019-20'!$BE21),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A18,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB21/'4. FY 2019-20'!$BE21),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A18,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB21/'4. FY 2019-20'!$BE21),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB21/'5. FY 2020-21'!$BE21),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A18,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB21/'5. FY 2020-21'!$BE21),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB21/'5. FY 2020-21'!$BE21),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A18,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB21/'5. FY 2020-21'!$BE21),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A18,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB21/'5. FY 2020-21'!$BE21),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A18,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB21/'5. FY 2020-21'!$BE21),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB21/'6. FY 2021-22'!$BE21),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A18,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB21/'6. FY 2021-22'!$BE21),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB21/'6. FY 2021-22'!$BE21),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A18,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB21/'6. FY 2021-22'!$BE21),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A18,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB21/'6. FY 2021-22'!$BE21),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A18,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB21/'6. FY 2021-22'!$BE21),0)/2","v":0},0,0]
[106494106,494106,50291,3,"SUTTER SANTA ROSA REGIONAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB22/'4. FY 2019-20'!$BE22),0)","v":1510286.5903710255},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A19,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB22/'4. FY 2019-20'!$BE22),0)","v":1275140.8560555272},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB22/'4. FY 2019-20'!$BE22),0)","v":4202875.7579623684},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A19,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB22/'4. FY 2019-20'!$BE22),0)","v":0},6988303.2043889211,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A19,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB22/'4. FY 2019-20'!$BE22),0)","v":6911283.8713694261},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A19,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB22/'4. FY 2019-20'!$BE22),0)","v":2709908.2369713327},9621192.1083407588,16609495.312729679,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB22/'5. FY 2020-21'!$BE22),0)","v":1606998.0235397723},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A19,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB22/'5. FY 2020-21'!$BE22),0)","v":1142286.235703944},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB22/'5. FY 2020-21'!$BE22),0)","v":4335653.3700737981},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A19,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB22/'5. FY 2020-21'!$BE22),0)","v":0},7084937.6293175146,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A19,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB22/'5. FY 2020-21'!$BE22),0)","v":7129625.7453413485},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A19,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB22/'5. FY 2020-21'!$BE22),0)","v":2795519.8908643792},9925145.6362057272,17010083.26552324,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB22/'6. FY 2021-22'!$BE22),0)/2","v":774448.86574532092},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A19,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB22/'6. FY 2021-22'!$BE22),0)/2","v":569674.87281427067},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB22/'6. FY 2021-22'!$BE22),0)/2","v":2237021.8762745592},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A19,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB22/'6. FY 2021-22'!$BE22),0)/2","v":0},3581145.6148341508,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A19,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB22/'6. FY 2021-22'!$BE22),0)/2","v":3678598.6795128491},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A19,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB22/'6. FY 2021-22'!$BE22),0)/2","v":1442375.258730114},5120973.9382429626,8702119.5530771129]
[106334457,334457,null,3,"TELECARE RIVERSIDE COUNTY PSYCHIATRIC HEALTH FACILITY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB23/'4. FY 2019-20'!$BE23),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A20,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB23/'4. FY 2019-20'!$BE23),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB23/'4. FY 2019-20'!$BE23),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A20,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB23/'4. FY 2019-20'!$BE23),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A20,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB23/'4. FY 2019-20'!$BE23),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A20,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB23/'4. FY 2019-20'!$BE23),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB23/'5. FY 2020-21'!$BE23),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A20,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB23/'5. FY 2020-21'!$BE23),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB23/'5. FY 2020-21'!$BE23),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A20,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB23/'5. FY 2020-21'!$BE23),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A20,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB23/'5. FY 2020-21'!$BE23),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A20,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB23/'5. FY 2020-21'!$BE23),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB23/'6. FY 2021-22'!$BE23),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A20,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB23/'6. FY 2021-22'!$BE23),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB23/'6. FY 2021-22'!$BE23),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A20,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB23/'6. FY 2021-22'!$BE23),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A20,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB23/'6. FY 2021-22'!$BE23),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A20,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB23/'6. FY 2021-22'!$BE23),0)/2","v":0},0,0]
[106444029,444029,54152,3,"TELECARE SANTA CRUZ - PHF",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB24/'4. FY 2019-20'!$BE24),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A21,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB24/'4. FY 2019-20'!$BE24),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB24/'4. FY 2019-20'!$BE24),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A21,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB24/'4. FY 2019-20'!$BE24),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A21,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB24/'4. FY 2019-20'!$BE24),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A21,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB24/'4. FY 2019-20'!$BE24),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB24/'5. FY 2020-21'!$BE24),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A21,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB24/'5. FY 2020-21'!$BE24),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB24/'5. FY 2020-21'!$BE24),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A21,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB24/'5. FY 2020-21'!$BE24),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A21,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB24/'5. FY 2020-21'!$BE24),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A21,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB24/'5. FY 2020-21'!$BE24),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB24/'6. FY 2021-22'!$BE24),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A21,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB24/'6. FY 2021-22'!$BE24),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB24/'6. FY 2021-22'!$BE24),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A21,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB24/'6. FY 2021-22'!$BE24),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A21,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB24/'6. FY 2021-22'!$BE24),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A21,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB24/'6. FY 2021-22'!$BE24),0)/2","v":0},0,0]
[106364451,364451,53038,3,"TOTALLY KIDS REHABILITATION HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB25/'4. FY 2019-20'!$BE25),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A22,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB25/'4. FY 2019-20'!$BE25),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB25/'4. FY 2019-20'!$BE25),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A22,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB25/'4. FY 2019-20'!$BE25),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A22,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB25/'4. FY 2019-20'!$BE25),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A22,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB25/'4. FY 2019-20'!$BE25),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB25/'5. FY 2020-21'!$BE25),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A22,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB25/'5. FY 2020-21'!$BE25),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB25/'5. FY 2020-21'!$BE25),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A22,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB25/'5. FY 2020-21'!$BE25),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A22,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB25/'5. FY 2020-21'!$BE25),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A22,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB25/'5. FY 2020-21'!$BE25),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB25/'6. FY 2021-22'!$BE25),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A22,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB25/'6. FY 2021-22'!$BE25),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB25/'6. FY 2021-22'!$BE25),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A22,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB25/'6. FY 2021-22'!$BE25),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A22,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB25/'6. FY 2021-22'!$BE25),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A22,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB25/'6. FY 2021-22'!$BE25),0)/2","v":0},0,0]
[106150788,150788,50455,3,"ADVENTIST HEALTH BAKERSFIELD",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB26/'4. FY 2019-20'!$BE26),0)","v":4231293.4703072207},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A23,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB26/'4. FY 2019-20'!$BE26),0)","v":2863514.788870703},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB26/'4. FY 2019-20'!$BE26),0)","v":475512.432358508},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A23,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB26/'4. FY 2019-20'!$BE26),0)","v":0},7570320.6915364312,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A23,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB26/'4. FY 2019-20'!$BE26),0)","v":21669780.846052006},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A23,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB26/'4. FY 2019-20'!$BE26),0)","v":7447703.0850625793},29117483.931114584,36687804.622651018,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB26/'5. FY 2020-21'!$BE26),0)","v":4502244.9958520792},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A23,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB26/'5. FY 2020-21'!$BE26),0)","v":2565170.3602219555},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB26/'5. FY 2020-21'!$BE26),0)","v":490534.86198380595},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A23,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB26/'5. FY 2020-21'!$BE26),0)","v":0},7557950.2180578411,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A23,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB26/'5. FY 2020-21'!$BE26),0)","v":22354374.424690586},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A23,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB26/'5. FY 2020-21'!$BE26),0)","v":7682991.56092963},30037365.985620216,37595316.203678057,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB26/'6. FY 2021-22'!$BE26),0)/2","v":2169734.1746972562},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A23,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB26/'6. FY 2021-22'!$BE26),0)/2","v":1279288.021715356},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB26/'6. FY 2021-22'!$BE26),0)/2","v":253096.15960244939},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A23,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB26/'6. FY 2021-22'!$BE26),0)/2","v":0},3702118.3560150615,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A23,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB26/'6. FY 2021-22'!$BE26),0)/2","v":11533953.559025908},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A23,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB26/'6. FY 2021-22'!$BE26),0)/2","v":3964113.0713223652},15498066.630348273,19200184.986363333]
[106171049,171049,51317,3,"ADVENTIST HEALTH CLEARLAKE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB27/'4. FY 2019-20'!$BE27),0)","v":426049.85003499425},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A24,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB27/'4. FY 2019-20'!$BE27),0)","v":1534703.272690923},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB27/'4. FY 2019-20'!$BE27),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A24,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB27/'4. FY 2019-20'!$BE27),0)","v":0},1963269.061521465,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A24,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB27/'4. FY 2019-20'!$BE27),0)","v":1899533.7906384843},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A24,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB27/'4. FY 2019-20'!$BE27),0)","v":4807141.5681926245},6706675.3588311085,8669944.4203525744,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB27/'5. FY 2020-21'!$BE27),0)","v":453332.01744673797},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A24,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB27/'5. FY 2020-21'!$BE27),0)","v":1374805.3134361329},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB27/'5. FY 2020-21'!$BE27),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A24,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB27/'5. FY 2020-21'!$BE27),0)","v":0},1830732.7534330497,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A24,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB27/'5. FY 2020-21'!$BE27),0)","v":1959544.0253850447},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A24,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB27/'5. FY 2020-21'!$BE27),0)","v":4959009.1977072461},6918553.2230922906,8749285.9765253402,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB27/'6. FY 2021-22'!$BE27),0)/2","v":218471.00094393812},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A24,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB27/'6. FY 2021-22'!$BE27),0)/2","v":685635.54177247302},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB27/'6. FY 2021-22'!$BE27),0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A24,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB27/'6. FY 2021-22'!$BE27),0)/2","v":0},905445.67583600082,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A24,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB27/'6. FY 2021-22'!$BE27),0)/2","v":1011045.5052902079},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A24,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB27/'6. FY 2021-22'!$BE27),0)/2","v":2558648.2850516802},3569693.7903418881,4475139.4661778891]
[106040875,40875,50225,3,"ADVENTIST HEALTH FEATHER RIVER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB28/'4. FY 2019-20'!$BE28),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A25,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB28/'4. FY 2019-20'!$BE28),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB28/'4. FY 2019-20'!$BE28),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A25,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB28/'4. FY 2019-20'!$BE28),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A25,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB28/'4. FY 2019-20'!$BE28),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A25,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB28/'4. FY 2019-20'!$BE28),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB28/'5. FY 2020-21'!$BE28),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A25,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB28/'5. FY 2020-21'!$BE28),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB28/'5. FY 2020-21'!$BE28),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A25,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB28/'5. FY 2020-21'!$BE28),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A25,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB28/'5. FY 2020-21'!$BE28),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A25,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB28/'5. FY 2020-21'!$BE28),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB28/'6. FY 2021-22'!$BE28),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A25,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB28/'6. FY 2021-22'!$BE28),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB28/'6. FY 2021-22'!$BE28),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A25,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB28/'6. FY 2021-22'!$BE28),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A25,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB28/'6. FY 2021-22'!$BE28),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A25,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB28/'6. FY 2021-22'!$BE28),0)/2","v":0},0,0]
[106190323,190323,50239,3,"ADVENTIST HEALTH GLENDALE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB29/'4. FY 2019-20'!$BE29),0)","v":3831442.2501634918},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A26,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB29/'4. FY 2019-20'!$BE29),0)","v":3800623.0217643403},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB29/'4. FY 2019-20'!$BE29),0)","v":5920003.9859236469},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A26,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB29/'4. FY 2019-20'!$BE29),0)","v":0},13552069.257851478,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A26,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB29/'4. FY 2019-20'!$BE29),0)","v":14977383.649895228},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A26,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB29/'4. FY 2019-20'!$BE29),0)","v":4148684.3617931306},19126068.011688359,32678137.269539837,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB29/'5. FY 2020-21'!$BE29),0)","v":4076789.2415749491},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A26,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB29/'5. FY 2020-21'!$BE29),0)","v":3404642.9806119297},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB29/'5. FY 2020-21'!$BE29),0)","v":6107029.2605708754},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A26,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB29/'5. FY 2020-21'!$BE29),0)","v":0},13588461.482757755,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A26,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB29/'5. FY 2020-21'!$BE29),0)","v":15450550.441214798},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A26,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB29/'5. FY 2020-21'!$BE29),0)","v":4279749.9546599509},19730300.39587475,33318761.878632504,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB29/'6. FY 2021-22'!$BE29),0)/2","v":1964697.3784484596},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A26,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB29/'6. FY 2021-22'!$BE29),0)/2","v":1697945.3103213152},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB29/'6. FY 2021-22'!$BE29),0)/2","v":3150980.2303945157},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A26,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB29/'6. FY 2021-22'!$BE29),0)/2","v":0},6813622.9191642907,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A26,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB29/'6. FY 2021-22'!$BE29),0)/2","v":7971859.4609173611},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A26,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB29/'6. FY 2021-22'!$BE29),0)/2","v":2208177.9737378787},10180037.43465524,16993660.35381953]
[106164029,164029,50121,3,"ADVENTIST HEALTH HANFORD",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB30/'4. FY 2019-20'!$BE30),0)","v":2784356.0259847455},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A27,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB30/'4. FY 2019-20'!$BE30),0)","v":12308070.400804762},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB30/'4. FY 2019-20'!$BE30),0)","v":15095.632773285968},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A27,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB30/'4. FY 2019-20'!$BE30),0)","v":0},15107522.059562793,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A27,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB30/'4. FY 2019-20'!$BE30),0)","v":14074161.622293618},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A27,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB30/'4. FY 2019-20'!$BE30),0)","v":14877227.903690817},28951389.525984436,44058911.585547231,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB30/'5. FY 2020-21'!$BE30),0)","v":2962652.6906322604},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A27,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB30/'5. FY 2020-21'!$BE30),0)","v":11025714.798602751},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB30/'5. FY 2020-21'!$BE30),0)","v":15572.535301073203},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A27,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB30/'5. FY 2020-21'!$BE30),0)","v":0},14003940.024536083,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A27,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB30/'5. FY 2020-21'!$BE30),0)","v":14518793.745700585},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A27,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB30/'5. FY 2020-21'!$BE30),0)","v":15347230.56606961},29866024.311770193,43869964.336306274,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB30/'6. FY 2021-22'!$BE30),0)/2","v":1427769.656370515},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A27,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB30/'6. FY 2021-22'!$BE30),0)/2","v":5498685.4251199802},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB30/'6. FY 2021-22'!$BE30),0)/2","v":8034.7987175380767},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A27,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB30/'6. FY 2021-22'!$BE30),0)/2","v":0},6934489.8802080331,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A27,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB30/'6. FY 2021-22'!$BE30),0)/2","v":7491110.6709846668},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A27,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB30/'6. FY 2021-22'!$BE30),0)/2","v":7918550.581902938},15409661.252887605,22344151.133095637]
[106230949,234038,51310,3,"ADVENTIST HEALTH HOWARD MEMORIAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB31/'4. FY 2019-20'!$BE31),0)","v":254899.78426992852},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A28,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB31/'4. FY 2019-20'!$BE31),0)","v":1478719.2220440728},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB31/'4. FY 2019-20'!$BE31),0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A28,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB31/'4. FY 2019-20'!$BE31),0)","v":0},1744940.7308939658,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A28,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB31/'4. FY 2019-20'!$BE31),0)","v":1195070.9278851391},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A28,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB31/'4. FY 2019-20'!$BE31),0)","v":2134599.7677807729},3329670.6956659118,5074611.4265598776,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB31/'5. FY 2020-21'!$BE31),0)","v":271222.33100266027},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A28,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB31/'5. FY 2020-21'!$BE31),0)","v":1324654.1398076217},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB31/'5. FY 2020-21'!$BE31),0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A28,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB31/'5. FY 2020-21'!$BE31),0)","v":0},1607555.8722860869,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A28,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB31/'5. FY 2020-21'!$BE31),0)","v":1232825.7113349619},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A28,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB31/'5. FY 2020-21'!$BE31),0)","v":2202036.2270771465},3434861.9384121085,5042417.8106981954,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB31/'6. FY 2021-22'!$BE31),0)/2","v":130708.20469780975},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A28,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB31/'6. FY 2021-22'!$BE31),0)/2","v":660624.41709521366},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB31/'6. FY 2021-22'!$BE31),0)/2","v":6026.0990381535576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A28,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB31/'6. FY 2021-22'!$BE31),0)/2","v":0},797358.72083117696,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A28,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB31/'6. FY 2021-22'!$BE31),0)/2","v":636088.23180509766},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A28,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB31/'6. FY 2021-22'!$BE31),0)/2","v":1136161.6789574723},1772249.9107625699,2569608.6315937471]
[106390923,390923,50336,3,"ADVENTIST HEALTH LODI MEMORIAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB32/'4. FY 2019-20'!$BE32),0)","v":1655667.5119807487},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A29,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB32/'4. FY 2019-20'!$BE32),0)","v":3103367.1182535714},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB32/'4. FY 2019-20'!$BE32),0)","v":499413.85091621079},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A29,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB32/'4. FY 2019-20'!$BE32),0)","v":0},5258448.4811505303,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A29,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB32/'4. FY 2019-20'!$BE32),0)","v":9004544.9492650796},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A29,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB32/'4. FY 2019-20'!$BE32),0)","v":6728315.0226516798},15732859.971916759,20991308.453067288,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB32/'5. FY 2020-21'!$BE32),0)","v":1761688.4347350553},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A29,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB32/'5. FY 2020-21'!$BE32),0)","v":2780032.9090568339},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB32/'5. FY 2020-21'!$BE32),0)","v":515191.3762105052},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A29,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB32/'5. FY 2020-21'!$BE32),0)","v":0},5056912.7200023942,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A29,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB32/'5. FY 2020-21'!$BE32),0)","v":9289017.307090167},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A29,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB32/'5. FY 2020-21'!$BE32),0)","v":6940876.5290318439},16229893.83612201,21286806.556124404,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB32/'6. FY 2021-22'!$BE32),0)/2","v":848997.69016016275},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A29,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB32/'6. FY 2021-22'!$BE32),0)/2","v":1386443.1211590853},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB32/'6. FY 2021-22'!$BE32),0)/2","v":265817.92423855135},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A29,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB32/'6. FY 2021-22'!$BE32),0)/2","v":0},2501258.7355577992,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A29,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB32/'6. FY 2021-22'!$BE32),0)/2","v":4792757.4350114623},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A29,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB32/'6. FY 2021-22'!$BE32),0)/2","v":3581211.7138184826},8373969.1488299444,10875227.884387743]
[106100797,100797,50192,3,"ADVENTIST HEALTH REEDLEY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB33/'4. FY 2019-20'!$BE33),0)","v":794119.12572046812},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A30,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB33/'4. FY 2019-20'!$BE33),0)","v":3546612.7423831779},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB33/'4. FY 2019-20'!$BE33),0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A30,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB33/'4. FY 2019-20'!$BE33),0)","v":0},4344505.7762969676,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A30,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB33/'4. FY 2019-20'!$BE33),0)","v":3502186.8034023447},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A30,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB33/'4. FY 2019-20'!$BE33),0)","v":6442512.2781561939},9944699.0815585386,14289204.857855506,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB33/'5. FY 2020-21'!$BE33),0)","v":844970.66558368807},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A30,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB33/'5. FY 2020-21'!$BE33),0)","v":3177097.5729916594},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB33/'5. FY 2020-21'!$BE33),0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A30,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB33/'5. FY 2020-21'!$BE33),0)","v":0},4025961.3724006158,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A30,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB33/'5. FY 2020-21'!$BE33),0)","v":3612828.1898489832},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A30,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB33/'5. FY 2020-21'!$BE33),0)","v":6646044.6796723586},10258872.869521342,14284834.241921958,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB33/'6. FY 2021-22'!$BE33),0)/2","v":407210.56526748143},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A30,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB33/'6. FY 2021-22'!$BE33),0)/2","v":1584465.0834798659},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB33/'6. FY 2021-22'!$BE33),0)/2","v":2008.6996793845192},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A30,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB33/'6. FY 2021-22'!$BE33),0)/2","v":0},1993684.3484267318,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A30,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB33/'6. FY 2021-22'!$BE33),0)/2","v":1864073.3024688337},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A30,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB33/'6. FY 2021-22'!$BE33),0)/2","v":3429090.3977114186},5293163.7001802521,7286848.0486069843]
[106560525,560525,50236,3,"ADVENTIST HEALTH SIMI VALLEY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB34/'4. FY 2019-20'!$BE34),0)","v":815163.92678066436},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A31,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB34/'4. FY 2019-20'!$BE34),0)","v":1421439.6727045684},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB34/'4. FY 2019-20'!$BE34),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A31,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB34/'4. FY 2019-20'!$BE34),0)","v":0},2237861.5688830065,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A31,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB34/'4. FY 2019-20'!$BE34),0)","v":4073304.9099916639},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A31,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB34/'4. FY 2019-20'!$BE34),0)","v":2412323.2827498843},6485628.1927415486,8723489.761624556,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB34/'5. FY 2020-21'!$BE34),0)","v":867363.073703537},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A31,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB34/'5. FY 2020-21'!$BE34),0)","v":1273342.443152996},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB34/'5. FY 2020-21'!$BE34),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A31,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB34/'5. FY 2020-21'!$BE34),0)","v":0},2142003.2281316225,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A31,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB34/'5. FY 2020-21'!$BE34),0)","v":4201989.1087395865},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A31,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB34/'5. FY 2020-21'!$BE34),0)","v":2488533.6071967878},6690522.7159363739,8832525.944067996,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB34/'6. FY 2021-22'!$BE34),0)/2","v":418001.97559636546},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A31,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB34/'6. FY 2021-22'!$BE34),0)/2","v":635034.52259071206},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB34/'6. FY 2021-22'!$BE34),0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A31,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB34/'6. FY 2021-22'!$BE34),0)/2","v":0},1053706.0647468723,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A31,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB34/'6. FY 2021-22'!$BE34),0)/2","v":2168056.5206156909},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A31,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB34/'6. FY 2021-22'!$BE34),0)/2","v":1283982.7458459623},3452039.2664616532,4505745.3312085252]
[106554011,554011,50335,3,"ADVENTIST HEALTH SONORA - GREENLEY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB35/'4. FY 2019-20'!$BE35),0)","v":661837.51905637712},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A32,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB35/'4. FY 2019-20'!$BE35),0)","v":2422119.8771591745},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB35/'4. FY 2019-20'!$BE35),0)","v":20127.510364381291},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A32,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB35/'4. FY 2019-20'!$BE35),0)","v":0},3104084.9065799327,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A32,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB35/'4. FY 2019-20'!$BE35),0)","v":3612888.1104064416},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A32,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB35/'4. FY 2019-20'!$BE35),0)","v":6544175.9163630689},10157064.026769511,13261148.933349444,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB35/'5. FY 2020-21'!$BE35),0)","v":704218.38597320893},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A32,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB35/'5. FY 2020-21'!$BE35),0)","v":2169763.5863244366},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB35/'5. FY 2020-21'!$BE35),0)","v":20763.380401430939},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A32,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB35/'5. FY 2020-21'!$BE35),0)","v":0},2894745.3526990768,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A32,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB35/'5. FY 2020-21'!$BE35),0)","v":3727026.7820568536},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A32,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB35/'5. FY 2020-21'!$BE35),0)","v":6750920.0842737304},10477946.866330585,13372692.219029661,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB35/'6. FY 2021-22'!$BE35),0)/2","v":339378.84320021031},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A32,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB35/'6. FY 2021-22'!$BE35),0)/2","v":1082092.8734334931},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB35/'6. FY 2021-22'!$BE35),0)/2","v":10713.064956717435},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A32,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB35/'6. FY 2021-22'!$BE35),0)/2","v":0},1432184.7815904208,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A32,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB35/'6. FY 2021-22'!$BE35),0)/2","v":1922995.1597307797},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A32,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB35/'6. FY 2021-22'!$BE35),0)/2","v":3483201.8670451446},5406197.0267759245,6838381.8083663452]
[106281078,281078,50013,3,"ADVENTIST HEALTH ST. HELENA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB36/'4. FY 2019-20'!$BE36),0)","v":1236059.9479845902},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A33,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB36/'4. FY 2019-20'!$BE36),0)","v":1012987.4420348227},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB36/'4. FY 2019-20'!$BE36),0)","v":3899705.1330988752},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A33,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB36/'4. FY 2019-20'!$BE36),0)","v":0},6148752.5231182883,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A33,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB36/'4. FY 2019-20'!$BE36),0)","v":3160019.1272078627},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A33,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB36/'4. FY 2019-20'!$BE36),0)","v":906893.51433549938},4066912.6415433623,10215665.16466165,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB36/'5. FY 2020-21'!$BE36),0)","v":1315211.236100516},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A33,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB36/'5. FY 2020-21'!$BE36),0)","v":907446.11191952648},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB36/'5. FY 2020-21'!$BE36),0)","v":4022904.9527772446},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A33,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB36/'5. FY 2020-21'!$BE36),0)","v":0},6245562.3007972874,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A33,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB36/'5. FY 2020-21'!$BE36),0)","v":3259850.7230246575},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A33,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB36/'5. FY 2020-21'!$BE36),0)","v":935544.17217250157},4195394.8951971587,10440957.195994446,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB36/'6. FY 2021-22'!$BE36),0)/2","v":633830.18217404629},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A33,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB36/'6. FY 2021-22'!$BE36),0)/2","v":452556.66420158354},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB36/'6. FY 2021-22'!$BE36),0)/2","v":2075656.335364003},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A33,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB36/'6. FY 2021-22'!$BE36),0)/2","v":0},3162043.181739633,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A33,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB36/'6. FY 2021-22'!$BE36),0)/2","v":1681951.1982046373},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A33,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB36/'6. FY 2021-22'!$BE36),0)/2","v":482702.97478495986},2164654.1729895971,5326697.3547292296]
[106150808,150808,51301,3,"ADVENTIST HEALTH TEHACHAPI VALLEY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB37/'4. FY 2019-20'!$BE37),0)","v":9233.9433223310243},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A34,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB37/'4. FY 2019-20'!$BE37),0)","v":1020945.5054325566},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB37/'4. FY 2019-20'!$BE37),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A34,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB37/'4. FY 2019-20'!$BE37),0)","v":0},1030179.4487548877,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A34,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB37/'4. FY 2019-20'!$BE37),0)","v":35223.143137667255},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A34,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB37/'4. FY 2019-20'!$BE37),0)","v":1693271.8549025843},1728494.9980402517,2758674.4467951395,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB37/'5. FY 2020-21'!$BE37),0)","v":9825.2402974847446},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A34,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB37/'5. FY 2020-21'!$BE37),0)","v":914575.03907994297},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB37/'5. FY 2020-21'!$BE37),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A34,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB37/'5. FY 2020-21'!$BE37),0)","v":0},924400.27937742777,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A34,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB37/'5. FY 2020-21'!$BE37),0)","v":36335.915702504142},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A34,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB37/'5. FY 2020-21'!$BE37),0)","v":1746765.8448506617},1783101.7605531658,2707502.0399305937,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB37/'6. FY 2021-22'!$BE37),0)/2","v":4735.0065728776908},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A34,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB37/'6. FY 2021-22'!$BE37),0)/2","v":456111.96456892946},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB37/'6. FY 2021-22'!$BE37),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A34,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB37/'6. FY 2021-22'!$BE37),0)/2","v":0},460846.97114180715,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A34,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB37/'6. FY 2021-22'!$BE37),0)/2","v":18747.86367425551},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A34,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB37/'6. FY 2021-22'!$BE37),0)/2","v":901260.56539285381},920008.42906710936,1380855.4002089165]
[106231396,231396,50301,3,"ADVENTIST HEALTH UKIAH VALLEY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB38/'4. FY 2019-20'!$BE38),0)","v":807433.18353406165},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A35,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB38/'4. FY 2019-20'!$BE38),0)","v":3606483.2891079909},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB38/'4. FY 2019-20'!$BE38),0)","v":28933.296148798105},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A35,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB38/'4. FY 2019-20'!$BE38),0)","v":0},4442849.7687908513,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A35,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB38/'4. FY 2019-20'!$BE38),0)","v":3786487.8872992303},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A35,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB38/'4. FY 2019-20'!$BE38),0)","v":2257471.3834943799},6043959.2707936103,10486809.039584462,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB38/'5. FY 2020-21'!$BE38),0)","v":859137.29112889862},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A35,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB38/'5. FY 2020-21'!$BE38),0)","v":3230730.3156985133},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB38/'5. FY 2020-21'!$BE38),0)","v":29847.359327056976},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A35,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB38/'5. FY 2020-21'!$BE38),0)","v":0},4119714.9661544687,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A35,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB38/'5. FY 2020-21'!$BE38),0)","v":3906110.9380191956},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A35,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB38/'5. FY 2020-21'!$BE38),0)","v":2328789.6134331087},6234900.5514523042,10354615.517606772,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB38/'6. FY 2021-22'!$BE38),0)/2","v":414037.7840469795},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A35,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB38/'6. FY 2021-22'!$BE38),0)/2","v":1611212.5176388524},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB38/'6. FY 2021-22'!$BE38),0)/2","v":15400.030875281313},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A35,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB38/'6. FY 2021-22'!$BE38),0)/2","v":0},2040650.3325611132,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A35,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB38/'6. FY 2021-22'!$BE38),0)/2","v":2015395.3449824674},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A35,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB38/'6. FY 2021-22'!$BE38),0)/2","v":1201561.3024899557},3216956.647472423,5257606.9800335364]
[106481015,481015,54074,3,"ADVENTIST HEALTH VALLEJO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB39/'4. FY 2019-20'!$BE39),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A36,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB39/'4. FY 2019-20'!$BE39),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB39/'4. FY 2019-20'!$BE39),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A36,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB39/'4. FY 2019-20'!$BE39),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A36,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB39/'4. FY 2019-20'!$BE39),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A36,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB39/'4. FY 2019-20'!$BE39),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB39/'5. FY 2020-21'!$BE39),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A36,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB39/'5. FY 2020-21'!$BE39),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB39/'5. FY 2020-21'!$BE39),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A36,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB39/'5. FY 2020-21'!$BE39),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A36,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB39/'5. FY 2020-21'!$BE39),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A36,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB39/'5. FY 2020-21'!$BE39),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB39/'6. FY 2021-22'!$BE39),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A36,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB39/'6. FY 2021-22'!$BE39),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB39/'6. FY 2021-22'!$BE39),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A36,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB39/'6. FY 2021-22'!$BE39),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A36,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB39/'6. FY 2021-22'!$BE39),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A36,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB39/'6. FY 2021-22'!$BE39),0)/2","v":0},0,0]
[106190878,190878,50103,3,"ADVENTIST HEALTH WHITE MEMORIAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB40/'4. FY 2019-20'!$BE40),0)","v":6609570.7329773633},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A37,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB40/'4. FY 2019-20'!$BE40),0)","v":4478724.0517480057},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB40/'4. FY 2019-20'!$BE40),0)","v":8142835.9117900059},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A37,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB40/'4. FY 2019-20'!$BE40),0)","v":0},19231130.696515374,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A37,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB40/'4. FY 2019-20'!$BE40),0)","v":27396057.544718485},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A37,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB40/'4. FY 2019-20'!$BE40),0)","v":7696476.0275621833},35092533.572280668,54323664.268796042,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB40/'5. FY 2020-21'!$BE40),0)","v":7032815.6073554177},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A37,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB40/'5. FY 2020-21'!$BE40),0)","v":4012093.8902809066},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB40/'5. FY 2020-21'!$BE40),0)","v":8400085.0836539045},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A37,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB40/'5. FY 2020-21'!$BE40),0)","v":0},19444994.58129023,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A37,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB40/'5. FY 2020-21'!$BE40),0)","v":28261556.148897685},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A37,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB40/'5. FY 2020-21'!$BE40),0)","v":7939623.7596064964},36201179.908504181,55646174.489794411,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB40/'6. FY 2021-22'!$BE40),0)/2","v":3389273.6582930801},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A37,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB40/'6. FY 2021-22'!$BE40),0)/2","v":2000889.9741807475},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB40/'6. FY 2021-22'!$BE40),0)/2","v":4334104.3415519977},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A37,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB40/'6. FY 2021-22'!$BE40),0)/2","v":0},9724267.974025825,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A37,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB40/'6. FY 2021-22'!$BE40),0)/2","v":14581820.539212018},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A37,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB40/'6. FY 2021-22'!$BE40),0)/2","v":4096524.9118442973},18678345.451056316,28402613.42508214]
[106301098,301098,50226,3,"AHMC ANAHEIM REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB41/'4. FY 2019-20'!$BE41),0)","v":2455799.43800413},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A38,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB41/'4. FY 2019-20'!$BE41),0)","v":1615024.1916354946},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB41/'4. FY 2019-20'!$BE41),0)","v":1065500.0799144346},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A38,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB41/'4. FY 2019-20'!$BE41),0)","v":0},5136323.7095540594,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A38,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB41/'4. FY 2019-20'!$BE41),0)","v":14738369.464318201},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A38,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB41/'4. FY 2019-20'!$BE41),0)","v":3386207.0752415694},18124576.53955977,23260900.249113828,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB41/'5. FY 2020-21'!$BE41),0)","v":2613056.9312101286},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A38,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB41/'5. FY 2020-21'!$BE41),0)","v":1446757.7410552204},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB41/'5. FY 2020-21'!$BE41),0)","v":1099161.4500007504},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A38,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB41/'5. FY 2020-21'!$BE41),0)","v":0},5158976.1222660989,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A38,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB41/'5. FY 2020-21'!$BE41),0)","v":15203985.298947806},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A38,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB41/'5. FY 2020-21'!$BE41),0)","v":3493184.4201496635},18697169.719097469,23856145.841363568,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB41/'6. FY 2021-22'!$BE41),0)/2","v":1259291.5155216111},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A38,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB41/'6. FY 2021-22'!$BE41),0)/2","v":721519.27106149972},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB41/'6. FY 2021-22'!$BE41),0)/2","v":567122.87614622922},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A38,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB41/'6. FY 2021-22'!$BE41),0)/2","v":0},2547933.6627293397,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A38,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB41/'6. FY 2021-22'!$BE41),0)/2","v":7844641.8145563416},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A38,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB41/'6. FY 2021-22'!$BE41),0)/2","v":1802341.9537349336},9646983.7682912759,12194917.431020616]
[106190017,190017,50281,3,"ALHAMBRA HOSPITAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB42/'4. FY 2019-20'!$BE42),0)","v":1341283.9532855717},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A39,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB42/'4. FY 2019-20'!$BE42),0)","v":797101.83846606023},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB42/'4. FY 2019-20'!$BE42),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A39,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB42/'4. FY 2019-20'!$BE42),0)","v":2232816},4371201.7917516325,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A39,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB42/'4. FY 2019-20'!$BE42),0)","v":7170425.5673108352},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A39,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB42/'4. FY 2019-20'!$BE42),0)","v":1272142.0158403311},8442567.5831511654,12813769.374902798,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB42/'5. FY 2020-21'!$BE42),0)","v":1427173.2766997607},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A39,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB42/'5. FY 2020-21'!$BE42),0)","v":714053.23906776297},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB42/'5. FY 2020-21'!$BE42),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A39,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB42/'5. FY 2020-21'!$BE42),0)","v":2232816},4374042.515767524,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A39,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB42/'5. FY 2020-21'!$BE42),0)","v":7396954.2680097716},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A39,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB42/'5. FY 2020-21'!$BE42),0)","v":1312331.6357237874},8709285.903733559,13083328.419501083,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB42/'6. FY 2021-22'!$BE42),0)/2","v":687787.23381846643},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A39,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB42/'6. FY 2021-22'!$BE42),0)/2","v":356108.80656183796},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB42/'6. FY 2021-22'!$BE42),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A39,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB42/'6. FY 2021-22'!$BE42),0)/2","v":1116408},2160304.0403803047,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A39,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB42/'6. FY 2021-22'!$BE42),0)/2","v":3816529.3908305862},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A39,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB42/'6. FY 2021-22'!$BE42),0)/2","v":677110.07487467083},4493639.4657052569,6653943.5060855616]
[106010739,10739,50305,3,"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB43/'4. FY 2019-20'!$BE43),0)","v":4108890.0355693446},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A40,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB43/'4. FY 2019-20'!$BE43),0)","v":1255985.982528423},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB43/'4. FY 2019-20'!$BE43),0)","v":3933670.3068387685},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A40,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB43/'4. FY 2019-20'!$BE43),0)","v":0},9298546.3249365352,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A40,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB43/'4. FY 2019-20'!$BE43),0)","v":16607711.989410114},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A40,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB43/'4. FY 2019-20'!$BE43),0)","v":4541200.2629494751},21148912.252359588,30447458.577296123,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB43/'5. FY 2020-21'!$BE43),0)","v":4372003.438420305},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A40,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB43/'5. FY 2020-21'!$BE43),0)","v":1125127.0738178254},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB43/'5. FY 2020-21'!$BE43),0)","v":4057943.1572046592},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A40,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB43/'5. FY 2020-21'!$BE43),0)","v":0},9555073.6694427896,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A40,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB43/'5. FY 2020-21'!$BE43),0)","v":17132384.253730703},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A40,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB43/'5. FY 2020-21'!$BE43),0)","v":4684666.2518957108},21817050.505626414,31372124.175069205,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB43/'6. FY 2021-22'!$BE43),0)/2","v":2106967.8084986452},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A40,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB43/'6. FY 2021-22'!$BE43),0)/2","v":561117.34751147288},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB43/'6. FY 2021-22'!$BE43),0)/2","v":2093734.6324784637},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A40,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB43/'6. FY 2021-22'!$BE43),0)/2","v":0},4761819.7884885818,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A40,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB43/'6. FY 2021-22'!$BE43),0)/2","v":8839617.7224114742},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A40,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB43/'6. FY 2021-22'!$BE43),0)/2","v":2417098.414940278},11256716.137351751,16018535.925840333]
[106010937,10937,50043,3,"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB44/'4. FY 2019-20'!$BE44),0)","v":3111838.8996255551},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A41,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB44/'4. FY 2019-20'!$BE44),0)","v":1613543.6217010324},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB44/'4. FY 2019-20'!$BE44),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A41,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB44/'4. FY 2019-20'!$BE44),0)","v":0},4725382.5213265875,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A41,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB44/'4. FY 2019-20'!$BE44),0)","v":15883121.616292385},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A41,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB44/'4. FY 2019-20'!$BE44),0)","v":4686626.3944242103},20569748.010716595,25295130.532043181,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB44/'5. FY 2020-21'!$BE44),0)","v":3311105.9802523591},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A41,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB44/'5. FY 2020-21'!$BE44),0)","v":1445431.4290253753},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB44/'5. FY 2020-21'!$BE44),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A41,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB44/'5. FY 2020-21'!$BE44),0)","v":0},4756537.4092777343,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A41,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB44/'5. FY 2020-21'!$BE44),0)","v":16384902.55927919},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A41,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB44/'5. FY 2020-21'!$BE44),0)","v":4834686.6982129049},21219589.257492095,25976126.666769829,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB44/'6. FY 2021-22'!$BE44),0)/2","v":1595697.2150597819},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A41,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB44/'6. FY 2021-22'!$BE44),0)/2","v":720857.8198303656},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB44/'6. FY 2021-22'!$BE44),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A41,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB44/'6. FY 2021-22'!$BE44),0)/2","v":0},2316555.0348901474,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A41,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB44/'6. FY 2021-22'!$BE44),0)/2","v":8453947.3839696459},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A41,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB44/'6. FY 2021-22'!$BE44),0)/2","v":2494502.9008746142},10948450.284844261,13265005.319734408]
[106370652,370652,50757,3,"ALVARADO HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB45/'4. FY 2019-20'!$BE45),0)","v":1141787.8289496293},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A42,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB45/'4. FY 2019-20'!$BE45),0)","v":1017891.8299427285},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB45/'4. FY 2019-20'!$BE45),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A42,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB45/'4. FY 2019-20'!$BE45),0)","v":0},2159679.6588923577,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A42,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB45/'4. FY 2019-20'!$BE45),0)","v":5374045.2672898043},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A42,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB45/'4. FY 2019-20'!$BE45),0)","v":1343171.9087597041},6717217.1760495082,8876896.8349418659,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB45/'5. FY 2020-21'!$BE45),0)","v":1214902.3874820089},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A42,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB45/'5. FY 2020-21'!$BE45),0)","v":911839.5205183879},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB45/'5. FY 2020-21'!$BE45),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A42,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB45/'5. FY 2020-21'!$BE45),0)","v":0},2126741.9080003966,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A42,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB45/'5. FY 2020-21'!$BE45),0)","v":5543822.5671820603},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A42,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB45/'5. FY 2020-21'!$BE45),0)","v":1385605.5111240835},6929428.0783061441,9056169.9863065407,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB45/'6. FY 2021-22'!$BE45),0)/2","v":585489.06855792284},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A42,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB45/'6. FY 2021-22'!$BE45),0)/2","v":454747.72140471532},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB45/'6. FY 2021-22'!$BE45),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A42,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB45/'6. FY 2021-22'!$BE45),0)/2","v":0},1040236.7899626382,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A42,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB45/'6. FY 2021-22'!$BE45),0)/2","v":2860388.3434435553},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A42,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB45/'6. FY 2021-22'!$BE45),0)/2","v":714916.43258796947},3575304.7760315249,4615541.565994163]
[106370749,370749,54075,3,"ALVARADO PARKWAY INSTITUTE BHS",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB46/'4. FY 2019-20'!$BE46),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A43,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB46/'4. FY 2019-20'!$BE46),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB46/'4. FY 2019-20'!$BE46),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A43,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB46/'4. FY 2019-20'!$BE46),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A43,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB46/'4. FY 2019-20'!$BE46),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A43,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB46/'4. FY 2019-20'!$BE46),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB46/'5. FY 2020-21'!$BE46),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A43,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB46/'5. FY 2020-21'!$BE46),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB46/'5. FY 2020-21'!$BE46),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A43,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB46/'5. FY 2020-21'!$BE46),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A43,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB46/'5. FY 2020-21'!$BE46),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A43,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB46/'5. FY 2020-21'!$BE46),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB46/'6. FY 2021-22'!$BE46),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A43,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB46/'6. FY 2021-22'!$BE46),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB46/'6. FY 2021-22'!$BE46),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A43,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB46/'6. FY 2021-22'!$BE46),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A43,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB46/'6. FY 2021-22'!$BE46),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A43,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB46/'6. FY 2021-22'!$BE46),0)/2","v":0},0,0]
[106301188,301188,50744,3,"ANAHEIM GLOBAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB47/'4. FY 2019-20'!$BE47),0)","v":3435885.887378986},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A44,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB47/'4. FY 2019-20'!$BE47),0)","v":1491396.6021079051},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB47/'4. FY 2019-20'!$BE47),0)","v":19770247.055413522},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A44,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB47/'4. FY 2019-20'!$BE47),0)","v":0},24697529.544900414,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A44,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB47/'4. FY 2019-20'!$BE47),0)","v":3655659.0699307518},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A44,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB47/'4. FY 2019-20'!$BE47),0)","v":1195725.9699033755},4851385.0398341268,29548914.58473454,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB47/'5. FY 2020-21'!$BE47),0)","v":3655903.3665059516},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A44,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB47/'5. FY 2020-21'!$BE47),0)","v":1336010.6865631689},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB47/'5. FY 2020-21'!$BE47),0)","v":20394830.399305541},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A44,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB47/'5. FY 2020-21'!$BE47),0)","v":0},25386744.452374659,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A44,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB47/'5. FY 2020-21'!$BE47),0)","v":3771148.9654098945},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A44,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB47/'5. FY 2020-21'!$BE47),0)","v":1233501.4474969285},5004650.4129068227,30391394.865281481,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB47/'6. FY 2021-22'!$BE47),0)/2","v":1761862.9108382107},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A44,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB47/'6. FY 2021-22'!$BE47),0)/2","v":666288.09326179966},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB47/'6. FY 2021-22'!$BE47),0)/2","v":10522908.053735701},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A44,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB47/'6. FY 2021-22'!$BE47),0)/2","v":0},12951059.057835711,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A44,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB47/'6. FY 2021-22'!$BE47),0)/2","v":1945760.4227638042},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A44,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB47/'6. FY 2021-22'!$BE47),0)/2","v":636436.88434898935},2582197.3071127934,15533256.364948504]
[106494048,494048,54151,3,"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB48/'4. FY 2019-20'!$BE48),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A45,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB48/'4. FY 2019-20'!$BE48),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB48/'4. FY 2019-20'!$BE48),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A45,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB48/'4. FY 2019-20'!$BE48),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A45,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB48/'4. FY 2019-20'!$BE48),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A45,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB48/'4. FY 2019-20'!$BE48),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB48/'5. FY 2020-21'!$BE48),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A45,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB48/'5. FY 2020-21'!$BE48),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB48/'5. FY 2020-21'!$BE48),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A45,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB48/'5. FY 2020-21'!$BE48),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A45,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB48/'5. FY 2020-21'!$BE48),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A45,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB48/'5. FY 2020-21'!$BE48),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB48/'6. FY 2021-22'!$BE48),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A45,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB48/'6. FY 2021-22'!$BE48),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB48/'6. FY 2021-22'!$BE48),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A45,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB48/'6. FY 2021-22'!$BE48),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A45,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB48/'6. FY 2021-22'!$BE48),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A45,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB48/'6. FY 2021-22'!$BE48),0)/2","v":0},0,0]
[106190163,190163,54069,3,"AURORA CHARTER OAK",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB49/'4. FY 2019-20'!$BE49),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A46,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB49/'4. FY 2019-20'!$BE49),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB49/'4. FY 2019-20'!$BE49),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A46,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB49/'4. FY 2019-20'!$BE49),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A46,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB49/'4. FY 2019-20'!$BE49),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A46,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB49/'4. FY 2019-20'!$BE49),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB49/'5. FY 2020-21'!$BE49),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A46,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB49/'5. FY 2020-21'!$BE49),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB49/'5. FY 2020-21'!$BE49),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A46,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB49/'5. FY 2020-21'!$BE49),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A46,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB49/'5. FY 2020-21'!$BE49),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A46,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB49/'5. FY 2020-21'!$BE49),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB49/'6. FY 2021-22'!$BE49),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A46,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB49/'6. FY 2021-22'!$BE49),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB49/'6. FY 2021-22'!$BE49),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A46,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB49/'6. FY 2021-22'!$BE49),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A46,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB49/'6. FY 2021-22'!$BE49),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A46,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB49/'6. FY 2021-22'!$BE49),0)/2","v":0},0,0]
[106190462,190462,54078,3,"AURORA LAS ENCINAS HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB50/'4. FY 2019-20'!$BE50),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A47,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB50/'4. FY 2019-20'!$BE50),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB50/'4. FY 2019-20'!$BE50),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A47,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB50/'4. FY 2019-20'!$BE50),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A47,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB50/'4. FY 2019-20'!$BE50),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A47,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB50/'4. FY 2019-20'!$BE50),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB50/'5. FY 2020-21'!$BE50),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A47,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB50/'5. FY 2020-21'!$BE50),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB50/'5. FY 2020-21'!$BE50),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A47,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB50/'5. FY 2020-21'!$BE50),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A47,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB50/'5. FY 2020-21'!$BE50),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A47,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB50/'5. FY 2020-21'!$BE50),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB50/'6. FY 2021-22'!$BE50),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A47,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB50/'6. FY 2021-22'!$BE50),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB50/'6. FY 2021-22'!$BE50),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A47,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB50/'6. FY 2021-22'!$BE50),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A47,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB50/'6. FY 2021-22'!$BE50),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A47,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB50/'6. FY 2021-22'!$BE50),0)/2","v":0},0,0]
[106374024,374024,54095,3,"AURORA SAN DIEGO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB51/'4. FY 2019-20'!$BE51),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A48,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB51/'4. FY 2019-20'!$BE51),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB51/'4. FY 2019-20'!$BE51),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A48,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB51/'4. FY 2019-20'!$BE51),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A48,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB51/'4. FY 2019-20'!$BE51),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A48,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB51/'4. FY 2019-20'!$BE51),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB51/'5. FY 2020-21'!$BE51),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A48,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB51/'5. FY 2020-21'!$BE51),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB51/'5. FY 2020-21'!$BE51),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A48,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB51/'5. FY 2020-21'!$BE51),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A48,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB51/'5. FY 2020-21'!$BE51),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A48,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB51/'5. FY 2020-21'!$BE51),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB51/'6. FY 2021-22'!$BE51),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A48,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB51/'6. FY 2021-22'!$BE51),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB51/'6. FY 2021-22'!$BE51),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A48,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB51/'6. FY 2021-22'!$BE51),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A48,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB51/'6. FY 2021-22'!$BE51),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A48,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB51/'6. FY 2021-22'!$BE51),0)/2","v":0},0,0]
[106560203,560203,54077,3,"AURORA VISTA DEL MAR HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB52/'4. FY 2019-20'!$BE52),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A49,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB52/'4. FY 2019-20'!$BE52),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB52/'4. FY 2019-20'!$BE52),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A49,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB52/'4. FY 2019-20'!$BE52),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A49,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB52/'4. FY 2019-20'!$BE52),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A49,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB52/'4. FY 2019-20'!$BE52),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB52/'5. FY 2020-21'!$BE52),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A49,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB52/'5. FY 2020-21'!$BE52),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB52/'5. FY 2020-21'!$BE52),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A49,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB52/'5. FY 2020-21'!$BE52),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A49,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB52/'5. FY 2020-21'!$BE52),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A49,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB52/'5. FY 2020-21'!$BE52),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB52/'6. FY 2021-22'!$BE52),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A49,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB52/'6. FY 2021-22'!$BE52),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB52/'6. FY 2021-22'!$BE52),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A49,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB52/'6. FY 2021-22'!$BE52),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A49,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB52/'6. FY 2021-22'!$BE52),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A49,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB52/'6. FY 2021-22'!$BE52),0)/2","v":0},0,0]
[106154101,154101,50724,3,"BAKERSFIELD HEART HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB53/'4. FY 2019-20'!$BE53),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A50,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB53/'4. FY 2019-20'!$BE53),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB53/'4. FY 2019-20'!$BE53),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A50,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB53/'4. FY 2019-20'!$BE53),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A50,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB53/'4. FY 2019-20'!$BE53),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A50,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB53/'4. FY 2019-20'!$BE53),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB53/'5. FY 2020-21'!$BE53),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A50,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB53/'5. FY 2020-21'!$BE53),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB53/'5. FY 2020-21'!$BE53),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A50,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB53/'5. FY 2020-21'!$BE53),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A50,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB53/'5. FY 2020-21'!$BE53),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A50,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB53/'5. FY 2020-21'!$BE53),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB53/'6. FY 2021-22'!$BE53),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A50,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB53/'6. FY 2021-22'!$BE53),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB53/'6. FY 2021-22'!$BE53),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A50,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB53/'6. FY 2021-22'!$BE53),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A50,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB53/'6. FY 2021-22'!$BE53),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A50,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB53/'6. FY 2021-22'!$BE53),0)/2","v":0},0,0]
[106150722,150722,50036,3,"BAKERSFIELD MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB54/'4. FY 2019-20'!$BE54),0)","v":5013601.7382898238},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A51,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB54/'4. FY 2019-20'!$BE54),0)","v":3622214.3446616512},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB54/'4. FY 2019-20'!$BE54),0)","v":7310060.1704637296},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A51,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB54/'4. FY 2019-20'!$BE54),0)","v":0},15945876.253415205,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A51,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB54/'4. FY 2019-20'!$BE54),0)","v":22132713.584432777},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A51,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB54/'4. FY 2019-20'!$BE54),0)","v":8356953.0413432708},30489666.625776049,46435542.87919125,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB54/'5. FY 2020-21'!$BE54),0)","v":5334648.4936134033},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A51,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB54/'5. FY 2020-21'!$BE54),0)","v":3244822.381015616},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB54/'5. FY 2020-21'!$BE54),0)","v":7541000.2195446994},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A51,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB54/'5. FY 2020-21'!$BE54),0)","v":0},16120471.094173718,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A51,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB54/'5. FY 2020-21'!$BE54),0)","v":22831932.173923496},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A51,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB54/'5. FY 2020-21'!$BE54),0)","v":8620966.6199637521},31452898.79388725,47573369.888060972,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB54/'6. FY 2021-22'!$BE54),0)/2","v":2570888.3362087314},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A51,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB54/'6. FY 2021-22'!$BE54),0)/2","v":1618240.4369696523},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB54/'6. FY 2021-22'!$BE54),0)/2","v":3890851.2789678136},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A51,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB54/'6. FY 2021-22'!$BE54),0)/2","v":0},8079980.0521461973,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A51,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB54/'6. FY 2021-22'!$BE54),0)/2","v":11780354.053030409},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A51,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB54/'6. FY 2021-22'!$BE54),0)/2","v":4448070.2854627427},16228424.338493152,24308404.39063935]
[106364121,364121,53037,3,"BALLARD REHABILITATION HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB55/'4. FY 2019-20'!$BE55),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A52,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB55/'4. FY 2019-20'!$BE55),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB55/'4. FY 2019-20'!$BE55),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A52,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB55/'4. FY 2019-20'!$BE55),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A52,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB55/'4. FY 2019-20'!$BE55),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A52,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB55/'4. FY 2019-20'!$BE55),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB55/'5. FY 2020-21'!$BE55),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A52,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB55/'5. FY 2020-21'!$BE55),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB55/'5. FY 2020-21'!$BE55),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A52,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB55/'5. FY 2020-21'!$BE55),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A52,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB55/'5. FY 2020-21'!$BE55),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A52,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB55/'5. FY 2020-21'!$BE55),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB55/'6. FY 2021-22'!$BE55),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A52,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB55/'6. FY 2021-22'!$BE55),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB55/'6. FY 2021-22'!$BE55),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A52,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB55/'6. FY 2021-22'!$BE55),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A52,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB55/'6. FY 2021-22'!$BE55),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A52,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB55/'6. FY 2021-22'!$BE55),0)/2","v":0},0,0]
[106184008,184008,51320,3,"BANNER LASSEN MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB56/'4. FY 2019-20'!$BE56),0)","v":174585.95165244472},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A53,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB56/'4. FY 2019-20'!$BE56),0)","v":823196.88356095564},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB56/'4. FY 2019-20'!$BE56),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A53,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB56/'4. FY 2019-20'!$BE56),0)","v":0},1000298.7740089481,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A53,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB56/'4. FY 2019-20'!$BE56),0)","v":1149784.0295652812},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A53,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB56/'4. FY 2019-20'!$BE56),0)","v":1397370.0734991306},2547154.1030644118,3547452.8770733597,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB56/'5. FY 2020-21'!$BE56),0)","v":185765.58981058365},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A53,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB56/'5. FY 2020-21'!$BE56),0)","v":737429.48859377985},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB56/'5. FY 2020-21'!$BE56),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A53,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB56/'5. FY 2020-21'!$BE56),0)","v":0},925790.50095454231,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A53,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB56/'5. FY 2020-21'!$BE56),0)","v":1186108.1054317425},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A53,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB56/'5. FY 2020-21'!$BE56),0)","v":1441515.9089413711},2627624.0143731134,3553414.5153276557,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB56/'6. FY 2021-22'!$BE56),0)/2","v":89524.659156966576},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A53,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB56/'6. FY 2021-22'!$BE56),0)/2","v":367766.88451057707},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB56/'6. FY 2021-22'!$BE56),0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A53,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB56/'6. FY 2021-22'!$BE56),0)/2","v":0},458630.67678713339,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A53,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB56/'6. FY 2021-22'!$BE56),0)/2","v":611983.83565248351},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A53,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB56/'6. FY 2021-22'!$BE56),0)/2","v":743763.93776257173},1355747.7734150551,1814378.4502021885]
[106190052,190052,52031,3,"BARLOW RESPIRATORY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB57/'4. FY 2019-20'!$BE57),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A54,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB57/'4. FY 2019-20'!$BE57),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB57/'4. FY 2019-20'!$BE57),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A54,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB57/'4. FY 2019-20'!$BE57),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A54,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB57/'4. FY 2019-20'!$BE57),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A54,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB57/'4. FY 2019-20'!$BE57),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB57/'5. FY 2020-21'!$BE57),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A54,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB57/'5. FY 2020-21'!$BE57),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB57/'5. FY 2020-21'!$BE57),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A54,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB57/'5. FY 2020-21'!$BE57),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A54,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB57/'5. FY 2020-21'!$BE57),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A54,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB57/'5. FY 2020-21'!$BE57),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB57/'6. FY 2021-22'!$BE57),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A54,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB57/'6. FY 2021-22'!$BE57),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB57/'6. FY 2021-22'!$BE57),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A54,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB57/'6. FY 2021-22'!$BE57),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A54,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB57/'6. FY 2021-22'!$BE57),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A54,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB57/'6. FY 2021-22'!$BE57),0)/2","v":0},0,0]
[106090793,90793,50352,3,"BARTON MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB58/'4. FY 2019-20'!$BE58),0)","v":278736.24261362024},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A55,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB58/'4. FY 2019-20'!$BE58),0)","v":1579583.0488293068},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB58/'4. FY 2019-20'!$BE58),0)","v":13837.663375512137},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A55,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB58/'4. FY 2019-20'!$BE58),0)","v":0},1872156.9548184392,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A55,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB58/'4. FY 2019-20'!$BE58),0)","v":1343511.3168224511},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A55,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB58/'4. FY 2019-20'!$BE58),0)","v":3017928.8626643475},4361440.1794867981,6233597.1343052369,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB58/'5. FY 2020-21'!$BE58),0)","v":296585.16060779529},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A55,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB58/'5. FY 2020-21'!$BE58),0)","v":1415009.1468408073},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB58/'5. FY 2020-21'!$BE58),0)","v":14274.824025983771},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A55,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB58/'5. FY 2020-21'!$BE58),0)","v":0},1725869.1314745862,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A55,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB58/'5. FY 2020-21'!$BE58),0)","v":1385955.6417955151},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A55,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB58/'5. FY 2020-21'!$BE58),0)","v":3113271.5306334361},4499227.1724289507,6225096.3039035369,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB58/'6. FY 2021-22'!$BE58),0)/2","v":142931.12864174985},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A55,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB58/'6. FY 2021-22'!$BE58),0)/2","v":705685.78221622645},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB58/'6. FY 2021-22'!$BE58),0)/2","v":7365.2321577432367},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A55,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB58/'6. FY 2021-22'!$BE58),0)/2","v":0},855982.14301571948,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A55,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB58/'6. FY 2021-22'!$BE58),0)/2","v":715097.08586088882},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A55,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB58/'6. FY 2021-22'!$BE58),0)/2","v":1606322.2601882573},2321419.3460491463,3177401.4890648657]
[106190081,190081,50350,3,"BEVERLY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB59/'4. FY 2019-20'!$BE59),0)","v":2364533.7191206259},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A56,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB59/'4. FY 2019-20'!$BE59),0)","v":1559595.3547140679},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB59/'4. FY 2019-20'!$BE59),0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A56,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB59/'4. FY 2019-20'!$BE59),0)","v":0},3931676.8902213369,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A56,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB59/'4. FY 2019-20'!$BE59),0)","v":14079193.499884713},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A56,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB59/'4. FY 2019-20'!$BE59),0)","v":2318738.8740693838},16397932.373954097,20329609.264175434,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB59/'5. FY 2020-21'!$BE59),0)","v":2515946.9980373145},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A56,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB59/'5. FY 2020-21'!$BE59),0)","v":1397103.9344379008},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB59/'5. FY 2020-21'!$BE59),0)","v":7786.2676505366016},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A56,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB59/'5. FY 2020-21'!$BE59),0)","v":0},3920837.200125752,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A56,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB59/'5. FY 2020-21'!$BE59),0)","v":14523984.590800941},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A56,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB59/'5. FY 2020-21'!$BE59),0)","v":2391992.67183526},16915977.2626362,20836814.462761953,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB59/'6. FY 2021-22'!$BE59),0)/2","v":1212492.031952471},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A56,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB59/'6. FY 2021-22'!$BE59),0)/2","v":696756.19059591566},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB59/'6. FY 2021-22'!$BE59),0)/2","v":4017.3993587690384},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A56,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB59/'6. FY 2021-22'!$BE59),0)/2","v":0},1913265.6219071555,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A56,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB59/'6. FY 2021-22'!$BE59),0)/2","v":7493788.9372238461},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A56,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB59/'6. FY 2021-22'!$BE59),0)/2","v":1234171.5257308106},8727960.4629546572,10641226.084861813]
[106190020,190020,54032,3,"BHC ALHAMBRA HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB60/'4. FY 2019-20'!$BE60),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A57,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB60/'4. FY 2019-20'!$BE60),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB60/'4. FY 2019-20'!$BE60),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A57,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB60/'4. FY 2019-20'!$BE60),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A57,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB60/'4. FY 2019-20'!$BE60),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A57,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB60/'4. FY 2019-20'!$BE60),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB60/'5. FY 2020-21'!$BE60),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A57,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB60/'5. FY 2020-21'!$BE60),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB60/'5. FY 2020-21'!$BE60),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A57,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB60/'5. FY 2020-21'!$BE60),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A57,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB60/'5. FY 2020-21'!$BE60),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A57,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB60/'5. FY 2020-21'!$BE60),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB60/'6. FY 2021-22'!$BE60),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A57,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB60/'6. FY 2021-22'!$BE60),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB60/'6. FY 2021-22'!$BE60),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A57,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB60/'6. FY 2021-22'!$BE60),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A57,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB60/'6. FY 2021-22'!$BE60),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A57,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB60/'6. FY 2021-22'!$BE60),0)/2","v":0},0,0]
[106190125,190125,50149,3,"CALIFORNIA HOSPITAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB61/'4. FY 2019-20'!$BE61),0)","v":8659291.40766689},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A58,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB61/'4. FY 2019-20'!$BE61),0)","v":4173449.0383860907},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB61/'4. FY 2019-20'!$BE61),0)","v":3544957.7629266549},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A58,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB61/'4. FY 2019-20'!$BE61),0)","v":1411095.0918537399},17788793.300833374,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A58,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB61/'4. FY 2019-20'!$BE61),0)","v":29199985.661126159},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A58,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB61/'4. FY 2019-20'!$BE61),0)","v":7013107.8634563694},36213093.524582528,54001886.825415902,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB61/'5. FY 2020-21'!$BE61),0)","v":9213790.4594366234},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A58,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB61/'5. FY 2020-21'!$BE61),0)","v":3738624.9286272554},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB61/'5. FY 2020-21'!$BE61),0)","v":3656950.373202024},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A58,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB61/'5. FY 2020-21'!$BE61),0)","v":1411095.0918537399},18020460.853119642,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A58,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB61/'5. FY 2020-21'!$BE61),0)","v":30122474.117375936},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A58,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB61/'5. FY 2020-21'!$BE61),0)","v":7234666.5697363494},37357140.687112287,55377601.540231928,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB61/'6. FY 2021-22'!$BE61),0)/2","v":4440335.0010400005},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A58,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB61/'6. FY 2021-22'!$BE61),0)/2","v":1864506.9984612786},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB61/'6. FY 2021-22'!$BE61),0)/2","v":1886838.5655018582},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A58,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB61/'6. FY 2021-22'!$BE61),0)/2","v":705547.54592686996},8897228.110930007,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A58,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB61/'6. FY 2021-22'!$BE61),0)/2","v":15541978.985957818},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A58,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB61/'6. FY 2021-22'!$BE61),0)/2","v":3732795.4987732251},19274774.484731045,28172002.595661052]
[106380929,380929,50047,3,"CALIFORNIA PACIFIC MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB62/'4. FY 2019-20'!$BE62),0)","v":4356918.048064515},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A59,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB62/'4. FY 2019-20'!$BE62),0)","v":1073320.6668641553},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB62/'4. FY 2019-20'!$BE62),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A59,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB62/'4. FY 2019-20'!$BE62),0)","v":0},5430238.7149286699,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A59,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB62/'4. FY 2019-20'!$BE62),0)","v":16104524.230300581},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A59,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB62/'4. FY 2019-20'!$BE62),0)","v":2793730.2433074648},18898254.473608047,24328493.188536718,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB62/'5. FY 2020-21'!$BE62),0)","v":4635913.9626899529},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A59,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB62/'5. FY 2020-21'!$BE62),0)","v":961493.32713570737},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB62/'5. FY 2020-21'!$BE62),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A59,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB62/'5. FY 2020-21'!$BE62),0)","v":0},5597407.2898256602,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A59,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB62/'5. FY 2020-21'!$BE62),0)","v":16613299.743694929},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A59,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB62/'5. FY 2020-21'!$BE62),0)","v":2881990.0092277615},19495289.752922691,25092697.042748351,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB62/'6. FY 2021-22'!$BE62),0)/2","v":2234152.2873747787},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A59,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB62/'6. FY 2021-22'!$BE62),0)/2","v":479510.80187029939},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB62/'6. FY 2021-22'!$BE62),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A59,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB62/'6. FY 2021-22'!$BE62),0)/2","v":0},2713663.0892450782,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A59,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB62/'6. FY 2021-22'!$BE62),0)/2","v":8571791.0984935369},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A59,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB62/'6. FY 2021-22'!$BE62),0)/2","v":1486990.3443728217},10058781.442866359,12772444.532111436]
[106380964,380964,50055,3,"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB63/'4. FY 2019-20'!$BE63),0)","v":1345149.3249088731},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A60,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB63/'4. FY 2019-20'!$BE63),0)","v":1021038.0410534606},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB63/'4. FY 2019-20'!$BE63),0)","v":265431.54293027829},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A60,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB63/'4. FY 2019-20'!$BE63),0)","v":0},2631618.908892612,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A60,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB63/'4. FY 2019-20'!$BE63),0)","v":1688194.9318124808},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A60,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB63/'4. FY 2019-20'!$BE63),0)","v":578674.81482654915},2266869.7466390301,4898488.655531642,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB63/'5. FY 2020-21'!$BE63),0)","v":1431286.1679870801},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A60,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB63/'5. FY 2020-21'!$BE63),0)","v":914657.93358180835},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB63/'5. FY 2020-21'!$BE63),0)","v":273817.0790438705},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A60,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB63/'5. FY 2020-21'!$BE63),0)","v":0},2619761.1806127587,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A60,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB63/'5. FY 2020-21'!$BE63),0)","v":1741528.5311700201},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A60,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB63/'5. FY 2020-21'!$BE63),0)","v":596956.3593038345},2338484.8904738547,4958246.0710866135,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB63/'6. FY 2021-22'!$BE63),0)/2","v":689769.32959315949},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A60,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB63/'6. FY 2021-22'!$BE63),0)/2","v":456153.30527087534},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB63/'6. FY 2021-22'!$BE63),0)/2","v":141278.54411671119},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A60,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB63/'6. FY 2021-22'!$BE63),0)/2","v":0},1287201.1789807461,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A60,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB63/'6. FY 2021-22'!$BE63),0)/2","v":898558.32324467483},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A60,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB63/'6. FY 2021-22'!$BE63),0)/2","v":308005.35028038087},1206563.6735250556,2493764.8525058017]
[106364050,364050,54111,3,"CANYON RIDGE HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB64/'4. FY 2019-20'!$BE64),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A61,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB64/'4. FY 2019-20'!$BE64),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB64/'4. FY 2019-20'!$BE64),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A61,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB64/'4. FY 2019-20'!$BE64),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A61,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB64/'4. FY 2019-20'!$BE64),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A61,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB64/'4. FY 2019-20'!$BE64),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB64/'5. FY 2020-21'!$BE64),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A61,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB64/'5. FY 2020-21'!$BE64),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB64/'5. FY 2020-21'!$BE64),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A61,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB64/'5. FY 2020-21'!$BE64),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A61,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB64/'5. FY 2020-21'!$BE64),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A61,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB64/'5. FY 2020-21'!$BE64),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB64/'6. FY 2021-22'!$BE64),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A61,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB64/'6. FY 2021-22'!$BE64),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB64/'6. FY 2021-22'!$BE64),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A61,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB64/'6. FY 2021-22'!$BE64),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A61,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB64/'6. FY 2021-22'!$BE64),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A61,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB64/'6. FY 2021-22'!$BE64),0)/2","v":0},0,0]
[106190137,190137,50782,3,"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB65/'4. FY 2019-20'!$BE65),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A62,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB65/'4. FY 2019-20'!$BE65),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB65/'4. FY 2019-20'!$BE65),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A62,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB65/'4. FY 2019-20'!$BE65),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A62,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB65/'4. FY 2019-20'!$BE65),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A62,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB65/'4. FY 2019-20'!$BE65),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB65/'5. FY 2020-21'!$BE65),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A62,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB65/'5. FY 2020-21'!$BE65),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB65/'5. FY 2020-21'!$BE65),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A62,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB65/'5. FY 2020-21'!$BE65),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A62,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB65/'5. FY 2020-21'!$BE65),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A62,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB65/'5. FY 2020-21'!$BE65),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB65/'6. FY 2021-22'!$BE65),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A62,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB65/'6. FY 2021-22'!$BE65),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB65/'6. FY 2021-22'!$BE65),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A62,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB65/'6. FY 2021-22'!$BE65),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A62,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB65/'6. FY 2021-22'!$BE65),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A62,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB65/'6. FY 2021-22'!$BE65),0)/2","v":0},0,0]
[106190045,190045,51307,3,"CATALINA ISLAND MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB66/'4. FY 2019-20'!$BE66),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A63,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB66/'4. FY 2019-20'!$BE66),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB66/'4. FY 2019-20'!$BE66),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A63,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB66/'4. FY 2019-20'!$BE66),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A63,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB66/'4. FY 2019-20'!$BE66),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A63,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB66/'4. FY 2019-20'!$BE66),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB66/'5. FY 2020-21'!$BE66),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A63,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB66/'5. FY 2020-21'!$BE66),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB66/'5. FY 2020-21'!$BE66),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A63,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB66/'5. FY 2020-21'!$BE66),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A63,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB66/'5. FY 2020-21'!$BE66),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A63,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB66/'5. FY 2020-21'!$BE66),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB66/'6. FY 2021-22'!$BE66),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A63,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB66/'6. FY 2021-22'!$BE66),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB66/'6. FY 2021-22'!$BE66),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A63,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB66/'6. FY 2021-22'!$BE66),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A63,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB66/'6. FY 2021-22'!$BE66),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A63,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB66/'6. FY 2021-22'!$BE66),0)/2","v":0},0,0]
[106190555,190555,50625,3,"CEDARS-SINAI MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB67/'4. FY 2019-20'!$BE67),0)","v":4155274.4950489611},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A64,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB67/'4. FY 2019-20'!$BE67),0)","v":2116382.1856927401},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB67/'4. FY 2019-20'!$BE67),0)","v":2332275.2634726819},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A64,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB67/'4. FY 2019-20'!$BE67),0)","v":0},8603931.9442143831,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A64,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB67/'4. FY 2019-20'!$BE67),0)","v":9882607.588911213},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A64,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB67/'4. FY 2019-20'!$BE67),0)","v":1337449.1211785222},11220056.710089736,19823988.654304117,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB67/'5. FY 2020-21'!$BE67),0)","v":4421358.1338681346},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A64,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB67/'5. FY 2020-21'!$BE67),0)","v":1895880.152161459},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB67/'5. FY 2020-21'!$BE67),0)","v":2405956.70401581},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A64,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB67/'5. FY 2020-21'!$BE67),0)","v":0},8723194.9900454041,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A64,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB67/'5. FY 2020-21'!$BE67),0)","v":10194819.777102591},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A64,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB67/'5. FY 2020-21'!$BE67),0)","v":1379701.9287458607},11574521.705848452,20297716.695893854,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB67/'6. FY 2021-22'!$BE67),0)/2","v":2130752.9577949611},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A64,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB67/'6. FY 2021-22'!$BE67),0)/2","v":945503.19420429494},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB67/'6. FY 2021-22'!$BE67),0)/2","v":1241376.4018596327},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A64,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB67/'6. FY 2021-22'!$BE67),0)/2","v":0},4317632.5538588893,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A64,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB67/'6. FY 2021-22'!$BE67),0)/2","v":5260114.893748261},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A64,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB67/'6. FY 2021-22'!$BE67),0)/2","v":711870.42272481276},5971985.3164730743,10289617.870331964]
[106190148,190148,50739,3,"CENTINELA HOSPITAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB68/'4. FY 2019-20'!$BE68),0)","v":4211966.6121907141},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A65,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB68/'4. FY 2019-20'!$BE68),0)","v":2561756.1291031358},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB68/'4. FY 2019-20'!$BE68),0)","v":1075563.8350966251},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A65,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB68/'4. FY 2019-20'!$BE68),0)","v":0},7849286.576390475,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A65,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB68/'4. FY 2019-20'!$BE68),0)","v":16361149.987446442},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A65,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB68/'4. FY 2019-20'!$BE68),0)","v":2644937.7661967403},19006087.753643181,26855374.330033656,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB68/'5. FY 2020-21'!$BE68),0)","v":4481680.5394154834},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A65,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB68/'5. FY 2020-21'!$BE68),0)","v":2294851.3896391862},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB68/'5. FY 2020-21'!$BE68),0)","v":1109543.1402014657},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A65,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB68/'5. FY 2020-21'!$BE68),0)","v":0},7886075.0692561362,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A65,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB68/'5. FY 2020-21'!$BE68),0)","v":16878032.843813173},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A65,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB68/'5. FY 2020-21'!$BE68),0)","v":2728496.8673939658},19606529.71120714,27492604.780463278,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB68/'6. FY 2021-22'!$BE68),0)/2","v":2159823.6958237914},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A65,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB68/'6. FY 2021-22'!$BE68),0)/2","v":1144475.9926698308},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB68/'6. FY 2021-22'!$BE68),0)/2","v":572479.40862458793},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A65,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB68/'6. FY 2021-22'!$BE68),0)/2","v":0},3876779.0971182105,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A65,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB68/'6. FY 2021-22'!$BE68),0)/2","v":8708382.6766916849},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A65,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB68/'6. FY 2021-22'!$BE68),0)/2","v":1407794.0879307459},10116176.764622431,13992955.861740641]
[106500954,500954,52055,3,"CENTRAL VALLEY SPECIALTY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB69/'4. FY 2019-20'!$BE69),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A66,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB69/'4. FY 2019-20'!$BE69),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB69/'4. FY 2019-20'!$BE69),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A66,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB69/'4. FY 2019-20'!$BE69),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A66,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB69/'4. FY 2019-20'!$BE69),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A66,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB69/'4. FY 2019-20'!$BE69),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB69/'5. FY 2020-21'!$BE69),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A66,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB69/'5. FY 2020-21'!$BE69),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB69/'5. FY 2020-21'!$BE69),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A66,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB69/'5. FY 2020-21'!$BE69),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A66,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB69/'5. FY 2020-21'!$BE69),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A66,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB69/'5. FY 2020-21'!$BE69),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB69/'6. FY 2021-22'!$BE69),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A66,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB69/'6. FY 2021-22'!$BE69),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB69/'6. FY 2021-22'!$BE69),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A66,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB69/'6. FY 2021-22'!$BE69),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A66,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB69/'6. FY 2021-22'!$BE69),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A66,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB69/'6. FY 2021-22'!$BE69),0)/2","v":0},0,0]
[106301140,301140,50745,3,"CHAPMAN GLOBAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB70/'4. FY 2019-20'!$BE70),0)","v":143662.97866603386},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A67,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB70/'4. FY 2019-20'!$BE70),0)","v":353208.46499012678},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB70/'4. FY 2019-20'!$BE70),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A67,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB70/'4. FY 2019-20'!$BE70),0)","v":3088222},3585093.4436561605,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A67,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB70/'4. FY 2019-20'!$BE70),0)","v":709494.74034444045},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A67,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB70/'4. FY 2019-20'!$BE70),0)","v":390159.45921115211},1099654.1995555926,4684747.6432117531,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB70/'5. FY 2020-21'!$BE70),0)","v":152862.45951203009},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A67,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB70/'5. FY 2020-21'!$BE70),0)","v":316408.31361988059},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB70/'5. FY 2020-21'!$BE70),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A67,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB70/'5. FY 2020-21'!$BE70),0)","v":3088222},3557492.7731319107,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A67,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB70/'5. FY 2020-21'!$BE70),0)","v":731909.1591504406},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A67,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB70/'5. FY 2020-21'!$BE70),0)","v":402485.41037413856},1134394.5695245792,4691887.3426564895,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB70/'6. FY 2021-22'!$BE70),0)/2","v":73667.892959422679},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A67,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB70/'6. FY 2021-22'!$BE70),0)/2","v":157797.45932743623},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB70/'6. FY 2021-22'!$BE70),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A67,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB70/'6. FY 2021-22'!$BE70),0)/2","v":1544111},1775576.3522868589,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A67,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB70/'6. FY 2021-22'!$BE70),0)/2","v":377635.53972428961},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A67,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB70/'6. FY 2021-22'!$BE70),0)/2","v":207666.20184698162},585301.74157127121,2360878.0938581303]
[106010776,10776,53301,3,"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB71/'4. FY 2019-20'!$BE71),0)","v":3216848.1620585755},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A68,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB71/'4. FY 2019-20'!$BE71),0)","v":2868604.2480204166},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB71/'4. FY 2019-20'!$BE71),0)","v":18265715.655676022},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A68,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB71/'4. FY 2019-20'!$BE71),0)","v":0},24351168.065755013,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A68,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB71/'4. FY 2019-20'!$BE71),0)","v":8715211.987777099},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A68,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB71/'4. FY 2019-20'!$BE71),0)","v":3959832.3716141349},12675044.359391235,37026212.425146252,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB71/'5. FY 2020-21'!$BE71),0)","v":3422839.5268911971},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A68,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB71/'5. FY 2020-21'!$BE71),0)","v":2569729.5578245474},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB71/'5. FY 2020-21'!$BE71),0)","v":18842767.714298576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A68,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB71/'5. FY 2020-21'!$BE71),0)","v":0},24835336.799014322,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A68,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB71/'5. FY 2020-21'!$BE71),0)","v":8990543.7138195969},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A68,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB71/'5. FY 2020-21'!$BE71),0)","v":4084931.7361785951},13075475.449998192,37910812.249012515,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB71/'6. FY 2021-22'!$BE71),0)/2","v":1649544.1502722746},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A68,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB71/'6. FY 2021-22'!$BE71),0)/2","v":1281561.7603223796},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB71/'6. FY 2021-22'!$BE71),0)/2","v":9722106.4482210726},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A68,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB71/'6. FY 2021-22'!$BE71),0)/2","v":0},12653212.358815726,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A68,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB71/'6. FY 2021-22'!$BE71),0)/2","v":4638757.1262586489},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A68,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB71/'6. FY 2021-22'!$BE71),0)/2","v":2107659.6482537054},6746416.7745123543,19399629.13332808]
[106304113,304113,53306,3,"CHILDREN'S HOSPITAL AT MISSION",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB72/'4. FY 2019-20'!$BE72),0)","v":271649.72797090106},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A69,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB72/'4. FY 2019-20'!$BE72),0)","v":750926.56363502191},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB72/'4. FY 2019-20'!$BE72),0)","v":700688.95456002373},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A69,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB72/'4. FY 2019-20'!$BE72),0)","v":0},1723265.2461659466,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A69,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB72/'4. FY 2019-20'!$BE72),0)","v":1255453.458978283},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A69,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB72/'4. FY 2019-20'!$BE72),0)","v":1240161.7322984335},2495615.1912767165,4218880.4374426631,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB72/'5. FY 2020-21'!$BE72),0)","v":289044.85991437681},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A69,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB72/'5. FY 2020-21'!$BE72),0)","v":672688.88263697433},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB72/'5. FY 2020-21'!$BE72),0)","v":722825.18022481457},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A69,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB72/'5. FY 2020-21'!$BE72),0)","v":0},1684558.9227761659,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A69,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB72/'5. FY 2020-21'!$BE72),0)","v":1295115.8525392548},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A69,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB72/'5. FY 2020-21'!$BE72),0)","v":1279341.028316071},2574456.8808553256,4259015.803631492,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB72/'6. FY 2021-22'!$BE72),0)/2","v":139297.28638814602},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A69,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB72/'6. FY 2021-22'!$BE72),0)/2","v":335479.79629084223},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB72/'6. FY 2021-22'!$BE72),0)/2","v":372948.57380572573},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A69,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB72/'6. FY 2021-22'!$BE72),0)/2","v":0},847725.65648471401,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A69,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB72/'6. FY 2021-22'!$BE72),0)/2","v":668227.42667525006},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A69,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB72/'6. FY 2021-22'!$BE72),0)/2","v":660088.25505114777},1328315.6817263979,2176041.3382111117]
[106190170,190170,53302,3,"CHILDREN'S HOSPITAL OF LOS ANGELES",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB73/'4. FY 2019-20'!$BE73),0)","v":7482071.0055036638},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A70,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB73/'4. FY 2019-20'!$BE73),0)","v":1684610.9785552155},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB73/'4. FY 2019-20'!$BE73),0)","v":41666462.393064819},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A70,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB73/'4. FY 2019-20'!$BE73),0)","v":0},50833144.377123699,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A70,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB73/'4. FY 2019-20'!$BE73),0)","v":8045972.2681614207},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A70,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB73/'4. FY 2019-20'!$BE73),0)","v":10123611.23111042},18169583.49927184,69002727.876395538,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB73/'5. FY 2020-21'!$BE73),0)","v":7961186.5684875222},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A70,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB73/'5. FY 2020-21'!$BE73),0)","v":1509094.406457932},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB73/'5. FY 2020-21'!$BE73),0)","v":42982792.85351222},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A70,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB73/'5. FY 2020-21'!$BE73),0)","v":0},52453073.828457676,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A70,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB73/'5. FY 2020-21'!$BE73),0)","v":8300161.315472018},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A70,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB73/'5. FY 2020-21'!$BE73),0)","v":10443437.227076331},18743598.542548351,71196672.371006027,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB73/'6. FY 2021-22'!$BE73),0)/2","v":3836676.7212140583},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A70,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB73/'6. FY 2021-22'!$BE73),0)/2","v":752607.4789248039},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB73/'6. FY 2021-22'!$BE73),0)/2","v":22177383.59352468},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A70,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB73/'6. FY 2021-22'!$BE73),0)/2","v":0},26766667.793663543,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A70,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB73/'6. FY 2021-22'!$BE73),0)/2","v":4282547.7164477948},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A70,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB73/'6. FY 2021-22'!$BE73),0)/2","v":5388391.4479243122},9670939.164372107,36437606.958035648]
[106300032,300032,53304,3,"CHILDREN'S HOSPITAL OF ORANGE COUNTY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB74/'4. FY 2019-20'!$BE74),0)","v":4798858.8703286378},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A71,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB74/'4. FY 2019-20'!$BE74),0)","v":4122091.768784435},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB74/'4. FY 2019-20'!$BE74),0)","v":25339277.579358272},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A71,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB74/'4. FY 2019-20'!$BE74),0)","v":0},34260228.218471348,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A71,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB74/'4. FY 2019-20'!$BE74),0)","v":9389483.5849838722},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A71,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB74/'4. FY 2019-20'!$BE74),0)","v":17264640.228734381},26654123.813718252,60914352.0321896,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB74/'5. FY 2020-21'!$BE74),0)","v":5106154.5332067814},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A71,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB74/'5. FY 2020-21'!$BE74),0)","v":3692618.4800920095},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB74/'5. FY 2020-21'!$BE74),0)","v":26139798.214126464},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A71,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB74/'5. FY 2020-21'!$BE74),0)","v":0},34938571.227425255,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A71,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB74/'5. FY 2020-21'!$BE74),0)","v":9686116.9572675321},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A71,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB74/'5. FY 2020-21'!$BE74),0)","v":17810066.226443548},27496183.183711082,62434754.411136337,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB74/'6. FY 2021-22'!$BE74),0)/2","v":2460771.9042813433},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A71,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB74/'6. FY 2021-22'!$BE74),0)/2","v":1841562.9088813136},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB74/'6. FY 2021-22'!$BE74),0)/2","v":13487079.213947456},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A71,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB74/'6. FY 2021-22'!$BE74),0)/2","v":0},17789414.027110115,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A71,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB74/'6. FY 2021-22'!$BE74),0)/2","v":4997644.8023086833},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A71,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB74/'6. FY 2021-22'!$BE74),0)/2","v":9189274.2259916291},14186919.028300311,31976333.055410426]
[106382715,382715,50407,3,"CHINESE HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB75/'4. FY 2019-20'!$BE75),0)","v":85897.147184474641},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A72,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB75/'4. FY 2019-20'!$BE75),0)","v":277606.86271165323},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB75/'4. FY 2019-20'!$BE75),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A72,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB75/'4. FY 2019-20'!$BE75),0)","v":0},363504.00989612786,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A72,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB75/'4. FY 2019-20'!$BE75),0)","v":176115.71568833629},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A72,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB75/'4. FY 2019-20'!$BE75),0)","v":155188.53381910364},331304.2495074399,694808.25940356776,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB75/'5. FY 2020-21'!$BE75),0)","v":91397.584162648782},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A72,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB75/'5. FY 2020-21'!$BE75),0)","v":248683.50559592395},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB75/'5. FY 2020-21'!$BE75),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A72,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB75/'5. FY 2020-21'!$BE75),0)","v":0},340081.08975857275,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A72,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB75/'5. FY 2020-21'!$BE75),0)","v":181679.5785125207},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A72,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB75/'5. FY 2020-21'!$BE75),0)","v":160091.26331533899},341770.84182785969,681851.9315864325,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB75/'6. FY 2021-22'!$BE75),0)/2","v":44046.572770955267},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A72,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB75/'6. FY 2021-22'!$BE75),0)/2","v":124022.10583764964},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB75/'6. FY 2021-22'!$BE75),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A72,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB75/'6. FY 2021-22'!$BE75),0)/2","v":0},168068.67860860491,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A72,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB75/'6. FY 2021-22'!$BE75),0)/2","v":93739.31837127755},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A72,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB75/'6. FY 2021-22'!$BE75),0)/2","v":82600.620406780436},176339.93877805799,344408.61738666287]
[106361144,361144,50586,3,"CHINO VALLEY MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB76/'4. FY 2019-20'!$BE76),0)","v":842006.78527581273},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A73,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB76/'4. FY 2019-20'!$BE76),0)","v":673751.85580118233},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB76/'4. FY 2019-20'!$BE76),0)","v":13837.663375512137},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A73,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB76/'4. FY 2019-20'!$BE76),0)","v":0},1529596.3044525073,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A73,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB76/'4. FY 2019-20'!$BE76),0)","v":1263001.2753649261},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A73,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB76/'4. FY 2019-20'!$BE76),0)","v":2670185.3584666597},3933186.6338315858,5462782.9382840935,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB76/'5. FY 2020-21'!$BE76),0)","v":895924.81875436474},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A73,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB76/'5. FY 2020-21'!$BE76),0)","v":603554.8680813075},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB76/'5. FY 2020-21'!$BE76),0)","v":14274.824025983771},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A73,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB76/'5. FY 2020-21'!$BE76),0)","v":0},1513754.5108616559,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A73,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB76/'5. FY 2020-21'!$BE76),0)","v":1302902.1201897913},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A73,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB76/'5. FY 2020-21'!$BE76),0)","v":2754542.0837684791},4057444.2039582701,5571198.7148199258,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB76/'6. FY 2021-22'!$BE76),0)/2","v":431766.52958728897},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A73,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB76/'6. FY 2021-22'!$BE76),0)/2","v":301001.65086797567},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB76/'6. FY 2021-22'!$BE76),0)/2","v":7365.2321577432367},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A73,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB76/'6. FY 2021-22'!$BE76),0)/2","v":0},740133.41261300782,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A73,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB76/'6. FY 2021-22'!$BE76),0)/2","v":672244.826034019},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A73,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB76/'6. FY 2021-22'!$BE76),0)/2","v":1421232.3667387904},2093477.1927728094,2833610.6053858171]
[106190636,190636,50382,3,"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB77/'4. FY 2019-20'!$BE77),0)","v":6025684.8749908963},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A74,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB77/'4. FY 2019-20'!$BE77),0)","v":5517714.0032568192},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB77/'4. FY 2019-20'!$BE77),0)","v":6684849.3797701364},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A74,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB77/'4. FY 2019-20'!$BE77),0)","v":0},18228248.258017853,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A74,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB77/'4. FY 2019-20'!$BE77),0)","v":24802124.646508846},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A74,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB77/'4. FY 2019-20'!$BE77),0)","v":9298183.2811658606},34100307.927674711,52328556.185692564,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB77/'5. FY 2020-21'!$BE77),0)","v":6411540.5290098125},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A74,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB77/'5. FY 2020-21'!$BE77),0)","v":4942833.3572245846},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB77/'5. FY 2020-21'!$BE77),0)","v":6896037.7158252504},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A74,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB77/'5. FY 2020-21'!$BE77),0)","v":0},18250411.602059647,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A74,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB77/'5. FY 2020-21'!$BE77),0)","v":25585675.499663275},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A74,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB77/'5. FY 2020-21'!$BE77),0)","v":9591932.2864055913},35177607.786068864,53428019.388128512,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB77/'6. FY 2021-22'!$BE77),0)/2","v":3089867.0798825119},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A74,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB77/'6. FY 2021-22'!$BE77),0)/2","v":2465063.3756291242},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB77/'6. FY 2021-22'!$BE77),0)/2","v":3558076.6987497783},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A74,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB77/'6. FY 2021-22'!$BE77),0)/2","v":0},9113007.154261414,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A74,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB77/'6. FY 2021-22'!$BE77),0)/2","v":13201174.292915059},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A74,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB77/'6. FY 2021-22'!$BE77),0)/2","v":4949049.3194266427},18150223.612341702,27263230.766603116]
[106190176,190176,50146,3,"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB78/'4. FY 2019-20'!$BE78),0)","v":1367697.3260447977},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A75,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB78/'4. FY 2019-20'!$BE78),0)","v":48488.665353635428},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB78/'4. FY 2019-20'!$BE78),0)","v":2826657.2367977975},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A75,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB78/'4. FY 2019-20'!$BE78),0)","v":0},4242843.2281962307,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A75,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB78/'4. FY 2019-20'!$BE78),0)","v":2822883.3286044761},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A75,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB78/'4. FY 2019-20'!$BE78),0)","v":1234102.3101536529},4056985.638758129,8299828.8669543602,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB78/'5. FY 2020-21'!$BE78),0)","v":1455278.0338297754},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A75,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB78/'5. FY 2020-21'!$BE78),0)","v":43436.718977421384},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB78/'5. FY 2020-21'!$BE78),0)","v":2915957.2351259575},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A75,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB78/'5. FY 2020-21'!$BE78),0)","v":0},4414671.9879331542,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A75,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB78/'5. FY 2020-21'!$BE78),0)","v":2912064.1013006894},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A75,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB78/'5. FY 2020-21'!$BE78),0)","v":1273090.176386188},4185154.2776868772,8599826.2656200305,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB78/'6. FY 2021-22'!$BE78),0)/2","v":701331.55494553526},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A75,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB78/'6. FY 2021-22'!$BE78),0)/2","v":21662.527819642804},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB78/'6. FY 2021-22'!$BE78),0)/2","v":1504516.0598590048},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A75,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB78/'6. FY 2021-22'!$BE78),0)/2","v":0},2227510.1426241826,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A75,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB78/'6. FY 2021-22'!$BE78),0)/2","v":1502507.3601796203},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A75,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB78/'6. FY 2021-22'!$BE78),0)/2","v":656863.06813721708},2159370.4283168372,4386880.5709410198]
[106100005,100005,50492,3,"CLOVIS COMMUNITY MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB79/'4. FY 2019-20'!$BE79),0)","v":3793862.2482702839},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A76,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB79/'4. FY 2019-20'!$BE79),0)","v":2675945.0852985294},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB79/'4. FY 2019-20'!$BE79),0)","v":884352.48663500301},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A76,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB79/'4. FY 2019-20'!$BE79),0)","v":0},7354159.8202038165,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A76,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB79/'4. FY 2019-20'!$BE79),0)","v":20180345.07908779},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A76,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB79/'4. FY 2019-20'!$BE79),0)","v":5721441.0429273006},25901786.122015089,33255945.942218907,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB79/'5. FY 2020-21'!$BE79),0)","v":4036802.7985037901},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A76,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB79/'5. FY 2020-21'!$BE79),0)","v":2397143.2049409766},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB79/'5. FY 2020-21'!$BE79),0)","v":912291.02638787183},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A76,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB79/'5. FY 2020-21'!$BE79),0)","v":0},7346237.0298326388,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A76,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB79/'5. FY 2020-21'!$BE79),0)","v":20817884.274984695},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A76,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB79/'5. FY 2020-21'!$BE79),0)","v":5902193.3000162719},26720077.575000968,34066314.604833603,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB79/'6. FY 2021-22'!$BE79),0)/2","v":1945427.0028611666},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A76,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB79/'6. FY 2021-22'!$BE79),0)/2","v":1195490.4188710507},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB79/'6. FY 2021-22'!$BE79),0)/2","v":470705.29153577233},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A76,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB79/'6. FY 2021-22'!$BE79),0)/2","v":0},3611622.7132679895,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A76,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB79/'6. FY 2021-22'!$BE79),0)/2","v":10741186.752228819},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A76,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB79/'6. FY 2021-22'!$BE79),0)/2","v":3045293.1549536665},13786479.907182485,17398102.620450474]
[106190766,190766,50771,3,"COAST PLAZA HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB80/'4. FY 2019-20'!$BE80),0)","v":819673.5270078493},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A77,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB80/'4. FY 2019-20'!$BE80),0)","v":640068.8897921684},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB80/'4. FY 2019-20'!$BE80),0)","v":5031.8775910953227},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A77,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB80/'4. FY 2019-20'!$BE80),0)","v":0},1464774.2943911131,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A77,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB80/'4. FY 2019-20'!$BE80),0)","v":3464447.7214691299},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A77,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB80/'4. FY 2019-20'!$BE80),0)","v":869190.44321241998},4333638.1646815501,5798412.4590726634,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB80/'5. FY 2020-21'!$BE80),0)","v":872161.44687207602},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A77,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB80/'5. FY 2020-21'!$BE80),0)","v":573381.2694023354},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB80/'5. FY 2020-21'!$BE80),0)","v":5190.8451003577347},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A77,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB80/'5. FY 2020-21'!$BE80),0)","v":0},1450733.5613747691,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A77,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB80/'5. FY 2020-21'!$BE80),0)","v":3573896.8515963005},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A77,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB80/'5. FY 2020-21'!$BE80),0)","v":896649.98238656239},4470546.8339828625,5921280.3953576311,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB80/'6. FY 2021-22'!$BE80),0)/2","v":420314.42066684063},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A77,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB80/'6. FY 2021-22'!$BE80),0)/2","v":285953.63535967417},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB80/'6. FY 2021-22'!$BE80),0)/2","v":2678.2662391793588},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A77,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB80/'6. FY 2021-22'!$BE80),0)/2","v":0},708946.32226569427,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A77,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB80/'6. FY 2021-22'!$BE80),0)/2","v":1843986.3056749885},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A77,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB80/'6. FY 2021-22'!$BE80),0)/2","v":462635.14509827999},2306621.4507732685,3015567.7730389629]
[106190184,190184,54055,3,"COLLEGE HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB81/'4. FY 2019-20'!$BE81),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A78,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB81/'4. FY 2019-20'!$BE81),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB81/'4. FY 2019-20'!$BE81),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A78,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB81/'4. FY 2019-20'!$BE81),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A78,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB81/'4. FY 2019-20'!$BE81),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A78,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB81/'4. FY 2019-20'!$BE81),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB81/'5. FY 2020-21'!$BE81),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A78,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB81/'5. FY 2020-21'!$BE81),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB81/'5. FY 2020-21'!$BE81),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A78,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB81/'5. FY 2020-21'!$BE81),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A78,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB81/'5. FY 2020-21'!$BE81),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A78,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB81/'5. FY 2020-21'!$BE81),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB81/'6. FY 2021-22'!$BE81),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A78,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB81/'6. FY 2021-22'!$BE81),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB81/'6. FY 2021-22'!$BE81),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A78,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB81/'6. FY 2021-22'!$BE81),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A78,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB81/'6. FY 2021-22'!$BE81),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A78,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB81/'6. FY 2021-22'!$BE81),0)/2","v":0},0,0]
[106301155,301155,50543,3,"COLLEGE HOSPITAL COSTA MESA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB82/'4. FY 2019-20'!$BE82),0)","v":5853890.5806219475},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A79,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB82/'4. FY 2019-20'!$BE82),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB82/'4. FY 2019-20'!$BE82),0)","v":34290987.813916847},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A79,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB82/'4. FY 2019-20'!$BE82),0)","v":0},40144878.394538797,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A79,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB82/'4. FY 2019-20'!$BE82),0)","v":437773.35042529309},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A79,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB82/'4. FY 2019-20'!$BE82),0)","v":0},437773.35042529309,40582651.744964093,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB82/'5. FY 2020-21'!$BE82),0)","v":6228745.360684515},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A79,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB82/'5. FY 2020-21'!$BE82),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB82/'5. FY 2020-21'!$BE82),0)","v":35374311.647662871},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A79,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB82/'5. FY 2020-21'!$BE82),0)","v":0},41603057.008347385,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A79,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB82/'5. FY 2020-21'!$BE82),0)","v":451603.5237311229},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A79,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB82/'5. FY 2020-21'!$BE82),0)","v":0},451603.5237311229,{"$f":"SUM(S79,V79)","v":42054660.532078505},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB82/'6. FY 2021-22'!$BE82),0)/2","v":3001773.9343406013},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A79,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB82/'6. FY 2021-22'!$BE82),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB82/'6. FY 2021-22'!$BE82),0)/2","v":18251714.853447534},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A79,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB82/'6. FY 2021-22'!$BE82),0)/2","v":0},21253488.787788134,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A79,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB82/'6. FY 2021-22'!$BE82),0)/2","v":233009.16280860422},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A79,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB82/'6. FY 2021-22'!$BE82),0)/2","v":0},233009.16280860422,{"$f":"SUM(AB79,AE79)","v":21486497.950596739}]
[106190587,190587,50776,3,"COLLEGE MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB83/'4. FY 2019-20'!$BE83),0)","v":7874323.120534745},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A80,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB83/'4. FY 2019-20'!$BE83),0)","v":594818.97117016895},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB83/'4. FY 2019-20'!$BE83),0)","v":46219053.643608309},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A80,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB83/'4. FY 2019-20'!$BE83),0)","v":0},{"$f":"SUM(F80:I80)","v":54688195.735313222},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A80,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB83/'4. FY 2019-20'!$BE83),0)","v":2936100.5744041209},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A80,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB83/'4. FY 2019-20'!$BE83),0)","v":756081.22984318179},{"$f":"SUM(K80:L80)","v":3692181.8042473029},{"$f":"SUM(J80,M80)","v":58380377.539560527},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB83/'5. FY 2020-21'!$BE83),0)","v":8378556.6077920413},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A80,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB83/'5. FY 2020-21'!$BE83),0)","v":532845.8579901997},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB83/'5. FY 2020-21'!$BE83),0)","v":47679209.958060883},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A80,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB83/'5. FY 2020-21'!$BE83),0)","v":0},{"$f":"SUM(O80:R80)","v":56590612.423843123},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A80,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB83/'5. FY 2020-21'!$BE83),0)","v":3028858.1160587384},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A80,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB83/'5. FY 2020-21'!$BE83),0)","v":779967.41302874475},{"$f":"SUM(T80:U80)","v":3808825.529087483},60399437.952930607,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB83/'6. FY 2021-22'!$BE83),0)/2","v":4037816.8276738501},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A80,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB83/'6. FY 2021-22'!$BE83),0)/2","v":265738.03210813727},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB83/'6. FY 2021-22'!$BE83),0)/2","v":24600544.973422207},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A80,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB83/'6. FY 2021-22'!$BE83),0)/2","v":0},{"$f":"SUM(X80:AA80)","v":28904099.833204195},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A80,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB83/'6. FY 2021-22'!$BE83),0)/2","v":1562768.3505611559},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A80,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB83/'6. FY 2021-22'!$BE83),0)/2","v":402431.65603824047},{"$f":"SUM(AC80:AD80)","v":1965200.0065993965},30869299.839803591]
[106361458,361458,51323,3,"COLORADO RIVER MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB84/'4. FY 2019-20'!$BE84),0)","v":7301.2575106803451},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A81,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB84/'4. FY 2019-20'!$BE84),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB84/'4. FY 2019-20'!$BE84),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A81,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB84/'4. FY 2019-20'!$BE84),0)","v":0},7301.2575106803451,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A81,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB84/'4. FY 2019-20'!$BE84),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A81,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB84/'4. FY 2019-20'!$BE84),0)","v":0},0,7301.2575106803451,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB84/'5. FY 2020-21'!$BE84),0)","v":7768.7946538251472},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A81,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB84/'5. FY 2020-21'!$BE84),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB84/'5. FY 2020-21'!$BE84),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A81,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB84/'5. FY 2020-21'!$BE84),0)","v":0},7768.7946538251472,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A81,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB84/'5. FY 2020-21'!$BE84),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A81,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB84/'5. FY 2020-21'!$BE84),0)","v":0},0,7768.7946538251472,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB84/'6. FY 2021-22'!$BE84),0)/2","v":3743.9586855311977},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A81,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB84/'6. FY 2021-22'!$BE84),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB84/'6. FY 2021-22'!$BE84),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A81,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB84/'6. FY 2021-22'!$BE84),0)/2","v":0},3743.9586855311977,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A81,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB84/'6. FY 2021-22'!$BE84),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A81,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB84/'6. FY 2021-22'!$BE84),0)/2","v":0},0,3743.9586855311977]
[106190475,190475,50727,3,"COMMUNITY HOSPITAL LONG BEACH",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB85/'4. FY 2019-20'!$BE85),0)","v":677513.74841754383},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A82,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB85/'4. FY 2019-20'!$BE85),0)","v":1122179.4747014062},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB85/'4. FY 2019-20'!$BE85),0)","v":20127.510364381291},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A82,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB85/'4. FY 2019-20'!$BE85),0)","v":0},1819820.7334833315,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A82,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB85/'4. FY 2019-20'!$BE85),0)","v":2422849.0601123981},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A82,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB85/'4. FY 2019-20'!$BE85),0)","v":1902658.5534611146},4325507.613573513,6145328.3470568443,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB85/'5. FY 2020-21'!$BE85),0)","v":720898.44508289231},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A82,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB85/'5. FY 2020-21'!$BE85),0)","v":1005261.6241205899},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB85/'5. FY 2020-21'!$BE85),0)","v":20763.380401430939},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A82,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB85/'5. FY 2020-21'!$BE85),0)","v":0},1746923.4496049131,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A82,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB85/'5. FY 2020-21'!$BE85),0)","v":2499391.9158222494},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A82,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB85/'5. FY 2020-21'!$BE85),0)","v":1962767.5059832882},4462159.4218055373,6209082.87141045,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB85/'6. FY 2021-22'!$BE85),0)/2","v":347417.34273090964},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A82,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB85/'6. FY 2021-22'!$BE85),0)/2","v":501338.69249772571},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB85/'6. FY 2021-22'!$BE85),0)/2","v":10713.064956717435},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A82,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB85/'6. FY 2021-22'!$BE85),0)/2","v":0},859469.10018535284,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A82,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB85/'6. FY 2021-22'!$BE85),0)/2","v":1289585.1941648612},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A82,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB85/'6. FY 2021-22'!$BE85),0)/2","v":1012708.6909742365},2302293.8851390975,3161762.9853244503]
[106190197,190197,50091,3,"COMMUNITY HOSPITAL OF HUNTINGTON PARK",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB86/'4. FY 2019-20'!$BE86),0)","v":887747.01615154545},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A83,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB86/'4. FY 2019-20'!$BE86),0)","v":1869034.4710166573},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB86/'4. FY 2019-20'!$BE86),0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A83,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB86/'4. FY 2019-20'!$BE86),0)","v":0},2768103.2117481669,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A83,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB86/'4. FY 2019-20'!$BE86),0)","v":4347542.2387063587},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A83,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB86/'4. FY 2019-20'!$BE86),0)","v":2411986.6481862855},6759528.8868926447,9527632.0986408107,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB86/'5. FY 2020-21'!$BE86),0)","v":944594.03232097521},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A83,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB86/'5. FY 2020-21'!$BE86),0)","v":1674303.1486754906},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB86/'5. FY 2020-21'!$BE86),0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A83,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB86/'5. FY 2020-21'!$BE86),0)","v":0},2630576.5824722708,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A83,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB86/'5. FY 2020-21'!$BE86),0)","v":4484890.1667090831},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A83,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB86/'5. FY 2020-21'!$BE86),0)","v":2488186.3376451274},6973076.5043542106,9603653.0868264809,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB86/'6. FY 2021-22'!$BE86),0)/2","v":455221.32958782266},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A83,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB86/'6. FY 2021-22'!$BE86),0)/2","v":834999.49790294911},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB86/'6. FY 2021-22'!$BE86),0)/2","v":6026.0990381535576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A83,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB86/'6. FY 2021-22'!$BE86),0)/2","v":0},1296246.9265289253,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A83,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB86/'6. FY 2021-22'!$BE86),0)/2","v":2314022.0306509659},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A83,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB86/'6. FY 2021-22'!$BE86),0)/2","v":1283803.5687951883},3597825.5994461542,4894072.5259750793]
[106361323,361323,50089,3,"COMMUNITY HOSPITAL OF SAN BERNARDINO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB87/'4. FY 2019-20'!$BE87),0)","v":3348915.0258547054},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A84,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB87/'4. FY 2019-20'!$BE87),0)","v":3465644.0740922787},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB87/'4. FY 2019-20'!$BE87),0)","v":10577006.696482368},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A84,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB87/'4. FY 2019-20'!$BE87),0)","v":4717222},22108787.796429351,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A84,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB87/'4. FY 2019-20'!$BE87),0)","v":15301939.754520876},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A84,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB87/'4. FY 2019-20'!$BE87),0)","v":7384079.1525423825},22686018.907063261,44794806.703492612,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB87/'5. FY 2020-21'!$BE87),0)","v":3563363.3125412697},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A84,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB87/'5. FY 2020-21'!$BE87),0)","v":3104564.8838595147},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB87/'5. FY 2020-21'!$BE87),0)","v":10911156.400951959},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A84,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB87/'5. FY 2020-21'!$BE87),0)","v":4717222},22296306.597352743,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A84,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB87/'5. FY 2020-21'!$BE87),0)","v":15785359.950187871},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A84,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB87/'5. FY 2020-21'!$BE87),0)","v":7617357.6156658577},23402717.56585373,45699024.163206473,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB87/'6. FY 2021-22'!$BE87),0)/2","v":1717265.7559076184},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A84,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB87/'6. FY 2021-22'!$BE87),0)/2","v":1548291.969277218},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB87/'6. FY 2021-22'!$BE87),0)/2","v":5629715.6347550126},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A84,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB87/'6. FY 2021-22'!$BE87),0)/2","v":2358611},11253884.359939849,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A84,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB87/'6. FY 2021-22'!$BE87),0)/2","v":8144607.6333444295},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A84,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB87/'6. FY 2021-22'!$BE87),0)/2","v":3930248.6087260931},12074856.242070522,23328740.602010369]
[106270744,270744,50145,3,"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB88/'4. FY 2019-20'!$BE88),0)","v":1486020.6462914115},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A85,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB88/'4. FY 2019-20'!$BE88),0)","v":3768143.018827077},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB88/'4. FY 2019-20'!$BE88),0)","v":2070617.6287357253},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A85,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB88/'4. FY 2019-20'!$BE88),0)","v":0},7324781.2938542143,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A85,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB88/'4. FY 2019-20'!$BE88),0)","v":8679988.8446394317},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A85,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB88/'4. FY 2019-20'!$BE88),0)","v":6589621.582448924},15269610.427088356,22594391.720942572,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB88/'5. FY 2020-21'!$BE88),0)","v":1581178.2060138241},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A85,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB88/'5. FY 2020-21'!$BE88),0)","v":3375547.0104572065},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB88/'5. FY 2020-21'!$BE88),0)","v":2136032.7587972078},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A85,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB88/'5. FY 2020-21'!$BE88),0)","v":0},7092757.9752682382,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A85,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB88/'5. FY 2020-21'!$BE88),0)","v":8954207.7981170919},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A85,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB88/'5. FY 2020-21'!$BE88),0)","v":6797801.4737478532},15752009.271864945,22844767.247133184,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB88/'6. FY 2021-22'!$BE88),0)/2","v":762005.7089375261},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A85,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB88/'6. FY 2021-22'!$BE88),0)/2","v":1683434.7239383103},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB88/'6. FY 2021-22'!$BE88),0)/2","v":1102106.5574223062},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A85,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB88/'6. FY 2021-22'!$BE88),0)/2","v":0},3547546.9902981427,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A85,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB88/'6. FY 2021-22'!$BE88),0)/2","v":4620009.2625843938},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A85,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB88/'6. FY 2021-22'!$BE88),0)/2","v":3507390.7688996247},8127400.031484019,11674947.021782162]
[106560473,560473,50394,3,"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB89/'4. FY 2019-20'!$BE89),0)","v":1709997.4575749291},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A86,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB89/'4. FY 2019-20'!$BE89),0)","v":2454229.7376128221},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB89/'4. FY 2019-20'!$BE89),0)","v":589987.64755592658},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A86,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB89/'4. FY 2019-20'!$BE89),0)","v":0},4754214.842743678,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A86,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB89/'4. FY 2019-20'!$BE89),0)","v":6906251.9937783303},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A86,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB89/'4. FY 2019-20'!$BE89),0)","v":2175669.1845398415},9081921.1783181727,13836136.021061851,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB89/'5. FY 2020-21'!$BE89),0)","v":1819497.4067179307},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A86,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB89/'5. FY 2020-21'!$BE89),0)","v":2198527.9784716982},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB89/'5. FY 2020-21'!$BE89),0)","v":608626.58801694436},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A86,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB89/'5. FY 2020-21'!$BE89),0)","v":0},4626651.9732065732,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A86,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB89/'5. FY 2020-21'!$BE89),0)","v":7124434.9002409913},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A86,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB89/'5. FY 2020-21'!$BE89),0)","v":2244403.1123796874},9368838.0126206782,13995489.985827252,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB89/'6. FY 2021-22'!$BE89),0)/2","v":876857.14743779192},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A86,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB89/'6. FY 2021-22'!$BE89),0)/2","v":1096438.0970087145},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB89/'6. FY 2021-22'!$BE89),0)/2","v":314026.71654377982},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A86,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB89/'6. FY 2021-22'!$BE89),0)/2","v":0},2287321.960990286,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A86,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB89/'6. FY 2021-22'!$BE89),0)/2","v":3675920.4132736698},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A86,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB89/'6. FY 2021-22'!$BE89),0)/2","v":1158021.2791518914},4833941.6924255611,7121263.6534158476]
[106100717,100717,50060,3,"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB90/'4. FY 2019-20'!$BE90),0)","v":19123926.106283475},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A87,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB90/'4. FY 2019-20'!$BE90),0)","v":6855964.1527687954},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB90/'4. FY 2019-20'!$BE90),0)","v":28582322.686819207},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A87,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB90/'4. FY 2019-20'!$BE90),0)","v":437005.70788121864},54999218.653752692,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A87,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB90/'4. FY 2019-20'!$BE90),0)","v":79390448.693506449},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A87,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB90/'4. FY 2019-20'!$BE90),0)","v":29482118.445430104},108872567.13893655,163871785.79268923,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB90/'5. FY 2020-21'!$BE90),0)","v":20348529.644011721},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A87,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB90/'5. FY 2020-21'!$BE90),0)","v":6141653.6432006685},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB90/'5. FY 2020-21'!$BE90),0)","v":29485297.881307025},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A87,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB90/'5. FY 2020-21'!$BE90),0)","v":437005.70788121864},56412486.876400635,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A87,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB90/'5. FY 2020-21'!$BE90),0)","v":81898558.570894167},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A87,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB90/'5. FY 2020-21'!$BE90),0)","v":30413520.064846143},112312078.63574031,168724565.51214093,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB90/'6. FY 2021-22'!$BE90),0)/2","v":9806418.8452935535},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A87,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB90/'6. FY 2021-22'!$BE90),0)/2","v":3062932.6071704873},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB90/'6. FY 2021-22'!$BE90),0)/2","v":15213221.805098552},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A87,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB90/'6. FY 2021-22'!$BE90),0)/2","v":218502.85394060932},28301076.111503202,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A87,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB90/'6. FY 2021-22'!$BE90),0)/2","v":42256345.588652335},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A87,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB90/'6. FY 2021-22'!$BE90),0)/2","v":15692146.929729769},57948492.518382102,86249568.629885301]
[106331152,331152,50329,3,"CORONA REGIONAL MEDICAL CENTER - MAIN",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB91/'4. FY 2019-20'!$BE91),0)","v":2105983.3060953571},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A88,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB91/'4. FY 2019-20'!$BE91),0)","v":1841458.8559872997},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB91/'4. FY 2019-20'!$BE91),0)","v":2666895.123280521},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A88,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB91/'4. FY 2019-20'!$BE91),0)","v":0},6614337.2853631778,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A88,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB91/'4. FY 2019-20'!$BE91),0)","v":3814163.2140502548},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A88,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB91/'4. FY 2019-20'!$BE91),0)","v":4107278.3104704632},7921441.5245207176,14535778.809883896,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB91/'5. FY 2020-21'!$BE91),0)","v":2240840.2697077417},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A88,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB91/'5. FY 2020-21'!$BE91),0)","v":1649600.5871196289},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB91/'5. FY 2020-21'!$BE91),0)","v":2751147.9031895995},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A88,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB91/'5. FY 2020-21'!$BE91),0)","v":0},6641588.7600169703,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A88,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB91/'5. FY 2020-21'!$BE91),0)","v":3934660.586071163},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A88,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB91/'5. FY 2020-21'!$BE91),0)","v":4237035.7998057501},8171696.3858769126,14813285.145893883,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB91/'6. FY 2021-22'!$BE91),0)/2","v":1079911.8479118957},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A88,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB91/'6. FY 2021-22'!$BE91),0)/2","v":822679.96872307593},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB91/'6. FY 2021-22'!$BE91),0)/2","v":1419481.1067650602},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A88,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB91/'6. FY 2021-22'!$BE91),0)/2","v":0},3322072.9234000319,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A88,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB91/'6. FY 2021-22'!$BE91),0)/2","v":2030125.809297954},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A88,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB91/'6. FY 2021-22'!$BE91),0)/2","v":2186139.1964926855},4216265.0057906397,7538337.9291906711]
[106390846,390846,50122,3,"DAMERON HOSPITAL ASSOCIATION",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB92/'4. FY 2019-20'!$BE92),0)","v":1055675.9388971934},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A89,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB92/'4. FY 2019-20'!$BE92),0)","v":4349544.3249661829},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB92/'4. FY 2019-20'!$BE92),0)","v":186179.47087052694},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A89,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB92/'4. FY 2019-20'!$BE92),0)","v":0},5591399.7347339028,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A89,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB92/'4. FY 2019-20'!$BE92),0)","v":4531205.7707813382},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A89,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB92/'4. FY 2019-20'!$BE92),0)","v":4500130.8461904069},9031336.6169717461,14622736.351705648,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB92/'5. FY 2020-21'!$BE92),0)","v":1123276.3093589535},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A89,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB92/'5. FY 2020-21'!$BE92),0)","v":3896373.1656769365},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB92/'5. FY 2020-21'!$BE92),0)","v":192061.26871323618},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A89,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB92/'5. FY 2020-21'!$BE92),0)","v":0},5211710.7437491259,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A89,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB92/'5. FY 2020-21'!$BE92),0)","v":4674356.0128721399},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A89,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB92/'5. FY 2020-21'!$BE92),0)","v":4642299.36659317},9316655.3794653099,14528366.123214435,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB92/'6. FY 2021-22'!$BE92),0)/2","v":541332.37935504026},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A89,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB92/'6. FY 2021-22'!$BE92),0)/2","v":1943178.3542642945},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB92/'6. FY 2021-22'!$BE92),0)/2","v":99095.850849636277},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A89,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB92/'6. FY 2021-22'!$BE92),0)/2","v":0},2583606.584468971,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A89,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB92/'6. FY 2021-22'!$BE92),0)/2","v":2411778.7483810126},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A89,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB92/'6. FY 2021-22'!$BE92),0)/2","v":2395238.8147458588},4807017.5631268714,7390624.1475958424]
[106190232,190232,54053,3,"DEL AMO HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB93/'4. FY 2019-20'!$BE93),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A90,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB93/'4. FY 2019-20'!$BE93),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB93/'4. FY 2019-20'!$BE93),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A90,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB93/'4. FY 2019-20'!$BE93),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A90,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB93/'4. FY 2019-20'!$BE93),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A90,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB93/'4. FY 2019-20'!$BE93),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB93/'5. FY 2020-21'!$BE93),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A90,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB93/'5. FY 2020-21'!$BE93),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB93/'5. FY 2020-21'!$BE93),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A90,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB93/'5. FY 2020-21'!$BE93),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A90,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB93/'5. FY 2020-21'!$BE93),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A90,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB93/'5. FY 2020-21'!$BE93),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB93/'6. FY 2021-22'!$BE93),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A90,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB93/'6. FY 2021-22'!$BE93),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB93/'6. FY 2021-22'!$BE93),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A90,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB93/'6. FY 2021-22'!$BE93),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A90,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB93/'6. FY 2021-22'!$BE93),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A90,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB93/'6. FY 2021-22'!$BE93),0)/2","v":0},0,0]
[106150706,150706,50608,3,"DELANO REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB94/'4. FY 2019-20'!$BE94),0)","v":789394.782625322},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A91,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB94/'4. FY 2019-20'!$BE94),0)","v":1677948.4138501359},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB94/'4. FY 2019-20'!$BE94),0)","v":16353.6021710598},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A91,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB94/'4. FY 2019-20'!$BE94),0)","v":26135.118949771688},2509831.9175962894,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A91,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB94/'4. FY 2019-20'!$BE94),0)","v":4345026.2999108108},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A91,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB94/'4. FY 2019-20'!$BE94),0)","v":4926646.8382702423},9271673.1381810531,11781505.055777343,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB94/'5. FY 2020-21'!$BE94),0)","v":839943.7984547423},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A91,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB94/'5. FY 2020-21'!$BE94),0)","v":1503126.0023236298},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB94/'5. FY 2020-21'!$BE94),0)","v":16870.246576162637},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A91,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB94/'5. FY 2020-21'!$BE94),0)","v":26135.118949771688},2386075.1663043066,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A91,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB94/'5. FY 2020-21'!$BE94),0)","v":4482294.7441589041},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A91,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB94/'5. FY 2020-21'!$BE94),0)","v":5082289.8885466075},9564584.6327055115,11950659.799009819,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB94/'6. FY 2021-22'!$BE94),0)/2","v":404788.0037650789},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A91,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB94/'6. FY 2021-22'!$BE94),0)/2","v":749630.94838470023},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB94/'6. FY 2021-22'!$BE94),0)/2","v":8704.3652773329159},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A91,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB94/'6. FY 2021-22'!$BE94),0)/2","v":13067.559474885844},1176190.876901998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A91,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB94/'6. FY 2021-22'!$BE94),0)/2","v":2312682.8975313762},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A91,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB94/'6. FY 2021-22'!$BE94),0)/2","v":2622256.1380764246},4934939.0356078008,6111129.912509799]
[106331164,331164,50243,3,"DESERT REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB95/'4. FY 2019-20'!$BE95),0)","v":4513036.1130722975},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A92,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB95/'4. FY 2019-20'!$BE95),0)","v":2991584.0882016788},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB95/'4. FY 2019-20'!$BE95),0)","v":2683248.7254515807},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A92,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB95/'4. FY 2019-20'!$BE95),0)","v":0},10187868.926725557,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A92,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB95/'4. FY 2019-20'!$BE95),0)","v":17928579.857072636},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A92,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB95/'4. FY 2019-20'!$BE95),0)","v":8299388.5309678549},26227968.38804049,36415837.314766049,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB95/'5. FY 2020-21'!$BE95),0)","v":4802029.0719055673},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A92,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB95/'5. FY 2020-21'!$BE95),0)","v":2679896.350803542},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB95/'5. FY 2020-21'!$BE95),0)","v":2768018.149765762},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A92,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB95/'5. FY 2020-21'!$BE95),0)","v":0},10249943.572474871,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A92,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB95/'5. FY 2020-21'!$BE95),0)","v":18494981.092574608},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A92,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB95/'5. FY 2020-21'!$BE95),0)","v":8561583.5266298633},27056564.619204469,37306508.191679344,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB95/'6. FY 2021-22'!$BE95),0)/2","v":2314206.9333859896},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A92,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB95/'6. FY 2021-22'!$BE95),0)/2","v":1336503.5532084582},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB95/'6. FY 2021-22'!$BE95),0)/2","v":1428185.4720423932},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A92,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB95/'6. FY 2021-22'!$BE95),0)/2","v":0},5078895.9586368408,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A92,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB95/'6. FY 2021-22'!$BE95),0)/2","v":9542662.6101960558},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A92,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB95/'6. FY 2021-22'!$BE95),0)/2","v":4417431.0097804014},13960093.619976457,19038989.578613296]
[106364144,364144,50709,3,"DESERT VALLEY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB96/'4. FY 2019-20'!$BE96),0)","v":2021159.8732506884},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A93,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB96/'4. FY 2019-20'!$BE96),0)","v":1848121.4206923794},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB96/'4. FY 2019-20'!$BE96),0)","v":28933.296148798105},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A93,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB96/'4. FY 2019-20'!$BE96),0)","v":0},3898214.590091866,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A93,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB96/'4. FY 2019-20'!$BE96),0)","v":12247590.056726016},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A93,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB96/'4. FY 2019-20'!$BE96),0)","v":3185236.2407730124},15432826.297499029,19331040.887590896,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB96/'5. FY 2020-21'!$BE96),0)","v":2150585.1553471261},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A93,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB96/'5. FY 2020-21'!$BE96),0)","v":1655568.9912539311},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB96/'5. FY 2020-21'!$BE96),0)","v":29847.359327056976},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A93,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB96/'5. FY 2020-21'!$BE96),0)","v":0},3836001.5059281141,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A93,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB96/'5. FY 2020-21'!$BE96),0)","v":12634516.974270726},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A93,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB96/'5. FY 2020-21'!$BE96),0)","v":3285864.4978085412},15920381.472079266,19756382.97800738,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB96/'6. FY 2021-22'!$BE96),0)/2","v":1036415.8573005773},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A93,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB96/'6. FY 2021-22'!$BE96),0)/2","v":825656.49926317949},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB96/'6. FY 2021-22'!$BE96),0)/2","v":15400.030875281313},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A93,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB96/'6. FY 2021-22'!$BE96),0)/2","v":0},1877472.3874390379,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A93,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB96/'6. FY 2021-22'!$BE96),0)/2","v":6518900.0261625592},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A93,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB96/'6. FY 2021-22'!$BE96),0)/2","v":1695373.2544228991},8214273.2805854585,10091745.668024497]
[106392287,392287,50118,3,"DOCTORS HOSPITAL OF MANTECA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB97/'4. FY 2019-20'!$BE97),0)","v":688680.37755152548},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A94,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB97/'4. FY 2019-20'!$BE97),0)","v":2136462.4154288834},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB97/'4. FY 2019-20'!$BE97),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A94,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB97/'4. FY 2019-20'!$BE97),0)","v":0},2825142.7929804088,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A94,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB97/'4. FY 2019-20'!$BE97),0)","v":5097291.9997795615},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A94,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB97/'4. FY 2019-20'!$BE97),0)","v":3736307.0213844497},8833599.0211640112,11658741.81414442,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB97/'5. FY 2020-21'!$BE97),0)","v":732780.13102403667},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A94,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB97/'5. FY 2020-21'!$BE97),0)","v":1913868.2590662309},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB97/'5. FY 2020-21'!$BE97),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A94,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB97/'5. FY 2020-21'!$BE97),0)","v":0},2646648.3900902676,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A94,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB97/'5. FY 2020-21'!$BE97),0)","v":5258326.0866623856},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A94,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB97/'5. FY 2020-21'!$BE97),0)","v":3854344.7538762414},9112670.8405386265,11759319.230628895,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB97/'6. FY 2021-22'!$BE97),0)/2","v":353143.39719113382},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A94,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB97/'6. FY 2021-22'!$BE97),0)/2","v":954474.12652655155},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB97/'6. FY 2021-22'!$BE97),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A94,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB97/'6. FY 2021-22'!$BE97),0)/2","v":0},1307617.5237176854,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A94,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB97/'6. FY 2021-22'!$BE97),0)/2","v":2713083.7002886906},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A94,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB97/'6. FY 2021-22'!$BE97),0)/2","v":1988686.086539818},4701769.7868285086,6009387.3105461942]
[106500852,500852,50464,3,"DOCTORS MEDICAL CENTER - MODESTO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB98/'4. FY 2019-20'!$BE98),0)","v":8987203.7670436203},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A95,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB98/'4. FY 2019-20'!$BE98),0)","v":6325272.3668850185},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB98/'4. FY 2019-20'!$BE98),0)","v":11124223.384513985},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A95,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB98/'4. FY 2019-20'!$BE98),0)","v":0},26436699.518442623,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A95,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB98/'4. FY 2019-20'!$BE98),0)","v":47178884.294109747},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A95,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB98/'4. FY 2019-20'!$BE98),0)","v":11372188.827498827},58551073.12160857,84987772.640051186,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB98/'5. FY 2020-21'!$BE98),0)","v":9562700.7369775362},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A95,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB98/'5. FY 2020-21'!$BE98),0)","v":5666253.6750031272},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB98/'5. FY 2020-21'!$BE98),0)","v":11475660.805615863},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A95,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB98/'5. FY 2020-21'!$BE98),0)","v":0},26704615.217596523,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A95,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB98/'5. FY 2020-21'!$BE98),0)","v":48669363.660954118},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A95,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB98/'5. FY 2020-21'!$BE98),0)","v":11731459.994183907},60400823.655138023,87105438.872734547,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB98/'6. FY 2021-22'!$BE98),0)/2","v":4608482.7925931225},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A95,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB98/'6. FY 2021-22'!$BE98),0)/2","v":2825843.6815108471},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB98/'6. FY 2021-22'!$BE98),0)/2","v":5920977.0882657673},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A95,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB98/'6. FY 2021-22'!$BE98),0)/2","v":0},13355303.562369738,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A95,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB98/'6. FY 2021-22'!$BE98),0)/2","v":25111424.258545667},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A95,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB98/'6. FY 2021-22'!$BE98),0)/2","v":6052959.1292448081},31164383.387790475,44519686.950160213]
[106440755,440755,50242,3,"DOMINICAN HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB99/'4. FY 2019-20'!$BE99),0)","v":1885871.8664351408},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A96,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB99/'4. FY 2019-20'!$BE99),0)","v":2613298.4699465996},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB99/'4. FY 2019-20'!$BE99),0)","v":154730.23592618117},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A96,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB99/'4. FY 2019-20'!$BE99),0)","v":0},4653900.5723079219,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A96,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB99/'4. FY 2019-20'!$BE99),0)","v":11638732.868203482},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A96,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB99/'4. FY 2019-20'!$BE99),0)","v":4357734.4257880626},15996467.293991543,20650367.866299465,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB99/'5. FY 2020-21'!$BE99),0)","v":2006633.9602909542},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A96,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB99/'5. FY 2020-21'!$BE99),0)","v":2341023.6271781628},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB99/'5. FY 2020-21'!$BE99),0)","v":159618.48683600035},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A96,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB99/'5. FY 2020-21'!$BE99),0)","v":0},4507276.0743051171,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A96,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB99/'5. FY 2020-21'!$BE99),0)","v":12006424.71712744},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A96,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB99/'5. FY 2020-21'!$BE99),0)","v":4495404.3462409182},16501829.063368358,21009105.137673475,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB99/'6. FY 2021-22'!$BE99),0)/2","v":967042.50518632284},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A96,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB99/'6. FY 2021-22'!$BE99),0)/2","v":1167502.7636536877},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB99/'6. FY 2021-22'!$BE99),0)/2","v":82356.686854765285},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A96,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB99/'6. FY 2021-22'!$BE99),0)/2","v":0},2216901.9556947756,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A96,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB99/'6. FY 2021-22'!$BE99),0)/2","v":6194829.8112218566},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A96,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB99/'6. FY 2021-22'!$BE99),0)/2","v":2319446.9222684875},8514276.7334903441,10731178.68918512]
[106196168,196168,53309,3,"EARL AND LORRAINE MILLER CHILDRENS HOSP",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB100/'4. FY 2019-20'!$BE100),0)","v":5655468.1706258105},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A97,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB100/'4. FY 2019-20'!$BE100),0)","v":1282081.0276233184},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB100/'4. FY 2019-20'!$BE100),0)","v":19972780.12845511},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A97,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB100/'4. FY 2019-20'!$BE100),0)","v":0},26910329.326704238,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A97,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB100/'4. FY 2019-20'!$BE100),0)","v":22736538.895364217},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A97,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB100/'4. FY 2019-20'!$BE100),0)","v":3942327.3743069908},26678866.269671209,53589195.59637545,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB100/'5. FY 2020-21'!$BE100),0)","v":6017616.9412687961},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A97,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB100/'5. FY 2020-21'!$BE100),0)","v":1148503.3233438421},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB100/'5. FY 2020-21'!$BE100),0)","v":20603761.914594937},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A97,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB100/'5. FY 2020-21'!$BE100),0)","v":0},27769882.179207575,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A97,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB100/'5. FY 2020-21'!$BE100),0)","v":23454833.585966423},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A97,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB100/'5. FY 2020-21'!$BE100),0)","v":4066873.7194922664},27521707.305458691,55291589.484666266,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB100/'6. FY 2021-22'!$BE100),0)/2","v":2900026.3512396947},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A97,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB100/'6. FY 2021-22'!$BE100),0)/2","v":572775.42546021193},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB100/'6. FY 2021-22'!$BE100),0)/2","v":10630708.26986267},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A97,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB100/'6. FY 2021-22'!$BE100),0)/2","v":0},14103510.046562577,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A97,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB100/'6. FY 2021-22'!$BE100),0)/2","v":12101746.001731932},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A97,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB100/'6. FY 2021-22'!$BE100),0)/2","v":2098342.4416134614},14200088.443345394,28303598.489907973]
[106190256,190256,50641,3,"EAST LOS ANGELES DOCTOR'S HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB101/'4. FY 2019-20'!$BE101),0)","v":1208358.1180175971},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A98,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB101/'4. FY 2019-20'!$BE101),0)","v":687817.27017857274},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB101/'4. FY 2019-20'!$BE101),0)","v":17611.571568833628},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A98,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB101/'4. FY 2019-20'!$BE101),0)","v":1599678},3513464.9597650035,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A98,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB101/'4. FY 2019-20'!$BE101),0)","v":5484746.5742939021},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A98,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB101/'4. FY 2019-20'!$BE101),0)","v":850675.54221447918},6335422.1165083814,9848887.0762733854,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB101/'5. FY 2020-21'!$BE101),0)","v":1285735.5152080618},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A98,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB101/'5. FY 2020-21'!$BE101),0)","v":616154.83236483426},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB101/'5. FY 2020-21'!$BE101),0)","v":18167.957851252071},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A98,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB101/'5. FY 2020-21'!$BE101),0)","v":1599678},3519736.3054241482,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A98,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB101/'5. FY 2020-21'!$BE101),0)","v":5658021.1593899308},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A98,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB101/'5. FY 2020-21'!$BE101),0)","v":877550.15704525297},6535571.3164351834,10055307.621859331,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB101/'6. FY 2021-22'!$BE101),0)/2","v":619625.16245541314},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A98,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB101/'6. FY 2021-22'!$BE101),0)/2","v":307285.4375637499},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB101/'6. FY 2021-22'!$BE101),0)/2","v":9373.931837127755},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A98,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB101/'6. FY 2021-22'!$BE101),0)/2","v":799839},1736123.5318562908,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A98,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB101/'6. FY 2021-22'!$BE101),0)/2","v":2919310.2007055013},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A98,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB101/'6. FY 2021-22'!$BE101),0)/2","v":452780.40730571403},3372090.6080112155,5108214.139867506]
[106014233,14233,50488,3,"EDEN MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB102/'4. FY 2019-20'!$BE102),0)","v":1550872.9924156899},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A99,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB102/'4. FY 2019-20'!$BE102),0)","v":1694419.7543710275},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB102/'4. FY 2019-20'!$BE102),0)","v":57866.592297596209},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A99,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB102/'4. FY 2019-20'!$BE102),0)","v":0},3303159.3390843137,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A99,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB102/'4. FY 2019-20'!$BE102),0)","v":7477370.1003676495},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A99,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB102/'4. FY 2019-20'!$BE102),0)","v":3426939.8574370393},10904309.957804689,14207469.296889003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB102/'5. FY 2020-21'!$BE102),0)","v":1650183.3820566239},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A99,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB102/'5. FY 2020-21'!$BE102),0)","v":1517881.2236556546},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB102/'5. FY 2020-21'!$BE102),0)","v":59694.718654113953},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A99,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB102/'5. FY 2020-21'!$BE102),0)","v":0},3227759.3243663926,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A99,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB102/'5. FY 2020-21'!$BE102),0)","v":7713595.8191315942},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A99,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB102/'5. FY 2020-21'!$BE102),0)","v":3535204.0359005439},11248799.855032139,14476559.179398531,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB102/'6. FY 2021-22'!$BE102),0)/2","v":795260.87137959735},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A99,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB102/'6. FY 2021-22'!$BE102),0)/2","v":756989.59333106747},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB102/'6. FY 2021-22'!$BE102),0)/2","v":30800.061750562625},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A99,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB102/'6. FY 2021-22'!$BE102),0)/2","v":0},1583050.5264612276,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A99,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB102/'6. FY 2021-22'!$BE102),0)/2","v":3979903.6314205271},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A99,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB102/'6. FY 2021-22'!$BE102),0)/2","v":1824022.3768785789},5803926.0082991058,7386976.5347603336]
[106331168,331168,50573,3,"EISENHOWER MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB103/'4. FY 2019-20'!$BE103),0)","v":2001188.7865302982},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A100,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB103/'4. FY 2019-20'!$BE103),0)","v":2270824.1369813234},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB103/'4. FY 2019-20'!$BE103),0)","v":16353.6021710598},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A100,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB103/'4. FY 2019-20'!$BE103),0)","v":0},4288366.5256826812,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A100,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB103/'4. FY 2019-20'!$BE103),0)","v":10702803.636259751},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A100,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB103/'4. FY 2019-20'!$BE103),0)","v":5814352.1824806035},16517155.818740355,20805522.344423037,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB103/'5. FY 2020-21'!$BE103),0)","v":2129335.2170293103},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A100,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB103/'5. FY 2020-21'!$BE103),0)","v":2034231.075774658},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB103/'5. FY 2020-21'!$BE103),0)","v":16870.246576162637},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A100,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB103/'5. FY 2020-21'!$BE103),0)","v":0},4180436.5393801308,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A100,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB103/'5. FY 2020-21'!$BE103),0)","v":11040927.528460901},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A100,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB103/'5. FY 2020-21'!$BE103),0)","v":5998039.6962744789},17038967.224735379,21219403.764115509,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB103/'6. FY 2021-22'!$BE103),0)/2","v":1026175.0291313303},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A100,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB103/'6. FY 2021-22'!$BE103),0)/2","v":1014500.825751974},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB103/'6. FY 2021-22'!$BE103),0)/2","v":8704.3652773329159},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A100,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB103/'6. FY 2021-22'!$BE103),0)/2","v":0},2049380.2201606373,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A100,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB103/'6. FY 2021-22'!$BE103),0)/2","v":5696672.290734496},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A100,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB103/'6. FY 2021-22'!$BE103),0)/2","v":3094746.0209672702},8791418.3117017671,10840798.531862404]
[106500867,500867,50179,3,"EMANUEL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB104/'4. FY 2019-20'!$BE104),0)","v":2058525.132275935},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A101,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB104/'4. FY 2019-20'!$BE104),0)","v":4457348.3233192079},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB104/'4. FY 2019-20'!$BE104),0)","v":98121.613026358798},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A101,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB104/'4. FY 2019-20'!$BE104),0)","v":0},6613995.0686215023,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A101,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB104/'4. FY 2019-20'!$BE104),0)","v":12428737.650005447},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A101,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB104/'4. FY 2019-20'!$BE104),0)","v":9284717.8986219037},21713455.54862735,28327450.617248852,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB104/'5. FY 2020-21'!$BE104),0)","v":2190343.104457878},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A101,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB104/'5. FY 2020-21'!$BE104),0)","v":3992945.2603500206},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB104/'5. FY 2020-21'!$BE104),0)","v":101221.47945697582},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A101,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB104/'5. FY 2020-21'!$BE104),0)","v":0},6284509.8442648742,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A101,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB104/'5. FY 2020-21'!$BE104),0)","v":12821387.397883605},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A101,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB104/'5. FY 2020-21'!$BE104),0)","v":9578041.5043391846},22399428.90222279,28683938.746487662,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB104/'6. FY 2021-22'!$BE104),0)/2","v":1055576.1164559429},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A101,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB104/'6. FY 2021-22'!$BE104),0)/2","v":1991340.2720312483},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB104/'6. FY 2021-22'!$BE104),0)/2","v":52226.191663997495},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A101,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB104/'6. FY 2021-22'!$BE104),0)/2","v":0},3099142.5801511887,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A101,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB104/'6. FY 2021-22'!$BE104),0)/2","v":6615317.6107730158},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A101,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB104/'6. FY 2021-22'!$BE104),0)/2","v":4941882.2373956861},11557199.848168701,14656342.42831989]
[106190280,190280,50158,3,"ENCINO HOSPITAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB105/'4. FY 2019-20'!$BE105),0)","v":249531.21257089885},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A102,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB105/'4. FY 2019-20'!$BE105),0)","v":290376.77839638927},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB105/'4. FY 2019-20'!$BE105),0)","v":8805.7857844168138},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A102,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB105/'4. FY 2019-20'!$BE105),0)","v":1285824},1834537.776751705,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A102,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB105/'4. FY 2019-20'!$BE105),0)","v":772393.21023313201},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A102,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB105/'4. FY 2019-20'!$BE105),0)","v":415743.68604467029},1188136.8962778023,3022674.6730295075,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB105/'5. FY 2020-21'!$BE105),0)","v":265509.98199249472},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A102,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB105/'5. FY 2020-21'!$BE105),0)","v":260122.94685333647},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB105/'5. FY 2020-21'!$BE105),0)","v":9083.9789256260356},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A102,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB105/'5. FY 2020-21'!$BE105),0)","v":1285824},1820540.9077714572,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A102,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB105/'5. FY 2020-21'!$BE105),0)","v":796794.72290491231},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A102,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB105/'5. FY 2020-21'!$BE105),0)","v":428877.89630031155},1225672.6192052239,3046213.5269766813,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB105/'6. FY 2021-22'!$BE105),0)/2","v":127955.29389962505},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A102,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB105/'6. FY 2021-22'!$BE105),0)/2","v":129727.12270618152},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB105/'6. FY 2021-22'!$BE105),0)/2","v":4686.9659185638775},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A102,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB105/'6. FY 2021-22'!$BE105),0)/2","v":642912},905281.38252437045,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A102,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB105/'6. FY 2021-22'!$BE105),0)/2","v":411113.86771403154},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A102,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB105/'6. FY 2021-22'!$BE105),0)/2","v":221283.65770580008},632397.52541983163,1537678.907944202]
[106040962,40962,50039,3,"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB106/'4. FY 2019-20'!$BE106),0)","v":2831599.4569362067},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A103,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB106/'4. FY 2019-20'!$BE106),0)","v":2684643.4336634944},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB106/'4. FY 2019-20'!$BE106),0)","v":270463.42052137357},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A103,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB106/'4. FY 2019-20'!$BE106),0)","v":0},5786706.3111210754,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A103,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB106/'4. FY 2019-20'!$BE106),0)","v":16781311.766302902},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A103,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB106/'4. FY 2019-20'!$BE106),0)","v":11692664.932045002},28473976.698347904,34260683.00946898,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB106/'5. FY 2020-21'!$BE106),0)","v":3012921.3619217174},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A103,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB106/'5. FY 2020-21'!$BE106),0)","v":2404935.2881163154},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB106/'5. FY 2020-21'!$BE106),0)","v":279007.92414422822},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A103,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB106/'5. FY 2020-21'!$BE106),0)","v":0},5696864.5741822608,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A103,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB106/'5. FY 2020-21'!$BE106),0)","v":17311468.409693044},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A103,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB106/'5. FY 2020-21'!$BE106),0)","v":12062060.60736439},29373529.017057434,35070393.591239691,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB106/'6. FY 2021-22'!$BE106),0)/2","v":1451995.2713945403},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A103,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB106/'6. FY 2021-22'!$BE106),0)/2","v":1199376.4448539638},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB106/'6. FY 2021-22'!$BE106),0)/2","v":143956.81035589054},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A103,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB106/'6. FY 2021-22'!$BE106),0)/2","v":0},2795328.5266043944,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A103,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB106/'6. FY 2021-22'!$BE106),0)/2","v":8932017.9076631609},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A103,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB106/'6. FY 2021-22'!$BE106),0)/2","v":6223535.6815815875},15155553.589244749,17950882.115849145]
[106474007,474007,51316,3,"FAIRCHILD MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB107/'4. FY 2019-20'!$BE107),0)","v":267354.87061167735},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A104,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB107/'4. FY 2019-20'!$BE107),0)","v":1033807.9567381965},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB107/'4. FY 2019-20'!$BE107),0)","v":26417.357353250445},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A104,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB107/'4. FY 2019-20'!$BE107),0)","v":0},1327580.1847031245,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A104,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB107/'4. FY 2019-20'!$BE107),0)","v":1517111.0937152398},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A104,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB107/'4. FY 2019-20'!$BE107),0)","v":840239.87074291252},2357350.9644581522,3684931.1491612764,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB107/'5. FY 2020-21'!$BE107),0)","v":284474.98070624436},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A104,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB107/'5. FY 2020-21'!$BE107),0)","v":926097.37483922078},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB107/'5. FY 2020-21'!$BE107),0)","v":27251.936776878109},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A104,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB107/'5. FY 2020-21'!$BE107),0)","v":0},1237824.2923223432,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A104,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB107/'5. FY 2020-21'!$BE107),0)","v":1565039.797757857},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A104,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB107/'5. FY 2020-21'!$BE107),0)","v":866784.80094378756},2431824.5987016447,3669648.8910239879,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB107/'6. FY 2021-22'!$BE107),0)/2","v":137094.95774959825},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A104,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB107/'6. FY 2021-22'!$BE107),0)/2","v":461858.32213940722},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB107/'6. FY 2021-22'!$BE107),0)/2","v":14060.897755691634},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A104,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB107/'6. FY 2021-22'!$BE107),0)/2","v":0},613014.17764469713,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A104,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB107/'6. FY 2021-22'!$BE107),0)/2","v":807497.27111257671},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A104,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB107/'6. FY 2021-22'!$BE107),0)/2","v":447225.91873172228},1254723.1898442991,1867737.3674889961]
[106190298,190298,50597,3,"FOOTHILL PRESBYTERIAN HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB108/'4. FY 2019-20'!$BE108),0)","v":686103.46313599125},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A105,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB108/'4. FY 2019-20'!$BE108),0)","v":1342691.8593153628},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB108/'4. FY 2019-20'!$BE108),0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A105,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB108/'4. FY 2019-20'!$BE108),0)","v":0},2040117.0470313185,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A105,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB108/'4. FY 2019-20'!$BE108),0)","v":4558881.0975323627},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A105,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB108/'4. FY 2019-20'!$BE108),0)","v":2218085.1395533057},6776966.2370856684,8817083.2841169871,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB108/'5. FY 2020-21'!$BE108),0)","v":730038.20349915721},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A105,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB108/'5. FY 2020-21'!$BE108),0)","v":1202799.222065619},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB108/'5. FY 2020-21'!$BE108),0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A105,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB108/'5. FY 2020-21'!$BE108),0)","v":0},1944516.827040581,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A105,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB108/'5. FY 2020-21'!$BE108),0)","v":4702905.6609241078},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A105,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB108/'5. FY 2020-21'!$BE108),0)","v":2288159.0758888689},6991064.7368129771,8935581.5638535582,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB108/'6. FY 2021-22'!$BE108),0)/2","v":351822.00000800518},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A105,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB108/'6. FY 2021-22'!$BE108),0)/2","v":599853.58523476543},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB108/'6. FY 2021-22'!$BE108),0)/2","v":6026.0990381535576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A105,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB108/'6. FY 2021-22'!$BE108),0)/2","v":0},957701.68428092415,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A105,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB108/'6. FY 2021-22'!$BE108),0)/2","v":2426509.2126964992},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A105,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB108/'6. FY 2021-22'!$BE108),0)/2","v":1180597.5875494063},3607106.8002459053,4564808.4845268298]
[106301357,301357,50780,3,"FOOTHILL REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB109/'4. FY 2019-20'!$BE109),0)","v":438504.93637674308},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A106,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB109/'4. FY 2019-20'!$BE109),0)","v":24336.868297721598},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB109/'4. FY 2019-20'!$BE109),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A106,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB109/'4. FY 2019-20'!$BE109),0)","v":2924960},3387801.8046744647,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A106,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB109/'4. FY 2019-20'!$BE109),0)","v":4166394.6454269271},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A106,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB109/'4. FY 2019-20'!$BE109),0)","v":221505.54284809154},4387900.1882750187,7775701.9929494839,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB109/'5. FY 2020-21'!$BE109),0)","v":466584.66715032206},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A106,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB109/'5. FY 2020-21'!$BE109),0)","v":21801.253990576002},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB109/'5. FY 2020-21'!$BE109),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A106,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB109/'5. FY 2020-21'!$BE109),0)","v":2924960},3413345.921140898,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A106,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB109/'5. FY 2020-21'!$BE109),0)","v":4298019.7430962045},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A106,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB109/'5. FY 2020-21'!$BE109),0)","v":228503.36499239272},4526523.1080885977,7939869.0292294957,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB109/'6. FY 2021-22'!$BE109),0)/2","v":224857.75399572664},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A106,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB109/'6. FY 2021-22'!$BE109),0)/2","v":10872.604611767285},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB109/'6. FY 2021-22'!$BE109),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A106,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB109/'6. FY 2021-22'!$BE109),0)/2","v":1462480},1698210.3586074938,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A106,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB109/'6. FY 2021-22'!$BE109),0)/2","v":2217604.4460405093},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A106,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB109/'6. FY 2021-22'!$BE109),0)/2","v":117898.49940924409},2335502.9454497532,4033713.304057247]
[106301175,301175,50570,3,"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB110/'4. FY 2019-20'!$BE110),0)","v":5467138.6754238503},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A107,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB110/'4. FY 2019-20'!$BE110),0)","v":3275020.6950302771},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB110/'4. FY 2019-20'!$BE110),0)","v":2250507.2526173829},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A107,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB110/'4. FY 2019-20'!$BE110),0)","v":0},10992666.62307151,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A107,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB110/'4. FY 2019-20'!$BE110),0)","v":38400773.836443953},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A107,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB110/'4. FY 2019-20'!$BE110),0)","v":6106214.3491208702},44506988.185564823,55499654.808636338,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB110/'5. FY 2020-21'!$BE110),0)","v":5817227.7379921889},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A107,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB110/'5. FY 2020-21'!$BE110),0)","v":2933802.2100169803},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB110/'5. FY 2020-21'!$BE110),0)","v":2321605.471134997},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A107,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB110/'5. FY 2020-21'!$BE110),0)","v":0},11072635.419144165,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A107,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB110/'5. FY 2020-21'!$BE110),0)","v":39613934.383380055},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A107,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB110/'5. FY 2020-21'!$BE110),0)","v":6299122.3975638477},45913056.7809439,56985692.200088069,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB110/'6. FY 2021-22'!$BE110),0)/2","v":2803454.2404393754},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A107,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB110/'6. FY 2021-22'!$BE110),0)/2","v":1463130.1232686986},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB110/'6. FY 2021-22'!$BE110),0)/2","v":1197854.5754729682},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A107,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB110/'6. FY 2021-22'!$BE110),0)/2","v":0},5464438.9391810428,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A107,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB110/'6. FY 2021-22'!$BE110),0)/2","v":20439188.804297276},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A107,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB110/'6. FY 2021-22'!$BE110),0)/2","v":3250092.5239882655},23689281.328285541,29153720.267466582]
[106014034,14034,54110,3,"FREMONT HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB111/'4. FY 2019-20'!$BE111),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A108,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB111/'4. FY 2019-20'!$BE111),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB111/'4. FY 2019-20'!$BE111),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A108,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB111/'4. FY 2019-20'!$BE111),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A108,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB111/'4. FY 2019-20'!$BE111),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A108,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB111/'4. FY 2019-20'!$BE111),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB111/'5. FY 2020-21'!$BE111),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A108,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB111/'5. FY 2020-21'!$BE111),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB111/'5. FY 2020-21'!$BE111),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A108,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB111/'5. FY 2020-21'!$BE111),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A108,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB111/'5. FY 2020-21'!$BE111),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A108,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB111/'5. FY 2020-21'!$BE111),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB111/'6. FY 2021-22'!$BE111),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A108,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB111/'6. FY 2021-22'!$BE111),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB111/'6. FY 2021-22'!$BE111),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A108,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB111/'6. FY 2021-22'!$BE111),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A108,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB111/'6. FY 2021-22'!$BE111),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A108,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB111/'6. FY 2021-22'!$BE111),0)/2","v":0},0,0]
[106400480,400480,50232,3,"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB112/'4. FY 2019-20'!$BE112),0)","v":350889.84624857892},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A109,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB112/'4. FY 2019-20'!$BE112),0)","v":1018632.1149099596},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB112/'4. FY 2019-20'!$BE112),0)","v":5031.8775910953227},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A109,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB112/'4. FY 2019-20'!$BE112),0)","v":0},1374553.8387496339,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A109,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB112/'4. FY 2019-20'!$BE112),0)","v":2900877.4312664536},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A109,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB112/'4. FY 2019-20'!$BE112),0)","v":1297389.6081102504},4198267.039376704,5572820.8781263381,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB112/'5. FY 2020-21'!$BE112),0)","v":373359.1313044203},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A109,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB112/'5. FY 2020-21'!$BE112),0)","v":912502.67653331032},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB112/'5. FY 2020-21'!$BE112),0)","v":5190.8451003577347},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A109,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB112/'5. FY 2020-21'!$BE112),0)","v":0},1291052.6529380884,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A109,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB112/'5. FY 2020-21'!$BE112),0)","v":2992522.2003562339},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A109,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB112/'5. FY 2020-21'!$BE112),0)","v":1338376.8520983004},4330899.052454534,5621951.7053926224,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB112/'6. FY 2021-22'!$BE112),0)/2","v":179930.24976935226},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A109,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB112/'6. FY 2021-22'!$BE112),0)/2","v":455078.44702028239},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB112/'6. FY 2021-22'!$BE112),0)/2","v":2678.2662391793588},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A109,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB112/'6. FY 2021-22'!$BE112),0)/2","v":0},637686.96302881406,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A109,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB112/'6. FY 2021-22'!$BE112),0)/2","v":1544020.4868869004},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A109,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB112/'6. FY 2021-22'!$BE112),0)/2","v":690548.35368271545},2234568.8405696158,2872255.80359843]
[106104047,104047,50708,3,"FRESNO SURGICAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB113/'4. FY 2019-20'!$BE113),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A110,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB113/'4. FY 2019-20'!$BE113),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB113/'4. FY 2019-20'!$BE113),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A110,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB113/'4. FY 2019-20'!$BE113),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A110,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB113/'4. FY 2019-20'!$BE113),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A110,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB113/'4. FY 2019-20'!$BE113),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB113/'5. FY 2020-21'!$BE113),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A110,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB113/'5. FY 2020-21'!$BE113),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB113/'5. FY 2020-21'!$BE113),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A110,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB113/'5. FY 2020-21'!$BE113),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A110,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB113/'5. FY 2020-21'!$BE113),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A110,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB113/'5. FY 2020-21'!$BE113),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB113/'6. FY 2021-22'!$BE113),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A110,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB113/'6. FY 2021-22'!$BE113),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB113/'6. FY 2021-22'!$BE113),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A110,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB113/'6. FY 2021-22'!$BE113),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A110,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB113/'6. FY 2021-22'!$BE113),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A110,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB113/'6. FY 2021-22'!$BE113),0)/2","v":0},0,0]
[106301283,301283,50230,3,"GARDEN GROVE HOSPITAL AND MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB114/'4. FY 2019-20'!$BE114),0)","v":1322816.0666409095},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A111,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB114/'4. FY 2019-20'!$BE114),0)","v":923690.56786257413},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB114/'4. FY 2019-20'!$BE114),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A111,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB114/'4. FY 2019-20'!$BE114),0)","v":0},2246506.6345034838,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A111,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB114/'4. FY 2019-20'!$BE114),0)","v":4649454.894172078},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A111,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB114/'4. FY 2019-20'!$BE114),0)","v":2304936.8569618277},6954391.7511339057,9200898.3856373895,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB114/'5. FY 2020-21'!$BE114),0)","v":1407522.7961047913},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A111,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB114/'5. FY 2020-21'!$BE114),0)","v":827452.91761950438},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB114/'5. FY 2020-21'!$BE114),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A111,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB114/'5. FY 2020-21'!$BE114),0)","v":0},2234975.7137242956,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A111,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB114/'5. FY 2020-21'!$BE114),0)","v":4796340.8727305466},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A111,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB114/'5. FY 2020-21'!$BE114),0)","v":2377754.6202171929},7174095.4929477395,9409071.2066720352,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB114/'6. FY 2021-22'!$BE114),0)/2","v":678317.22067271103},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A111,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB114/'6. FY 2021-22'!$BE114),0)/2","v":412662.88682380621},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB114/'6. FY 2021-22'!$BE114),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A111,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB114/'6. FY 2021-22'!$BE114),0)/2","v":0},1090980.1074965172,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A111,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB114/'6. FY 2021-22'!$BE114),0)/2","v":2474718.0050017275},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A111,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB114/'6. FY 2021-22'!$BE114),0)/2","v":1226825.2666490795},3701543.271650807,4792523.3791473247]
[106190159,190159,50575,3,"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB115/'4. FY 2019-20'!$BE115),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A112,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB115/'4. FY 2019-20'!$BE115),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB115/'4. FY 2019-20'!$BE115),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A112,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB115/'4. FY 2019-20'!$BE115),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A112,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB115/'4. FY 2019-20'!$BE115),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A112,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB115/'4. FY 2019-20'!$BE115),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB115/'5. FY 2020-21'!$BE115),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A112,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB115/'5. FY 2020-21'!$BE115),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB115/'5. FY 2020-21'!$BE115),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A112,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB115/'5. FY 2020-21'!$BE115),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A112,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB115/'5. FY 2020-21'!$BE115),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A112,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB115/'5. FY 2020-21'!$BE115),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB115/'6. FY 2021-22'!$BE115),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A112,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB115/'6. FY 2021-22'!$BE115),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB115/'6. FY 2021-22'!$BE115),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A112,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB115/'6. FY 2021-22'!$BE115),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A112,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB115/'6. FY 2021-22'!$BE115),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A112,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB115/'6. FY 2021-22'!$BE115),0)/2","v":0},0,0]
[106190315,190315,50737,3,"GARFIELD MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB116/'4. FY 2019-20'!$BE116),0)","v":3069319.8117692405},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A113,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB116/'4. FY 2019-20'!$BE116),0)","v":1252006.950829556},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB116/'4. FY 2019-20'!$BE116),0)","v":913285.78278380109},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A113,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB116/'4. FY 2019-20'!$BE116),0)","v":0},5234612.5453825975,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A113,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB116/'4. FY 2019-20'!$BE116),0)","v":14121964.459409023},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A113,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB116/'4. FY 2019-20'!$BE116),0)","v":1856539.618248062},15978504.077657085,21213116.623039681,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB116/'5. FY 2020-21'!$BE116),0)","v":3265864.1760918479},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A113,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB116/'5. FY 2020-21'!$BE116),0)","v":1121562.610237617},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB116/'5. FY 2020-21'!$BE116),0)","v":942138.38571492885},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A113,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB116/'5. FY 2020-21'!$BE116),0)","v":0},5329565.1720443936,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A113,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB116/'5. FY 2020-21'!$BE116),0)","v":14568106.774153983},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A113,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB116/'5. FY 2020-21'!$BE116),0)","v":1915191.5774058448},16483298.351559829,21812863.523604222,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB116/'6. FY 2021-22'!$BE116),0)/2","v":1573894.161538159},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A113,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB116/'6. FY 2021-22'!$BE116),0)/2","v":559339.69732779986},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB116/'6. FY 2021-22'!$BE116),0)/2","v":486105.32241105364},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A113,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB116/'6. FY 2021-22'!$BE116),0)/2","v":0},2619339.1812770125,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A113,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB116/'6. FY 2021-22'!$BE116),0)/2","v":7516554.2002568701},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A113,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB116/'6. FY 2021-22'!$BE116),0)/2","v":988161.43501820846},8504715.6352750789,11124054.816552091]
[106190317,190317,54028,3,"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB117/'4. FY 2019-20'!$BE117),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A114,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB117/'4. FY 2019-20'!$BE117),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB117/'4. FY 2019-20'!$BE117),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A114,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB117/'4. FY 2019-20'!$BE117),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A114,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB117/'4. FY 2019-20'!$BE117),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A114,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB117/'4. FY 2019-20'!$BE117),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB117/'5. FY 2020-21'!$BE117),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A114,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB117/'5. FY 2020-21'!$BE117),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB117/'5. FY 2020-21'!$BE117),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A114,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB117/'5. FY 2020-21'!$BE117),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A114,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB117/'5. FY 2020-21'!$BE117),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A114,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB117/'5. FY 2020-21'!$BE117),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB117/'6. FY 2021-22'!$BE117),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A114,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB117/'6. FY 2021-22'!$BE117),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB117/'6. FY 2021-22'!$BE117),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A114,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB117/'6. FY 2021-22'!$BE117),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A114,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB117/'6. FY 2021-22'!$BE117),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A114,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB117/'6. FY 2021-22'!$BE117),0)/2","v":0},0,0]
[106270777,270777,50189,3,"GEORGE L. MEE MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB118/'4. FY 2019-20'!$BE118),0)","v":373223.10451654234},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A115,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB118/'4. FY 2019-20'!$BE118),0)","v":1850619.8824567844},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB118/'4. FY 2019-20'!$BE118),0)","v":12579.693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A115,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB118/'4. FY 2019-20'!$BE118),0)","v":0},2236422.6809510649,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A115,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB118/'4. FY 2019-20'!$BE118),0)","v":1091917.4372676851},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A115,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB118/'4. FY 2019-20'!$BE118),0)","v":3912366.8981466866},5004284.3354143715,7240707.0163654368,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB118/'5. FY 2020-21'!$BE118),0)","v":397122.50318670896},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A115,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB118/'5. FY 2020-21'!$BE118),0)","v":1657807.1428042944},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB118/'5. FY 2020-21'!$BE118),0)","v":12977.112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A115,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB118/'5. FY 2020-21'!$BE118),0)","v":0},2067906.7587418978,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A115,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB118/'5. FY 2020-21'!$BE118),0)","v":1126413.3867776284},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A115,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB118/'5. FY 2020-21'!$BE118),0)","v":4035966.7293945109},5162380.1161721395,7230286.8749140371,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB118/'6. FY 2021-22'!$BE118),0)/2","v":191382.35868980063},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A115,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB118/'6. FY 2021-22'!$BE118),0)/2","v":826772.69821571838},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB118/'6. FY 2021-22'!$BE118),0)/2","v":6695.6655979483967},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A115,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB118/'6. FY 2021-22'!$BE118),0)/2","v":0},1024850.7225034673,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A115,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB118/'6. FY 2021-22'!$BE118),0)/2","v":581183.77390192088},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A115,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB118/'6. FY 2021-22'!$BE118),0)/2","v":2082395.6840945818},2663579.4579965025,3688430.18049997]
[106190522,190522,50058,3,"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB119/'4. FY 2019-20'!$BE119),0)","v":2664314.7627944425},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A116,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB119/'4. FY 2019-20'!$BE119),0)","v":1951946.3873465378},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB119/'4. FY 2019-20'!$BE119),0)","v":4454469.6375171347},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A116,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB119/'4. FY 2019-20'!$BE119),0)","v":0},9070730.787658114,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A116,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB119/'4. FY 2019-20'!$BE119),0)","v":11897874.564144891},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A116,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB119/'4. FY 2019-20'!$BE119),0)","v":3119592.5008712225},15017467.065016113,24088197.852674227,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB119/'5. FY 2020-21'!$BE119),0)","v":2834924.5667649587},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A116,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB119/'5. FY 2020-21'!$BE119),0)","v":1748576.6223468066},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB119/'5. FY 2020-21'!$BE119),0)","v":4595195.625091685},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A116,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB119/'5. FY 2020-21'!$BE119),0)","v":0},9178696.8142034505,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A116,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB119/'5. FY 2020-21'!$BE119),0)","v":12273753.239795864},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A116,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB119/'5. FY 2020-21'!$BE119),0)","v":3218146.9352348074},15491900.175030671,24670596.98923412,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB119/'6. FY 2021-22'!$BE119),0)/2","v":1366214.5709231049},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A116,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB119/'6. FY 2021-22'!$BE119),0)/2","v":872040.76684646041},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB119/'6. FY 2021-22'!$BE119),0)/2","v":2370935.1882335274},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A116,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB119/'6. FY 2021-22'!$BE119),0)/2","v":0},4609190.5260030925,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A116,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB119/'6. FY 2021-22'!$BE119),0)/2","v":6332760.5225395942},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A116,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB119/'6. FY 2021-22'!$BE119),0)/2","v":1660433.7295219833},7993194.2520615775,12602384.77806467]
[106190328,190328,50205,3,"GLENDORA COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB120/'4. FY 2019-20'!$BE120),0)","v":182746.18063496982},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A117,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB120/'4. FY 2019-20'!$BE120),0)","v":380228.86629406101},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB120/'4. FY 2019-20'!$BE120),0)","v":108185.36820854944},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A117,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB120/'4. FY 2019-20'!$BE120),0)","v":0},671160.41513758025,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A117,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB120/'4. FY 2019-20'!$BE120),0)","v":787488.84300641797},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A117,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB120/'4. FY 2019-20'!$BE120),0)","v":105366.61840646299},892855.46141288092,1564015.8765504612,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB120/'5. FY 2020-21'!$BE120),0)","v":194448.36030603529},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A117,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB120/'5. FY 2020-21'!$BE120),0)","v":340613.50816455053},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB120/'5. FY 2020-21'!$BE120),0)","v":111603.16965769129},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A117,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB120/'5. FY 2020-21'!$BE120),0)","v":0},646665.03812827705,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A117,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB120/'5. FY 2020-21'!$BE120),0)","v":812367.25820598553},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A117,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB120/'5. FY 2020-21'!$BE120),0)","v":108695.36966963363},921062.6278756191,1567727.6660038962,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB120/'6. FY 2021-22'!$BE120),0)/2","v":93709.083570207324},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A117,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB120/'6. FY 2021-22'!$BE120),0)/2","v":169868.94429563411},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB120/'6. FY 2021-22'!$BE120),0)/2","v":57582.724142356215},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A117,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB120/'6. FY 2021-22'!$BE120),0)/2","v":0},321160.7520081976,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A117,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB120/'6. FY 2021-22'!$BE120),0)/2","v":419148.66643156967},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A117,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB120/'6. FY 2021-22'!$BE120),0)/2","v":56082.416892239213},475231.08332380885,796391.83533200645]
[106110889,110889,51306,3,"GLENN MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB121/'4. FY 2019-20'!$BE121),0)","v":34144.11600582867},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A118,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB121/'4. FY 2019-20'!$BE121),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB121/'4. FY 2019-20'!$BE121),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A118,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB121/'4. FY 2019-20'!$BE121),0)","v":0},34144.11600582867,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A118,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB121/'4. FY 2019-20'!$BE121),0)","v":42770.959524310245},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A118,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB121/'4. FY 2019-20'!$BE121),0)","v":140376.61302075101},183147.57254506127,217291.68855088993,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB121/'5. FY 2020-21'!$BE121),0)","v":36330.539704652896},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A118,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB121/'5. FY 2020-21'!$BE121),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB121/'5. FY 2020-21'!$BE121),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A118,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB121/'5. FY 2020-21'!$BE121),0)","v":0},36330.539704652896,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A118,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB121/'5. FY 2020-21'!$BE121),0)","v":44122.183353040746},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A118,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB121/'5. FY 2020-21'!$BE121),0)","v":144811.40304229144},188933.58639533218,225264.12609998509,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB121/'6. FY 2021-22'!$BE121),0)/2","v":17508.512676454717},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A118,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB121/'6. FY 2021-22'!$BE121),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB121/'6. FY 2021-22'!$BE121),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A118,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB121/'6. FY 2021-22'!$BE121),0)/2","v":0},17508.512676454717,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A118,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB121/'6. FY 2021-22'!$BE121),0)/2","v":22765.263033024548},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A118,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB121/'6. FY 2021-22'!$BE121),0)/2","v":74716.830172727641},97482.093205752186,114990.6058822069]
[106420483,420483,50357,3,"GOLETA VALLEY COTTAGE HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB122/'4. FY 2019-20'!$BE122),0)","v":70220.917823308031},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A119,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB122/'4. FY 2019-20'!$BE122),0)","v":671345.92965768138},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB122/'4. FY 2019-20'!$BE122),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A119,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB122/'4. FY 2019-20'!$BE122),0)","v":0},741566.84748098941,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A119,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB122/'4. FY 2019-20'!$BE122),0)","v":1585041.4411950267},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A119,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB122/'4. FY 2019-20'!$BE122),0)","v":1963926.0440361185},3548967.4852311453,4290534.3327121343,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB122/'5. FY 2020-21'!$BE122),0)","v":74717.525052965386},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A119,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB122/'5. FY 2020-21'!$BE122),0)","v":601399.61103280948},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB122/'5. FY 2020-21'!$BE122),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A119,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB122/'5. FY 2020-21'!$BE122),0)","v":0},676117.13608577487,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A119,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB122/'5. FY 2020-21'!$BE122),0)","v":1635116.2066126864},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A119,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB122/'5. FY 2020-21'!$BE122),0)","v":2025970.5643854395},3661086.7709981259,4337203.9070839006,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB122/'6. FY 2021-22'!$BE122),0)/2","v":36008.07324025593},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A119,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB122/'6. FY 2021-22'!$BE122),0)/2","v":299926.79261738271},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB122/'6. FY 2021-22'!$BE122),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A119,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB122/'6. FY 2021-22'!$BE122),0)/2","v":0},335934.86585763865,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A119,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB122/'6. FY 2021-22'!$BE122),0)/2","v":843653.86534149805},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A119,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB122/'6. FY 2021-22'!$BE122),0)/2","v":1045318.9142150913},1888972.7795565892,2224907.6454142276]
[106150775,150775,50257,3,"GOOD SAMARITAN HOSPITAL - BAKERSFIELD",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB123/'4. FY 2019-20'!$BE123),0)","v":756324.38095929928},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A120,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB123/'4. FY 2019-20'!$BE123),0)","v":75416.531036665794},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB123/'4. FY 2019-20'!$BE123),0)","v":2353660.7432348374},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A120,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB123/'4. FY 2019-20'!$BE123),0)","v":0},3185401.6552308025,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A120,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB123/'4. FY 2019-20'!$BE123),0)","v":2075649.5063268207},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A120,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB123/'4. FY 2019-20'!$BE123),0)","v":591803.56280690723},2667453.0691337278,5852854.7243645303,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB123/'5. FY 2020-21'!$BE123),0)","v":804755.7285521226},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A120,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB123/'5. FY 2020-21'!$BE123),0)","v":67559.019020226013},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB123/'5. FY 2020-21'!$BE123),0)","v":2428017.7956923302},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A120,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB123/'5. FY 2020-21'!$BE123),0)","v":0},3300332.5432646787,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A120,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB123/'5. FY 2020-21'!$BE123),0)","v":2141223.6038975655},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A120,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB123/'5. FY 2020-21'!$BE123),0)","v":610499.87181858113},2751723.4757161466,6052056.0189808253,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB123/'6. FY 2021-22'!$BE123),0)/2","v":387830.07324826112},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A120,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB123/'6. FY 2021-22'!$BE123),0)/2","v":33692.672085894817},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB123/'6. FY 2021-22'!$BE123),0)/2","v":1252759.0333761452},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A120,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB123/'6. FY 2021-22'!$BE123),0)/2","v":0},1674281.778710301,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A120,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB123/'6. FY 2021-22'!$BE123),0)/2","v":1104784.8236614855},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A120,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB123/'6. FY 2021-22'!$BE123),0)/2","v":314993.25526056398},1419778.0789220494,3094059.8576323502]
[106190392,190392,50471,3,"GOOD SAMARITAN HOSPITAL - LA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB124/'4. FY 2019-20'!$BE124),0)","v":2073771.8759011792},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A121,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB124/'4. FY 2019-20'!$BE124),0)","v":672086.21462491248},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB124/'4. FY 2019-20'!$BE124),0)","v":582439.8311692836},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A121,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB124/'4. FY 2019-20'!$BE124),0)","v":0},3328297.9216953753,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A121,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB124/'4. FY 2019-20'!$BE124),0)","v":7105011.1586265955},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A121,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB124/'4. FY 2019-20'!$BE124),0)","v":1324320.3731981644},8429331.5318247601,11757629.453520136,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB124/'5. FY 2020-21'!$BE124),0)","v":2206566.1756467484},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A121,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB124/'5. FY 2020-21'!$BE124),0)","v":602062.7670477319},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB124/'5. FY 2020-21'!$BE124),0)","v":600840.32036640774},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A121,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB124/'5. FY 2020-21'!$BE124),0)","v":0},3409469.2630608883,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A121,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB124/'5. FY 2020-21'!$BE124),0)","v":7329473.2817051215},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A121,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB124/'5. FY 2020-21'!$BE124),0)","v":1366158.416231114},8695631.697936235,12105100.960997123,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB124/'6. FY 2021-22'!$BE124),0)/2","v":1063394.3831227876},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A121,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB124/'6. FY 2021-22'!$BE124),0)/2","v":300257.51823294978},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB124/'6. FY 2021-22'!$BE124),0)/2","v":310009.31718501076},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A121,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB124/'6. FY 2021-22'!$BE124),0)/2","v":0},1673661.2185407481,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A121,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB124/'6. FY 2021-22'!$BE124),0)/2","v":3781711.9297212544},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A121,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB124/'6. FY 2021-22'!$BE124),0)/2","v":704882.51774462953},4486594.4474658836,6160255.6660066321]
[106430779,430779,50380,3,"GOOD SAMARITAN HOSPITAL - SAN JOSE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB125/'4. FY 2019-20'!$BE125),0)","v":1384232.5268778089},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A122,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB125/'4. FY 2019-20'!$BE125),0)","v":1329829.4080097228},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB125/'4. FY 2019-20'!$BE125),0)","v":2151127.6701932503},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A122,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB125/'4. FY 2019-20'!$BE125),0)","v":0},4865189.6050807815,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A122,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB125/'4. FY 2019-20'!$BE125),0)","v":4048145.5220361874},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A122,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB125/'4. FY 2019-20'!$BE125),0)","v":1128399.057183591},5176544.5792197781,10041734.184300561,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB125/'5. FY 2020-21'!$BE125),0)","v":1472872.0687810851},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A122,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB125/'5. FY 2020-21'!$BE125),0)","v":1191276.886306341},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB125/'5. FY 2020-21'!$BE125),0)","v":2219086.2804029314},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A122,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB125/'5. FY 2020-21'!$BE125),0)","v":0},4883235.2354903575,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A122,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB125/'5. FY 2020-21'!$BE125),0)","v":4176034.8832377978},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A122,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB125/'5. FY 2020-21'!$BE125),0)","v":1164047.5371648942},5340082.4204026917,10223317.65589305,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB125/'6. FY 2021-22'!$BE125),0)/2","v":709810.52020394406},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A122,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB125/'6. FY 2021-22'!$BE125),0)/2","v":594107.22766428767},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB125/'6. FY 2021-22'!$BE125),0)/2","v":1144958.8172491759},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A122,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB125/'6. FY 2021-22'!$BE125),0)/2","v":0},2448876.5651174076,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A122,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB125/'6. FY 2021-22'!$BE125),0)/2","v":2154665.1894197939},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A122,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB125/'6. FY 2021-22'!$BE125),0)/2","v":600601.47419420397},2755266.6636139979,5204143.228731405]
[106190352,190352,50738,3,"GREATER EL MONTE COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB126/'4. FY 2019-20'!$BE126),0)","v":1182374.2309942935},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A123,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB126/'4. FY 2019-20'!$BE126),0)","v":1967492.3716583902},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB126/'4. FY 2019-20'!$BE126),0)","v":30191.265546571936},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A123,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB126/'4. FY 2019-20'!$BE126),0)","v":444898},3624955.8681992558,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A123,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB126/'4. FY 2019-20'!$BE126),0)","v":5509905.9622493787},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A123,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB126/'4. FY 2019-20'!$BE126),0)","v":1560974.4714082074},7070880.4336575866,10695836.301856842,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB126/'5. FY 2020-21'!$BE126),0)","v":1258087.7459988606},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A123,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB126/'5. FY 2020-21'!$BE126),0)","v":1762502.8986601785},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB126/'5. FY 2020-21'!$BE126),0)","v":31145.070602146407},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A123,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB126/'5. FY 2020-21'!$BE126),0)","v":444898},3496633.7152611855,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A123,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB126/'5. FY 2020-21'!$BE126),0)","v":5683975.3848917196},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A123,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB126/'5. FY 2020-21'!$BE126),0)","v":1610288.9110482144},7294264.2959399335,10790898.011201119,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB126/'6. FY 2021-22'!$BE126),0)/2","v":606301.07419219927},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A123,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB126/'6. FY 2021-22'!$BE126),0)/2","v":878986.00477336883},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB126/'6. FY 2021-22'!$BE126),0)/2","v":16069.597435076153},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A123,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB126/'6. FY 2021-22'!$BE126),0)/2","v":222449},1723805.6764006442,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A123,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB126/'6. FY 2021-22'!$BE126),0)/2","v":2932701.5319013977},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A123,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB126/'6. FY 2021-22'!$BE126),0)/2","v":830843.98443870037},3763545.5163400983,5487351.1927407421]
[106304159,304159,53308,3,"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB127/'4. FY 2019-20'!$BE127),0)","v":155688.5792718603},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A124,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB127/'4. FY 2019-20'!$BE127),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB127/'4. FY 2019-20'!$BE127),0)","v":378648.78872992302},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A124,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB127/'4. FY 2019-20'!$BE127),0)","v":1931994},2466331.3680017833,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A124,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB127/'4. FY 2019-20'!$BE127),0)","v":188695.40966607461},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A124,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB127/'4. FY 2019-20'!$BE127),0)","v":31980.283541897716},220675.69320797233,2687007.0612097555,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB127/'5. FY 2020-21'!$BE127),0)","v":165658.12129480092},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A124,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB127/'5. FY 2020-21'!$BE127),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB127/'5. FY 2020-21'!$BE127),0)","v":390611.09380191955},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A124,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB127/'5. FY 2020-21'!$BE127),0)","v":1931994},2488263.2150967205,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A124,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB127/'5. FY 2020-21'!$BE127),0)","v":194656.69126341506},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A124,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB127/'5. FY 2020-21'!$BE127),0)","v":32990.607407716278},227647.29867113134,2715910.513767852,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB127/'6. FY 2021-22'!$BE127),0)/2","v":79834.413147356419},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A124,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB127/'6. FY 2021-22'!$BE127),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB127/'6. FY 2021-22'!$BE127),0)/2","v":201539.53449824674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A124,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB127/'6. FY 2021-22'!$BE127),0)/2","v":965997},1247370.9476456032,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A124,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB127/'6. FY 2021-22'!$BE127),0)/2","v":100434.98396922596},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A124,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB127/'6. FY 2021-22'!$BE127),0)/2","v":17021.819823523085},117456.80379274904,1364827.7514383523]
[106154022,154022,53031,3,"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB128/'4. FY 2019-20'!$BE128),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A125,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB128/'4. FY 2019-20'!$BE128),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB128/'4. FY 2019-20'!$BE128),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A125,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB128/'4. FY 2019-20'!$BE128),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A125,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB128/'4. FY 2019-20'!$BE128),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A125,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB128/'4. FY 2019-20'!$BE128),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB128/'5. FY 2020-21'!$BE128),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A125,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB128/'5. FY 2020-21'!$BE128),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB128/'5. FY 2020-21'!$BE128),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A125,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB128/'5. FY 2020-21'!$BE128),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A125,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB128/'5. FY 2020-21'!$BE128),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A125,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB128/'5. FY 2020-21'!$BE128),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB128/'6. FY 2021-22'!$BE128),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A125,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB128/'6. FY 2021-22'!$BE128),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB128/'6. FY 2021-22'!$BE128),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A125,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB128/'6. FY 2021-22'!$BE128),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A125,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB128/'6. FY 2021-22'!$BE128),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A125,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB128/'6. FY 2021-22'!$BE128),0)/2","v":0},0,0]
[106304079,304079,53034,3,"HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB129/'4. FY 2019-20'!$BE129),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A126,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB129/'4. FY 2019-20'!$BE129),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB129/'4. FY 2019-20'!$BE129),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A126,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB129/'4. FY 2019-20'!$BE129),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A126,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB129/'4. FY 2019-20'!$BE129),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A126,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB129/'4. FY 2019-20'!$BE129),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB129/'5. FY 2020-21'!$BE129),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A126,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB129/'5. FY 2020-21'!$BE129),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB129/'5. FY 2020-21'!$BE129),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A126,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB129/'5. FY 2020-21'!$BE129),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A126,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB129/'5. FY 2020-21'!$BE129),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A126,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB129/'5. FY 2020-21'!$BE129),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB129/'6. FY 2021-22'!$BE129),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A126,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB129/'6. FY 2021-22'!$BE129),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB129/'6. FY 2021-22'!$BE129),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A126,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB129/'6. FY 2021-22'!$BE129),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A126,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB129/'6. FY 2021-22'!$BE129),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A126,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB129/'6. FY 2021-22'!$BE129),0)/2","v":0},0,0]
[106331194,331194,50390,3,"HEMET VALLEY MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB130/'4. FY 2019-20'!$BE130),0)","v":2228171.9979652725},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A127,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB130/'4. FY 2019-20'!$BE130),0)","v":1550064.1857609677},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB130/'4. FY 2019-20'!$BE130),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A127,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB130/'4. FY 2019-20'!$BE130),0)","v":1857784},5636020.1837262399,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A127,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB130/'4. FY 2019-20'!$BE130),0)","v":13037594.838527981},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A127,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB130/'4. FY 2019-20'!$BE130),0)","v":4570824.1045461809},17608418.943074163,23244439.126800403,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB130/'5. FY 2020-21'!$BE130),0)","v":2370853.3331791097},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A127,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB130/'5. FY 2020-21'!$BE130),0)","v":1388565.8007457741},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB130/'5. FY 2020-21'!$BE130),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A127,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB130/'5. FY 2020-21'!$BE130),0)","v":1857784},5617203.1339248838,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A127,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB130/'5. FY 2020-21'!$BE130),0)","v":13449479.65502689},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A127,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB130/'5. FY 2020-21'!$BE130),0)","v":4715225.9724418065},18164705.627468698,23781908.761393581,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB130/'6. FY 2021-22'!$BE130),0)/2","v":1142568.0976785796},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A127,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB130/'6. FY 2021-22'!$BE130),0)/2","v":692498.09829548968},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB130/'6. FY 2021-22'!$BE130),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A127,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB130/'6. FY 2021-22'!$BE130),0)/2","v":928892},2763958.1959740692,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A127,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB130/'6. FY 2021-22'!$BE130),0)/2","v":6939387.8257137183},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A127,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB130/'6. FY 2021-22'!$BE130),0)/2","v":2432865.9954083832},9372253.8211221024,12136212.017096171]
[106190949,190949,50624,3,"HENRY MAYO NEWHALL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB131/'4. FY 2019-20'!$BE131),0)","v":864554.78641173732},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A128,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB131/'4. FY 2019-20'!$BE131),0)","v":1859318.2308217494},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB131/'4. FY 2019-20'!$BE131),0)","v":1538496.5734773949},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A128,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB131/'4. FY 2019-20'!$BE131),0)","v":0},4262369.5907108821,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A128,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB131/'4. FY 2019-20'!$BE131),0)","v":1205134.6830673297},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A128,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB131/'4. FY 2019-20'!$BE131),0)","v":729823.73388246575},1934958.4169497956,6197328.0076606777,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB131/'5. FY 2020-21'!$BE131),0)","v":919916.68459706008},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A128,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB131/'5. FY 2020-21'!$BE131),0)","v":1665599.2259796334},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB131/'5. FY 2020-21'!$BE131),0)","v":1587100.8894343774},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A128,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB131/'5. FY 2020-21'!$BE131),0)","v":0},4172616.8000110714,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A128,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB131/'5. FY 2020-21'!$BE131),0)","v":1243207.4015356775},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A128,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB131/'5. FY 2020-21'!$BE131),0)","v":752880.38799925137},1996087.7895349287,6168704.5895460006,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB131/'6. FY 2021-22'!$BE131),0)/2","v":443328.75493966474},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A128,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB131/'6. FY 2021-22'!$BE131),0)/2","v":830658.72419863136},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB131/'6. FY 2021-22'!$BE131),0)/2","v":818879.90262908896},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A128,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB131/'6. FY 2021-22'!$BE131),0)/2","v":0},2092867.3817673852,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A128,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB131/'6. FY 2021-22'!$BE131),0)/2","v":641444.76428345637},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A128,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB131/'6. FY 2021-22'!$BE131),0)/2","v":388455.84607787413},1029900.6103613304,3122767.9921287159]
[106344021,344021,54104,3,"HERITAGE OAKS HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB132/'4. FY 2019-20'!$BE132),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A129,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB132/'4. FY 2019-20'!$BE132),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB132/'4. FY 2019-20'!$BE132),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A129,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB132/'4. FY 2019-20'!$BE132),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A129,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB132/'4. FY 2019-20'!$BE132),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A129,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB132/'4. FY 2019-20'!$BE132),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB132/'5. FY 2020-21'!$BE132),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A129,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB132/'5. FY 2020-21'!$BE132),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB132/'5. FY 2020-21'!$BE132),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A129,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB132/'5. FY 2020-21'!$BE132),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A129,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB132/'5. FY 2020-21'!$BE132),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A129,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB132/'5. FY 2020-21'!$BE132),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB132/'6. FY 2021-22'!$BE132),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A129,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB132/'6. FY 2021-22'!$BE132),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB132/'6. FY 2021-22'!$BE132),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A129,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB132/'6. FY 2021-22'!$BE132),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A129,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB132/'6. FY 2021-22'!$BE132),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A129,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB132/'6. FY 2021-22'!$BE132),0)/2","v":0},0,0]
[106362041,362041,50279,3,"HI-DESERT MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB133/'4. FY 2019-20'!$BE133),0)","v":100499.66220583534},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A130,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB133/'4. FY 2019-20'!$BE133),0)","v":338587.83688731305},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB133/'4. FY 2019-20'!$BE133),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A130,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB133/'4. FY 2019-20'!$BE133),0)","v":230882.47348167974},672485.91137037578,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A130,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB133/'4. FY 2019-20'!$BE133),0)","v":176115.71568833629},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A130,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB133/'4. FY 2019-20'!$BE133),0)","v":186495.54823380351},362611.26392213977,1035097.1752925155,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB133/'5. FY 2020-21'!$BE133),0)","v":106935.17347029908},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A130,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB133/'5. FY 2020-21'!$BE133),0)","v":303310.98232516192},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB133/'5. FY 2020-21'!$BE133),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A130,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB133/'5. FY 2020-21'!$BE133),0)","v":230882.47348167974},643724.05182731966,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A130,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB133/'5. FY 2020-21'!$BE133),0)","v":181679.5785125207},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A130,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB133/'5. FY 2020-21'!$BE133),0)","v":192387.3316197349},374066.91013225564,1017790.9619595753,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB133/'6. FY 2021-22'!$BE133),0)/2","v":51534.490142017661},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A130,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB133/'6. FY 2021-22'!$BE133),0)/2","v":151265.62841998666},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB133/'6. FY 2021-22'!$BE133),0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A130,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB133/'6. FY 2021-22'!$BE133),0)/2","v":115441.23674083987},319580.48842243385,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A130,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB133/'6. FY 2021-22'!$BE133),0)/2","v":93739.31837127755},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A130,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB133/'6. FY 2021-22'!$BE133),0)/2","v":99264.086128755662},193003.40450003321,512583.89292246709]
[106301205,301205,50224,3,"HOAG MEMORIAL HOSPITAL PRESBYTERIAN",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB134/'4. FY 2019-20'!$BE134),0)","v":2196175.3106390554},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A131,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB134/'4. FY 2019-20'!$BE134),0)","v":2696025.3150346722},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB134/'4. FY 2019-20'!$BE134),0)","v":220144.64461042036},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A131,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB134/'4. FY 2019-20'!$BE134),0)","v":0},5112345.2702841489,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A131,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB134/'4. FY 2019-20'!$BE134),0)","v":12096633.728993155},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A131,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB134/'4. FY 2019-20'!$BE134),0)","v":4421358.3583082585},16517992.087301414,21630337.357585564,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB134/'5. FY 2020-21'!$BE134),0)","v":2336807.7330785231},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A131,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB134/'5. FY 2020-21'!$BE134),0)","v":2415131.3118457482},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB134/'5. FY 2020-21'!$BE134),0)","v":227099.47314065089},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A131,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB134/'5. FY 2020-21'!$BE134),0)","v":0},4979038.5180649217,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A131,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB134/'5. FY 2020-21'!$BE134),0)","v":12478791.621259995},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A131,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB134/'5. FY 2020-21'!$BE134),0)","v":4561038.2915046904},17039829.912764683,22018868.430829607,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB134/'6. FY 2021-22'!$BE134),0)/2","v":1126160.7493213988},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A131,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB134/'6. FY 2021-22'!$BE134),0)/2","v":1204461.3511933074},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB134/'6. FY 2021-22'!$BE134),0)/2","v":117174.14796409695},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A131,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB134/'6. FY 2021-22'!$BE134),0)/2","v":0},2447796.2484788033,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A131,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB134/'6. FY 2021-22'!$BE134),0)/2","v":6438552.0389871784},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A131,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB134/'6. FY 2021-22'!$BE134),0)/2","v":2353311.3848647596},8791863.4238519371,11239659.672330741]
[106304460,304460,50769,3,"HOAG ORTHOPEDIC INSTITUTE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB135/'4. FY 2019-20'!$BE135),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A132,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB135/'4. FY 2019-20'!$BE135),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB135/'4. FY 2019-20'!$BE135),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A132,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB135/'4. FY 2019-20'!$BE135),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A132,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB135/'4. FY 2019-20'!$BE135),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A132,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB135/'4. FY 2019-20'!$BE135),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB135/'5. FY 2020-21'!$BE135),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A132,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB135/'5. FY 2020-21'!$BE135),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB135/'5. FY 2020-21'!$BE135),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A132,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB135/'5. FY 2020-21'!$BE135),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A132,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB135/'5. FY 2020-21'!$BE135),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A132,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB135/'5. FY 2020-21'!$BE135),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB135/'6. FY 2021-22'!$BE135),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A132,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB135/'6. FY 2021-22'!$BE135),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB135/'6. FY 2021-22'!$BE135),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A132,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB135/'6. FY 2021-22'!$BE135),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A132,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB135/'6. FY 2021-22'!$BE135),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A132,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB135/'6. FY 2021-22'!$BE135),0)/2","v":0},0,0]
[106190382,190382,50063,3,"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB136/'4. FY 2019-20'!$BE136),0)","v":4148832.2090101256},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A133,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB136/'4. FY 2019-20'!$BE136),0)","v":1946764.3925759201},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB136/'4. FY 2019-20'!$BE136),0)","v":1519627.0325107875},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A133,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB136/'4. FY 2019-20'!$BE136),0)","v":6102234},13717457.634096833,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A133,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB136/'4. FY 2019-20'!$BE136),0)","v":14358462.706190504},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A133,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB136/'4. FY 2019-20'!$BE136),0)","v":2418719.3394582639},16777182.045648769,30494639.6797456,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB136/'5. FY 2020-21'!$BE136),0)","v":4414503.3150559366},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A133,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB136/'5. FY 2020-21'!$BE136),0)","v":1743934.5302423495},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB136/'5. FY 2020-21'!$BE136),0)","v":1567635.2203080358},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A133,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB136/'5. FY 2020-21'!$BE136),0)","v":6102234},13828307.065606322,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A133,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB136/'5. FY 2020-21'!$BE136),0)","v":14812076.493870797},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A133,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB136/'5. FY 2020-21'!$BE136),0)","v":2495131.7286783308},17307208.222549126,31135515.288155448,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB136/'6. FY 2021-22'!$BE136),0)/2","v":2127449.4648371395},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A133,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB136/'6. FY 2021-22'!$BE136),0)/2","v":869725.68753749097},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB136/'6. FY 2021-22'!$BE136),0)/2","v":808836.40423216636},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A133,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB136/'6. FY 2021-22'!$BE136),0)/2","v":3051117},6857128.5566067966,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A133,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB136/'6. FY 2021-22'!$BE136),0)/2","v":7642432.7134982999},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A133,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB136/'6. FY 2021-22'!$BE136),0)/2","v":1287387.1098106669},8929819.8233089671,15786948.379915763]
[106301209,301209,50526,3,"HUNTINGTON BEACH HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB137/'4. FY 2019-20'!$BE137),0)","v":522898.88348548941},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A134,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB137/'4. FY 2019-20'!$BE137),0)","v":649507.52312436467},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB137/'4. FY 2019-20'!$BE137),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A134,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB137/'4. FY 2019-20'!$BE137),0)","v":0},1172406.4066098542,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A134,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB137/'4. FY 2019-20'!$BE137),0)","v":1886954.096660746},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A134,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB137/'4. FY 2019-20'!$BE137),0)","v":1018319.554886743},2905273.6515474888,4077680.058157343,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB137/'5. FY 2020-21'!$BE137),0)","v":556382.79359012446},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A134,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB137/'5. FY 2020-21'!$BE137),0)","v":581836.50859259674},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB137/'5. FY 2020-21'!$BE137),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A134,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB137/'5. FY 2020-21'!$BE137),0)","v":0},1138219.3021827212,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A134,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB137/'5. FY 2020-21'!$BE137),0)","v":1946566.9126341506},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A134,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB137/'5. FY 2020-21'!$BE137),0)","v":1050490.3937720181},2997057.3064061687,4135276.6085888902,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB137/'6. FY 2021-22'!$BE137),0)/2","v":268133.51174319017},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A134,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB137/'6. FY 2021-22'!$BE137),0)/2","v":290170.38695815427},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB137/'6. FY 2021-22'!$BE137),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A134,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB137/'6. FY 2021-22'!$BE137),0)/2","v":0},558303.89870134438,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A134,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB137/'6. FY 2021-22'!$BE137),0)/2","v":1004349.8396922596},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A134,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB137/'6. FY 2021-22'!$BE137),0)/2","v":542010.57859112974},1546360.4182833894,2104664.3169847336]
[106190400,190400,50438,3,"HUNTINGTON MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB138/'4. FY 2019-20'!$BE138),0)","v":2341985.717984701},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A135,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB138/'4. FY 2019-20'!$BE138),0)","v":1454197.2825045434},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB138/'4. FY 2019-20'!$BE138),0)","v":3373873.9248294136},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A135,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB138/'4. FY 2019-20'!$BE138),0)","v":0},7170056.9253186584,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A135,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB138/'4. FY 2019-20'!$BE138),0)","v":7567943.8970073657},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A135,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB138/'4. FY 2019-20'!$BE138),0)","v":1556598.2220814214},9124542.1190887876,16294599.044407446,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB138/'5. FY 2020-21'!$BE138),0)","v":2491955.1321946192},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A135,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB138/'5. FY 2020-21'!$BE138),0)","v":1302687.0968133151},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB138/'5. FY 2020-21'!$BE138),0)","v":3480461.6397898612},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A135,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB138/'5. FY 2020-21'!$BE138),0)","v":0},7275103.8687977958,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A135,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB138/'5. FY 2020-21'!$BE138),0)","v":7807031.030938033},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A135,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB138/'5. FY 2020-21'!$BE138),0)","v":1605774.4068766322},9412805.437814666,16687909.306612462,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB138/'6. FY 2021-22'!$BE138),0)/2","v":1200929.8066000952},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A135,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB138/'6. FY 2021-22'!$BE138),0)/2","v":649669.13107955467},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB138/'6. FY 2021-22'!$BE138),0)/2","v":1795777.51336976},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A135,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB138/'6. FY 2021-22'!$BE138),0)/2","v":0},3646376.4510494098,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A135,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB138/'6. FY 2021-22'!$BE138),0)/2","v":4028112.4237257554},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A135,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB138/'6. FY 2021-22'!$BE138),0)/2","v":828514.68277863937},4856627.1065043947,8503003.5575538054]
[106380842,380842,54089,3,"JEWISH HOME",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB139/'4. FY 2019-20'!$BE139),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A136,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB139/'4. FY 2019-20'!$BE139),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB139/'4. FY 2019-20'!$BE139),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A136,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB139/'4. FY 2019-20'!$BE139),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A136,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB139/'4. FY 2019-20'!$BE139),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A136,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB139/'4. FY 2019-20'!$BE139),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB139/'5. FY 2020-21'!$BE139),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A136,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB139/'5. FY 2020-21'!$BE139),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB139/'5. FY 2020-21'!$BE139),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A136,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB139/'5. FY 2020-21'!$BE139),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A136,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB139/'5. FY 2020-21'!$BE139),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A136,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB139/'5. FY 2020-21'!$BE139),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB139/'6. FY 2021-22'!$BE139),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A136,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB139/'6. FY 2021-22'!$BE139),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB139/'6. FY 2021-22'!$BE139),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A136,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB139/'6. FY 2021-22'!$BE139),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A136,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB139/'6. FY 2021-22'!$BE139),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A136,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB139/'6. FY 2021-22'!$BE139),0)/2","v":0},0,0]
[106331216,331216,50534,3,"JOHN F. KENNEDY MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB140/'4. FY 2019-20'!$BE140),0)","v":1852157.2361652346},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A137,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB140/'4. FY 2019-20'!$BE140),0)","v":1832020.2226551035},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB140/'4. FY 2019-20'!$BE140),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A137,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB140/'4. FY 2019-20'!$BE140),0)","v":0},3686693.3976158858,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A137,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB140/'4. FY 2019-20'!$BE140),0)","v":6707492.828930065},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A137,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB140/'4. FY 2019-20'!$BE140),0)","v":4232169.7335656639},10939662.562495729,14626355.960111614,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB140/'5. FY 2020-21'!$BE140),0)","v":1970760.4085071145},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A137,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB140/'5. FY 2020-21'!$BE140),0)","v":1641145.3479293676},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB140/'5. FY 2020-21'!$BE140),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A137,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB140/'5. FY 2020-21'!$BE140),0)","v":0},3614501.1789866611,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A137,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB140/'5. FY 2020-21'!$BE140),0)","v":6919396.5187768601},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A137,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB140/'5. FY 2020-21'!$BE140),0)","v":4365872.8034716742},11285269.322248533,14899770.501235195,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB140/'6. FY 2021-22'!$BE140),0)/2","v":949754.22537372296},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A137,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB140/'6. FY 2021-22'!$BE140),0)/2","v":818463.21712459577},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB140/'6. FY 2021-22'!$BE140),0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A137,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB140/'6. FY 2021-22'!$BE140),0)/2","v":0},1769556.5756179085,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A137,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB140/'6. FY 2021-22'!$BE140),0)/2","v":3570128.8968260852},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A137,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB140/'6. FY 2021-22'!$BE140),0)/2","v":2252613.8823298127},5822742.7791558979,7592299.3547738064]
[106074039,74039,54131,3,"JOHN MUIR BEHAVIORAL HEALTH CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB141/'4. FY 2019-20'!$BE141),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A138,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB141/'4. FY 2019-20'!$BE141),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB141/'4. FY 2019-20'!$BE141),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A138,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB141/'4. FY 2019-20'!$BE141),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A138,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB141/'4. FY 2019-20'!$BE141),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A138,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB141/'4. FY 2019-20'!$BE141),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB141/'5. FY 2020-21'!$BE141),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A138,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB141/'5. FY 2020-21'!$BE141),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB141/'5. FY 2020-21'!$BE141),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A138,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB141/'5. FY 2020-21'!$BE141),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A138,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB141/'5. FY 2020-21'!$BE141),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A138,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB141/'5. FY 2020-21'!$BE141),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB141/'6. FY 2021-22'!$BE141),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A138,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB141/'6. FY 2021-22'!$BE141),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB141/'6. FY 2021-22'!$BE141),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A138,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB141/'6. FY 2021-22'!$BE141),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A138,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB141/'6. FY 2021-22'!$BE141),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A138,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB141/'6. FY 2021-22'!$BE141),0)/2","v":0},0,0]
[106071018,71018,50496,3,"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB142/'4. FY 2019-20'!$BE142),0)","v":1835622.0353322232},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A139,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB142/'4. FY 2019-20'!$BE142),0)","v":1929182.6246041821},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB142/'4. FY 2019-20'!$BE142),0)","v":49060.806513179399},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A139,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB142/'4. FY 2019-20'!$BE142),0)","v":0},3813865.4664495848,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A139,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB142/'4. FY 2019-20'!$BE142),0)","v":9593274.6274232324},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A139,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB142/'4. FY 2019-20'!$BE142),0)","v":3230008.637731669},12823283.265154902,16637148.731604487,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB142/'5. FY 2020-21'!$BE142),0)","v":1953166.3735558046},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A139,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB142/'5. FY 2020-21'!$BE142),0)","v":1728184.5748879409},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB142/'5. FY 2020-21'!$BE142),0)","v":50610.739728487912},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A139,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB142/'5. FY 2020-21'!$BE142),0)","v":0},3731961.6881722333,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A139,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB142/'5. FY 2020-21'!$BE142),0)","v":9896346.1838320214},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A139,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB142/'5. FY 2020-21'!$BE142),0)","v":3332051.3481793436},13228397.532011366,16960359.2201836,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB142/'6. FY 2021-22'!$BE142),0)/2","v":941275.26011531404},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A139,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB142/'6. FY 2021-22'!$BE142),0)/2","v":861870.95416777313},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB142/'6. FY 2021-22'!$BE142),0)/2","v":26113.095831998748},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A139,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB142/'6. FY 2021-22'!$BE142),0)/2","v":0},1829259.3101150861,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A139,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB142/'6. FY 2021-22'!$BE142),0)/2","v":5106114.5849954477},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A139,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB142/'6. FY 2021-22'!$BE142),0)/2","v":1719203.8021758315},6825318.3871712796,8654577.6972863656]
[106070988,70988,50180,3,"JOHN MUIR MEDICAL CENTER - WALNUT CREEK",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB143/'4. FY 2019-20'!$BE143),0)","v":2405334.8640332515},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A140,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB143/'4. FY 2019-20'!$BE143),0)","v":1328256.3024543568},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB143/'4. FY 2019-20'!$BE143),0)","v":1964948.1993227236},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A140,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB143/'4. FY 2019-20'!$BE143),0)","v":0},5698539.3658103319,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A140,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB143/'4. FY 2019-20'!$BE143),0)","v":11812332.64509627},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A140,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB143/'4. FY 2019-20'!$BE143),0)","v":1355964.0221764632},13168296.667272734,18866836.033083066,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB143/'5. FY 2020-21'!$BE143),0)","v":2559360.8505145726},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A140,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB143/'5. FY 2020-21'!$BE143),0)","v":1189867.6797746308},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB143/'5. FY 2020-21'!$BE143),0)","v":2027025.0116896955},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A140,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB143/'5. FY 2020-21'!$BE143),0)","v":0},5776253.5419788994,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A140,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB143/'5. FY 2020-21'!$BE143),0)","v":12185508.873089783},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A140,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB143/'5. FY 2020-21'!$BE143),0)","v":1398801.7540871701},13584310.627176953,19360564.169155851,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB143/'6. FY 2021-22'!$BE143),0)/2","v":1233414.1540186747},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A140,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB143/'6. FY 2021-22'!$BE143),0)/2","v":593404.4357312076},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB143/'6. FY 2021-22'!$BE143),0)/2","v":1045862.9663995396},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A140,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB143/'6. FY 2021-22'!$BE143),0)/2","v":0},2872681.5561494222,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A140,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB143/'6. FY 2021-22'!$BE143),0)/2","v":6287229.9964735443},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A140,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB143/'6. FY 2021-22'!$BE143),0)/2","v":721725.16051737871},7008955.156990923,9881636.7131403461]
[106194219,194219,50696,3,"KECK HOSPITAL OF USC",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB144/'4. FY 2019-20'!$BE144),0)","v":2084294.2764312774},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A141,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB144/'4. FY 2019-20'!$BE144),0)","v":483035.94111827662},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB144/'4. FY 2019-20'!$BE144),0)","v":406324.11548094731},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A141,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB144/'4. FY 2019-20'!$BE144),0)","v":0},2973654.3330305014,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A141,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB144/'4. FY 2019-20'!$BE144),0)","v":12109213.422970895},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A141,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB144/'4. FY 2019-20'!$BE144),0)","v":1415884.9744970715},13525098.397467967,16498752.730498469,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB144/'5. FY 2020-21'!$BE144),0)","v":2217762.3797066729},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A141,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB144/'5. FY 2020-21'!$BE144),0)","v":432709.29973690771},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB144/'5. FY 2020-21'!$BE144),0)","v":419160.7418538871},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A141,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB144/'5. FY 2020-21'!$BE144),0)","v":0},3069632.4212974678,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A141,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB144/'5. FY 2020-21'!$BE144),0)","v":12491768.734010888},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A141,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB144/'5. FY 2020-21'!$BE144),0)","v":1460615.7342826806},13952384.468293568,17022016.889591035,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB144/'6. FY 2021-22'!$BE144),0)/2","v":1068790.0882872294},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A141,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB144/'6. FY 2021-22'!$BE144),0)/2","v":215798.46415751037},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB144/'6. FY 2021-22'!$BE144),0)/2","v":216269.99881373323},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A141,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB144/'6. FY 2021-22'!$BE144),0)/2","v":0},1500858.551258473,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A141,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB144/'6. FY 2021-22'!$BE144),0)/2","v":6445247.7045851266},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A141,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB144/'6. FY 2021-22'!$BE144),0)/2","v":753618.6755551378},7198866.3801402645,8699724.9313987382]
[106210993,210993,52043,3,"KENTFIELD HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB145/'4. FY 2019-20'!$BE145),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A142,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB145/'4. FY 2019-20'!$BE145),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB145/'4. FY 2019-20'!$BE145),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A142,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB145/'4. FY 2019-20'!$BE145),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A142,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB145/'4. FY 2019-20'!$BE145),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A142,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB145/'4. FY 2019-20'!$BE145),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB145/'5. FY 2020-21'!$BE145),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A142,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB145/'5. FY 2020-21'!$BE145),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB145/'5. FY 2020-21'!$BE145),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A142,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB145/'5. FY 2020-21'!$BE145),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A142,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB145/'5. FY 2020-21'!$BE145),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A142,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB145/'5. FY 2020-21'!$BE145),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB145/'6. FY 2021-22'!$BE145),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A142,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB145/'6. FY 2021-22'!$BE145),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB145/'6. FY 2021-22'!$BE145),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A142,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB145/'6. FY 2021-22'!$BE145),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A142,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB145/'6. FY 2021-22'!$BE145),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A142,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB145/'6. FY 2021-22'!$BE145),0)/2","v":0},0,0]
[106190049,190049,52045,3,"KINDRED HOSPITAL - BALDWIN PARK",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB146/'4. FY 2019-20'!$BE146),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A143,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB146/'4. FY 2019-20'!$BE146),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB146/'4. FY 2019-20'!$BE146),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A143,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB146/'4. FY 2019-20'!$BE146),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A143,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB146/'4. FY 2019-20'!$BE146),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A143,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB146/'4. FY 2019-20'!$BE146),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB146/'5. FY 2020-21'!$BE146),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A143,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB146/'5. FY 2020-21'!$BE146),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB146/'5. FY 2020-21'!$BE146),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A143,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB146/'5. FY 2020-21'!$BE146),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A143,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB146/'5. FY 2020-21'!$BE146),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A143,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB146/'5. FY 2020-21'!$BE146),0)","v":0},0,{"$f":"SUM(S143,V143)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB146/'6. FY 2021-22'!$BE146),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A143,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB146/'6. FY 2021-22'!$BE146),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB146/'6. FY 2021-22'!$BE146),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A143,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB146/'6. FY 2021-22'!$BE146),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A143,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB146/'6. FY 2021-22'!$BE146),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A143,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB146/'6. FY 2021-22'!$BE146),0)/2","v":0},0,{"$f":"SUM(AB143,AE143)","v":0}]
[106301127,301127,52039,3,"KINDRED HOSPITAL - BREA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB147/'4. FY 2019-20'!$BE147),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A144,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB147/'4. FY 2019-20'!$BE147),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB147/'4. FY 2019-20'!$BE147),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A144,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB147/'4. FY 2019-20'!$BE147),0)","v":0},{"$f":"SUM(F144:I144)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A144,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB147/'4. FY 2019-20'!$BE147),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A144,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB147/'4. FY 2019-20'!$BE147),0)","v":0},{"$f":"SUM(K144:L144)","v":0},{"$f":"SUM(J144,M144)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB147/'5. FY 2020-21'!$BE147),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A144,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB147/'5. FY 2020-21'!$BE147),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB147/'5. FY 2020-21'!$BE147),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A144,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB147/'5. FY 2020-21'!$BE147),0)","v":0},{"$f":"SUM(O144:R144)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A144,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB147/'5. FY 2020-21'!$BE147),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A144,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB147/'5. FY 2020-21'!$BE147),0)","v":0},{"$f":"SUM(T144:U144)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB147/'6. FY 2021-22'!$BE147),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A144,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB147/'6. FY 2021-22'!$BE147),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB147/'6. FY 2021-22'!$BE147),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A144,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB147/'6. FY 2021-22'!$BE147),0)/2","v":0},{"$f":"SUM(X144:AA144)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A144,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB147/'6. FY 2021-22'!$BE147),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A144,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB147/'6. FY 2021-22'!$BE147),0)/2","v":0},{"$f":"SUM(AC144:AD144)","v":0},0]
[106190449,190449,52038,3,"KINDRED HOSPITAL - LA MIRADA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB148/'4. FY 2019-20'!$BE148),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A145,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB148/'4. FY 2019-20'!$BE148),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB148/'4. FY 2019-20'!$BE148),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A145,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB148/'4. FY 2019-20'!$BE148),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A145,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB148/'4. FY 2019-20'!$BE148),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A145,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB148/'4. FY 2019-20'!$BE148),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB148/'5. FY 2020-21'!$BE148),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A145,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB148/'5. FY 2020-21'!$BE148),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB148/'5. FY 2020-21'!$BE148),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A145,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB148/'5. FY 2020-21'!$BE148),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A145,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB148/'5. FY 2020-21'!$BE148),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A145,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB148/'5. FY 2020-21'!$BE148),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB148/'6. FY 2021-22'!$BE148),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A145,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB148/'6. FY 2021-22'!$BE148),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB148/'6. FY 2021-22'!$BE148),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A145,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB148/'6. FY 2021-22'!$BE148),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A145,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB148/'6. FY 2021-22'!$BE148),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A145,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB148/'6. FY 2021-22'!$BE148),0)/2","v":0},0,0]
[106190305,190305,52032,3,"KINDRED HOSPITAL - LOS ANGELES",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB149/'4. FY 2019-20'!$BE149),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A146,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB149/'4. FY 2019-20'!$BE149),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB149/'4. FY 2019-20'!$BE149),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A146,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB149/'4. FY 2019-20'!$BE149),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A146,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB149/'4. FY 2019-20'!$BE149),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A146,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB149/'4. FY 2019-20'!$BE149),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB149/'5. FY 2020-21'!$BE149),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A146,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB149/'5. FY 2020-21'!$BE149),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB149/'5. FY 2020-21'!$BE149),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A146,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB149/'5. FY 2020-21'!$BE149),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A146,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB149/'5. FY 2020-21'!$BE149),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A146,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB149/'5. FY 2020-21'!$BE149),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB149/'6. FY 2021-22'!$BE149),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A146,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB149/'6. FY 2021-22'!$BE149),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB149/'6. FY 2021-22'!$BE149),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A146,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB149/'6. FY 2021-22'!$BE149),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A146,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB149/'6. FY 2021-22'!$BE149),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A146,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB149/'6. FY 2021-22'!$BE149),0)/2","v":0},0,0]
[106361274,361274,52037,3,"KINDRED HOSPITAL - ONTARIO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB150/'4. FY 2019-20'!$BE150),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A147,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB150/'4. FY 2019-20'!$BE150),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB150/'4. FY 2019-20'!$BE150),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A147,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB150/'4. FY 2019-20'!$BE150),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A147,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB150/'4. FY 2019-20'!$BE150),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A147,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB150/'4. FY 2019-20'!$BE150),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB150/'5. FY 2020-21'!$BE150),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A147,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB150/'5. FY 2020-21'!$BE150),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB150/'5. FY 2020-21'!$BE150),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A147,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB150/'5. FY 2020-21'!$BE150),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A147,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB150/'5. FY 2020-21'!$BE150),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A147,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB150/'5. FY 2020-21'!$BE150),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB150/'6. FY 2021-22'!$BE150),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A147,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB150/'6. FY 2021-22'!$BE150),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB150/'6. FY 2021-22'!$BE150),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A147,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB150/'6. FY 2021-22'!$BE150),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A147,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB150/'6. FY 2021-22'!$BE150),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A147,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB150/'6. FY 2021-22'!$BE150),0)/2","v":0},0,0]
[106364188,364188,52049,3,"KINDRED HOSPITAL - RANCHO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB151/'4. FY 2019-20'!$BE151),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A148,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB151/'4. FY 2019-20'!$BE151),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB151/'4. FY 2019-20'!$BE151),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A148,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB151/'4. FY 2019-20'!$BE151),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A148,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB151/'4. FY 2019-20'!$BE151),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A148,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB151/'4. FY 2019-20'!$BE151),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB151/'5. FY 2020-21'!$BE151),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A148,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB151/'5. FY 2020-21'!$BE151),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB151/'5. FY 2020-21'!$BE151),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A148,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB151/'5. FY 2020-21'!$BE151),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A148,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB151/'5. FY 2020-21'!$BE151),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A148,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB151/'5. FY 2020-21'!$BE151),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB151/'6. FY 2021-22'!$BE151),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A148,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB151/'6. FY 2021-22'!$BE151),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB151/'6. FY 2021-22'!$BE151),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A148,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB151/'6. FY 2021-22'!$BE151),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A148,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB151/'6. FY 2021-22'!$BE151),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A148,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB151/'6. FY 2021-22'!$BE151),0)/2","v":0},0,0]
[106332172,332172,52052,3,"KINDRED HOSPITAL - RIVERSIDE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB152/'4. FY 2019-20'!$BE152),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A149,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB152/'4. FY 2019-20'!$BE152),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB152/'4. FY 2019-20'!$BE152),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A149,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB152/'4. FY 2019-20'!$BE152),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A149,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB152/'4. FY 2019-20'!$BE152),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A149,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB152/'4. FY 2019-20'!$BE152),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB152/'5. FY 2020-21'!$BE152),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A149,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB152/'5. FY 2020-21'!$BE152),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB152/'5. FY 2020-21'!$BE152),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A149,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB152/'5. FY 2020-21'!$BE152),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A149,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB152/'5. FY 2020-21'!$BE152),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A149,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB152/'5. FY 2020-21'!$BE152),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB152/'6. FY 2021-22'!$BE152),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A149,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB152/'6. FY 2021-22'!$BE152),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB152/'6. FY 2021-22'!$BE152),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A149,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB152/'6. FY 2021-22'!$BE152),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A149,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB152/'6. FY 2021-22'!$BE152),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A149,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB152/'6. FY 2021-22'!$BE152),0)/2","v":0},0,0]
[106370721,370721,52036,3,"KINDRED HOSPITAL - SAN DIEGO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB153/'4. FY 2019-20'!$BE153),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A150,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB153/'4. FY 2019-20'!$BE153),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB153/'4. FY 2019-20'!$BE153),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A150,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB153/'4. FY 2019-20'!$BE153),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A150,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB153/'4. FY 2019-20'!$BE153),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A150,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB153/'4. FY 2019-20'!$BE153),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB153/'5. FY 2020-21'!$BE153),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A150,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB153/'5. FY 2020-21'!$BE153),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB153/'5. FY 2020-21'!$BE153),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A150,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB153/'5. FY 2020-21'!$BE153),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A150,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB153/'5. FY 2020-21'!$BE153),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A150,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB153/'5. FY 2020-21'!$BE153),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB153/'6. FY 2021-22'!$BE153),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A150,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB153/'6. FY 2021-22'!$BE153),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB153/'6. FY 2021-22'!$BE153),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A150,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB153/'6. FY 2021-22'!$BE153),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A150,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB153/'6. FY 2021-22'!$BE153),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A150,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB153/'6. FY 2021-22'!$BE153),0)/2","v":0},0,0]
[106010887,10887,52034,3,"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB154/'4. FY 2019-20'!$BE154),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A151,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB154/'4. FY 2019-20'!$BE154),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB154/'4. FY 2019-20'!$BE154),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A151,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB154/'4. FY 2019-20'!$BE154),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A151,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB154/'4. FY 2019-20'!$BE154),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A151,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB154/'4. FY 2019-20'!$BE154),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB154/'5. FY 2020-21'!$BE154),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A151,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB154/'5. FY 2020-21'!$BE154),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB154/'5. FY 2020-21'!$BE154),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A151,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB154/'5. FY 2020-21'!$BE154),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A151,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB154/'5. FY 2020-21'!$BE154),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A151,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB154/'5. FY 2020-21'!$BE154),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB154/'6. FY 2021-22'!$BE154),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A151,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB154/'6. FY 2021-22'!$BE154),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB154/'6. FY 2021-22'!$BE154),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A151,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB154/'6. FY 2021-22'!$BE154),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A151,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB154/'6. FY 2021-22'!$BE154),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A151,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB154/'6. FY 2021-22'!$BE154),0)/2","v":0},0,0]
[106190196,190196,52050,3,"KINDRED HOSPITAL - SOUTH BAY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB155/'4. FY 2019-20'!$BE155),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A152,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB155/'4. FY 2019-20'!$BE155),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB155/'4. FY 2019-20'!$BE155),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A152,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB155/'4. FY 2019-20'!$BE155),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A152,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB155/'4. FY 2019-20'!$BE155),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A152,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB155/'4. FY 2019-20'!$BE155),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB155/'5. FY 2020-21'!$BE155),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A152,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB155/'5. FY 2020-21'!$BE155),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB155/'5. FY 2020-21'!$BE155),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A152,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB155/'5. FY 2020-21'!$BE155),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A152,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB155/'5. FY 2020-21'!$BE155),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A152,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB155/'5. FY 2020-21'!$BE155),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB155/'6. FY 2021-22'!$BE155),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A152,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB155/'6. FY 2021-22'!$BE155),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB155/'6. FY 2021-22'!$BE155),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A152,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB155/'6. FY 2021-22'!$BE155),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A152,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB155/'6. FY 2021-22'!$BE155),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A152,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB155/'6. FY 2021-22'!$BE155),0)/2","v":0},0,0]
[106301380,301380,52035,3,"KINDRED HOSPITAL - WESTMINSTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB156/'4. FY 2019-20'!$BE156),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A153,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB156/'4. FY 2019-20'!$BE156),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB156/'4. FY 2019-20'!$BE156),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A153,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB156/'4. FY 2019-20'!$BE156),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A153,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB156/'4. FY 2019-20'!$BE156),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A153,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB156/'4. FY 2019-20'!$BE156),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB156/'5. FY 2020-21'!$BE156),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A153,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB156/'5. FY 2020-21'!$BE156),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB156/'5. FY 2020-21'!$BE156),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A153,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB156/'5. FY 2020-21'!$BE156),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A153,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB156/'5. FY 2020-21'!$BE156),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A153,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB156/'5. FY 2020-21'!$BE156),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB156/'6. FY 2021-22'!$BE156),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A153,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB156/'6. FY 2021-22'!$BE156),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB156/'6. FY 2021-22'!$BE156),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A153,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB156/'6. FY 2021-22'!$BE156),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A153,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB156/'6. FY 2021-22'!$BE156),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A153,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB156/'6. FY 2021-22'!$BE156),0)/2","v":0},0,0]
[106301234,301234,50580,3,"LA PALMA INTERCOMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB157/'4. FY 2019-20'!$BE157),0)","v":556184.02801947331},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A154,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB157/'4. FY 2019-20'!$BE157),0)","v":444726.19406406843},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB157/'4. FY 2019-20'!$BE157),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A154,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB157/'4. FY 2019-20'!$BE157),0)","v":0},1000910.2220835418,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A154,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB157/'4. FY 2019-20'!$BE157),0)","v":1333447.5616402605},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A154,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB157/'4. FY 2019-20'!$BE157),0)","v":830477.46839854377},2163925.0300388043,3164835.2521223463,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB157/'5. FY 2020-21'!$BE157),0)","v":591799.35745315091},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A154,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB157/'5. FY 2020-21'!$BE157),0)","v":398390.97596467019},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB157/'5. FY 2020-21'!$BE157),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A154,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB157/'5. FY 2020-21'!$BE157),0)","v":0},990190.33341782109,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A154,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB157/'5. FY 2020-21'!$BE157),0)","v":1375573.9515947998},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A154,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB157/'5. FY 2020-21'!$BE157),0)","v":856713.9839456426},2232287.9355404424,3222478.2689582636,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB157/'6. FY 2021-22'!$BE157),0)/2","v":285201.55869193532},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A154,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB157/'6. FY 2021-22'!$BE157),0)/2","v":198683.41355191471},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB157/'6. FY 2021-22'!$BE157),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A154,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB157/'6. FY 2021-22'!$BE157),0)/2","v":0},483884.97224385,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A154,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB157/'6. FY 2021-22'!$BE157),0)/2","v":709740.55338253011},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A154,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB157/'6. FY 2021-22'!$BE157),0)/2","v":442029.78425927839},1151770.3376418084,1635655.3098856583]
[106190240,190240,50581,3,"LAKEWOOD REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB158/'4. FY 2019-20'!$BE158),0)","v":1343646.1248331447},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A155,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB158/'4. FY 2019-20'!$BE158),0)","v":1844142.3889935124},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB158/'4. FY 2019-20'!$BE158),0)","v":56608.622899822381},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A155,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB158/'4. FY 2019-20'!$BE158),0)","v":0},3244397.1367264795,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A155,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB158/'4. FY 2019-20'!$BE158),0)","v":6398032.3570777029},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A155,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB158/'4. FY 2019-20'!$BE158),0)","v":2425788.6652938412},8823821.0223715436,12068218.159098024,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB158/'5. FY 2020-21'!$BE158),0)","v":1429686.7102642336},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A155,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB158/'5. FY 2020-21'!$BE158),0)","v":1652004.5276737229},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB158/'5. FY 2020-21'!$BE158),0)","v":58397.007379024515},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A155,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB158/'5. FY 2020-21'!$BE158),0)","v":0},3140088.2453169809,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A155,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB158/'5. FY 2020-21'!$BE158),0)","v":6600159.5451048594},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A155,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB158/'5. FY 2020-21'!$BE158),0)","v":2502424.3892631945},9102583.9343680535,12242672.179685034,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB158/'6. FY 2021-22'!$BE158),0)/2","v":688998.51456966775},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A155,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB158/'6. FY 2021-22'!$BE158),0)/2","v":823878.84907950647},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB158/'6. FY 2021-22'!$BE158),0)/2","v":30130.495190767786},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A155,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB158/'6. FY 2021-22'!$BE158),0)/2","v":0},1543007.8588399419,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A155,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB158/'6. FY 2021-22'!$BE158),0)/2","v":3405415.5231165546},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A155,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB158/'6. FY 2021-22'!$BE158),0)/2","v":1291149.8278769194},4696565.350993474,6239573.2098334162]
[106364014,364014,54093,3,"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB159/'4. FY 2019-20'!$BE159),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A156,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB159/'4. FY 2019-20'!$BE159),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB159/'4. FY 2019-20'!$BE159),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A156,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB159/'4. FY 2019-20'!$BE159),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A156,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB159/'4. FY 2019-20'!$BE159),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A156,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB159/'4. FY 2019-20'!$BE159),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB159/'5. FY 2020-21'!$BE159),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A156,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB159/'5. FY 2020-21'!$BE159),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB159/'5. FY 2020-21'!$BE159),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A156,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB159/'5. FY 2020-21'!$BE159),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A156,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB159/'5. FY 2020-21'!$BE159),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A156,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB159/'5. FY 2020-21'!$BE159),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB159/'6. FY 2021-22'!$BE159),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A156,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB159/'6. FY 2021-22'!$BE159),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB159/'6. FY 2021-22'!$BE159),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A156,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB159/'6. FY 2021-22'!$BE159),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A156,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB159/'6. FY 2021-22'!$BE159),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A156,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB159/'6. FY 2021-22'!$BE159),0)/2","v":0},0,0]
[106364502,364502,50778,3,"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB160/'4. FY 2019-20'!$BE160),0)","v":6936194.6351463282},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A157,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB160/'4. FY 2019-20'!$BE160),0)","v":1172148.7099895037},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB160/'4. FY 2019-20'!$BE160),0)","v":30695711.275079243},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A157,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB160/'4. FY 2019-20'!$BE160),0)","v":0},38804054.620215073,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A157,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB160/'4. FY 2019-20'!$BE160),0)","v":11809816.706300722},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A157,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB160/'4. FY 2019-20'!$BE160),0)","v":1463350.4479645197},13273167.154265242,52077221.774480313,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB160/'5. FY 2020-21'!$BE160),0)","v":7380354.9211338898},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A157,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB160/'5. FY 2020-21'!$BE160),0)","v":1050024.6551278562},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB160/'5. FY 2020-21'!$BE160),0)","v":31665452.823457271},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A157,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB160/'5. FY 2020-21'!$BE160),0)","v":0},40095832.399719015,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A157,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB160/'5. FY 2020-21'!$BE160),0)","v":12182913.450539604},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A157,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB160/'5. FY 2020-21'!$BE160),0)","v":1509580.7410667648},13692494.191606369,53788326.591325387,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB160/'6. FY 2021-22'!$BE160),0)/2","v":3556760.7512546377},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A157,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB160/'6. FY 2021-22'!$BE160),0)/2","v":523662.67154850264},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB160/'6. FY 2021-22'!$BE160),0)/2","v":16338093.625553884},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A157,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB160/'6. FY 2021-22'!$BE160),0)/2","v":0},20418517.048357025,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A157,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB160/'6. FY 2021-22'!$BE160),0)/2","v":6285890.8633539546},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A157,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB160/'6. FY 2021-22'!$BE160),0)/2","v":778882.63971426152},7064773.5030682161,27483290.551425241]
[106361246,361246,50327,3,"LOMA LINDA UNIVERSITY MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB161/'4. FY 2019-20'!$BE161),0)","v":6360469.0061423862},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A158,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB161/'4. FY 2019-20'!$BE161),0)","v":10769665.703277683},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB161/'4. FY 2019-20'!$BE161),0)","v":1778768.7284521966},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A158,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB161/'4. FY 2019-20'!$BE161),0)","v":0},18908903.437872268,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A158,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB161/'4. FY 2019-20'!$BE161),0)","v":23639760.922965825},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A158,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB161/'4. FY 2019-20'!$BE161),0)","v":11290049.993980689},34929810.916946515,53838714.354818784,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB161/'5. FY 2020-21'!$BE161),0)","v":6767762.6132837357},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A158,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB161/'5. FY 2020-21'!$BE161),0)","v":9647593.7050920054},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB161/'5. FY 2020-21'!$BE161),0)","v":1834963.7429764592},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A158,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB161/'5. FY 2020-21'!$BE161),0)","v":0},18250320.061352201,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A158,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB161/'5. FY 2020-21'!$BE161),0)","v":24386590.281480636},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A158,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB161/'5. FY 2020-21'!$BE161),0)","v":11646726.223578826},36033316.505059466,54283636.566411667,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB161/'6. FY 2021-22'!$BE161),0)/2","v":3261538.5972573101},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A158,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB161/'6. FY 2021-22'!$BE161),0)/2","v":4811396.2552696718},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB161/'6. FY 2021-22'!$BE161),0)/2","v":946767.11554990336},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A158,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB161/'6. FY 2021-22'!$BE161),0)/2","v":0},9019701.9680768847,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A158,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB161/'6. FY 2021-22'!$BE161),0)/2","v":12582494.791664628},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A158,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB161/'6. FY 2021-22'!$BE161),0)/2","v":6009239.9288559705},18591734.720520601,27611436.688597485]
[106334589,334589,50770,3,"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB162/'4. FY 2019-20'!$BE162),0)","v":798199.24021173071},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A159,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB162/'4. FY 2019-20'!$BE162),0)","v":1196578.1139081293},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB162/'4. FY 2019-20'!$BE162),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A159,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB162/'4. FY 2019-20'!$BE162),0)","v":0},1994777.3541198601,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A159,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB162/'4. FY 2019-20'!$BE162),0)","v":5379077.1448809002},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A159,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB162/'4. FY 2019-20'!$BE162),0)","v":2625412.9615080031},8004490.1063889032,9999267.4605087638,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB162/'5. FY 2020-21'!$BE162),0)","v":849312.05083141383},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A159,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB162/'5. FY 2020-21'!$BE162),0)","v":1071908.8036202977},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB162/'5. FY 2020-21'!$BE162),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A159,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB162/'5. FY 2020-21'!$BE162),0)","v":0},1921220.8544517115,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A159,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB162/'5. FY 2020-21'!$BE162),0)","v":5549013.4122824185},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A159,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB162/'5. FY 2020-21'!$BE162),0)","v":2708355.2333976761},8257368.6456800941,10178589.500131806,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB162/'6. FY 2021-22'!$BE162),0)/2","v":409302.77747410181},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A159,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB162/'6. FY 2021-22'!$BE162),0)/2","v":534576.6168622158},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB162/'6. FY 2021-22'!$BE162),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A159,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB162/'6. FY 2021-22'!$BE162),0)/2","v":0},943879.39433631767,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A159,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB162/'6. FY 2021-22'!$BE162),0)/2","v":2863066.6096827346},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A159,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB162/'6. FY 2021-22'!$BE162),0)/2","v":1397401.8189858582},4260468.4286685931,5204347.8230049107]
[106190525,190525,50485,3,"LONG BEACH MEMORIAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB163/'4. FY 2019-20'!$BE163),0)","v":4715323.8946917355},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A160,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB163/'4. FY 2019-20'!$BE163),0)","v":5030699.0304396758},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB163/'4. FY 2019-20'!$BE163),0)","v":4239356.8704978097},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A160,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB163/'4. FY 2019-20'!$BE163),0)","v":0},13985379.79562922,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A160,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB163/'4. FY 2019-20'!$BE163),0)","v":20384136.121527154},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A160,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB163/'4. FY 2019-20'!$BE163),0)","v":7025899.9768731287},27410036.098400284,41395415.894029506,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB163/'5. FY 2020-21'!$BE163),0)","v":5017270.3826086055},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A160,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB163/'5. FY 2020-21'!$BE163),0)","v":4506559.593907469},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB163/'5. FY 2020-21'!$BE163),0)","v":4373286.9970513918},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A160,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB163/'5. FY 2020-21'!$BE163),0)","v":0},13897116.973567467,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A160,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB163/'5. FY 2020-21'!$BE163),0)","v":21028113.501549184},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A160,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB163/'5. FY 2020-21'!$BE163),0)","v":7247862.8126994353},28275976.314248621,42173093.287816092,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB163/'6. FY 2021-22'!$BE163),0)/2","v":2417936.6122615892},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A160,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB163/'6. FY 2021-22'!$BE163),0)/2","v":2247487.2612879407},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB163/'6. FY 2021-22'!$BE163),0)/2","v":2256439.3065086096},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A160,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB163/'6. FY 2021-22'!$BE163),0)/2","v":0},6921863.1800581403,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A160,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB163/'6. FY 2021-22'!$BE163),0)/2","v":10849656.534915583},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A160,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB163/'6. FY 2021-22'!$BE163),0)/2","v":3739604.2267026342},14589260.761618217,21511123.941676356]
[106301248,301248,50551,3,"LOS ALAMITOS MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB164/'4. FY 2019-20'!$BE164),0)","v":777583.9248874567},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A161,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB164/'4. FY 2019-20'!$BE164),0)","v":632851.11136166542},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB164/'4. FY 2019-20'!$BE164),0)","v":44028.928922084073},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A161,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB164/'4. FY 2019-20'!$BE164),0)","v":0},1454463.9651712063,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A161,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB164/'4. FY 2019-20'!$BE164),0)","v":4795379.3443138422},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A161,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB164/'4. FY 2019-20'!$BE164),0)","v":903190.53413591126},5698569.8784497539,7153033.8436209597,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB164/'5. FY 2020-21'!$BE164),0)","v":827376.63063237816},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A161,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB164/'5. FY 2020-21'!$BE164),0)","v":566915.49825684133},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB164/'5. FY 2020-21'!$BE164),0)","v":45419.894628130176},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A161,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB164/'5. FY 2020-21'!$BE164),0)","v":0},1439712.0235173495,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A161,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB164/'5. FY 2020-21'!$BE164),0)","v":4946875.3806409212},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A161,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB164/'5. FY 2020-21'!$BE164),0)","v":931724.20710423961},5878599.5877451608,7318311.6112625105,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB164/'6. FY 2021-22'!$BE164),0)/2","v":398731.60000907251},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A161,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB164/'6. FY 2021-22'!$BE164),0)/2","v":282729.06060789526},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB164/'6. FY 2021-22'!$BE164),0)/2","v":23434.829592819387},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A161,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB164/'6. FY 2021-22'!$BE164),0)/2","v":0},704895.49020978727,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A161,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB164/'6. FY 2021-22'!$BE164),0)/2","v":2552387.725937929},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A161,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB164/'6. FY 2021-22'!$BE164),0)/2","v":480732.02722644666},3033119.7531643757,3738015.2433741628]
[106190198,190198,50663,3,"LOS ANGELES COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB165/'4. FY 2019-20'!$BE165),0)","v":5193341.5187733369},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A162,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB165/'4. FY 2019-20'!$BE165),0)","v":581123.69927639409},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB165/'4. FY 2019-20'!$BE165),0)","v":8000685.3698415635},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A162,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB165/'4. FY 2019-20'!$BE165),0)","v":1180844},14955994.587891296,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A162,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB165/'4. FY 2019-20'!$BE165),0)","v":25549358.4687865},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A162,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB165/'4. FY 2019-20'!$BE165),0)","v":878279.57642959093},26427638.045216091,41383632.633107387,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB165/'5. FY 2020-21'!$BE165),0)","v":5525897.9384737452},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A162,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB165/'5. FY 2020-21'!$BE165),0)","v":520577.47171413415},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB165/'5. FY 2020-21'!$BE165),0)","v":8253443.7095687985},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A162,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB165/'5. FY 2020-21'!$BE165),0)","v":1180844},15480763.119756678,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A162,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB165/'5. FY 2020-21'!$BE165),0)","v":26356515.997066397},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A162,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB165/'5. FY 2020-21'!$BE165),0)","v":906026.26028138702},27262542.257347785,42743305.377104461,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB165/'6. FY 2021-22'!$BE165),0)/2","v":2663055.7897319552},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A162,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB165/'6. FY 2021-22'!$BE165),0)/2","v":259619.60822014656},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB165/'6. FY 2021-22'!$BE165),0)/2","v":4258443.3202951802},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A162,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB165/'6. FY 2021-22'!$BE165),0)/2","v":590422},7771540.7182472814,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A162,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB165/'6. FY 2021-22'!$BE165),0)/2","v":13598896.829433193},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A162,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB165/'6. FY 2021-22'!$BE165),0)/2","v":467472.92546917603},14066369.75490237,21837910.47314965]
[106560492,560492,50549,3,"LOS ROBLES HOSPITAL AND MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB166/'4. FY 2019-20'!$BE166),0)","v":1138566.6859302116},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A163,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB166/'4. FY 2019-20'!$BE166),0)","v":1164098.1109708659},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB166/'4. FY 2019-20'!$BE166),0)","v":373616.91113882774},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A163,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB166/'4. FY 2019-20'!$BE166),0)","v":0},2676281.7080399054,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A163,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB166/'4. FY 2019-20'!$BE166),0)","v":5140062.9593038717},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A163,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB166/'4. FY 2019-20'!$BE166),0)","v":1764975.0169491549},6905037.9762530271,9581319.684292933,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB166/'5. FY 2020-21'!$BE166),0)","v":1211474.9780759097},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A163,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB166/'5. FY 2020-21'!$BE166),0)","v":1042812.8334655744},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB166/'5. FY 2020-21'!$BE166),0)","v":385420.24870156182},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A163,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB166/'5. FY 2020-21'!$BE166),0)","v":0},2639708.0602430459,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A163,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB166/'5. FY 2020-21'!$BE166),0)","v":5302448.270015426},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A163,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB166/'5. FY 2020-21'!$BE166),0)","v":1820734.2593542782},7123182.5293697044,9762890.5896127503,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB166/'6. FY 2021-22'!$BE166),0)/2","v":583837.32207901205},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A163,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB166/'6. FY 2021-22'!$BE166),0)/2","v":520066.03047921078},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB166/'6. FY 2021-22'!$BE166),0)/2","v":198861.26825906738},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A163,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB166/'6. FY 2021-22'!$BE166),0)/2","v":0},1302764.6208172902,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A163,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB166/'6. FY 2021-22'!$BE166),0)/2","v":2735848.9633217151},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A163,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB166/'6. FY 2021-22'!$BE166),0)/2","v":939425.2772077003},3675274.2405294152,4978038.8613467049]
[106434040,434040,53305,3,"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB167/'4. FY 2019-20'!$BE167),0)","v":4174601.3531654677},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A164,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB167/'4. FY 2019-20'!$BE167),0)","v":482943.40549737273},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB167/'4. FY 2019-20'!$BE167),0)","v":19239383.969552968},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A164,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB167/'4. FY 2019-20'!$BE167),0)","v":0},23896928.728215806,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A164,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB167/'4. FY 2019-20'!$BE167),0)","v":9238527.2572510131},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A164,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB167/'4. FY 2019-20'!$BE167),0)","v":5002389.6150799999},14240916.872331012,38137845.600546822,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB167/'5. FY 2020-21'!$BE167),0)","v":4441922.5903047314},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A164,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB167/'5. FY 2020-21'!$BE167),0)","v":432626.40523504239},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB167/'5. FY 2020-21'!$BE167),0)","v":19847196.241217799},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A164,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB167/'5. FY 2020-21'!$BE167),0)","v":0},24721745.236757573,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A164,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB167/'5. FY 2020-21'!$BE167),0)","v":9530391.6042568013},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A164,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB167/'5. FY 2020-21'!$BE167),0)","v":5160425.5376701457},14690817.141926948,39412562.378684521,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB167/'6. FY 2021-22'!$BE167),0)/2","v":2140663.4366684258},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A164,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB167/'6. FY 2021-22'!$BE167),0)/2","v":215757.12345556449},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB167/'6. FY 2021-22'!$BE167),0)/2","v":10240350.965502279},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A164,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB167/'6. FY 2021-22'!$BE167),0)/2","v":0},12596771.525626268,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A164,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB167/'6. FY 2021-22'!$BE167),0)/2","v":4917296.8151333025},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A164,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB167/'6. FY 2021-22'!$BE167),0)/2","v":2662570.9745005579},7579867.7896338608,20176639.315260127]
[106121002,121002,50028,3,"MAD RIVER COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB168/'4. FY 2019-20'!$BE168),0)","v":506793.1683884004},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A165,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB168/'4. FY 2019-20'!$BE168),0)","v":1778349.5625308505},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB168/'4. FY 2019-20'!$BE168),0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A165,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB168/'4. FY 2019-20'!$BE168),0)","v":0},2296464.4554992151,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A165,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB168/'4. FY 2019-20'!$BE168),0)","v":2485747.5300010894},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A165,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB168/'4. FY 2019-20'!$BE168),0)","v":2379669.730080789},4865417.2600818779,7161881.715581093,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB168/'5. FY 2020-21'!$BE168),0)","v":539245.74655962782},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A165,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB168/'5. FY 2020-21'!$BE168),0)","v":1593066.536847489},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB168/'5. FY 2020-21'!$BE168),0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A165,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB168/'5. FY 2020-21'!$BE168),0)","v":0},2143991.6848829216,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A165,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB168/'5. FY 2020-21'!$BE168),0)","v":2564277.4795767209},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A165,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB168/'5. FY 2020-21'!$BE168),0)","v":2454848.4606857509},5019125.9402624723,7163117.6251453944,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB168/'6. FY 2021-22'!$BE168),0)/2","v":259874.77934863608},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A165,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB168/'6. FY 2021-22'!$BE168),0)/2","v":794485.60999598354},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB168/'6. FY 2021-22'!$BE168),0)/2","v":6026.0990381535576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A165,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB168/'6. FY 2021-22'!$BE168),0)/2","v":0},1060386.4883827732,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A165,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB168/'6. FY 2021-22'!$BE168),0)/2","v":1323063.5221546032},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A165,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB168/'6. FY 2021-22'!$BE168),0)/2","v":1266602.5719208913},2589666.0940754944,3650052.5824582679]
[106201281,201281,50568,3,"MADERA COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB169/'4. FY 2019-20'!$BE169),0)","v":1213511.9468486656},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A166,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB169/'4. FY 2019-20'!$BE169),0)","v":3913609.0148879834},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB169/'4. FY 2019-20'!$BE169),0)","v":12579.693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A166,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB169/'4. FY 2019-20'!$BE169),0)","v":0},5139700.655714388,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A166,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB169/'4. FY 2019-20'!$BE169),0)","v":5104839.8161662053},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A166,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB169/'4. FY 2019-20'!$BE169),0)","v":6102511.3689212818},11207351.185087487,16347051.840801876,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB169/'5. FY 2020-21'!$BE169),0)","v":1291219.3702578207},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A166,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB169/'5. FY 2020-21'!$BE169),0)","v":3505857.1673894706},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB169/'5. FY 2020-21'!$BE169),0)","v":12977.112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A166,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB169/'5. FY 2020-21'!$BE169),0)","v":0},4810053.6503981855,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A166,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB169/'5. FY 2020-21'!$BE169),0)","v":5266112.3543129219},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A166,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB169/'5. FY 2020-21'!$BE169),0)","v":6295302.4324955856},11561414.786808508,16371468.437206693,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB169/'6. FY 2021-22'!$BE169),0)/2","v":622267.95682167052},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A166,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB169/'6. FY 2021-22'!$BE169),0)/2","v":1748422.3073972387},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB169/'6. FY 2021-22'!$BE169),0)/2","v":6695.6655979483967},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A166,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB169/'6. FY 2021-22'!$BE169),0)/2","v":0},2377385.9298168574,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A166,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB169/'6. FY 2021-22'!$BE169),0)/2","v":2717101.0996474596},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A166,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB169/'6. FY 2021-22'!$BE169),0)/2","v":3248121.5764297522},5965222.6760772113,8342608.6058940683]
[106420493,420493,50107,3,"MARIAN MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB170/'4. FY 2019-20'!$BE170),0)","v":3219854.5622100323},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A167,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB170/'4. FY 2019-20'!$BE170),0)","v":8097514.5784362126},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB170/'4. FY 2019-20'!$BE170),0)","v":442805.22801638837},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A167,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB170/'4. FY 2019-20'!$BE170),0)","v":0},11760174.368662633,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A167,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB170/'4. FY 2019-20'!$BE170),0)","v":20034420.628946029},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A167,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB170/'4. FY 2019-20'!$BE170),0)","v":13170827.300807875},33205247.929753903,44965422.29841654,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB170/'5. FY 2020-21'!$BE170),0)","v":3426038.4423368899},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A167,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB170/'5. FY 2020-21'!$BE170),0)","v":7253849.174727506},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB170/'5. FY 2020-21'!$BE170),0)","v":456794.36883148068},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A167,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB170/'5. FY 2020-21'!$BE170),0)","v":0},11136681.985895876,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A167,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB170/'5. FY 2020-21'!$BE170),0)","v":20667349.76707432},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A167,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB170/'5. FY 2020-21'!$BE170),0)","v":13586921.208704203},34254270.97577852,45390952.961674392,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB170/'6. FY 2021-22'!$BE170),0)/2","v":1651085.7803192581},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A167,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB170/'6. FY 2021-22'!$BE170),0)/2","v":3617600.805178402},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB170/'6. FY 2021-22'!$BE170),0)/2","v":235687.42904778357},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A167,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB170/'6. FY 2021-22'!$BE170),0)/2","v":0},5504374.0145454444,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A167,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB170/'6. FY 2021-22'!$BE170),0)/2","v":10663517.031292617},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A167,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB170/'6. FY 2021-22'!$BE170),0)/2","v":7010302.1115299016},17673819.142822519,23178193.157367963]
[106190500,190500,50740,3,"MARINA DEL REY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB171/'4. FY 2019-20'!$BE171),0)","v":194986.52410875744},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A168,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB171/'4. FY 2019-20'!$BE171),0)","v":389760.03524716111},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB171/'4. FY 2019-20'!$BE171),0)","v":17611.571568833628},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A168,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB171/'4. FY 2019-20'!$BE171),0)","v":0},602358.13092475221,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A168,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB171/'4. FY 2019-20'!$BE171),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A168,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB171/'4. FY 2019-20'!$BE171),0)","v":80455.660700142675},80455.660700142675,682813.79162489483,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB171/'5. FY 2020-21'!$BE171),0)","v":207472.51604921275},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A168,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB171/'5. FY 2020-21'!$BE171),0)","v":349151.64185667725},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB171/'5. FY 2020-21'!$BE171),0)","v":18167.957851252071},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A168,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB171/'5. FY 2020-21'!$BE171),0)","v":0},574792.11575714208,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A168,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB171/'5. FY 2020-21'!$BE171),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A168,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB171/'5. FY 2020-21'!$BE171),0)","v":82997.422846780944},82997.422846780944,657789.53860392305,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB171/'6. FY 2021-22'!$BE171),0)/2","v":99985.720190068445},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A168,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB171/'6. FY 2021-22'!$BE171),0)/2","v":174127.03659606009},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB171/'6. FY 2021-22'!$BE171),0)/2","v":9373.931837127755},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A168,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB171/'6. FY 2021-22'!$BE171),0)/2","v":0},283486.68862325628,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A168,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB171/'6. FY 2021-22'!$BE171),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A168,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB171/'6. FY 2021-22'!$BE171),0)/2","v":42823.315134968601},42823.315134968601,326310.00375822489]
[106050932,50932,51332,3,"MARK TWAIN MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB172/'4. FY 2019-20'!$BE172),0)","v":123906.63481360467},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A169,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB172/'4. FY 2019-20'!$BE172),0)","v":1191858.7972420312},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB172/'4. FY 2019-20'!$BE172),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A169,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB172/'4. FY 2019-20'!$BE172),0)","v":0},1315765.4320556358,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A169,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB172/'4. FY 2019-20'!$BE172),0)","v":470480.55476741266},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A169,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB172/'4. FY 2019-20'!$BE172),0)","v":1787866.1672738816},2258346.7220412944,3574112.1540969303,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB172/'5. FY 2020-21'!$BE172),0)","v":131841.01515462087},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A169,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB172/'5. FY 2020-21'!$BE172),0)","v":1067681.1840251668},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB172/'5. FY 2020-21'!$BE172),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A169,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB172/'5. FY 2020-21'!$BE172),0)","v":0},1199522.1991797877,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A169,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB172/'5. FY 2020-21'!$BE172),0)","v":485344.01688344817},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A169,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB172/'5. FY 2020-21'!$BE172),0)","v":1844348.5888671698},2329692.605750618,3529214.8049304057,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB172/'6. FY 2021-22'!$BE172),0)/2","v":63537.181222102969},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A169,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB172/'6. FY 2021-22'!$BE172),0)/2","v":532468.24106297572},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB172/'6. FY 2021-22'!$BE172),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A169,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB172/'6. FY 2021-22'!$BE172),0)/2","v":0},596005.42228507868,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A169,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB172/'6. FY 2021-22'!$BE172),0)/2","v":250417.89336327004},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A169,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB172/'6. FY 2021-22'!$BE172),0)/2","v":951609.31666032737},1202027.2100235973,1798032.6323086759]
[106090933,90933,50254,3,"MARSHALL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB173/'4. FY 2019-20'!$BE173),0)","v":804856.26911852742},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A170,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB173/'4. FY 2019-20'!$BE173),0)","v":3746674.7547773756},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB173/'4. FY 2019-20'!$BE173),0)","v":23901.418557702782},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A170,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB173/'4. FY 2019-20'!$BE173),0)","v":0},4575432.4424536051,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A170,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB173/'4. FY 2019-20'!$BE173),0)","v":4624295.5062166015},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A170,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB173/'4. FY 2019-20'!$BE173),0)","v":5179122.7609694349},9803418.2671860363,14378850.709639642,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB173/'5. FY 2020-21'!$BE173),0)","v":856395.36360401916},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A170,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB173/'5. FY 2020-21'!$BE173),0)","v":3356315.4860244552},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB173/'5. FY 2020-21'!$BE173),0)","v":24656.514226699241},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A170,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB173/'5. FY 2020-21'!$BE173),0)","v":0},4237367.3638551738,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A170,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB173/'5. FY 2020-21'!$BE173),0)","v":4770386.6472287579},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A170,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB173/'5. FY 2020-21'!$BE173),0)","v":5342742.052291736},10113128.699520495,14350496.063375669,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB173/'6. FY 2021-22'!$BE173),0)/2","v":412716.38686385081},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A170,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB173/'6. FY 2021-22'!$BE173),0)/2","v":1673843.6810868653},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB173/'6. FY 2021-22'!$BE173),0)/2","v":12721.764636101954},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A170,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB173/'6. FY 2021-22'!$BE173),0)/2","v":0},2099281.8325868179,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A170,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB173/'6. FY 2021-22'!$BE173),0)/2","v":2461326.6738058305},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A170,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB173/'6. FY 2021-22'!$BE173),0)/2","v":2756638.9261568696},5217965.5999627002,7317247.4325495176]
[106191230,191230,50779,3,"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB174/'4. FY 2019-20'!$BE174),0)","v":2351219.6613070322},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A171,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB174/'4. FY 2019-20'!$BE174),0)","v":2322736.6203084025},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB174/'4. FY 2019-20'!$BE174),0)","v":42770.959524310245},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A171,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB174/'4. FY 2019-20'!$BE174),0)","v":0},4716727.2411397444,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A171,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB174/'4. FY 2019-20'!$BE174),0)","v":17035421.584653214},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A171,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB174/'4. FY 2019-20'!$BE174),0)","v":6121362.904482821},23156784.489136033,27873511.730275776,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB174/'5. FY 2020-21'!$BE174),0)","v":2501780.3724921038},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A171,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB174/'5. FY 2020-21'!$BE174),0)","v":2080734.8913210959},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB174/'5. FY 2020-21'!$BE174),0)","v":44122.183353040746},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A171,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB174/'5. FY 2020-21'!$BE174),0)","v":0},4626637.4471662398,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A171,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB174/'5. FY 2020-21'!$BE174),0)","v":17573606.087261111},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A171,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB174/'5. FY 2020-21'!$BE174),0)","v":6314749.527388555},23888355.614649665,28514993.061815903,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB174/'6. FY 2021-22'!$BE174),0)/2","v":1205664.813172973},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A171,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB174/'6. FY 2021-22'!$BE174),0)/2","v":1037692.9595436145},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB174/'6. FY 2021-22'!$BE174),0)/2","v":22765.263033024548},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A171,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB174/'6. FY 2021-22'!$BE174),0)/2","v":0},2266123.0357496119,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A171,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB174/'6. FY 2021-22'!$BE174),0)/2","v":9067270.3527417183},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A171,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB174/'6. FY 2021-22'!$BE174),0)/2","v":3258155.4912730921},12325425.84401481,14591548.879764423]
[106240924,240924,50528,3,"MEMORIAL HOSPITAL LOS BANOS",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB175/'4. FY 2019-20'!$BE175),0)","v":525261.05503306247},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A172,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB175/'4. FY 2019-20'!$BE175),0)","v":1835444.0406285473},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB175/'4. FY 2019-20'!$BE175),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A172,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB175/'4. FY 2019-20'!$BE175),0)","v":0},2360705.0956616099,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A172,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB175/'4. FY 2019-20'!$BE175),0)","v":2216542.0788774895},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A172,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB175/'4. FY 2019-20'!$BE175),0)","v":4832052.5258989455},7048594.6047764346,9409299.700438045,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB175/'5. FY 2020-21'!$BE175),0)","v":558896.22715459729},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A172,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB175/'5. FY 2020-21'!$BE175),0)","v":1644212.4444983839},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB175/'5. FY 2020-21'!$BE175),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A172,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB175/'5. FY 2020-21'!$BE175),0)","v":0},2203108.6716529811,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A172,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB175/'5. FY 2020-21'!$BE175),0)","v":2286567.2667075819},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A172,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB175/'5. FY 2020-21'!$BE175),0)","v":4984707.1445300989},7271274.4112376813,9474383.0828906633,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB175/'6. FY 2021-22'!$BE175),0)/2","v":269344.79249439144},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A172,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB175/'6. FY 2021-22'!$BE175),0)/2","v":819992.82309659349},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB175/'6. FY 2021-22'!$BE175),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A172,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB175/'6. FY 2021-22'!$BE175),0)/2","v":0},1089337.6155909849,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A172,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB175/'6. FY 2021-22'!$BE175),0)/2","v":1179776.2783585074},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A172,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB175/'6. FY 2021-22'!$BE175),0)/2","v":2571907.3868089509},3751683.6651674584,4841021.2807584433]
[106500939,500939,50557,3,"MEMORIAL HOSPITAL MODESTO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB176/'4. FY 2019-20'!$BE176),0)","v":3347411.825778977},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A173,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB176/'4. FY 2019-20'!$BE176),0)","v":2953644.4836310865},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB176/'4. FY 2019-20'!$BE176),0)","v":347199.55378557724},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A173,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB176/'4. FY 2019-20'!$BE176),0)","v":0},6648255.863195641,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A173,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB176/'4. FY 2019-20'!$BE176),0)","v":16114587.985482771},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A173,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB176/'4. FY 2019-20'!$BE176),0)","v":6037204.2635830902},22151792.249065861,28800048.112261504,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB176/'5. FY 2020-21'!$BE176),0)","v":3561763.8548184233},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A173,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB176/'5. FY 2020-21'!$BE176),0)","v":2645909.6050387658},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB176/'5. FY 2020-21'!$BE176),0)","v":358168.31192468369},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A173,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB176/'5. FY 2020-21'!$BE176),0)","v":0},6565841.771781873,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A173,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB176/'5. FY 2020-21'!$BE176),0)","v":16623681.433895646},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A173,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB176/'5. FY 2020-21'!$BE176),0)","v":6227932.1394735128},22851613.57336916,29417455.345151033,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB176/'6. FY 2021-22'!$BE176),0)/2","v":1716494.9408841266},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A173,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB176/'6. FY 2021-22'!$BE176),0)/2","v":1319553.8654106462},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB176/'6. FY 2021-22'!$BE176),0)/2","v":184800.37050337574},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A173,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB176/'6. FY 2021-22'!$BE176),0)/2","v":0},3220849.1767981485,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A173,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB176/'6. FY 2021-22'!$BE176),0)/2","v":8577147.6309718955},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A173,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB176/'6. FY 2021-22'!$BE176),0)/2","v":3213361.2285796101},11790508.859551506,15011358.036349654]
[106190521,190521,50468,3,"MEMORIAL HOSPITAL OF GARDENA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB177/'4. FY 2019-20'!$BE177),0)","v":2211422.0542642996},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A174,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB177/'4. FY 2019-20'!$BE177),0)","v":1899016.0121895159},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB177/'4. FY 2019-20'!$BE177),0)","v":28933.296148798105},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A174,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB177/'4. FY 2019-20'!$BE177),0)","v":4453686},8593057.3626026139,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A174,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB177/'4. FY 2019-20'!$BE177),0)","v":10368183.776451912},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A174,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB177/'4. FY 2019-20'!$BE177),0)","v":2761749.959765567},13129933.736217478,21722991.09882009,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB177/'5. FY 2020-21'!$BE177),0)","v":2353030.804267393},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A174,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB177/'5. FY 2020-21'!$BE177),0)","v":1701160.9672798505},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB177/'5. FY 2020-21'!$BE177),0)","v":29847.359327056976},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A174,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB177/'5. FY 2020-21'!$BE177),0)","v":4453686},8537725.1308743004,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A174,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB177/'5. FY 2020-21'!$BE177),0)","v":10695736.329287112},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A174,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB177/'5. FY 2020-21'!$BE177),0)","v":2848999.4018200454},13544735.731107157,22082460.861981459,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB177/'6. FY 2021-22'!$BE177),0)/2","v":1133979.0159882433},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A174,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB177/'6. FY 2021-22'!$BE177),0)/2","v":848393.88533341524},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB177/'6. FY 2021-22'!$BE177),0)/2","v":15400.030875281313},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A174,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB177/'6. FY 2021-22'!$BE177),0)/2","v":2226843},4224615.9321969394,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A174,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB177/'6. FY 2021-22'!$BE177),0)/2","v":5518567.5858290689},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A174,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB177/'6. FY 2021-22'!$BE177),0)/2","v":1469968.5245492987},6988536.1103783678,11213152.042575307]
[106334018,334018,50684,3,"MENIFEE VALLEY MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB178/'4. FY 2019-20'!$BE178),0)","v":374511.56172430946},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A175,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB178/'4. FY 2019-20'!$BE178),0)","v":710303.42605821672},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB178/'4. FY 2019-20'!$BE178),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A175,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB178/'4. FY 2019-20'!$BE178),0)","v":0},1084814.9877825263,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A175,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB178/'4. FY 2019-20'!$BE178),0)","v":3036738.126226027},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A175,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB178/'4. FY 2019-20'!$BE178),0)","v":1161389.2444162853},4198127.3706423119,5282942.3584248386,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB178/'5. FY 2020-21'!$BE178),0)","v":398493.46694914869},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A175,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB178/'5. FY 2020-21'!$BE178),0)","v":636298.19631810416},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB178/'5. FY 2020-21'!$BE178),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A175,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB178/'5. FY 2020-21'!$BE178),0)","v":0},1034791.6632672529,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A175,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB178/'5. FY 2020-21'!$BE178),0)","v":3132675.0180658931},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A175,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB178/'5. FY 2020-21'!$BE178),0)","v":1198079.953227591},4330754.9712934839,5365546.6345607368,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB178/'6. FY 2021-22'!$BE178),0)/2","v":192043.05728136495},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A175,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB178/'6. FY 2021-22'!$BE178),0)/2","v":317331.22813659953},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB178/'6. FY 2021-22'!$BE178),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A175,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB178/'6. FY 2021-22'!$BE178),0)/2","v":0},509374.28541796445,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A175,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB178/'6. FY 2021-22'!$BE178),0)/2","v":1616333.6753447431},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A175,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB178/'6. FY 2021-22'!$BE178),0)/2","v":618160.82517004886},2234494.5005147918,2743868.785932756]
[106414018,414018,50754,3,"MENLO PARK SURGICAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB179/'4. FY 2019-20'!$BE179),0)","v":1288.4572077671196},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A176,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB179/'4. FY 2019-20'!$BE179),0)","v":1388.0343135582661},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB179/'4. FY 2019-20'!$BE179),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A176,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB179/'4. FY 2019-20'!$BE179),0)","v":0},2676.4915213253857,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A176,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB179/'4. FY 2019-20'!$BE179),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A176,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB179/'4. FY 2019-20'!$BE179),0)","v":4376.2493267860027},4376.2493267860027,7052.7408481113889,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB179/'5. FY 2020-21'!$BE179),0)","v":1370.9637624397319},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A176,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB179/'5. FY 2020-21'!$BE179),0)","v":1243.4175279796198},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB179/'5. FY 2020-21'!$BE179),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A176,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB179/'5. FY 2020-21'!$BE179),0)","v":0},2614.3812904193519,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A176,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB179/'5. FY 2020-21'!$BE179),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A176,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB179/'5. FY 2020-21'!$BE179),0)","v":4514.5041715822272},4514.5041715822272,7128.8854620015791,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB179/'6. FY 2021-22'!$BE179),0)/2","v":660.69859156432904},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A176,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB179/'6. FY 2021-22'!$BE179),0)/2","v":620.11052918824817},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB179/'6. FY 2021-22'!$BE179),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A176,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB179/'6. FY 2021-22'!$BE179),0)/2","v":0},1280.8091207525772,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A176,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB179/'6. FY 2021-22'!$BE179),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A176,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB179/'6. FY 2021-22'!$BE179),0)/2","v":2329.3016600610536},2329.3016600610536,3610.1107808136308]
[106340947,340947,50017,3,"MERCY GENERAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB180/'4. FY 2019-20'!$BE180),0)","v":3129877.3005342949},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A177,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB180/'4. FY 2019-20'!$BE180),0)","v":2299787.7863242393},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB180/'4. FY 2019-20'!$BE180),0)","v":189953.37906384844},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A177,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB180/'4. FY 2019-20'!$BE180),0)","v":0},5619618.4659223827,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A177,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB180/'4. FY 2019-20'!$BE180),0)","v":17820394.488864087},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A177,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB180/'4. FY 2019-20'!$BE180),0)","v":3669653.3777918629},21490047.86665595,27109666.332578331,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB180/'5. FY 2020-21'!$BE180),0)","v":3330299.4729265152},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A177,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB180/'5. FY 2020-21'!$BE180),0)","v":2060177.0548584994},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB180/'5. FY 2020-21'!$BE180),0)","v":195954.40253850448},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A177,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB180/'5. FY 2020-21'!$BE180),0)","v":0},5586430.9303235188,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A177,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB180/'5. FY 2020-21'!$BE180),0)","v":18383377.922916919},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A177,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB180/'5. FY 2020-21'!$BE180),0)","v":3785585.3826475274},22168963.305564448,27755394.235887967,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB180/'6. FY 2021-22'!$BE180),0)/2","v":1604946.9953416826},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A177,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB180/'6. FY 2021-22'!$BE180),0)/2","v":1027440.4654610355},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB180/'6. FY 2021-22'!$BE180),0)/2","v":101104.55052902079},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A177,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB180/'6. FY 2021-22'!$BE180),0)/2","v":0},2733492.0113317389,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A177,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB180/'6. FY 2021-22'!$BE180),0)/2","v":9485079.8860536981},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A177,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB180/'6. FY 2021-22'!$BE180),0)/2","v":1953209.0304865802},11438288.916540278,14171780.927872017]
[106150761,150761,50295,3,"MERCY HOSPITAL - BAKERSFIELD",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB181/'4. FY 2019-20'!$BE181),0)","v":2787791.9118721248},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A178,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB181/'4. FY 2019-20'!$BE181),0)","v":4148649.4919838496},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB181/'4. FY 2019-20'!$BE181),0)","v":461674.76898299588},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A178,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB181/'4. FY 2019-20'!$BE181),0)","v":0},7398116.1728389701,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A178,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB181/'4. FY 2019-20'!$BE181),0)","v":13314348.106038224},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A178,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB181/'4. FY 2019-20'!$BE181),0)","v":6969345.3701885091},20283693.476226732,27681809.649065703,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB181/'5. FY 2020-21'!$BE181),0)","v":2966308.5939987665},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A178,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB181/'5. FY 2020-21'!$BE181),0)","v":3716409.2021273528},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB181/'5. FY 2020-21'!$BE181),0)","v":476260.03795782215},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A178,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB181/'5. FY 2020-21'!$BE181),0)","v":0},7158977.8340839418,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A178,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB181/'5. FY 2020-21'!$BE181),0)","v":13734976.135546567},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A178,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB181/'5. FY 2020-21'!$BE181),0)","v":7189521.5280205272},20924497.663567096,28083475.497651037,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB181/'6. FY 2021-22'!$BE181),0)/2","v":1429531.5192813531},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A178,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB181/'6. FY 2021-22'!$BE181),0)/2","v":1853427.690339782},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB181/'6. FY 2021-22'!$BE181),0)/2","v":245730.92744470618},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A178,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB181/'6. FY 2021-22'!$BE181),0)/2","v":0},3528690.1370658414,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A178,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB181/'6. FY 2021-22'!$BE181),0)/2","v":7086692.4688685834},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A178,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB181/'6. FY 2021-22'!$BE181),0)/2","v":3709502.4821726144},10796194.951041197,14324885.088107038]
[106344029,344029,50414,3,"MERCY HOSPITAL - FOLSOM",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB182/'4. FY 2019-20'!$BE182),0)","v":633061.97474957816},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A179,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB182/'4. FY 2019-20'!$BE182),0)","v":1200927.2880906118},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB182/'4. FY 2019-20'!$BE182),0)","v":23901.418557702782},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A179,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB182/'4. FY 2019-20'!$BE182),0)","v":0},1857890.6813978928,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A179,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB182/'4. FY 2019-20'!$BE182),0)","v":3376389.8636249616},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A179,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB182/'4. FY 2019-20'!$BE182),0)","v":2276996.1881831172},5653386.0518080788,7511276.7332059713,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB182/'5. FY 2020-21'!$BE182),0)","v":673600.19527872151},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A179,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB182/'5. FY 2020-21'!$BE182),0)","v":1075804.8452079671},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB182/'5. FY 2020-21'!$BE182),0)","v":24656.514226699241},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A179,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB182/'5. FY 2020-21'!$BE182),0)","v":0},1774061.554713388,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A179,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB182/'5. FY 2020-21'!$BE182),0)","v":3483057.0623400402},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A179,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB182/'5. FY 2020-21'!$BE182),0)","v":2348931.2474293988},5831988.3097694386,7606049.8644828266,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB182/'6. FY 2021-22'!$BE182),0)/2","v":324623.24132194032},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A179,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB182/'6. FY 2021-22'!$BE182),0)/2","v":536519.62985367235},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB182/'6. FY 2021-22'!$BE182),0)/2","v":12721.764636101954},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A179,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB182/'6. FY 2021-22'!$BE182),0)/2","v":0},873864.63581171457,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A179,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB182/'6. FY 2021-22'!$BE182),0)/2","v":1797116.6464893497},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A179,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB182/'6. FY 2021-22'!$BE182),0)/2","v":1211953.5714348436},3009070.2179241935,3882934.8537359079]
[106240942,240942,50444,3,"MERCY MEDICAL CENTER - MERCED",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB183/'4. FY 2019-20'!$BE183),0)","v":3439966.0018702485},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A180,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB183/'4. FY 2019-20'!$BE183),0)","v":5630885.0676222704},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB183/'4. FY 2019-20'!$BE183),0)","v":103153.49061745411},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A180,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB183/'4. FY 2019-20'!$BE183),0)","v":0},9174004.560109973,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A180,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB183/'4. FY 2019-20'!$BE183),0)","v":18645622.413803719},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A180,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB183/'4. FY 2019-20'!$BE183),0)","v":5875956.3076192066},24521578.721422926,33695583.281532899,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB183/'5. FY 2020-21'!$BE183),0)","v":3660244.7517536771},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A180,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB183/'5. FY 2020-21'!$BE183),0)","v":5044213.3330058567},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB183/'5. FY 2020-21'!$BE183),0)","v":106412.32455733356},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A180,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB183/'5. FY 2020-21'!$BE183),0)","v":0},8810870.4093168676,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A180,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB183/'5. FY 2020-21'!$BE183),0)","v":19234676.519375585},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A180,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB183/'5. FY 2020-21'!$BE183),0)","v":6061590.0242282907},25296266.543603875,34107136.952920742,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB183/'6. FY 2021-22'!$BE183),0)/2","v":1763955.123044831},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A180,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB183/'6. FY 2021-22'!$BE183),0)/2","v":2515623.0541089391},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB183/'6. FY 2021-22'!$BE183),0)/2","v":54904.457903176852},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A180,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB183/'6. FY 2021-22'!$BE183),0)/2","v":0},4334482.6350569464,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A180,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB183/'6. FY 2021-22'!$BE183),0)/2","v":9924315.5492791142},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A180,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB183/'6. FY 2021-22'!$BE183),0)/2","v":3127535.4212588989},13051850.970538013,17386333.605594959]
[106450949,450949,50280,3,"MERCY MEDICAL CENTER - REDDING",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB184/'4. FY 2019-20'!$BE184),0)","v":2764384.9392643552},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A181,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB184/'4. FY 2019-20'!$BE184),0)","v":2042076.0821069211},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB184/'4. FY 2019-20'!$BE184),0)","v":982474.09966136178},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A181,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB184/'4. FY 2019-20'!$BE184),0)","v":0},5788935.1210326375,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A181,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB184/'4. FY 2019-20'!$BE184),0)","v":19360149.031739254},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A181,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB184/'4. FY 2019-20'!$BE184),0)","v":5518113.7665135507},24878262.798252806,30667197.919285443,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB184/'5. FY 2020-21'!$BE184),0)","v":2941402.7523144446},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A181,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB184/'5. FY 2020-21'!$BE184),0)","v":1829315.8671636167},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB184/'5. FY 2020-21'!$BE184),0)","v":1013512.5058448478},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A181,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB184/'5. FY 2020-21'!$BE184),0)","v":0},5784231.12532291,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A181,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB184/'5. FY 2020-21'!$BE184),0)","v":19971776.523626383},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A181,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB184/'5. FY 2020-21'!$BE184),0)","v":5692442.4908135282},25664219.014439911,31448450.139762819,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB184/'6. FY 2021-22'!$BE184),0)/2","v":1417528.8282012679},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A181,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB184/'6. FY 2021-22'!$BE184),0)/2","v":912306.61054175068},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB184/'6. FY 2021-22'!$BE184),0)/2","v":522931.48319976981},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A181,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB184/'6. FY 2021-22'!$BE184),0)/2","v":0},2852766.9219427882,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A181,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB184/'6. FY 2021-22'!$BE184),0)/2","v":10304629.355242582},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A181,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB184/'6. FY 2021-22'!$BE184),0)/2","v":2937070.2162862145},13241699.571528796,16094466.493471585]
[106470871,470871,51319,3,"MERCY MEDICAL CENTER MT. SHASTA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB185/'4. FY 2019-20'!$BE185),0)","v":139797.6070427325},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A182,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB185/'4. FY 2019-20'!$BE185),0)","v":1323074.3076837393},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB185/'4. FY 2019-20'!$BE185),0)","v":10063.755182190645},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A182,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB185/'4. FY 2019-20'!$BE185),0)","v":0},1472935.6699086623,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A182,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB185/'4. FY 2019-20'!$BE185),0)","v":739686.00589101249},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A182,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB185/'4. FY 2019-20'!$BE185),0)","v":1693608.4894661831},2433294.4953571958,3906230.1652658582,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB185/'5. FY 2020-21'!$BE185),0)","v":148749.56822471091},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A182,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB185/'5. FY 2020-21'!$BE185),0)","v":1185225.5876701735},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB185/'5. FY 2020-21'!$BE185),0)","v":10381.690200715469},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A182,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB185/'5. FY 2020-21'!$BE185),0)","v":0},1344356.8460955999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A182,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB185/'5. FY 2020-21'!$BE185),0)","v":763054.22975258704},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A182,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB185/'5. FY 2020-21'!$BE185),0)","v":1747113.1144023219},2510167.3441549088,3854524.1902505085,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB185/'6. FY 2021-22'!$BE185),0)/2","v":71685.797184729701},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A182,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB185/'6. FY 2021-22'!$BE185),0)/2","v":591089.35642223817},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB185/'6. FY 2021-22'!$BE185),0)/2","v":5356.5324783587175},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A182,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB185/'6. FY 2021-22'!$BE185),0)/2","v":0},668131.6860853266,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A182,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB185/'6. FY 2021-22'!$BE185),0)/2","v":393705.13715936575},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A182,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB185/'6. FY 2021-22'!$BE185),0)/2","v":901439.74244362768},1295144.8796029934,1963276.56568832]
[106340950,340950,50516,3,"MERCY SAN JUAN HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB186/'4. FY 2019-20'!$BE186),0)","v":5102720.0284937164},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A183,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB186/'4. FY 2019-20'!$BE186),0)","v":3394391.6459962879},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB186/'4. FY 2019-20'!$BE186),0)","v":3660690.9475218472},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A183,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB186/'4. FY 2019-20'!$BE186),0)","v":0},12157802.622011852,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A183,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB186/'4. FY 2019-20'!$BE186),0)","v":28638931.30971903},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A183,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB186/'4. FY 2019-20'!$BE186),0)","v":5972570.427372097},34611501.737091124,46769304.359102979,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB186/'5. FY 2020-21'!$BE186),0)","v":5429473.4871821515},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A183,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB186/'5. FY 2020-21'!$BE186),0)","v":3040736.1174232275},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB186/'5. FY 2020-21'!$BE186),0)","v":3776339.8105102521},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A183,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB186/'5. FY 2020-21'!$BE186),0)","v":0},12246549.41511563,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A183,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB186/'5. FY 2020-21'!$BE186),0)","v":29543694.888686046},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A183,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB186/'5. FY 2020-21'!$BE186),0)","v":6161256.3855547598},35704951.274240807,47951500.689356439,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB186/'6. FY 2021-22'!$BE186),0)/2","v":2616586.6554585975},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A183,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB186/'6. FY 2021-22'!$BE186),0)/2","v":1516459.6287788879},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB186/'6. FY 2021-22'!$BE186),0)/2","v":1948438.6890029835},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A183,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB186/'6. FY 2021-22'!$BE186),0)/2","v":0},6081484.9732404687,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A183,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB186/'6. FY 2021-22'!$BE186),0)/2","v":15243352.30028932},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A183,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB186/'6. FY 2021-22'!$BE186),0)/2","v":3178959.234831016},18422311.535120334,24503796.508360803]
[106340951,340951,50590,3,"METHODIST HOSPITAL - SACRAMENTO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB187/'4. FY 2019-20'!$BE187),0)","v":3160370.7877847836},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A184,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB187/'4. FY 2019-20'!$BE187),0)","v":3901301.7773077665},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB187/'4. FY 2019-20'!$BE187),0)","v":805100.41457525163},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A184,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB187/'4. FY 2019-20'!$BE187),0)","v":0},7866772.9796678023,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A184,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB187/'4. FY 2019-20'!$BE187),0)","v":13923205.294560758},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A184,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB187/'4. FY 2019-20'!$BE187),0)","v":5874609.7693648105},19797815.063925568,27664588.043593369,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB187/'5. FY 2020-21'!$BE187),0)","v":3362745.6153042554},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A184,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB187/'5. FY 2020-21'!$BE187),0)","v":3494832.198641385},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB187/'5. FY 2020-21'!$BE187),0)","v":830535.21605723759},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A184,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB187/'5. FY 2020-21'!$BE187),0)","v":0},7688113.0300028771,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A184,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB187/'5. FY 2020-21'!$BE187),0)","v":14363068.392689852},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A184,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB187/'5. FY 2020-21'!$BE187),0)","v":6060200.94602165},20423269.3387115,28111382.368714377,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB187/'6. FY 2021-22'!$BE187),0)/2","v":1620583.5286753715},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A184,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB187/'6. FY 2021-22'!$BE187),0)/2","v":1742923.9940384361},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB187/'6. FY 2021-22'!$BE187),0)/2","v":428522.59826869739},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A184,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB187/'6. FY 2021-22'!$BE187),0)/2","v":0},3792030.1209825049,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A184,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB187/'6. FY 2021-22'!$BE187),0)/2","v":7410762.683809286},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A184,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB187/'6. FY 2021-22'!$BE187),0)/2","v":3126818.7130558034},10537581.396865088,14329611.517847594]
[106190529,190529,50238,3,"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB188/'4. FY 2019-20'!$BE188),0)","v":1459177.7877962631},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A185,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB188/'4. FY 2019-20'!$BE188),0)","v":1443278.0792378851},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB188/'4. FY 2019-20'!$BE188),0)","v":75478.163866429837},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A185,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB188/'4. FY 2019-20'!$BE188),0)","v":0},2977934.0309005785,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A185,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB188/'4. FY 2019-20'!$BE188),0)","v":6141406.5999318417},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A185,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB188/'4. FY 2019-20'!$BE188),0)","v":1450221.6999841616},7591628.2999160029,10569562.330816582,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB188/'5. FY 2020-21'!$BE188),0)","v":1552616.4609629964},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A185,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB188/'5. FY 2020-21'!$BE188),0)","v":1292905.5455932086},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB188/'5. FY 2020-21'!$BE188),0)","v":77862.67650536602},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A185,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB188/'5. FY 2020-21'!$BE188),0)","v":0},2923384.6830615709,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A185,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB188/'5. FY 2020-21'!$BE188),0)","v":6335426.4449866153},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A185,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB188/'5. FY 2020-21'!$BE188),0)","v":1496037.2285520181},7831463.6735386336,10754848.356600204,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB188/'6. FY 2021-22'!$BE188),0)/2","v":748241.15494660253},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A185,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB188/'6. FY 2021-22'!$BE188),0)/2","v":644790.92824994039},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB188/'6. FY 2021-22'!$BE188),0)/2","v":40173.993587690384},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A185,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB188/'6. FY 2021-22'!$BE188),0)/2","v":0},1433206.0767842333,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A185,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB188/'6. FY 2021-22'!$BE188),0)/2","v":3268823.9449184076},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A185,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB188/'6. FY 2021-22'!$BE188),0)/2","v":771894.73473407829},4040718.679652486,5473924.7564367196]
[106410852,410852,50007,3,"MILLS-PENINSULA MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB189/'4. FY 2019-20'!$BE189),0)","v":1002634.4505107803},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A186,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB189/'4. FY 2019-20'!$BE189),0)","v":1037601.9171952559},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB189/'4. FY 2019-20'!$BE189),0)","v":3455641.9356847131},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A186,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB189/'4. FY 2019-20'!$BE189),0)","v":0},5495878.3033907488,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A186,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB189/'4. FY 2019-20'!$BE189),0)","v":3399033.3127848906},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A186,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB189/'4. FY 2019-20'!$BE189),0)","v":4326427.4113733619},7725460.7241582526,13221339.027549002,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB189/'5. FY 2020-21'!$BE189),0)","v":1066838.3011385179},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A186,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB189/'5. FY 2020-21'!$BE189),0)","v":929496.04941569851},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB189/'5. FY 2020-21'!$BE189),0)","v":3564812.8726706742},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A186,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB189/'5. FY 2020-21'!$BE189),0)","v":0},5561147.2232248904,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A186,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB189/'5. FY 2020-21'!$BE189),0)","v":3506415.8652916499},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A186,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB189/'5. FY 2020-21'!$BE189),0)","v":4463108.2779365219},7969524.1432281714,13530671.366453063,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB189/'6. FY 2021-22'!$BE189),0)/2","v":514133.62066897535},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A186,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB189/'6. FY 2021-22'!$BE189),0)/2","v":463553.29091918847},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB189/'6. FY 2021-22'!$BE189),0)/2","v":1839299.3397564245},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A186,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB189/'6. FY 2021-22'!$BE189),0)/2","v":0},2816986.2513445886,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A186,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB189/'6. FY 2021-22'!$BE189),0)/2","v":1809168.8445656567},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A186,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB189/'6. FY 2021-22'!$BE189),0)/2","v":2302783.4565465124},4111952.3011121694,6928938.552456758]
[106190681,190681,50751,3,"MIRACLE MILE MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB190/'4. FY 2019-20'!$BE190),0)","v":9663.4290582533977},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A187,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB190/'4. FY 2019-20'!$BE190),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB190/'4. FY 2019-20'!$BE190),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A187,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB190/'4. FY 2019-20'!$BE190),0)","v":0},9663.4290582533977,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A187,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB190/'4. FY 2019-20'!$BE190),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A187,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB190/'4. FY 2019-20'!$BE190),0)","v":0},0,9663.4290582533977,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB190/'5. FY 2020-21'!$BE190),0)","v":10282.228218297989},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A187,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB190/'5. FY 2020-21'!$BE190),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB190/'5. FY 2020-21'!$BE190),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A187,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB190/'5. FY 2020-21'!$BE190),0)","v":0},10282.228218297989,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A187,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB190/'5. FY 2020-21'!$BE190),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A187,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB190/'5. FY 2020-21'!$BE190),0)","v":0},0,10282.228218297989,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB190/'6. FY 2021-22'!$BE190),0)/2","v":4955.2394367324678},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A187,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB190/'6. FY 2021-22'!$BE190),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB190/'6. FY 2021-22'!$BE190),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A187,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB190/'6. FY 2021-22'!$BE190),0)/2","v":0},4955.2394367324678,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A187,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB190/'6. FY 2021-22'!$BE190),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A187,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB190/'6. FY 2021-22'!$BE190),0)/2","v":0},0,4955.2394367324678]
[106190524,190524,50704,3,"MISSION COMMUNITY HOSPITAL - PANORAMA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB191/'4. FY 2019-20'!$BE191),0)","v":2587866.3018002599},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A188,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB191/'4. FY 2019-20'!$BE191),0)","v":619248.37508879451},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB191/'4. FY 2019-20'!$BE191),0)","v":15210107.988483386},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A188,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB191/'4. FY 2019-20'!$BE191),0)","v":0},18417222.665372439,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A188,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB191/'4. FY 2019-20'!$BE191),0)","v":3258140.7402342213},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A188,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB191/'4. FY 2019-20'!$BE191),0)","v":396218.88135593274},3654359.6215901542,22071582.286962591,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB191/'5. FY 2020-21'!$BE191),0)","v":2753580.7168602012},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A188,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB191/'5. FY 2020-21'!$BE191),0)","v":554730.0064826411},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB191/'5. FY 2020-21'!$BE191),0)","v":15690627.027106343},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A188,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB191/'5. FY 2020-21'!$BE191),0)","v":0},18998937.750449184,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A188,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB191/'5. FY 2020-21'!$BE191),0)","v":3361072.2024816331},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A188,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB191/'5. FY 2020-21'!$BE191),0)","v":408736.26230402163},3769808.4647856546,22768746.215234838,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB191/'6. FY 2021-22'!$BE191),0)/2","v":1327013.1211569547},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A188,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB191/'6. FY 2021-22'!$BE191),0)/2","v":276651.97742185043},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB191/'6. FY 2021-22'!$BE191),0)/2","v":8095729.2744794069},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A188,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB191/'6. FY 2021-22'!$BE191),0)/2","v":0},9699394.3730582111,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A188,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB191/'6. FY 2021-22'!$BE191),0)/2","v":1734177.3898686348},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A188,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB191/'6. FY 2021-22'!$BE191),0)/2","v":210891.38876091232},1945068.778629547,11644463.151687758]
[106301262,301262,50567,3,"MISSION HOSPITAL REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB192/'4. FY 2019-20'!$BE192),0)","v":1987015.7572448598},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A189,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB192/'4. FY 2019-20'!$BE192),0)","v":2742570.7323493259},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB192/'4. FY 2019-20'!$BE192),0)","v":211338.85882600356},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A189,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB192/'4. FY 2019-20'!$BE192),0)","v":0},4940925.3484201897,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A189,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB192/'4. FY 2019-20'!$BE192),0)","v":9495153.0143968742},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A189,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB192/'4. FY 2019-20'!$BE192),0)","v":3779732.8800887107},13274885.894485585,18215811.242905773,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB192/'5. FY 2020-21'!$BE192),0)","v":2114254.6156424731},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A189,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB192/'5. FY 2020-21'!$BE192),0)","v":2456827.2462839982},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB192/'5. FY 2020-21'!$BE192),0)","v":218015.49421502487},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A189,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB192/'5. FY 2020-21'!$BE192),0)","v":0},4789097.3561414964,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A189,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB192/'5. FY 2020-21'!$BE192),0)","v":9795124.7043750454},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A189,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB192/'5. FY 2020-21'!$BE192),0)","v":3899142.5260404036},13694267.230415449,18483364.586556945,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB192/'6. FY 2021-22'!$BE192),0)/2","v":1018907.3446241227},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A189,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB192/'6. FY 2021-22'!$BE192),0)/2","v":1225255.7242720865},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB192/'6. FY 2021-22'!$BE192),0)/2","v":112487.18204553307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A189,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB192/'6. FY 2021-22'!$BE192),0)/2","v":0},2356650.2509417422,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A189,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB192/'6. FY 2021-22'!$BE192),0)/2","v":5053888.3933314504},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A189,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB192/'6. FY 2021-22'!$BE192),0)/2","v":2011799.9260896544},7065688.3194211051,9422338.5703628473]
[106190541,190541,52054,3,"MONROVIA MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB193/'4. FY 2019-20'!$BE193),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A190,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB193/'4. FY 2019-20'!$BE193),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB193/'4. FY 2019-20'!$BE193),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A190,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB193/'4. FY 2019-20'!$BE193),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A190,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB193/'4. FY 2019-20'!$BE193),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A190,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB193/'4. FY 2019-20'!$BE193),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB193/'5. FY 2020-21'!$BE193),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A190,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB193/'5. FY 2020-21'!$BE193),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB193/'5. FY 2020-21'!$BE193),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A190,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB193/'5. FY 2020-21'!$BE193),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A190,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB193/'5. FY 2020-21'!$BE193),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A190,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB193/'5. FY 2020-21'!$BE193),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB193/'6. FY 2021-22'!$BE193),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A190,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB193/'6. FY 2021-22'!$BE193),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB193/'6. FY 2021-22'!$BE193),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A190,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB193/'6. FY 2021-22'!$BE193),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A190,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB193/'6. FY 2021-22'!$BE193),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A190,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB193/'6. FY 2021-22'!$BE193),0)/2","v":0},0,0]
[106361166,361166,50758,3,"MONTCLAIR HOSPITAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB194/'4. FY 2019-20'!$BE194),0)","v":707577.74993210996},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A191,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB194/'4. FY 2019-20'!$BE194),0)","v":1935197.4399629347},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB194/'4. FY 2019-20'!$BE194),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A191,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB194/'4. FY 2019-20'!$BE194),0)","v":0},2642775.1898950445,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A191,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB194/'4. FY 2019-20'!$BE194),0)","v":3383937.6800116044},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A191,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB194/'4. FY 2019-20'!$BE194),0)","v":1901312.0152067188},5285249.6952183228,7928024.8851133678,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB194/'5. FY 2020-21'!$BE194),0)","v":752887.59953981941},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A191,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB194/'5. FY 2020-21'!$BE194),0)","v":1733572.7175091859},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB194/'5. FY 2020-21'!$BE194),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A191,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB194/'5. FY 2020-21'!$BE194),0)","v":0},2486460.3170490051,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A191,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB194/'5. FY 2020-21'!$BE194),0)","v":3490843.3299905765},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A191,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB194/'5. FY 2020-21'!$BE194),0)","v":1961378.4277766475},5452221.7577672238,7938682.0748162288,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB194/'6. FY 2021-22'!$BE194),0)/2","v":362833.643200744},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A191,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB194/'6. FY 2021-22'!$BE194),0)/2","v":864558.09979425557},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB194/'6. FY 2021-22'!$BE194),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A191,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB194/'6. FY 2021-22'!$BE194),0)/2","v":0},1227391.7429949995,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A191,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB194/'6. FY 2021-22'!$BE194),0)/2","v":1801134.0458481188},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A191,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB194/'6. FY 2021-22'!$BE194),0)/2","v":1011991.9827711408},2813126.0286192596,4040517.7716142591]
[106190547,190547,50736,3,"MONTEREY PARK HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB195/'4. FY 2019-20'!$BE195),0)","v":1991525.3574720446},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A192,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB195/'4. FY 2019-20'!$BE195),0)","v":976528.4073986921},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB195/'4. FY 2019-20'!$BE195),0)","v":71704.255673108346},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A192,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB195/'4. FY 2019-20'!$BE195),0)","v":0},3039758.0205438449,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A192,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB195/'4. FY 2019-20'!$BE195),0)","v":8118934.4932323033},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A192,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB195/'4. FY 2019-20'!$BE195),0)","v":1921846.7235862531},10040781.216818556,13080539.237362402,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB195/'5. FY 2020-21'!$BE195),0)","v":2119052.9888110119},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A192,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB195/'5. FY 2020-21'!$BE195),0)","v":874785.67818459519},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB195/'5. FY 2020-21'!$BE195),0)","v":73969.542680097715},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A192,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB195/'5. FY 2020-21'!$BE195),0)","v":0},3067808.2096757051,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A192,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB195/'5. FY 2020-21'!$BE195),0)","v":8375428.5694272052},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A192,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB195/'5. FY 2020-21'!$BE195),0)","v":1982561.8704279182},10357990.439855123,13425798.649530828,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB195/'6. FY 2021-22'!$BE195),0)/2","v":1021219.7896945978},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A192,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB195/'6. FY 2021-22'!$BE195),0)/2","v":436268.4276349055},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB195/'6. FY 2021-22'!$BE195),0)/2","v":38165.293908305859},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A192,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB195/'6. FY 2021-22'!$BE195),0)/2","v":0},1495653.5112378092,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A192,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB195/'6. FY 2021-22'!$BE195),0)/2","v":4321382.5769158956},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A192,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB195/'6. FY 2021-22'!$BE195),0)/2","v":1022921.7828683504},5344304.3597842455,6839957.8710220549]
[106301304,301304,54135,3,"NEWPORT BAY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB196/'4. FY 2019-20'!$BE196),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A193,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB196/'4. FY 2019-20'!$BE196),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB196/'4. FY 2019-20'!$BE196),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A193,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB196/'4. FY 2019-20'!$BE196),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A193,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB196/'4. FY 2019-20'!$BE196),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A193,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB196/'4. FY 2019-20'!$BE196),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB196/'5. FY 2020-21'!$BE196),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A193,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB196/'5. FY 2020-21'!$BE196),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB196/'5. FY 2020-21'!$BE196),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A193,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB196/'5. FY 2020-21'!$BE196),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A193,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB196/'5. FY 2020-21'!$BE196),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A193,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB196/'5. FY 2020-21'!$BE196),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB196/'6. FY 2021-22'!$BE196),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A193,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB196/'6. FY 2021-22'!$BE196),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB196/'6. FY 2021-22'!$BE196),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A193,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB196/'6. FY 2021-22'!$BE196),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A193,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB196/'6. FY 2021-22'!$BE196),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A193,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB196/'6. FY 2021-22'!$BE196),0)/2","v":0},0,0]
[106514033,514033,null,3,"NORTH VALLEY BEHAVIORAL HEALTH - PHF",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB197/'4. FY 2019-20'!$BE197),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A194,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB197/'4. FY 2019-20'!$BE197),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB197/'4. FY 2019-20'!$BE197),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A194,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB197/'4. FY 2019-20'!$BE197),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A194,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB197/'4. FY 2019-20'!$BE197),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A194,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB197/'4. FY 2019-20'!$BE197),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB197/'5. FY 2020-21'!$BE197),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A194,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB197/'5. FY 2020-21'!$BE197),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB197/'5. FY 2020-21'!$BE197),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A194,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB197/'5. FY 2020-21'!$BE197),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A194,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB197/'5. FY 2020-21'!$BE197),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A194,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB197/'5. FY 2020-21'!$BE197),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB197/'6. FY 2021-22'!$BE197),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A194,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB197/'6. FY 2021-22'!$BE197),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB197/'6. FY 2021-22'!$BE197),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A194,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB197/'6. FY 2021-22'!$BE197),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A194,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB197/'6. FY 2021-22'!$BE197),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A194,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB197/'6. FY 2021-22'!$BE197),0)/2","v":0},0,0]
[106481357,481357,50367,3,"NORTHBAY MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB198/'4. FY 2019-20'!$BE198),0)","v":2515283.2124293786},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A195,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB198/'4. FY 2019-20'!$BE198),0)","v":4239426.9360905606},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB198/'4. FY 2019-20'!$BE198),0)","v":173599.77689278862},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A195,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB198/'4. FY 2019-20'!$BE198),0)","v":0},6928309.9254127275,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A195,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB198/'4. FY 2019-20'!$BE198),0)","v":13505559.454499846},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A195,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB198/'4. FY 2019-20'!$BE198),0)","v":6405145.8415967142},19910705.29609656,26839015.221509285,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB198/'5. FY 2020-21'!$BE198),0)","v":2676349.7582427631},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A195,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB198/'5. FY 2020-21'!$BE198),0)","v":3797728.7084572203},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB198/'5. FY 2020-21'!$BE198),0)","v":179084.15596234184},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A195,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB198/'5. FY 2020-21'!$BE198),0)","v":0},6653162.6226623254,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A195,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB198/'5. FY 2020-21'!$BE198),0)","v":13932228.249360161},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A195,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB198/'5. FY 2020-21'!$BE198),0)","v":6607497.7594380798},20539726.008798242,27192888.631460566,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB198/'6. FY 2021-22'!$BE198),0)/2","v":1289793.7671654976},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A195,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB198/'6. FY 2021-22'!$BE198),0)/2","v":1893982.9189486934},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB198/'6. FY 2021-22'!$BE198),0)/2","v":92400.185251687872},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A195,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB198/'6. FY 2021-22'!$BE198),0)/2","v":0},3276176.8713658787,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A195,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB198/'6. FY 2021-22'!$BE198),0)/2","v":7188466.5859573986},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A195,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB198/'6. FY 2021-22'!$BE198),0)/2","v":3409201.7450755127},10597668.331032911,13873845.20239879]
[106190568,190568,50116,3,"NORTHRIDGE HOSPITAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB199/'4. FY 2019-20'!$BE199),0)","v":1816939.4058196},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A196,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB199/'4. FY 2019-20'!$BE199),0)","v":1830817.2595833531},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB199/'4. FY 2019-20'!$BE199),0)","v":1264259.2447626998},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A196,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB199/'4. FY 2019-20'!$BE199),0)","v":0},4912015.9101656526,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A196,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB199/'4. FY 2019-20'!$BE199),0)","v":3225433.5358921019},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A196,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB199/'4. FY 2019-20'!$BE199),0)","v":1188656.6440677983},4414090.1799599007,9326106.0901255533,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB199/'5. FY 2020-21'!$BE199),0)","v":1933287.3990004284},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A196,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB199/'5. FY 2020-21'!$BE199),0)","v":1640067.7194051186},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB199/'5. FY 2020-21'!$BE199),0)","v":1304199.8314648808},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A196,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB199/'5. FY 2020-21'!$BE199),0)","v":0},4877554.9498704281,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A196,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB199/'5. FY 2020-21'!$BE199),0)","v":3327331.709329308},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A196,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB199/'5. FY 2020-21'!$BE199),0)","v":1226208.786912065},4553540.496241373,9431095.446111802,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB199/'6. FY 2021-22'!$BE199),0)/2","v":931695.13053763122},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A196,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB199/'6. FY 2021-22'!$BE199),0)/2","v":817925.78799929935},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB199/'6. FY 2021-22'!$BE199),0)/2","v":672914.39259381394},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A196,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB199/'6. FY 2021-22'!$BE199),0)/2","v":0},2422535.3111307444,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A196,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB199/'6. FY 2021-22'!$BE199),0)/2","v":1716768.6593139691},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A196,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB199/'6. FY 2021-22'!$BE199),0)/2","v":632674.16628273693},2349442.825596706,4771978.1367274504]
[106214034,214034,50131,3,"NOVATO COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB200/'4. FY 2019-20'!$BE200),0)","v":144092.46440195621},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A197,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB200/'4. FY 2019-20'!$BE200),0)","v":498304.3185674175},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB200/'4. FY 2019-20'!$BE200),0)","v":12579.693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A197,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB200/'4. FY 2019-20'!$BE200),0)","v":0},654976.47694711201,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A197,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB200/'4. FY 2019-20'!$BE200),0)","v":862967.00687284779},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A197,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB200/'4. FY 2019-20'!$BE200),0)","v":1225686.4460636799},2088653.4529365278,2743629.9298836398,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB200/'5. FY 2020-21'!$BE200),0)","v":153319.44743284333},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A197,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB200/'5. FY 2020-21'!$BE200),0)","v":446386.89254468353},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB200/'5. FY 2020-21'!$BE200),0)","v":12977.112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A197,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB200/'5. FY 2020-21'!$BE200),0)","v":0},612683.45272842119,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A197,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB200/'5. FY 2020-21'!$BE200),0)","v":890229.93471135153},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A197,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB200/'5. FY 2020-21'!$BE200),0)","v":1264408.4375946838},2154638.3723060354,2767321.8250344563,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB200/'6. FY 2021-22'!$BE200),0)/2","v":73888.125823277456},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A197,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB200/'6. FY 2021-22'!$BE200),0)/2","v":222619.67997858109},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB200/'6. FY 2021-22'!$BE200),0)/2","v":6695.6655979483967},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A197,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB200/'6. FY 2021-22'!$BE200),0)/2","v":0},303203.47139980696,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A197,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB200/'6. FY 2021-22'!$BE200),0)/2","v":459322.66001926002},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A197,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB200/'6. FY 2021-22'!$BE200),0)/2","v":652383.64186786895},1111706.301887129,1414909.7732869359]
[106560501,560501,51334,3,"OJAI VALLEY COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB201/'4. FY 2019-20'!$BE201),0)","v":63563.888916511241},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A198,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB201/'4. FY 2019-20'!$BE201),0)","v":452129.04373637919},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB201/'4. FY 2019-20'!$BE201),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A198,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB201/'4. FY 2019-20'!$BE201),0)","v":0},515692.93265289045,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A198,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB201/'4. FY 2019-20'!$BE201),0)","v":178631.65448388396},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A198,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB201/'4. FY 2019-20'!$BE201),0)","v":729487.09931886685},908118.75380275084,1423811.6864556414,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB201/'5. FY 2020-21'!$BE201),0)","v":67634.212280360109},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A198,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB201/'5. FY 2020-21'!$BE201),0)","v":405022.53611389484},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB201/'5. FY 2020-21'!$BE201),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A198,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB201/'5. FY 2020-21'!$BE201),0)","v":0},472656.74839425494,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A198,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB201/'5. FY 2020-21'!$BE201),0)","v":184275.00106269959},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A198,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB201/'5. FY 2020-21'!$BE201),0)","v":752533.1184475912},936808.1195102908,1409464.8679045457,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB201/'6. FY 2021-22'!$BE201),0)/2","v":32594.463850506898},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A198,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB201/'6. FY 2021-22'!$BE201),0)/2","v":201990.66970758536},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB201/'6. FY 2021-22'!$BE201),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A198,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB201/'6. FY 2021-22'!$BE201),0)/2","v":0},234585.13355809226,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A198,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB201/'6. FY 2021-22'!$BE201),0)/2","v":95078.451490867243},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A198,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB201/'6. FY 2021-22'!$BE201),0)/2","v":388276.6690271002},483355.12051796744,717940.25407605967]
[106190534,190534,50742,3,"OLYMPIA MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB202/'4. FY 2019-20'!$BE202),0)","v":1038496.5094602985},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A199,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB202/'4. FY 2019-20'!$BE202),0)","v":875386.97375074646},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB202/'4. FY 2019-20'!$BE202),0)","v":10063.755182190645},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A199,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB202/'4. FY 2019-20'!$BE202),0)","v":0},1923947.2383932355,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A199,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB202/'4. FY 2019-20'!$BE202),0)","v":636532.51527355833},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A199,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB202/'4. FY 2019-20'!$BE202),0)","v":224535.25392048186},861067.76919404021,2785015.0075872755,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB202/'5. FY 2020-21'!$BE202),0)","v":1104996.7925264239},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A199,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB202/'5. FY 2020-21'!$BE202),0)","v":784181.98764581361},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB202/'5. FY 2020-21'!$BE202),0)","v":10381.690200715469},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A199,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB202/'5. FY 2020-21'!$BE202),0)","v":0},1899560.4703729532,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A199,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB202/'5. FY 2020-21'!$BE202),0)","v":656641.90519525344},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A199,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB202/'5. FY 2020-21'!$BE202),0)","v":231628.79095733428},888270.69615258765,2787831.1665255409,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB202/'6. FY 2021-22'!$BE202),0)/2","v":532523.06480084918},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A199,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB202/'6. FY 2021-22'!$BE202),0)/2","v":391083.04040805518},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB202/'6. FY 2021-22'!$BE202),0)/2","v":5356.5324783587175},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A199,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB202/'6. FY 2021-22'!$BE202),0)/2","v":0},928962.63768726308,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A199,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB202/'6. FY 2021-22'!$BE202),0)/2","v":338800.67925618886},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A199,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB202/'6. FY 2021-22'!$BE202),0)/2","v":119511.09286620944},458311.77212239831,1387274.4098096613]
[106300225,300225,50678,3,"ORANGE COAST MEMORIAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB203/'4. FY 2019-20'!$BE203),0)","v":1405706.8136739277},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A200,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB203/'4. FY 2019-20'!$BE203),0)","v":1158545.9737166327},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB203/'4. FY 2019-20'!$BE203),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A200,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB203/'4. FY 2019-20'!$BE203),0)","v":0},2564252.7873905604,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A200,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB203/'4. FY 2019-20'!$BE203),0)","v":4450695.7293238128},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A200,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB203/'4. FY 2019-20'!$BE203),0)","v":1284597.4946934914},5735293.2240173044,8299546.0114078652,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB203/'5. FY 2020-21'!$BE203),0)","v":1495721.4648217475},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A200,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB203/'5. FY 2020-21'!$BE203),0)","v":1037839.163353656},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB203/'5. FY 2020-21'!$BE203),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A200,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB203/'5. FY 2020-21'!$BE203),0)","v":0},2533560.6281754035,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A200,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB203/'5. FY 2020-21'!$BE203),0)","v":4591302.4912664164},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A200,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB203/'5. FY 2020-21'!$BE203),0)","v":1325180.6091352138},5916483.1004016306,8450043.7285770345,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB203/'6. FY 2021-22'!$BE203),0)/2","v":720822.16339668294},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A200,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB203/'6. FY 2021-22'!$BE203),0)/2","v":517585.58836245781},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB203/'6. FY 2021-22'!$BE203),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A200,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB203/'6. FY 2021-22'!$BE203),0)/2","v":0},1238407.7517591408,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A200,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB203/'6. FY 2021-22'!$BE203),0)/2","v":2368926.4885541429},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A200,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB203/'6. FY 2021-22'!$BE203),0)/2","v":683739.6257533062},3052666.1143074492,4291073.86606659]
[106301566,301566,50746,3,"ORANGE COUNTY GLOBAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB204/'4. FY 2019-20'!$BE204),0)","v":2491017.2683497649},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A201,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB204/'4. FY 2019-20'!$BE204),0)","v":1261538.1197826562},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB204/'4. FY 2019-20'!$BE204),0)","v":579923.8923737359},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A201,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB204/'4. FY 2019-20'!$BE204),0)","v":0},4332479.2805061573,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A201,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB204/'4. FY 2019-20'!$BE204),0)","v":11344368.029124405},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A201,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB204/'4. FY 2019-20'!$BE204),0)","v":2165570.1476318738},13509938.17675628,17842417.457262438,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB204/'5. FY 2020-21'!$BE204),0)","v":2650529.9407168147},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A201,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB204/'5. FY 2020-21'!$BE204),0)","v":1130100.7439297438},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB204/'5. FY 2020-21'!$BE204),0)","v":598244.89781622891},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A201,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB204/'5. FY 2020-21'!$BE204),0)","v":0},4378875.5824627876,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A201,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB204/'5. FY 2020-21'!$BE204),0)","v":11702760.278756512},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A201,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB204/'5. FY 2020-21'!$BE204),0)","v":2233985.0258298819},13936745.304586394,18315620.887049183,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB204/'6. FY 2021-22'!$BE204),0)/2","v":1277350.6103577027},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A201,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB204/'6. FY 2021-22'!$BE204),0)/2","v":563597.78962822584},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB204/'6. FY 2021-22'!$BE204),0)/2","v":308670.18406542111},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A201,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB204/'6. FY 2021-22'!$BE204),0)/2","v":0},2149618.5840513497,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A201,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB204/'6. FY 2021-22'!$BE204),0)/2","v":6038151.2362298639},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A201,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB204/'6. FY 2021-22'!$BE204),0)/2","v":1152645.9676286737},7190797.2038585376,9340415.7879098877]
[106040802,40802,51311,3,"ORCHARD HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB205/'4. FY 2019-20'!$BE205),0)","v":84608.689976707523},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A202,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB205/'4. FY 2019-20'!$BE205),0)","v":487755.2577843747},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB205/'4. FY 2019-20'!$BE205),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A202,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB205/'4. FY 2019-20'!$BE205),0)","v":0},572363.94776108221,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A202,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB205/'4. FY 2019-20'!$BE205),0)","v":286817.02269243338},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A202,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB205/'4. FY 2019-20'!$BE205),0)","v":2200580.1422461616},2487397.1649385951,3059761.1126996772,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB205/'5. FY 2020-21'!$BE205),0)","v":90026.620400209053},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A202,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB205/'5. FY 2020-21'!$BE205),0)","v":436936.91933203838},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB205/'5. FY 2020-21'!$BE205),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A202,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB205/'5. FY 2020-21'!$BE205),0)","v":0},526963.53973224747,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A202,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB205/'5. FY 2020-21'!$BE205),0)","v":295878.17072039086},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A202,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB205/'5. FY 2020-21'!$BE205),0)","v":2270101.0592025397},2565979.2299229307,3092942.7696551783,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB205/'6. FY 2021-22'!$BE205),0)/2","v":43385.874179390936},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A202,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB205/'6. FY 2021-22'!$BE205),0)/2","v":217906.83995675039},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB205/'6. FY 2021-22'!$BE205),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A202,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB205/'6. FY 2021-22'!$BE205),0)/2","v":0},261292.71413614132,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A202,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB205/'6. FY 2021-22'!$BE205),0)/2","v":152661.17563322344},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A202,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB205/'6. FY 2021-22'!$BE205),0)/2","v":1171280.3809091621},1323941.5565423856,1585234.270678527]
[106040937,40937,50030,3,"OROVILLE HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB206/'4. FY 2019-20'!$BE206),0)","v":2819788.5991983414},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A203,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB206/'4. FY 2019-20'!$BE206),0)","v":5183012.6624474693},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB206/'4. FY 2019-20'!$BE206),0)","v":93089.735435263472},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A203,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB206/'4. FY 2019-20'!$BE206),0)","v":0},8095890.9970810739,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A203,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB206/'4. FY 2019-20'!$BE206),0)","v":16947363.726809047},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A203,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB206/'4. FY 2019-20'!$BE206),0)","v":9538540.3595754914},26485904.086384539,34581795.083465613,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB206/'5. FY 2020-21'!$BE206),0)","v":3000354.1940993532},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A203,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB206/'5. FY 2020-21'!$BE206),0)","v":4643003.9439777657},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB206/'5. FY 2020-21'!$BE206),0)","v":96030.634356618088},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A203,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB206/'5. FY 2020-21'!$BE206),0)","v":0},7739388.7724337373,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A203,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB206/'5. FY 2020-21'!$BE206),0)","v":17482766.298004851},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A203,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB206/'5. FY 2020-21'!$BE206),0)","v":9839882.7462909538},27322649.044295803,35062037.816729538,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB206/'6. FY 2021-22'!$BE206),0)/2","v":1445938.8676385339},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A203,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB206/'6. FY 2021-22'!$BE206),0)/2","v":2315534.0566908647},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB206/'6. FY 2021-22'!$BE206),0)/2","v":49547.925424818139},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A203,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB206/'6. FY 2021-22'!$BE206),0)/2","v":0},3811020.8497542166,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A203,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB206/'6. FY 2021-22'!$BE206),0)/2","v":9020400.6935560796},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A203,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB206/'6. FY 2021-22'!$BE206),0)/2","v":5076981.7336792266},14097382.427235305,17908403.276989523]
[106190307,190307,50018,3,"PACIFIC ALLIANCE MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB207/'4. FY 2019-20'!$BE207),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A204,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB207/'4. FY 2019-20'!$BE207),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB207/'4. FY 2019-20'!$BE207),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A204,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB207/'4. FY 2019-20'!$BE207),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A204,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB207/'4. FY 2019-20'!$BE207),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A204,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB207/'4. FY 2019-20'!$BE207),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB207/'5. FY 2020-21'!$BE207),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A204,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB207/'5. FY 2020-21'!$BE207),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB207/'5. FY 2020-21'!$BE207),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A204,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB207/'5. FY 2020-21'!$BE207),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A204,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB207/'5. FY 2020-21'!$BE207),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A204,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB207/'5. FY 2020-21'!$BE207),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB207/'6. FY 2021-22'!$BE207),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A204,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB207/'6. FY 2021-22'!$BE207),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB207/'6. FY 2021-22'!$BE207),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A204,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB207/'6. FY 2021-22'!$BE207),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A204,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB207/'6. FY 2021-22'!$BE207),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A204,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB207/'6. FY 2021-22'!$BE207),0)/2","v":0},0,0]
[106331226,331226,54130,3,"PACIFIC GROVE HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB208/'4. FY 2019-20'!$BE208),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A205,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB208/'4. FY 2019-20'!$BE208),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB208/'4. FY 2019-20'!$BE208),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A205,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB208/'4. FY 2019-20'!$BE208),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A205,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB208/'4. FY 2019-20'!$BE208),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A205,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB208/'4. FY 2019-20'!$BE208),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB208/'5. FY 2020-21'!$BE208),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A205,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB208/'5. FY 2020-21'!$BE208),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB208/'5. FY 2020-21'!$BE208),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A205,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB208/'5. FY 2020-21'!$BE208),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A205,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB208/'5. FY 2020-21'!$BE208),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A205,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB208/'5. FY 2020-21'!$BE208),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB208/'6. FY 2021-22'!$BE208),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A205,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB208/'6. FY 2021-22'!$BE208),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB208/'6. FY 2021-22'!$BE208),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A205,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB208/'6. FY 2021-22'!$BE208),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A205,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB208/'6. FY 2021-22'!$BE208),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A205,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB208/'6. FY 2021-22'!$BE208),0)/2","v":0},0,0]
[106190696,190696,50378,3,"PACIFICA HOSPITAL OF THE VALLEY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB209/'4. FY 2019-20'!$BE209),0)","v":1890166.7237943646},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A206,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB209/'4. FY 2019-20'!$BE209),0)","v":620081.19567692943},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB209/'4. FY 2019-20'!$BE209),0)","v":8282470.5149429012},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A206,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB209/'4. FY 2019-20'!$BE209),0)","v":2187928},12980646.434414195,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A206,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB209/'4. FY 2019-20'!$BE209),0)","v":3144923.4944345765},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A206,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB209/'4. FY 2019-20'!$BE209),0)","v":924061.87707904447},4068985.371513621,17049631.805927817,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB209/'5. FY 2020-21'!$BE209),0)","v":2011203.8394990866},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A206,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB209/'5. FY 2020-21'!$BE209),0)","v":555476.05699942878},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB209/'5. FY 2020-21'!$BE209),0)","v":8544131.0351888314},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A206,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB209/'5. FY 2020-21'!$BE209),0)","v":2187928},13298738.931687348,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A206,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB209/'5. FY 2020-21'!$BE209),0)","v":3244278.187723584},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A206,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB209/'5. FY 2020-21'!$BE209),0)","v":953254.91930717032},4197533.107030754,17496272.038718101,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB209/'6. FY 2021-22'!$BE209),0)/2","v":969244.83382487064},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A206,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB209/'6. FY 2021-22'!$BE209),0)/2","v":277024.04373936338},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB209/'6. FY 2021-22'!$BE209),0)/2","v":4408426.2296892246},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A206,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB209/'6. FY 2021-22'!$BE209),0)/2","v":1093964},6748659.1072534584,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A206,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB209/'6. FY 2021-22'!$BE209),0)/2","v":1673916.3994870991},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A206,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB209/'6. FY 2021-22'!$BE209),0)/2","v":491841.00437443017},2165757.4038615292,8914416.5111149885]
[106196405,196405,50204,3,"PALMDALE REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB210/'4. FY 2019-20'!$BE210),0)","v":1792243.9760040636},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A207,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB210/'4. FY 2019-20'!$BE210),0)","v":3615274.17309386},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB210/'4. FY 2019-20'!$BE210),0)","v":74220.194468656016},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A207,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB210/'4. FY 2019-20'!$BE210),0)","v":0},5481738.3435665788,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A207,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB210/'4. FY 2019-20'!$BE210),0)","v":6307458.5604379866},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A207,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB210/'4. FY 2019-20'!$BE210),0)","v":3831911.2374465442},10139369.797884531,15621108.141451109,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB210/'5. FY 2020-21'!$BE210),0)","v":1907010.593553667},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A207,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB210/'5. FY 2020-21'!$BE210),0)","v":3238605.2933757179},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB210/'5. FY 2020-21'!$BE210),0)","v":76564.96523027659},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A207,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB210/'5. FY 2020-21'!$BE210),0)","v":0},5222180.8521596622,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A207,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB210/'5. FY 2020-21'!$BE210),0)","v":6506724.3332984205},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A207,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB210/'5. FY 2020-21'!$BE210),0)","v":3952969.3065477302},10459693.63984615,{"$f":"SUM(S207,V207)","v":15681874.492005812},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB210/'6. FY 2021-22'!$BE210),0)/2","v":919031.74086598156},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A207,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB210/'6. FY 2021-22'!$BE210),0)/2","v":1615139.8843237113},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB210/'6. FY 2021-22'!$BE210),0)/2","v":39504.427027895545},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A207,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB210/'6. FY 2021-22'!$BE210),0)/2","v":0},2573676.0522175883,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A207,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB210/'6. FY 2021-22'!$BE210),0)/2","v":3357206.7308113263},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A207,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB210/'6. FY 2021-22'!$BE210),0)/2","v":2039572.3689596131},5396779.099770939,{"$f":"SUM(AB207,AE207)","v":7970455.1519885268}]
[106370759,370759,50024,3,"PARADISE VALLEY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB211/'4. FY 2019-20'!$BE211),0)","v":2818070.656254652},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A208,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB211/'4. FY 2019-20'!$BE211),0)","v":2110367.3703339878},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB211/'4. FY 2019-20'!$BE211),0)","v":16474367.233246086},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A208,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB211/'4. FY 2019-20'!$BE211),0)","v":0},{"$f":"SUM(F208:I208)","v":21402805.259834725},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A208,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB211/'4. FY 2019-20'!$BE211),0)","v":6035737.1705188397},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A208,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB211/'4. FY 2019-20'!$BE211),0)","v":2598482.1964200889},{"$f":"SUM(K208:L208)","v":8634219.3669389281},{"$f":"SUM(J208,M208)","v":30037024.626773655},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB211/'5. FY 2020-21'!$BE211),0)","v":2998526.2424161001},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A208,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB211/'5. FY 2020-21'!$BE211),0)","v":1890492.009540214},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB211/'5. FY 2020-21'!$BE211),0)","v":16994826.858571224},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A208,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB211/'5. FY 2020-21'!$BE211),0)","v":0},{"$f":"SUM(O208:R208)","v":21883845.110527538},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A208,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB211/'5. FY 2020-21'!$BE211),0)","v":6226418.697879103},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A208,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB211/'5. FY 2020-21'!$BE211),0)","v":2680573.6692648623},{"$f":"SUM(T208:U208)","v":8906992.3671439663},30790837.477671504,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB211/'6. FY 2021-22'!$BE211),0)/2","v":1445057.9361831148},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A208,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB211/'6. FY 2021-22'!$BE211),0)/2","v":942816.0485778125},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB211/'6. FY 2021-22'!$BE211),0)/2","v":8768643.66707322},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A208,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB211/'6. FY 2021-22'!$BE211),0)/2","v":0},{"$f":"SUM(X208:AA208)","v":11156517.651834147},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A208,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB211/'6. FY 2021-22'!$BE211),0)/2","v":3212580.3538956409},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A208,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB211/'6. FY 2021-22'!$BE211),0)/2","v":1383067.654923944},{"$f":"SUM(AC208:AD208)","v":4595648.0088195847},15752165.660653733]
[106331293,331293,50102,3,"PARKVIEW COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB212/'4. FY 2019-20'!$BE212),0)","v":2303761.48748761},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A209,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB212/'4. FY 2019-20'!$BE212),0)","v":1495838.3119112914},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB212/'4. FY 2019-20'!$BE212),0)","v":903222.0276016104},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A209,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB212/'4. FY 2019-20'!$BE212),0)","v":0},4702821.8270005118,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A209,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB212/'4. FY 2019-20'!$BE212),0)","v":12104181.545379799},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A209,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB212/'4. FY 2019-20'!$BE212),0)","v":3982386.8873752626},16086568.43275506,20789390.259755574,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB212/'5. FY 2020-21'!$BE212),0)","v":2451283.2072422407},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A209,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB212/'5. FY 2020-21'!$BE212),0)","v":1339989.6226527037},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB212/'5. FY 2020-21'!$BE212),0)","v":931756.69551421341},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A209,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB212/'5. FY 2020-21'!$BE212),0)","v":0},4723029.5254091574,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A209,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB212/'5. FY 2020-21'!$BE212),0)","v":12486577.88891053},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A209,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB212/'5. FY 2020-21'!$BE212),0)","v":4108198.7961398265},16594776.685050357,21317806.210459515,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB212/'6. FY 2021-22'!$BE212),0)/2","v":1181329.0817170201},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A209,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB212/'6. FY 2021-22'!$BE212),0)/2","v":668272.44695520215},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB212/'6. FY 2021-22'!$BE212),0)/2","v":480748.78993269493},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A209,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB212/'6. FY 2021-22'!$BE212),0)/2","v":0},2330350.3186049173,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A209,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB212/'6. FY 2021-22'!$BE212),0)/2","v":6442569.4383459473},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A209,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB212/'6. FY 2021-22'!$BE212),0)/2","v":2119664.5106555587},8562233.949001506,10892584.267606422]
[106454013,454013,50697,3,"PATIENTS' HOSPITAL OF REDDING",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB213/'4. FY 2019-20'!$BE213),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A210,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB213/'4. FY 2019-20'!$BE213),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB213/'4. FY 2019-20'!$BE213),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A210,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB213/'4. FY 2019-20'!$BE213),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A210,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB213/'4. FY 2019-20'!$BE213),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A210,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB213/'4. FY 2019-20'!$BE213),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB213/'5. FY 2020-21'!$BE213),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A210,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB213/'5. FY 2020-21'!$BE213),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB213/'5. FY 2020-21'!$BE213),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A210,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB213/'5. FY 2020-21'!$BE213),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A210,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB213/'5. FY 2020-21'!$BE213),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A210,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB213/'5. FY 2020-21'!$BE213),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB213/'6. FY 2021-22'!$BE213),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A210,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB213/'6. FY 2021-22'!$BE213),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB213/'6. FY 2021-22'!$BE213),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A210,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB213/'6. FY 2021-22'!$BE213),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A210,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB213/'6. FY 2021-22'!$BE213),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A210,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB213/'6. FY 2021-22'!$BE213),0)/2","v":0},0,0]
[106491001,491001,50136,3,"PETALUMA VALLEY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB214/'4. FY 2019-20'!$BE214),0)","v":376229.50466799893},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A211,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB214/'4. FY 2019-20'!$BE214),0)","v":1440964.6887152879},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB214/'4. FY 2019-20'!$BE214),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A211,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB214/'4. FY 2019-20'!$BE214),0)","v":0},1819710.1321788346,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A211,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB214/'4. FY 2019-20'!$BE214),0)","v":2850558.6553555005},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A211,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB214/'4. FY 2019-20'!$BE214),0)","v":1916797.2051322693},4767355.8604877703,6587065.9926666049,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB214/'5. FY 2020-21'!$BE214),0)","v":400321.41863240168},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A211,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB214/'5. FY 2020-21'!$BE214),0)","v":1290833.1830465759},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB214/'5. FY 2020-21'!$BE214),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A211,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB214/'5. FY 2020-21'!$BE214),0)","v":0},1693750.0242291563,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A211,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB214/'5. FY 2020-21'!$BE214),0)","v":2940613.7493526568},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A211,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB214/'5. FY 2020-21'!$BE214),0)","v":1977352.8271530154},4917966.5765056722,6611716.600734828,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB214/'6. FY 2021-22'!$BE214),0)/2","v":192923.98873678406},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A211,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB214/'6. FY 2021-22'!$BE214),0)/2","v":643757.41070129338},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB214/'6. FY 2021-22'!$BE214),0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A211,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB214/'6. FY 2021-22'!$BE214),0)/2","v":0},838020.53255766712,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A211,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB214/'6. FY 2021-22'!$BE214),0)/2","v":1517237.8244951067},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A211,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB214/'6. FY 2021-22'!$BE214),0)/2","v":1020234.1271067414},2537471.951601848,3375492.4841595152]
[106190243,190243,50393,3,"PIH HOSPITAL - DOWNEY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB215/'4. FY 2019-20'!$BE215),0)","v":1072640.6254661272},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A212,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB215/'4. FY 2019-20'!$BE215),0)","v":1989423.3138126109},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB215/'4. FY 2019-20'!$BE215),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A212,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB215/'4. FY 2019-20'!$BE215),0)","v":0},3063321.9086765121,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A212,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB215/'4. FY 2019-20'!$BE215),0)","v":5270891.7766723502},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A212,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB215/'4. FY 2019-20'!$BE215),0)","v":3104107.310945672},8374999.0876180222,11438320.996294534,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB215/'5. FY 2020-21'!$BE215),0)","v":1141327.3322310767},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A212,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB215/'5. FY 2020-21'!$BE215),0)","v":1782148.8956022565},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB215/'5. FY 2020-21'!$BE215),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A212,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB215/'5. FY 2020-21'!$BE215),0)","v":0},2924773.939108423,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A212,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB215/'5. FY 2020-21'!$BE215),0)","v":5437410.2426247271},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A212,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB215/'5. FY 2020-21'!$BE215),0)","v":3202172.5358584397},8639582.7784831673,11564356.717591591,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB215/'6. FY 2021-22'!$BE215),0)/2","v":550031.57747730392},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A212,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB215/'6. FY 2021-22'!$BE215),0)/2","v":888783.7511345431},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB215/'6. FY 2021-22'!$BE215),0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A212,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB215/'6. FY 2021-22'!$BE215),0)/2","v":0},1439484.8951716418,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A212,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB215/'6. FY 2021-22'!$BE215),0)/2","v":2805483.8855403783},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A212,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB215/'6. FY 2021-22'!$BE215),0)/2","v":1652191.5851863825},4457675.470726761,5897160.3658984024]
[106301297,301297,50589,3,"PLACENTIA LINDA HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB216/'4. FY 2019-20'!$BE216),0)","v":338005.27417090774},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A213,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB216/'4. FY 2019-20'!$BE216),0)","v":1038064.5952997752},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB216/'4. FY 2019-20'!$BE216),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A213,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB216/'4. FY 2019-20'!$BE216),0)","v":0},1376069.8694706829,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A213,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB216/'4. FY 2019-20'!$BE216),0)","v":1605168.9515594079},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A213,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB216/'4. FY 2019-20'!$BE216),0)","v":1825232.6038333622},3430401.5553927701,4806471.424863453,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB216/'5. FY 2020-21'!$BE216),0)","v":359649.49368002295},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A213,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB216/'5. FY 2020-21'!$BE216),0)","v":929910.52192502504},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB216/'5. FY 2020-21'!$BE216),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A213,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB216/'5. FY 2020-21'!$BE216),0)","v":0},1289560.015605048,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A213,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB216/'5. FY 2020-21'!$BE216),0)","v":1655879.5870141173},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A213,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB216/'5. FY 2020-21'!$BE216),0)","v":1882895.5091014488},3538775.0961155659,4828335.1117206141,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB216/'6. FY 2021-22'!$BE216),0)/2","v":173323.26385370898},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A213,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB216/'6. FY 2021-22'!$BE216),0)/2","v":463759.99442891788},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB216/'6. FY 2021-22'!$BE216),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A213,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB216/'6. FY 2021-22'!$BE216),0)/2","v":0},637083.25828262686,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A213,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB216/'6. FY 2021-22'!$BE216),0)/2","v":854366.93029821548},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A213,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB216/'6. FY 2021-22'!$BE216),0)/2","v":971497.96929623326},1825864.8995944487,2462948.1578770755]
[106190630,190630,50231,3,"POMONA VALLEY HOSPITAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB217/'4. FY 2019-20'!$BE217),0)","v":5700134.6871617381},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A214,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB217/'4. FY 2019-20'!$BE217),0)","v":10221299.613801263},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB217/'4. FY 2019-20'!$BE217),0)","v":5781627.3521685256},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A214,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB217/'4. FY 2019-20'!$BE217),0)","v":0},21703061.653131526,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A214,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB217/'4. FY 2019-20'!$BE217),0)","v":31497037.781461172},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A214,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB217/'4. FY 2019-20'!$BE217),0)","v":11486307.944558863},42983345.726020038,64686407.379151568,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB217/'5. FY 2020-21'!$BE217),0)","v":6065143.6850333735},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A214,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB217/'5. FY 2020-21'!$BE217),0)","v":9156360.8870381899},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB217/'5. FY 2020-21'!$BE217),0)","v":5964281.0203110371},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A214,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB217/'5. FY 2020-21'!$BE217),0)","v":0},21185785.592382602,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A214,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB217/'5. FY 2020-21'!$BE217),0)","v":32492094.90568924},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A214,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB217/'5. FY 2020-21'!$BE217),0)","v":11849184.372196706},44341279.277885944,65527064.870268546,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB217/'6. FY 2021-22'!$BE217),0)/2","v":2922930.5690805912},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A214,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB217/'6. FY 2021-22'!$BE217),0)/2","v":4566411.2555383677},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB217/'6. FY 2021-22'!$BE217),0)/2","v":3077327.9088170831},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A214,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB217/'6. FY 2021-22'!$BE217),0)/2","v":0},10566669.733436042,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A214,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB217/'6. FY 2021-22'!$BE217),0)/2","v":16764607.524143197},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A214,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB217/'6. FY 2021-22'!$BE217),0)/2","v":6113700.1494571697},22878307.673600368,33444977.407036409]
[106190631,190631,50169,3,"PRESBYTERIAN INTERCOMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB218/'4. FY 2019-20'!$BE218),0)","v":1459822.0164001465},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A215,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB218/'4. FY 2019-20'!$BE218),0)","v":2482823.2444721228},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB218/'4. FY 2019-20'!$BE218),0)","v":466706.64657409117},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A215,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB218/'4. FY 2019-20'!$BE218),0)","v":0},4409351.9074463602,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A215,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB218/'4. FY 2019-20'!$BE218),0)","v":6747747.8496588273},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A215,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB218/'4. FY 2019-20'!$BE218),0)","v":3555534.2607318279},10303282.110390656,14712634.017837016,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB218/'5. FY 2020-21'!$BE218),0)","v":1553301.942844216},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A215,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB218/'5. FY 2020-21'!$BE218),0)","v":2224142.3795480784},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB218/'5. FY 2020-21'!$BE218),0)","v":481450.88305817987},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A215,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB218/'5. FY 2020-21'!$BE218),0)","v":0},4258895.2054504743,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A215,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB218/'5. FY 2020-21'!$BE218),0)","v":6960923.2795797223},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A215,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB218/'5. FY 2020-21'!$BE218),0)","v":3667861.0046347296},10628784.284214452,14887679.489664927,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB218/'6. FY 2021-22'!$BE218),0)/2","v":748571.50424238469},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A215,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB218/'6. FY 2021-22'!$BE218),0)/2","v":1109212.3739099924},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB218/'6. FY 2021-22'!$BE218),0)/2","v":248409.19368388553},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A215,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB218/'6. FY 2021-22'!$BE218),0)/2","v":0},2106193.0718362625,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A215,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB218/'6. FY 2021-22'!$BE218),0)/2","v":3591555.02673952},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A215,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB218/'6. FY 2021-22'!$BE218),0)/2","v":1892468.0102742191},5484023.0370137393,7590216.1088500023]
[106190385,190385,50278,3,"PROVIDENCE HOLY CROSS MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB219/'4. FY 2019-20'!$BE219),0)","v":4115332.3216081802},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A216,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB219/'4. FY 2019-20'!$BE219),0)","v":4225639.128575881},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB219/'4. FY 2019-20'!$BE219),0)","v":1903307.6988318057},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A216,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB219/'4. FY 2019-20'!$BE219),0)","v":1131250},11375529.149015866,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A216,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB219/'4. FY 2019-20'!$BE219),0)","v":15910796.943043411},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A216,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB219/'4. FY 2019-20'!$BE219),0)","v":7898120.1311579384},23808917.074201349,35184446.223217219,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB219/'5. FY 2020-21'!$BE219),0)","v":4378858.257232503},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A216,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB219/'5. FY 2020-21'!$BE219),0)","v":3785377.4276792891},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB219/'5. FY 2020-21'!$BE219),0)","v":1963437.1592103131},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A216,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB219/'5. FY 2020-21'!$BE219),0)","v":1131250},11258922.844122104,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A216,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB219/'5. FY 2020-21'!$BE219),0)","v":16413452.207331156},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A216,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB219/'5. FY 2020-21'!$BE219),0)","v":8147638.2210509395},24561090.428382095,35820013.272504196,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB219/'6. FY 2021-22'!$BE219),0)/2","v":2110271.3014564668},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A216,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB219/'6. FY 2021-22'!$BE219),0)/2","v":1887823.1543587567},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB219/'6. FY 2021-22'!$BE219),0)/2","v":1013054.2049695925},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A216,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB219/'6. FY 2021-22'!$BE219),0)/2","v":565625},5576773.6607848164,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A216,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB219/'6. FY 2021-22'!$BE219),0)/2","v":8468677.848285133},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A216,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB219/'6. FY 2021-22'!$BE219),0)/2","v":4203851.9652578793},12672529.813543012,18249303.474327829]
[106190680,190680,50078,3,"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB220/'4. FY 2019-20'!$BE220),0)","v":1613792.6527283175},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A217,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB220/'4. FY 2019-20'!$BE220),0)","v":1540347.9455660598},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB220/'4. FY 2019-20'!$BE220),0)","v":2237927.5586396446},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A217,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB220/'4. FY 2019-20'!$BE220),0)","v":3381080},8773148.1569340229,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A217,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB220/'4. FY 2019-20'!$BE220),0)","v":4020470.1952851629},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A217,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB220/'4. FY 2019-20'!$BE220),0)","v":2251075.3267860003},6271545.5220711632,15044693.679005187,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB220/'5. FY 2020-21'!$BE220),0)","v":1717132.1124557641},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A217,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB220/'5. FY 2020-21'!$BE220),0)","v":1379861.8780499168},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB220/'5. FY 2020-21'!$BE220),0)","v":2308628.3583841026},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A217,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB220/'5. FY 2020-21'!$BE220),0)","v":3381080},8786702.348889783,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A217,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB220/'5. FY 2020-21'!$BE220),0)","v":4147485.2351858299},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A217,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB220/'5. FY 2020-21'!$BE220),0)","v":2322191.4919515657},6469676.7271373961,15256379.076027179,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB220/'6. FY 2021-22'!$BE220),0)/2","v":827524.985934322},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A217,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB220/'6. FY 2021-22'!$BE220),0)/2","v":688157.32459117193},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB220/'6. FY 2021-22'!$BE220),0)/2","v":1191158.9098750199},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A217,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB220/'6. FY 2021-22'!$BE220),0)/2","v":1690540},4397381.2204005141,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A217,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB220/'6. FY 2021-22'!$BE220),0)/2","v":2139934.7251043078},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A217,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB220/'6. FY 2021-22'!$BE220),0)/2","v":1198156.9385252511},3338091.6636295589,7735472.8840300729]
[106190470,190470,50353,3,"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB221/'4. FY 2019-20'!$BE221),0)","v":2145495.9938002154},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A218,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB221/'4. FY 2019-20'!$BE221),0)","v":2236215.8147632708},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB221/'4. FY 2019-20'!$BE221),0)","v":659175.96443348727},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A218,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB221/'4. FY 2019-20'!$BE221),0)","v":0},5040887.7729969732,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A218,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB221/'4. FY 2019-20'!$BE221),0)","v":7983073.7982727299},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A218,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB221/'4. FY 2019-20'!$BE221),0)","v":2672205.1658482533},10655278.964120984,15696166.737117957,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB221/'5. FY 2020-21'!$BE221),0)","v":2282883.15842256},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A218,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB221/'5. FY 2020-21'!$BE221),0)","v":2003228.5320770328},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB221/'5. FY 2020-21'!$BE221),0)","v":680000.70814686327},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A218,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB221/'5. FY 2020-21'!$BE221),0)","v":0},4966112.3986464562,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A218,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB221/'5. FY 2020-21'!$BE221),0)","v":8235275.751717546},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A218,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB221/'5. FY 2020-21'!$BE221),0)","v":2756625.7010784401},10991901.452795986,15958013.851442441,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB221/'6. FY 2021-22'!$BE221),0)/2","v":1100173.2713865351},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A218,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB221/'6. FY 2021-22'!$BE221),0)/2","v":999039.40322421363},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB221/'6. FY 2021-22'!$BE221),0)/2","v":350852.87733249599},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A218,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB221/'6. FY 2021-22'!$BE221),0)/2","v":0},2450065.5519432449,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A218,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB221/'6. FY 2021-22'!$BE221),0)/2","v":4249069.3884580527},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A218,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB221/'6. FY 2021-22'!$BE221),0)/2","v":1422307.4290434341},5671376.8175014872,8121442.3694447316]
[106190756,190756,50290,3,"PROVIDENCE ST. JOHN'S HEALTH CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB222/'4. FY 2019-20'!$BE222),0)","v":423902.42135538236},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A219,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB222/'4. FY 2019-20'!$BE222),0)","v":428624.99602679256},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB222/'4. FY 2019-20'!$BE222),0)","v":21385.479762155122},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A219,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB222/'4. FY 2019-20'!$BE222),0)","v":0},873912.89714432997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A219,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB222/'4. FY 2019-20'!$BE222),0)","v":1605168.9515594079},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A219,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB222/'4. FY 2019-20'!$BE222),0)","v":363901.96325043612},1969070.914809844,2842983.8119541742,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB222/'5. FY 2020-21'!$BE222),0)","v":451047.07784267177},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A219,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB222/'5. FY 2020-21'!$BE222),0)","v":383967.33264010662},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB222/'5. FY 2020-21'!$BE222),0)","v":22061.091676520373},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A219,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB222/'5. FY 2020-21'!$BE222),0)","v":0},857075.50215929886,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A219,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB222/'5. FY 2020-21'!$BE222),0)","v":1655879.5870141173},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A219,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB222/'5. FY 2020-21'!$BE222),0)","v":375398.38534464518},2031277.9723587625,2888353.4745180616,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB222/'6. FY 2021-22'!$BE222),0)/2","v":217369.83662466423},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A219,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB222/'6. FY 2021-22'!$BE222),0)/2","v":191490.13141333102},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB222/'6. FY 2021-22'!$BE222),0)/2","v":11382.631516512274},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A219,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB222/'6. FY 2021-22'!$BE222),0)/2","v":0},420242.59955450753,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A219,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB222/'6. FY 2021-22'!$BE222),0)/2","v":854366.93029821548},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A219,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB222/'6. FY 2021-22'!$BE222),0)/2","v":193690.39188661528},1048057.3221848308,1468299.9217393384]
[106190758,190758,50235,3,"PROVIDENCE ST. JOSEPH MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB223/'4. FY 2019-20'!$BE223),0)","v":2485648.6966507351},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A220,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB223/'4. FY 2019-20'!$BE223),0)","v":2149880.0804599463},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB223/'4. FY 2019-20'!$BE223),0)","v":1523400.9407041089},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A220,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB223/'4. FY 2019-20'!$BE223),0)","v":0},6158929.7178147901,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A220,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB223/'4. FY 2019-20'!$BE223),0)","v":10234839.020287886},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A220,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB223/'4. FY 2019-20'!$BE223),0)","v":3241454.2128940327},13476293.23318192,19635222.950996712,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB223/'5. FY 2020-21'!$BE223),0)","v":2644817.5917066494},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A220,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB223/'5. FY 2020-21'!$BE223),0)","v":1925887.9618367006},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB223/'5. FY 2020-21'!$BE223),0)","v":1571528.3541333042},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A220,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB223/'5. FY 2020-21'!$BE223),0)","v":0},6142233.9076766539,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A220,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB223/'5. FY 2020-21'!$BE223),0)","v":10558178.934127633},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A220,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB223/'5. FY 2020-21'!$BE223),0)","v":3343858.5129357898},13902037.447063422,20044271.354740076,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB223/'6. FY 2021-22'!$BE223),0)/2","v":1274597.6995595179},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A220,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB223/'6. FY 2021-22'!$BE223),0)/2","v":960468.52830870461},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB223/'6. FY 2021-22'!$BE223),0)/2","v":810845.10391155083},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A220,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB223/'6. FY 2021-22'!$BE223),0)/2","v":0},3045911.3317797733,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A220,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB223/'6. FY 2021-22'!$BE223),0)/2","v":5447593.5304908156},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A220,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB223/'6. FY 2021-22'!$BE223),0)/2","v":1725295.8219021449},7172889.3523929603,10218800.684172735]
[106190517,190517,50761,3,"PROVIDENCE TARZANA MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB224/'4. FY 2019-20'!$BE224),0)","v":1623026.5960506485},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A221,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB224/'4. FY 2019-20'!$BE224),0)","v":1853673.5579466124},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB224/'4. FY 2019-20'!$BE224),0)","v":747233.82227765548},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A221,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB224/'4. FY 2019-20'!$BE224),0)","v":0},4223933.9762749169,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A221,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB224/'4. FY 2019-20'!$BE224),0)","v":7326413.7726347903},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A221,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB224/'4. FY 2019-20'!$BE224),0)","v":2801472.8382702395},10127886.610905029,14351820.587179946,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB224/'5. FY 2020-21'!$BE224),0)","v":1726957.3527532488},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A221,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB224/'5. FY 2020-21'!$BE224),0)","v":1660542.6613658497},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB224/'5. FY 2020-21'!$BE224),0)","v":770840.49740312365},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A221,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB224/'5. FY 2020-21'!$BE224),0)","v":0},4158340.5115222223,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A221,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB224/'5. FY 2020-21'!$BE224),0)","v":7557870.4661208615},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A221,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB224/'5. FY 2020-21'!$BE224),0)","v":2889977.2089159456},10447847.675036807,14606188.186559029,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB224/'6. FY 2021-22'!$BE224),0)/2","v":832259.99250719976},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A221,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB224/'6. FY 2021-22'!$BE224),0)/2","v":828136.94137993245},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB224/'6. FY 2021-22'!$BE224),0)/2","v":397722.53651813476},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A221,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB224/'6. FY 2021-22'!$BE224),0)/2","v":0},2058119.4704052671,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A221,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB224/'6. FY 2021-22'!$BE224),0)/2","v":3899555.6442451463},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A221,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB224/'6. FY 2021-22'!$BE224),0)/2","v":1491111.416540622},5390667.0607857686,7448786.5311910361]
[106281047,281047,50009,3,"QUEEN OF THE VALLEY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB225/'4. FY 2019-20'!$BE225),0)","v":1025826.6802505885},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A222,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB225/'4. FY 2019-20'!$BE225),0)","v":2137757.9141215375},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB225/'4. FY 2019-20'!$BE225),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A222,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB225/'4. FY 2019-20'!$BE225),0)","v":0},3166100.5331676733,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A222,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB225/'4. FY 2019-20'!$BE225),0)","v":6762843.482432114},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A222,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB225/'4. FY 2019-20'!$BE225),0)","v":6059.4221447806194},6768902.9045768948,9935003.437744569,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB225/'5. FY 2020-21'!$BE225),0)","v":1091515.6488624332},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A222,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB225/'5. FY 2020-21'!$BE225),0)","v":1915028.7820923452},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB225/'5. FY 2020-21'!$BE225),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A222,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB225/'5. FY 2020-21'!$BE225),0)","v":0},3009139.8535049576,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A222,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB225/'5. FY 2020-21'!$BE225),0)","v":6976495.8148807958},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A222,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB225/'5. FY 2020-21'!$BE225),0)","v":6250.8519298830834},6982746.6668106792,9991886.5203156359,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB225/'6. FY 2021-22'!$BE225),0)/2","v":526026.19531713321},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A222,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB225/'6. FY 2021-22'!$BE225),0)/2","v":955052.89635379391},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB225/'6. FY 2021-22'!$BE225),0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A222,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB225/'6. FY 2021-22'!$BE225),0)/2","v":0},1482418.2247905168,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A222,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB225/'6. FY 2021-22'!$BE225),0)/2","v":3599589.8254570584},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A222,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB225/'6. FY 2021-22'!$BE225),0)/2","v":3225.1869139306896},3602815.0123709892,5085233.237161506]
[106370673,370673,53303,3,"RADY CHILDREN'S HOSPITAL - SAN DIEGO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB226/'4. FY 2019-20'!$BE226),0)","v":5158338.431295664},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A223,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB226/'4. FY 2019-20'!$BE226),0)","v":11387340.972811112},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB226/'4. FY 2019-20'!$BE226),0)","v":28864107.831920546},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A223,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB226/'4. FY 2019-20'!$BE226),0)","v":220471.54949267191},45630258.785519995,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A223,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB226/'4. FY 2019-20'!$BE226),0)","v":11389654.927444262},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A223,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB226/'4. FY 2019-20'!$BE226),0)","v":19868508.578172054},31258163.505616315,76888422.29113631,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB226/'5. FY 2020-21'!$BE226),0)","v":5488653.4229274662},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A223,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB226/'5. FY 2020-21'!$BE226),0)","v":10200914.505042935},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB226/'5. FY 2020-21'!$BE226),0)","v":29775985.206927057},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A223,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB226/'5. FY 2020-21'!$BE226),0)","v":220471.54949267191},45686024.684390128,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A223,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB226/'5. FY 2020-21'!$BE226),0)","v":11749477.884659732},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A223,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB226/'5. FY 2020-21'!$BE226),0)","v":20496196.208534971},32245674.093194701,77931698.777584821,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB226/'6. FY 2021-22'!$BE226),0)/2","v":2645106.8113277908},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A223,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB226/'6. FY 2021-22'!$BE226),0)/2","v":5087345.4407584425},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB226/'6. FY 2021-22'!$BE226),0)/2","v":15363204.714492597},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A223,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB226/'6. FY 2021-22'!$BE226),0)/2","v":110235.77474633596},23205892.741325166,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A223,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB226/'6. FY 2021-22'!$BE226),0)/2","v":6062255.6323824786},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A223,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB226/'6. FY 2021-22'!$BE226),0)/2","v":10575208.713727957},16637464.346110435,39843357.087435603]
[106361308,361308,50272,3,"REDLANDS COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB227/'4. FY 2019-20'!$BE227),0)","v":1577930.5937787993},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A224,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB227/'4. FY 2019-20'!$BE227),0)","v":2727302.354900185},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB227/'4. FY 2019-20'!$BE227),0)","v":1483145.9199753464},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A224,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB227/'4. FY 2019-20'!$BE227),0)","v":0},5788378.8686543312,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A224,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB227/'4. FY 2019-20'!$BE227),0)","v":6438287.3778064651},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A224,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB227/'4. FY 2019-20'!$BE227),0)","v":4476229.7921748832},10914517.169981349,16702896.03863568,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB227/'5. FY 2020-21'!$BE227),0)","v":1678973.6210678583},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A224,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB227/'5. FY 2020-21'!$BE227),0)","v":2443149.6534762224},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB227/'5. FY 2020-21'!$BE227),0)","v":1530001.5933304422},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A224,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB227/'5. FY 2020-21'!$BE227),0)","v":0},5652124.8678745227,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A224,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB227/'5. FY 2020-21'!$BE227),0)","v":6641686.3059077216},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A224,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB227/'5. FY 2020-21'!$BE227),0)","v":4617643.2284252979},11259329.53433302,16911454.402207542,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB227/'6. FY 2021-22'!$BE227),0)/2","v":809135.54180244822},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A224,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB227/'6. FY 2021-22'!$BE227),0)/2","v":1218434.5084510159},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB227/'6. FY 2021-22'!$BE227),0)/2","v":789418.97399811598},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A224,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB227/'6. FY 2021-22'!$BE227),0)/2","v":0},2816989.0242515802,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A224,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB227/'6. FY 2021-22'!$BE227),0)/2","v":3426841.6530299895},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A224,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB227/'6. FY 2021-22'!$BE227),0)/2","v":2382517.24414091},5809358.8971708994,8626347.9214224797]
[106121051,121051,51318,3,"REDWOOD MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB228/'4. FY 2019-20'!$BE228),0)","v":259838.87023303582},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A225,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB228/'4. FY 2019-20'!$BE228),0)","v":1244141.4230527258},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB228/'4. FY 2019-20'!$BE228),0)","v":15095.632773285968},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A225,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB228/'4. FY 2019-20'!$BE228),0)","v":0},1519075.9260590477,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A225,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB228/'4. FY 2019-20'!$BE228),0)","v":1376218.5211645707},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A225,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB228/'4. FY 2019-20'!$BE228),0)","v":2010044.979249171},3386263.5004137419,4905339.4264727896,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB228/'5. FY 2020-21'!$BE228),0)","v":276477.69209201256},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A225,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB228/'5. FY 2020-21'!$BE228),0)","v":1114516.5775790659},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB228/'5. FY 2020-21'!$BE228),0)","v":15572.535301073203},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A225,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB228/'5. FY 2020-21'!$BE228),0)","v":0},1406566.8049721518,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A225,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB228/'5. FY 2020-21'!$BE228),0)","v":1419696.1349478404},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A225,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB228/'5. FY 2020-21'!$BE228),0)","v":2073546.4929628829},3493242.627910723,4899809.4328828752,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB228/'6. FY 2021-22'!$BE228),0)/2","v":133240.88263213969},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A225,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB228/'6. FY 2021-22'!$BE228),0)/2","v":555825.73766239977},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB228/'6. FY 2021-22'!$BE228),0)/2","v":8034.7987175380767},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A225,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB228/'6. FY 2021-22'!$BE228),0)/2","v":0},697101.41901207762,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A225,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB228/'6. FY 2021-22'!$BE228),0)/2","v":732505.81641555461},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A225,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB228/'6. FY 2021-22'!$BE228),0)/2","v":1069866.1701711193},1802371.9865866739,2499473.4055987513]
[106430705,430705,50125,3,"REGIONAL MEDICAL CENTER OF SAN JOSE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB229/'4. FY 2019-20'!$BE229),0)","v":3515555.4913925859},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A226,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB229/'4. FY 2019-20'!$BE229),0)","v":4383412.3622170044},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB229/'4. FY 2019-20'!$BE229),0)","v":298138.74727239786},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A226,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB229/'4. FY 2019-20'!$BE229),0)","v":0},8197106.6008819882,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A226,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB229/'4. FY 2019-20'!$BE229),0)","v":5618091.3304579277},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A226,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB229/'4. FY 2019-20'!$BE229),0)","v":1862262.4058292438},7480353.736287171,15677460.337169159,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB229/'5. FY 2020-21'!$BE229),0)","v":3740674.6258168081},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A226,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB229/'5. FY 2020-21'!$BE229),0)","v":3926712.5533596394},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB229/'5. FY 2020-21'!$BE229),0)","v":307557.57219619578},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A226,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB229/'5. FY 2020-21'!$BE229),0)","v":0},7974944.7513726437,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A226,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB229/'5. FY 2020-21'!$BE229),0)","v":5795578.5545494109},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A226,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB229/'5. FY 2020-21'!$BE229),0)","v":1921095.1597840677},7716673.7143334784,15691618.465706121,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB229/'6. FY 2021-22'!$BE229),0)/2","v":1802716.1070832717},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A226,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB229/'6. FY 2021-22'!$BE229),0)/2","v":1958309.0511764877},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB229/'6. FY 2021-22'!$BE229),0)/2","v":158687.274671377},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A226,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB229/'6. FY 2021-22'!$BE229),0)/2","v":0},3919712.4329311368,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A226,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB229/'6. FY 2021-22'!$BE229),0)/2","v":2990284.2560437541},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A226,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB229/'6. FY 2021-22'!$BE229),0)/2","v":991207.44488136517},3981491.7009251192,7901204.1338562556]
[106190930,190930,54009,3,"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB230/'4. FY 2019-20'!$BE230),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A227,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB230/'4. FY 2019-20'!$BE230),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB230/'4. FY 2019-20'!$BE230),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A227,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB230/'4. FY 2019-20'!$BE230),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A227,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB230/'4. FY 2019-20'!$BE230),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A227,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB230/'4. FY 2019-20'!$BE230),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB230/'5. FY 2020-21'!$BE230),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A227,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB230/'5. FY 2020-21'!$BE230),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB230/'5. FY 2020-21'!$BE230),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A227,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB230/'5. FY 2020-21'!$BE230),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A227,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB230/'5. FY 2020-21'!$BE230),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A227,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB230/'5. FY 2020-21'!$BE230),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB230/'6. FY 2021-22'!$BE230),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A227,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB230/'6. FY 2021-22'!$BE230),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB230/'6. FY 2021-22'!$BE230),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A227,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB230/'6. FY 2021-22'!$BE230),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A227,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB230/'6. FY 2021-22'!$BE230),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A227,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB230/'6. FY 2021-22'!$BE230),0)/2","v":0},0,0]
[106580996,580996,50133,3,"RIDEOUT MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB231/'4. FY 2019-20'!$BE231),0)","v":2917067.1183847589},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A228,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB231/'4. FY 2019-20'!$BE231),0)","v":2179954.1572537087},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB231/'4. FY 2019-20'!$BE231),0)","v":347199.55378557724},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A228,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB231/'4. FY 2019-20'!$BE231),0)","v":0},5444220.829424045,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A228,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB231/'4. FY 2019-20'!$BE231),0)","v":14247761.399186406},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A228,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB231/'4. FY 2019-20'!$BE231),0)","v":6943424.5087913917},21191185.907977797,26635406.737401843,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB231/'5. FY 2020-21'!$BE231),0)","v":3103861.9581635529},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A228,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB231/'5. FY 2020-21'!$BE231),0)","v":1952828.6749429256},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB231/'5. FY 2020-21'!$BE231),0)","v":358168.31192468369},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A228,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB231/'5. FY 2020-21'!$BE231),0)","v":0},5414858.9450311624,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A228,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB231/'5. FY 2020-21'!$BE231),0)","v":14697877.901662925},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A228,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB231/'5. FY 2020-21'!$BE231),0)","v":7162781.7725426937},21860659.67420562,27275518.619236782,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB231/'6. FY 2021-22'!$BE231),0)/2","v":1495821.6113016407},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A228,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB231/'6. FY 2021-22'!$BE231),0)/2","v":973904.25644111668},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB231/'6. FY 2021-22'!$BE231),0)/2","v":184800.37050337574},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A228,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB231/'6. FY 2021-22'!$BE231),0)/2","v":0},2654526.2382461331,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A228,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB231/'6. FY 2021-22'!$BE231),0)/2","v":7583510.8562363544},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A228,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB231/'6. FY 2021-22'!$BE231),0)/2","v":3695705.8492630222},11279216.705499377,13933742.943745511]
[106150782,150782,51333,3,"RIDGECREST REGIONAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB232/'4. FY 2019-20'!$BE232),0)","v":106941.94824467093},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A229,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB232/'4. FY 2019-20'!$BE232),0)","v":273812.90225459397},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB232/'4. FY 2019-20'!$BE232),0)","v":5031.8775910953227},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A229,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB232/'4. FY 2019-20'!$BE232),0)","v":0},385786.72809036024,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A229,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB232/'4. FY 2019-20'!$BE232),0)","v":271721.38991914742},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A229,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB232/'4. FY 2019-20'!$BE232),0)","v":632199.71043877793},903921.10035792529,1289707.8284482856,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB232/'5. FY 2020-21'!$BE232),0)","v":113789.99228249774},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A229,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB232/'5. FY 2020-21'!$BE232),0)","v":245284.83101944634},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB232/'5. FY 2020-21'!$BE232),0)","v":5190.8451003577347},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A229,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB232/'5. FY 2020-21'!$BE232),0)","v":0},364265.66840230179,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A229,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB232/'5. FY 2020-21'!$BE232),0)","v":280305.6354193177},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A229,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB232/'5. FY 2020-21'!$BE232),0)","v":652172.21801780176},932477.8534371194,1296743.5218394212,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB232/'6. FY 2021-22'!$BE232),0)/2","v":54837.983099839308},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A229,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB232/'6. FY 2021-22'!$BE232),0)/2","v":122327.13705786841},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB232/'6. FY 2021-22'!$BE232),0)/2","v":2678.2662391793588},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A229,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB232/'6. FY 2021-22'!$BE232),0)/2","v":0},179843.38639688707,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A229,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB232/'6. FY 2021-22'!$BE232),0)/2","v":144626.37691568537},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A229,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB232/'6. FY 2021-22'!$BE232),0)/2","v":336494.50135343528},481120.87826912064,660964.26466600772]
[106331312,331312,50022,3,"RIVERSIDE COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB233/'4. FY 2019-20'!$BE233),0)","v":4937797.5058995252},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A230,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB233/'4. FY 2019-20'!$BE233),0)","v":5520212.4650212247},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB233/'4. FY 2019-20'!$BE233),0)","v":2332275.2634726819},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A230,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB233/'4. FY 2019-20'!$BE233),0)","v":0},12790285.234393431,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A230,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB233/'4. FY 2019-20'!$BE233),0)","v":30359833.445873629},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A230,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB233/'4. FY 2019-20'!$BE233),0)","v":9611253.4253128599},39971086.871186487,52761372.10557992,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB233/'5. FY 2020-21'!$BE233),0)","v":5253990.1255898653},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A230,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB233/'5. FY 2020-21'!$BE233),0)","v":4945071.5087749483},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB233/'5. FY 2020-21'!$BE233),0)","v":2405956.70401581},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A230,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB233/'5. FY 2020-21'!$BE233),0)","v":0},12605018.338380624,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A230,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB233/'5. FY 2020-21'!$BE233),0)","v":31318963.913008392},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A230,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB233/'5. FY 2020-21'!$BE233),0)","v":9914892.9694495518},41233856.882457942,53838875.220838562,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB233/'6. FY 2021-22'!$BE233),0)/2","v":2532017.2357383636},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A230,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB233/'6. FY 2021-22'!$BE233),0)/2","v":2466179.5745816631},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB233/'6. FY 2021-22'!$BE233),0)/2","v":1241376.4018596327},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A230,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB233/'6. FY 2021-22'!$BE233),0)/2","v":0},6239573.2121796599,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A230,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB233/'6. FY 2021-22'!$BE233),0)/2","v":16159319.35408866},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A230,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB233/'6. FY 2021-22'!$BE233),0)/2","v":5115683.9766463954},21275003.330735058,27514576.542914718]
[106301317,301317,50603,3,"SADDLEBACK MEMORIAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB234/'4. FY 2019-20'!$BE234),0)","v":711872.60729133361},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A231,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB234/'4. FY 2019-20'!$BE234),0)","v":960982.42308683961},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB234/'4. FY 2019-20'!$BE234),0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A231,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB234/'4. FY 2019-20'!$BE234),0)","v":0},1676628.9385714945,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A231,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB234/'4. FY 2019-20'!$BE234),0)","v":2050490.1183713439},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A231,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB234/'4. FY 2019-20'!$BE234),0)","v":1156003.0913987027},3206493.2097700466,4883122.1483415412,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB234/'5. FY 2020-21'!$BE234),0)","v":757457.4787479518},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A231,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB234/'5. FY 2020-21'!$BE234),0)","v":860859.40187122347},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB234/'5. FY 2020-21'!$BE234),0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A231,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB234/'5. FY 2020-21'!$BE234),0)","v":0},1622210.0144444436,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A231,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB234/'5. FY 2020-21'!$BE234),0)","v":2115269.3783957767},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A231,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB234/'5. FY 2020-21'!$BE234),0)","v":1192523.6404010283},3307793.0187968053,4930003.0332412487,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB234/'6. FY 2021-22'!$BE234),0)/2","v":365035.97183929174},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A231,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB234/'6. FY 2021-22'!$BE234),0)/2","v":429323.18970799714},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB234/'6. FY 2021-22'!$BE234),0)/2","v":2008.6996793845192},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A231,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB234/'6. FY 2021-22'!$BE234),0)/2","v":0},796367.86122667335,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A231,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB234/'6. FY 2021-22'!$BE234),0)/2","v":1091393.4924655887},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A231,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB234/'6. FY 2021-22'!$BE234),0)/2","v":615293.99235766602},1706687.4848232549,2503055.3460499281]
[106361318,361318,50099,3,"SAN ANTONIO REGIONAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB235/'4. FY 2019-20'!$BE235),0)","v":1925169.8112720381},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A232,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB235/'4. FY 2019-20'!$BE235),0)","v":1949262.8543403251},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB235/'4. FY 2019-20'!$BE235),0)","v":135860.69495957371},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A232,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB235/'4. FY 2019-20'!$BE235),0)","v":0},4010293.3605719372,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A232,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB235/'4. FY 2019-20'!$BE235),0)","v":12544470.834600639},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A232,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB235/'4. FY 2019-20'!$BE235),0)","v":4515616.0361159574},17060086.870716594,21070380.23128853,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB235/'5. FY 2020-21'!$BE235),0)","v":2048448.3550453659},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A232,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB235/'5. FY 2020-21'!$BE235),0)","v":1746172.6817927128},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB235/'5. FY 2020-21'!$BE235),0)","v":140152.81770965885},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A232,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB235/'5. FY 2020-21'!$BE235),0)","v":0},3934773.8545477376,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A232,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB235/'5. FY 2020-21'!$BE235),0)","v":12940776.835191833},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A232,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB235/'5. FY 2020-21'!$BE235),0)","v":4658273.7659695381},17599050.601161372,21533824.455709111,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB235/'6. FY 2021-22'!$BE235),0)/2","v":987193.81222903484},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A232,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB235/'6. FY 2021-22'!$BE235),0)/2","v":870841.88649002986},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB235/'6. FY 2021-22'!$BE235),0)/2","v":72313.188457842683},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A232,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB235/'6. FY 2021-22'!$BE235),0)/2","v":0},1930348.8871769074,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A232,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB235/'6. FY 2021-22'!$BE235),0)/2","v":6676917.7342741415},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A232,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB235/'6. FY 2021-22'!$BE235),0)/2","v":2403480.9590814593},9080398.6933556013,11010747.580532508]
[106190673,190673,50588,3,"SAN DIMAS COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB236/'4. FY 2019-20'!$BE236),0)","v":44666.516535926814},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A233,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB236/'4. FY 2019-20'!$BE236),0)","v":523381.47183237021},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB236/'4. FY 2019-20'!$BE236),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A233,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB236/'4. FY 2019-20'!$BE236),0)","v":0},568047.988368297,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A233,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB236/'4. FY 2019-20'!$BE236),0)","v":1268033.1529560213},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A233,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB236/'4. FY 2019-20'!$BE236),0)","v":574635.20006336214},1842668.3530193833,2410716.3413876803,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB236/'5. FY 2020-21'!$BE236),0)","v":47526.743764577368},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A233,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB236/'5. FY 2020-21'!$BE236),0)","v":468851.30255018198},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB236/'5. FY 2020-21'!$BE236),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A233,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB236/'5. FY 2020-21'!$BE236),0)","v":0},516378.04631475935,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A233,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB236/'5. FY 2020-21'!$BE236),0)","v":1308092.9652901492},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A233,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB236/'5. FY 2020-21'!$BE236),0)","v":592789.12468391249},1900882.0899740616,2417260.1362888208,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB236/'6. FY 2021-22'!$BE236),0)/2","v":22904.217840896737},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A233,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB236/'6. FY 2021-22'!$BE236),0)/2","v":233823.01020591543},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB236/'6. FY 2021-22'!$BE236),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A233,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB236/'6. FY 2021-22'!$BE236),0)/2","v":0},256727.22804681218,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A233,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB236/'6. FY 2021-22'!$BE236),0)/2","v":674923.09227319842},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A233,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB236/'6. FY 2021-22'!$BE236),0)/2","v":305855.22567109374},980778.31794429221,1237505.5459911043]
[106190200,190200,50132,3,"SAN GABRIEL VALLEY MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB237/'4. FY 2019-20'!$BE237),0)","v":2159883.7659536148},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A234,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB237/'4. FY 2019-20'!$BE237),0)","v":1080723.5165364661},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB237/'4. FY 2019-20'!$BE237),0)","v":758555.54685761989},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A234,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB237/'4. FY 2019-20'!$BE237),0)","v":2552824},6551986.8293477008,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A234,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB237/'4. FY 2019-20'!$BE237),0)","v":10614745.778415583},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A234,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB237/'4. FY 2019-20'!$BE237),0)","v":1542796.2049738655},12157541.983389448,18709528.812737148,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB237/'5. FY 2020-21'!$BE237),0)","v":2298192.2537698038},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A234,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB237/'5. FY 2020-21'!$BE237),0)","v":968124.88728493196},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB237/'5. FY 2020-21'!$BE237),0)","v":782519.89887892851},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A234,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB237/'5. FY 2020-21'!$BE237),0)","v":2552824},6601661.0399336638,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A234,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB237/'5. FY 2020-21'!$BE237),0)","v":10950087.739204641},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A234,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB237/'5. FY 2020-21'!$BE237),0)","v":1591536.3552585652},12541624.094463207,19143285.13439687,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB237/'6. FY 2021-22'!$BE237),0)/2","v":1107551.0723256702},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A234,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB237/'6. FY 2021-22'!$BE237),0)/2","v":482818.05802597001},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB237/'6. FY 2021-22'!$BE237),0)/2","v":403748.63555628835},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A234,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB237/'6. FY 2021-22'!$BE237),0)/2","v":1276412},3270529.7659079283,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A234,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB237/'6. FY 2021-22'!$BE237),0)/2","v":5649802.6315488573},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A234,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB237/'6. FY 2021-22'!$BE237),0)/2","v":821168.42369690828},6470971.0552457655,9741500.8211536929]
[106104023,104023,53032,3,"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB238/'4. FY 2019-20'!$BE238),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A235,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB238/'4. FY 2019-20'!$BE238),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB238/'4. FY 2019-20'!$BE238),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A235,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB238/'4. FY 2019-20'!$BE238),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A235,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB238/'4. FY 2019-20'!$BE238),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A235,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB238/'4. FY 2019-20'!$BE238),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB238/'5. FY 2020-21'!$BE238),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A235,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB238/'5. FY 2020-21'!$BE238),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB238/'5. FY 2020-21'!$BE238),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A235,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB238/'5. FY 2020-21'!$BE238),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A235,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB238/'5. FY 2020-21'!$BE238),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A235,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB238/'5. FY 2020-21'!$BE238),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB238/'6. FY 2021-22'!$BE238),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A235,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB238/'6. FY 2021-22'!$BE238),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB238/'6. FY 2021-22'!$BE238),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A235,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB238/'6. FY 2021-22'!$BE238),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A235,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB238/'6. FY 2021-22'!$BE238),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A235,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB238/'6. FY 2021-22'!$BE238),0)/2","v":0},0,0]
[106074017,74017,50689,3,"SAN RAMON REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB239/'4. FY 2019-20'!$BE239),0)","v":178880.80901166846},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A236,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB239/'4. FY 2019-20'!$BE239),0)","v":193769.59017273394},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB239/'4. FY 2019-20'!$BE239),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A236,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB239/'4. FY 2019-20'!$BE239),0)","v":0},372650.39918440243,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A236,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB239/'4. FY 2019-20'!$BE239),0)","v":35223.143137667255},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A236,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB239/'4. FY 2019-20'!$BE239),0)","v":0},35223.143137667255,407873.5423220697,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB239/'5. FY 2020-21'!$BE239),0)","v":190335.4690187161},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A236,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB239/'5. FY 2020-21'!$BE239),0)","v":173581.08690595493},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB239/'5. FY 2020-21'!$BE239),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A236,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB239/'5. FY 2020-21'!$BE239),0)","v":0},363916.555924671,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A236,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB239/'5. FY 2020-21'!$BE239),0)","v":36335.915702504142},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A236,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB239/'5. FY 2020-21'!$BE239),0)","v":0},36335.915702504142,400252.47162717517,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB239/'6. FY 2021-22'!$BE239),0)/2","v":91726.987795514346},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A236,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB239/'6. FY 2021-22'!$BE239),0)/2","v":86567.429874679437},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB239/'6. FY 2021-22'!$BE239),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A236,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB239/'6. FY 2021-22'!$BE239),0)/2","v":0},178294.41767019377,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A236,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB239/'6. FY 2021-22'!$BE239),0)/2","v":18747.86367425551},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A236,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB239/'6. FY 2021-22'!$BE239),0)/2","v":0},18747.86367425551,197042.28134444926]
[106420514,420514,50396,3,"SANTA BARBARA COTTAGE HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB240/'4. FY 2019-20'!$BE240),0)","v":2595811.7879148237},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A237,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB240/'4. FY 2019-20'!$BE240),0)","v":1795005.9742935498},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB240/'4. FY 2019-20'!$BE240),0)","v":685593.32178673777},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A237,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB240/'4. FY 2019-20'!$BE240),0)","v":0},5076411.0839951113,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A237,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB240/'4. FY 2019-20'!$BE240),0)","v":20218084.161021005},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A237,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB240/'4. FY 2019-20'!$BE240),0)","v":3424583.4154918469},23642667.576512851,28719078.660507962,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB240/'5. FY 2020-21'!$BE240),0)","v":2762034.9933952461},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A237,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB240/'5. FY 2020-21'!$BE240),0)","v":1607987.5471832443},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB240/'5. FY 2020-21'!$BE240),0)","v":707252.64492374135},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A237,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB240/'5. FY 2020-21'!$BE240),0)","v":0},5077275.1855022311,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A237,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB240/'5. FY 2020-21'!$BE240),0)","v":20856815.613237377},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A237,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB240/'5. FY 2020-21'!$BE240),0)","v":3532773.149038923},24389588.762276299,29466863.94777853,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB240/'6. FY 2021-22'!$BE240),0)/2","v":1331087.4291382681},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A237,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB240/'6. FY 2021-22'!$BE240),0)/2","v":801926.93634624255},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB240/'6. FY 2021-22'!$BE240),0)/2","v":364913.77508818766},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A237,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB240/'6. FY 2021-22'!$BE240),0)/2","v":0},2497928.1405726983,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A237,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB240/'6. FY 2021-22'!$BE240),0)/2","v":10761273.749022663},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A237,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB240/'6. FY 2021-22'!$BE240),0)/2","v":1822768.1375231612},12584041.886545824,15081970.027118523]
[106491064,491064,50174,3,"SANTA ROSA MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB241/'4. FY 2019-20'!$BE241),0)","v":2844484.0290138777},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A238,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB241/'4. FY 2019-20'!$BE241),0)","v":1940194.3634917443},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB241/'4. FY 2019-20'!$BE241),0)","v":485576.18754069862},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A238,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB241/'4. FY 2019-20'!$BE241),0)","v":0},5270254.5800463203,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A238,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB241/'4. FY 2019-20'!$BE241),0)","v":15450380.143458188},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A238,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB241/'4. FY 2019-20'!$BE241),0)","v":8038160.1096150903},23488540.253073279,28758794.833119601,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB241/'5. FY 2020-21'!$BE241),0)","v":3026630.9995461144},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A238,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB241/'5. FY 2020-21'!$BE241),0)","v":1738049.0206099125},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB241/'5. FY 2020-21'!$BE241),0)","v":500916.5521845214},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A238,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB241/'5. FY 2020-21'!$BE241),0)","v":0},5265596.572340548,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A238,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB241/'5. FY 2020-21'!$BE241),0)","v":15938489.880648425},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A238,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB241/'5. FY 2020-21'!$BE241),0)","v":8292102.3545415709},24230592.235189997,29496188.807530545,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB241/'6. FY 2021-22'!$BE241),0)/2","v":1458602.2573101837},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A238,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB241/'6. FY 2021-22'!$BE241),0)/2","v":866790.49769933324},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB241/'6. FY 2021-22'!$BE241),0)/2","v":258452.69208080813},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A238,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB241/'6. FY 2021-22'!$BE241),0)/2","v":0},2583845.4470903254,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A238,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB241/'6. FY 2021-22'!$BE241),0)/2","v":8223616.4874002207},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A238,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB241/'6. FY 2021-22'!$BE241),0)/2","v":4278389.6183798332},12502006.105780054,15085851.55287038]
[106420522,420522,50478,3,"SANTA YNEZ VALLEY COTTAGE HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB242/'4. FY 2019-20'!$BE242),0)","v":8374.9718504862776},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A239,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB242/'4. FY 2019-20'!$BE242),0)","v":250031.24768229568},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB242/'4. FY 2019-20'!$BE242),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A239,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB242/'4. FY 2019-20'!$BE242),0)","v":0},258406.21953278195,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A239,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB242/'4. FY 2019-20'!$BE242),0)","v":72962.225070882181},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A239,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB242/'4. FY 2019-20'!$BE242),0)","v":499229.05781720328},572191.28288808546,830597.50242086744,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB242/'5. FY 2020-21'!$BE242),0)","v":8911.264455858256},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A239,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB242/'5. FY 2020-21'!$BE242),0)","v":223980.94404006217},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB242/'5. FY 2020-21'!$BE242),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A239,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB242/'5. FY 2020-21'!$BE242),0)","v":0},232892.20849592044,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A239,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB242/'5. FY 2020-21'!$BE242),0)","v":75267.25395518716},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A239,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB242/'5. FY 2020-21'!$BE242),0)","v":515000.74511203408},590267.9990672213,823160.20756314171,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB242/'6. FY 2021-22'!$BE242),0)/2","v":4294.5408451681387},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A239,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB242/'6. FY 2021-22'!$BE242),0)/2","v":111702.57665777643},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB242/'6. FY 2021-22'!$BE242),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A239,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB242/'6. FY 2021-22'!$BE242),0)/2","v":0},115997.11750294457,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A239,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB242/'6. FY 2021-22'!$BE242),0)/2","v":38834.860468100705},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A239,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB242/'6. FY 2021-22'!$BE242),0)/2","v":265719.56629773404},304554.42676583474,420551.54426877934]
[106371256,371256,50424,3,"SCRIPPS GREEN HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB243/'4. FY 2019-20'!$BE243),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A240,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB243/'4. FY 2019-20'!$BE243),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB243/'4. FY 2019-20'!$BE243),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A240,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB243/'4. FY 2019-20'!$BE243),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A240,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB243/'4. FY 2019-20'!$BE243),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A240,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB243/'4. FY 2019-20'!$BE243),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB243/'5. FY 2020-21'!$BE243),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A240,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB243/'5. FY 2020-21'!$BE243),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB243/'5. FY 2020-21'!$BE243),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A240,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB243/'5. FY 2020-21'!$BE243),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A240,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB243/'5. FY 2020-21'!$BE243),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A240,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB243/'5. FY 2020-21'!$BE243),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB243/'6. FY 2021-22'!$BE243),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A240,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB243/'6. FY 2021-22'!$BE243),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB243/'6. FY 2021-22'!$BE243),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A240,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB243/'6. FY 2021-22'!$BE243),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A240,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB243/'6. FY 2021-22'!$BE243),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A240,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB243/'6. FY 2021-22'!$BE243),0)/2","v":0},0,0]
[106371394,371394,50503,3,"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB244/'4. FY 2019-20'!$BE244),0)","v":764055.12420590199},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A241,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB244/'4. FY 2019-20'!$BE244),0)","v":751296.70611863746},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB244/'4. FY 2019-20'!$BE244),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A241,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB244/'4. FY 2019-20'!$BE244),0)","v":0},1516609.7997223132,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A241,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB244/'4. FY 2019-20'!$BE244),0)","v":5119935.4489394911},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A241,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB244/'4. FY 2019-20'!$BE244),0)","v":1495330.7315064173},6615266.1804459086,8131875.9801682215,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB244/'5. FY 2020-21'!$BE244),0)","v":812981.51112676098},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A241,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB244/'5. FY 2020-21'!$BE244),0)","v":673020.4606444356},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB244/'5. FY 2020-21'!$BE244),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A241,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB244/'5. FY 2020-21'!$BE244),0)","v":0},1487299.683046286,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A241,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB244/'5. FY 2020-21'!$BE244),0)","v":5281684.8896139953},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A241,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB244/'5. FY 2020-21'!$BE244),0)","v":1542571.3484744809},6824256.2380884765,8311555.9211347625,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB244/'6. FY 2021-22'!$BE244),0)/2","v":391794.26479764708},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A241,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB244/'6. FY 2021-22'!$BE244),0)/2","v":335645.15909862577},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB244/'6. FY 2021-22'!$BE244),0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A241,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB244/'6. FY 2021-22'!$BE244),0)/2","v":0},728108.99045606772,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A241,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB244/'6. FY 2021-22'!$BE244),0)/2","v":2725135.8983649975},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A241,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB244/'6. FY 2021-22'!$BE244),0)/2","v":795904.45953778457},3521040.357902782,4249149.34835885]
[106370771,370771,50324,3,"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB245/'4. FY 2019-20'!$BE245),0)","v":1265479.7208952727},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A242,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB245/'4. FY 2019-20'!$BE245),0)","v":543554.23718941701},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB245/'4. FY 2019-20'!$BE245),0)","v":61640.500490917701},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A242,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB245/'4. FY 2019-20'!$BE245),0)","v":0},1870674.4585756073,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A242,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB245/'4. FY 2019-20'!$BE245),0)","v":6126310.9671585551},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A242,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB245/'4. FY 2019-20'!$BE245),0)","v":1136141.6521463662},7262452.6193049215,9133127.0778805278,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB245/'5. FY 2020-21'!$BE245),0)","v":1346514.9086762231},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A242,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB245/'5. FY 2020-21'!$BE245),0)","v":486922.30395681912},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB245/'5. FY 2020-21'!$BE245),0)","v":63587.852479382251},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A242,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB245/'5. FY 2020-21'!$BE245),0)","v":0},1897025.0651124243,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A242,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB245/'5. FY 2020-21'!$BE245),0)","v":6319853.9096855419},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A242,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB245/'5. FY 2020-21'!$BE245),0)","v":1172034.7368530782},7491888.6465386199,9388913.711651044,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB245/'6. FY 2021-22'!$BE245),0)/2","v":648916.13334809849},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A242,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB245/'6. FY 2021-22'!$BE245),0)/2","v":242835.28323011799},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB245/'6. FY 2021-22'!$BE245),0)/2","v":32808.761429947146},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A242,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB245/'6. FY 2021-22'!$BE245),0)/2","v":0},924560.17800816358,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A242,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB245/'6. FY 2021-22'!$BE245),0)/2","v":3260789.1462008692},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A242,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB245/'6. FY 2021-22'!$BE245),0)/2","v":604722.54636200424},3865511.6925628735,4790071.8705710368]
[106370744,370744,50077,3,"SCRIPPS MERCY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB246/'4. FY 2019-20'!$BE246),0)","v":5952672.299884093},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A243,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB246/'4. FY 2019-20'!$BE246),0)","v":4373048.372675769},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB246/'4. FY 2019-20'!$BE246),0)","v":6278525.2642891891},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A243,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB246/'4. FY 2019-20'!$BE246),0)","v":0},16604245.93684905,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A243,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB246/'4. FY 2019-20'!$BE246),0)","v":34407978.96790982},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A243,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB246/'4. FY 2019-20'!$BE246),0)","v":9029212.2648503203},43437191.232760139,60041437.169609189,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB246/'5. FY 2020-21'!$BE246),0)","v":6333852.5824715607},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A243,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB246/'5. FY 2020-21'!$BE246),0)","v":3917428.3691507247},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB246/'5. FY 2020-21'!$BE246),0)","v":6476876.9739713632},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A243,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB246/'5. FY 2020-21'!$BE246),0)","v":0},16728157.925593648,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A243,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB246/'5. FY 2020-21'!$BE246),0)","v":35494998.796246193},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A243,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB246/'5. FY 2020-21'!$BE246),0)","v":9314463.9146291148},44809462.71087531,61537620.636468962,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB246/'6. FY 2021-22'!$BE246),0)/2","v":3052427.4930272},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A243,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB246/'6. FY 2021-22'!$BE246),0)/2","v":1953678.8925585488},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB246/'6. FY 2021-22'!$BE246),0)/2","v":3341806.6999360449},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A243,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB246/'6. FY 2021-22'!$BE246),0)/2","v":0},8347913.085521793,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A243,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB246/'6. FY 2021-22'!$BE246),0)/2","v":18313984.543508455},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A243,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB246/'6. FY 2021-22'!$BE246),0)/2","v":4805886.8558582747},23119871.399366729,31467784.484888524]
[106410891,410891,50197,3,"SEQUOIA HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB247/'4. FY 2019-20'!$BE247),0)","v":164922.52259419131},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A244,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB247/'4. FY 2019-20'!$BE247),0)","v":542166.20287585875},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB247/'4. FY 2019-20'!$BE247),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A244,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB247/'4. FY 2019-20'!$BE247),0)","v":0},708346.69486782386,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A244,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB247/'4. FY 2019-20'!$BE247),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A244,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB247/'4. FY 2019-20'!$BE247),0)","v":0},0,708346.69486782386,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB247/'5. FY 2020-21'!$BE247),0)","v":175483.36159228568},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A244,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB247/'5. FY 2020-21'!$BE247),0)","v":485678.88642883947},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB247/'5. FY 2020-21'!$BE247),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A244,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB247/'5. FY 2020-21'!$BE247),0)","v":0},662459.95929621451,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A244,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB247/'5. FY 2020-21'!$BE247),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A244,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB247/'5. FY 2020-21'!$BE247),0)","v":0},0,662459.95929621451,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB247/'6. FY 2021-22'!$BE247),0)/2","v":84569.419720234117},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A244,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB247/'6. FY 2021-22'!$BE247),0)/2","v":242215.17270092975},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB247/'6. FY 2021-22'!$BE247),0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A244,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB247/'6. FY 2021-22'!$BE247),0)/2","v":0},327454.15898095869,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A244,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB247/'6. FY 2021-22'!$BE247),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A244,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB247/'6. FY 2021-22'!$BE247),0)/2","v":0},0,327454.15898095869]
[106410817,410817,50289,3,"SETON MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB248/'4. FY 2019-20'!$BE248),0)","v":1063191.9392758349},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A245,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB248/'4. FY 2019-20'!$BE248),0)","v":2893218.72318085},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB248/'4. FY 2019-20'!$BE248),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A245,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB248/'4. FY 2019-20'!$BE248),0)","v":4635855.8997513065},8592266.5622079913,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A245,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB248/'4. FY 2019-20'!$BE248),0)","v":3046801.8814082178},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A245,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB248/'4. FY 2019-20'!$BE248),0)","v":3026681.3613179196},6073483.2427261379,14665749.804934129,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB248/'5. FY 2020-21'!$BE248),0)","v":1131273.5979731854},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A245,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB248/'5. FY 2020-21'!$BE248),0)","v":2591779.4953207197},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB248/'5. FY 2020-21'!$BE248),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A245,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB248/'5. FY 2020-21'!$BE248),0)","v":4635855.8997513065},8358908.9930452118,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A245,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB248/'5. FY 2020-21'!$BE248),0)","v":3143056.7082666084},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A245,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB248/'5. FY 2020-21'!$BE248),0)","v":3122300.5389766004},6265357.2472432088,14624266.240288422,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB248/'6. FY 2021-22'!$BE248),0)/2","v":545186.45447249885},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A245,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB248/'6. FY 2021-22'!$BE248),0)/2","v":1292558.3870399846},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB248/'6. FY 2021-22'!$BE248),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A245,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB248/'6. FY 2021-22'!$BE248),0)/2","v":2317927.9498756533},4155672.7913881368,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A245,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB248/'6. FY 2021-22'!$BE248),0)/2","v":1621690.2078231017},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A245,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB248/'6. FY 2021-22'!$BE248),0)/2","v":1610980.8635083793},3232671.071331481,7388343.8627196178]
[106370875,370875,50222,3,"SHARP CHULA VISTA MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB249/'4. FY 2019-20'!$BE249),0)","v":4001089.1158528291},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A246,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB249/'4. FY 2019-20'!$BE249),0)","v":3198031.0584382452},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB249/'4. FY 2019-20'!$BE249),0)","v":114475.2151974186},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A246,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB249/'4. FY 2019-20'!$BE249),0)","v":0},7313595.3894884931,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A246,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB249/'4. FY 2019-20'!$BE249),0)","v":19679673.258773807},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A246,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB249/'4. FY 2019-20'!$BE249),0)","v":5910629.6676698951},25590302.926443703,32903898.315932196,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB249/'5. FY 2020-21'!$BE249),0)","v":4257299.4702961808},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A246,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB249/'5. FY 2020-21'!$BE249),0)","v":2864833.984465044},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB249/'5. FY 2020-21'!$BE249),0)","v":118091.72603313846},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A246,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB249/'5. FY 2020-21'!$BE249),0)","v":0},7240225.1807943629,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A246,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB249/'5. FY 2020-21'!$BE249),0)","v":20301395.187499102},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A246,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB249/'5. FY 2020-21'!$BE249),0)","v":6097358.7880492881},26398753.97554839,33638979.156342752,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB249/'6. FY 2021-22'!$BE249),0)/2","v":2051689.3596710963},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A246,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB249/'6. FY 2021-22'!$BE249),0)/2","v":1428734.6592497239},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB249/'6. FY 2021-22'!$BE249),0)/2","v":60930.556941330411},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A246,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB249/'6. FY 2021-22'!$BE249),0)/2","v":0},3541354.5758621506,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A246,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB249/'6. FY 2021-22'!$BE249),0)/2","v":10474699.261430472},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A246,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB249/'6. FY 2021-22'!$BE249),0)/2","v":3145990.6574886139},13620689.918919086,17162044.494781237]
[106370689,370689,50234,3,"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB250/'4. FY 2019-20'!$BE250),0)","v":342300.13153013145},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A247,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB250/'4. FY 2019-20'!$BE250),0)","v":518754.69078717596},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB250/'4. FY 2019-20'!$BE250),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A247,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB250/'4. FY 2019-20'!$BE250),0)","v":4518468.5410628021},5379523.3633801099,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A247,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB250/'4. FY 2019-20'!$BE250),0)","v":2032878.5468025103},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A247,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB250/'4. FY 2019-20'!$BE250),0)","v":1158359.5333438951},3191238.0801464054,8570761.4435265157,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB250/'5. FY 2020-21'!$BE250),0)","v":364219.3728881554},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A247,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB250/'5. FY 2020-21'!$BE250),0)","v":464706.57745691657},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB250/'5. FY 2020-21'!$BE250),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A247,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB250/'5. FY 2020-21'!$BE250),0)","v":4518468.5410628021},5347394.491407874,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A247,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB250/'5. FY 2020-21'!$BE250),0)","v":2097101.4205445249},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A247,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB250/'5. FY 2020-21'!$BE250),0)","v":1194954.5272626495},3292055.9478071742,8639450.4392150491,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB250/'6. FY 2021-22'!$BE250),0)/2","v":175525.59249225672},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A247,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB250/'6. FY 2021-22'!$BE250),0)/2","v":231755.97510862129},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB250/'6. FY 2021-22'!$BE250),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A247,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB250/'6. FY 2021-22'!$BE250),0)/2","v":2259234.270531401},2666515.838132279,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A247,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB250/'6. FY 2021-22'!$BE250),0)/2","v":1082019.560628461},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A247,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB250/'6. FY 2021-22'!$BE250),0)/2","v":616548.23171308346},1698567.7923415443,4365083.6304738233]
[106370714,370714,50026,3,"SHARP GROSSMONT HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB251/'4. FY 2019-20'!$BE251),0)","v":5619606.1116762925},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A248,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB251/'4. FY 2019-20'!$BE251),0)","v":4884492.7494115382},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB251/'4. FY 2019-20'!$BE251),0)","v":9298909.788344156},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A248,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB251/'4. FY 2019-20'!$BE251),0)","v":0},19803008.649431989,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A248,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB251/'4. FY 2019-20'!$BE251),0)","v":33612942.308516756},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A248,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB251/'4. FY 2019-20'!$BE251),0)","v":10233690.733407268},43846633.041924022,63649641.691356011,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB251/'5. FY 2020-21'!$BE251),0)","v":5979458.4498808905},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A248,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB251/'5. FY 2020-21'!$BE251),0)","v":4375586.2809602823},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB251/'5. FY 2020-21'!$BE251),0)","v":9592681.7454610933},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A248,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB251/'5. FY 2020-21'!$BE251),0)","v":0},19947726.476302266,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A248,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB251/'5. FY 2020-21'!$BE251),0)","v":34674845.270389669},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A248,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB251/'5. FY 2020-21'!$BE251),0)","v":10556994.370469209},45231839.640858874,65179566.11716114,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB251/'6. FY 2021-22'!$BE251),0)/2","v":2881636.9071078207},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A248,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB251/'6. FY 2021-22'!$BE251),0)/2","v":2182168.9522134452},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB251/'6. FY 2021-22'!$BE251),0)/2","v":4949436.010003455},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A248,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB251/'6. FY 2021-22'!$BE251),0)/2","v":0},10013241.869324721,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A248,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB251/'6. FY 2021-22'!$BE251),0)/2","v":17890818.477718115},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A248,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB251/'6. FY 2021-22'!$BE251),0)/2","v":5446982.3435273869},23337800.821245503,33351042.690570224]
[106370694,370694,50100,3,"SHARP MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB252/'4. FY 2019-20'!$BE252),0)","v":5113242.4290238144},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A249,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB252/'4. FY 2019-20'!$BE252),0)","v":2799109.9967215993},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB252/'4. FY 2019-20'!$BE252),0)","v":3343682.6592828417},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A249,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB252/'4. FY 2019-20'!$BE252),0)","v":0},11256035.085028255,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A249,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB252/'4. FY 2019-20'!$BE252),0)","v":24213394.968350694},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A249,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB252/'4. FY 2019-20'!$BE252),0)","v":5393558.9779819492},29606953.946332641,40862989.031360894,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB252/'5. FY 2020-21'!$BE252),0)","v":5440669.6912420755},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A249,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB252/'5. FY 2020-21'!$BE252),0)","v":2507475.7869237014},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB252/'5. FY 2020-21'!$BE252),0)","v":3449316.5691877147},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A249,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB252/'5. FY 2020-21'!$BE252),0)","v":0},11397462.047353491,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A249,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB252/'5. FY 2020-21'!$BE252),0)","v":24978346.622921418},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A249,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB252/'5. FY 2020-21'!$BE252),0)","v":5563952.756699265},30542299.379620682,41939761.426974177,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB252/'6. FY 2021-22'!$BE252),0)/2","v":2621982.3606230398},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A249,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB252/'6. FY 2021-22'!$BE252),0)/2","v":1250514.8931610212},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB252/'6. FY 2021-22'!$BE252),0)/2","v":1779707.915934684},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A249,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB252/'6. FY 2021-22'!$BE252),0)/2","v":0},5652205.1697187452,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A249,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB252/'6. FY 2021-22'!$BE252),0)/2","v":12887817.142931074},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A249,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB252/'6. FY 2021-22'!$BE252),0)/2","v":2870774.7074998613},15758591.850430936,21410797.020149682]
[106370745,370745,54145,3,"SHARP MESA VISTA HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB253/'4. FY 2019-20'!$BE253),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A250,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB253/'4. FY 2019-20'!$BE253),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB253/'4. FY 2019-20'!$BE253),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A250,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB253/'4. FY 2019-20'!$BE253),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A250,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB253/'4. FY 2019-20'!$BE253),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A250,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB253/'4. FY 2019-20'!$BE253),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB253/'5. FY 2020-21'!$BE253),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A250,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB253/'5. FY 2020-21'!$BE253),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB253/'5. FY 2020-21'!$BE253),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A250,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB253/'5. FY 2020-21'!$BE253),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A250,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB253/'5. FY 2020-21'!$BE253),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A250,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB253/'5. FY 2020-21'!$BE253),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB253/'6. FY 2021-22'!$BE253),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A250,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB253/'6. FY 2021-22'!$BE253),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB253/'6. FY 2021-22'!$BE253),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A250,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB253/'6. FY 2021-22'!$BE253),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A250,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB253/'6. FY 2021-22'!$BE253),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A250,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB253/'6. FY 2021-22'!$BE253),0)/2","v":0},0,0]
[106450940,450940,50764,3,"SHASTA REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB254/'4. FY 2019-20'!$BE254),0)","v":1295114.2366739165},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A251,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB254/'4. FY 2019-20'!$BE254),0)","v":2130910.2781746499},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB254/'4. FY 2019-20'!$BE254),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A251,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB254/'4. FY 2019-20'!$BE254),0)","v":0},3426024.5148485666,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A251,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB254/'4. FY 2019-20'!$BE254),0)","v":6697429.0737478742},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A251,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB254/'4. FY 2019-20'!$BE254),0)","v":2784977.7446538927},9482406.8184017669,12908431.333250333,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB254/'5. FY 2020-21'!$BE254),0)","v":1378047.0752123371},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A251,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB254/'5. FY 2020-21'!$BE254),0)","v":1908894.5889543123},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB254/'5. FY 2020-21'!$BE254),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A251,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB254/'5. FY 2020-21'!$BE254),0)","v":0},3286941.6641666493,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A251,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB254/'5. FY 2020-21'!$BE254),0)","v":6909014.8285761448},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A251,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB254/'5. FY 2020-21'!$BE254),0)","v":2872961.0008845972},9781975.829460742,13068917.493627392,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB254/'6. FY 2021-22'!$BE254),0)/2","v":664112.200954078},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A251,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB254/'6. FY 2021-22'!$BE254),0)/2","v":951993.68440979859},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB254/'6. FY 2021-22'!$BE254),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A251,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB254/'6. FY 2021-22'!$BE254),0)/2","v":0},1616105.8853638766,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A251,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB254/'6. FY 2021-22'!$BE254),0)/2","v":3564772.3643477266},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A251,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB254/'6. FY 2021-22'!$BE254),0)/2","v":1482331.7410526997},5047104.1054004263,6663209.9907643031]
[106190708,190708,50755,3,"SHERMAN OAKS HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB255/'4. FY 2019-20'!$BE255),0)","v":715523.23604667385},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A252,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB255/'4. FY 2019-20'!$BE255),0)","v":897502.98714677489},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB255/'4. FY 2019-20'!$BE255),0)","v":23901.418557702782},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A252,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB255/'4. FY 2019-20'!$BE255),0)","v":366706},2003633.6417511515,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A252,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB255/'4. FY 2019-20'!$BE255),0)","v":2636703.8577339491},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A252,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB255/'4. FY 2019-20'!$BE255),0)","v":868517.17408522218},3505221.0318191713,5508854.6735703228,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB255/'5. FY 2020-21'!$BE255),0)","v":761341.87607486441},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A252,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB255/'5. FY 2020-21'!$BE255),0)","v":803993.77359162213},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB255/'5. FY 2020-21'!$BE255),0)","v":24656.514226699241},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A252,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB255/'5. FY 2020-21'!$BE255),0)","v":366706},1956698.1638931858,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A252,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB255/'5. FY 2020-21'!$BE255),0)","v":2720002.8325874531},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A252,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB255/'5. FY 2020-21'!$BE255),0)","v":895955.44328324194},3615958.2758706948,5572656.4397638803,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB255/'6. FY 2021-22'!$BE255),0)/2","v":366907.95118205738},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A252,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB255/'6. FY 2021-22'!$BE255),0)/2","v":400963.46817312128},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB255/'6. FY 2021-22'!$BE255),0)/2","v":12721.764636101954},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A252,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB255/'6. FY 2021-22'!$BE255),0)/2","v":183353},963946.18399128062,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A252,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB255/'6. FY 2021-22'!$BE255),0)/2","v":1403411.509329984},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A252,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB255/'6. FY 2021-22'!$BE255),0)/2","v":462276.79099673213},1865688.3003267162,2829634.4843179965]
[106344114,344114,53311,3,"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB256/'4. FY 2019-20'!$BE256),0)","v":334569.38828352874},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A253,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB256/'4. FY 2019-20'!$BE256),0)","v":28686.042480204167},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB256/'4. FY 2019-20'!$BE256),0)","v":2620350.2555628894},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A253,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB256/'4. FY 2019-20'!$BE256),0)","v":0},2983605.686326622,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A253,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB256/'4. FY 2019-20'!$BE256),0)","v":241530.12437257549},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A253,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB256/'4. FY 2019-20'!$BE256),0)","v":937527.25962300145},1179057.383995577,4162663.0703221988,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB256/'5. FY 2020-21'!$BE256),0)","v":355993.59031351702},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A253,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB256/'5. FY 2020-21'!$BE256),0)","v":25697.295578245477},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB256/'5. FY 2020-21'!$BE256),0)","v":2703132.5860112906},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A253,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB256/'5. FY 2020-21'!$BE256),0)","v":0},3084823.4719030531,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A253,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB256/'5. FY 2020-21'!$BE256),0)","v":249160.56481717125},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A253,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB256/'5. FY 2020-21'!$BE256),0)","v":967145.70137357712},1216306.2661907484,4301129.7380938018,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB256/'6. FY 2021-22'!$BE256),0)/2","v":171561.40094287076},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A253,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB256/'6. FY 2021-22'!$BE256),0)/2","v":12815.617603223796},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB256/'6. FY 2021-22'!$BE256),0)/2","v":1394707.144052651},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A253,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB256/'6. FY 2021-22'!$BE256),0)/2","v":0},1579084.1625987457,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A253,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB256/'6. FY 2021-22'!$BE256),0)/2","v":128556.77948060923},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A253,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB256/'6. FY 2021-22'!$BE256),0)/2","v":499008.08640538721},627564.86588599649,2206649.0284847422]
[106291023,291023,50150,3,"SIERRA NEVADA MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB257/'4. FY 2019-20'!$BE257),0)","v":628767.1173903544},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A254,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB257/'4. FY 2019-20'!$BE257),0)","v":2198553.8170553898},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB257/'4. FY 2019-20'!$BE257),0)","v":10063.755182190645},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A254,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB257/'4. FY 2019-20'!$BE257),0)","v":0},2837384.6896279352,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A254,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB257/'4. FY 2019-20'!$BE257),0)","v":3160019.1272078627},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A254,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB257/'4. FY 2019-20'!$BE257),0)","v":2400541.0730239223},5560560.200231785,8397944.8898597211,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB257/'5. FY 2020-21'!$BE257),0)","v":669030.31607058912},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A254,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB257/'5. FY 2020-21'!$BE257),0)","v":1969490.4698178524},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB257/'5. FY 2020-21'!$BE257),0)","v":10381.690200715469},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A254,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB257/'5. FY 2020-21'!$BE257),0)","v":0},2648902.4760891567,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A254,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB257/'5. FY 2020-21'!$BE257),0)","v":3259850.7230246575},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A254,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB257/'5. FY 2020-21'!$BE257),0)","v":2476379.1728886818},5736229.8959133392,8385132.3720024955,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB257/'6. FY 2021-22'!$BE257),0)/2","v":322420.91268339253},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A254,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB257/'6. FY 2021-22'!$BE257),0)/2","v":982213.73753223917},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB257/'6. FY 2021-22'!$BE257),0)/2","v":5356.5324783587175},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A254,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB257/'6. FY 2021-22'!$BE257),0)/2","v":0},1309991.1826939906,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A254,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB257/'6. FY 2021-22'!$BE257),0)/2","v":1681951.1982046373},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A254,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB257/'6. FY 2021-22'!$BE257),0)/2","v":1277711.5490688749},2959662.7472735122,4269653.9299675031]
[106342392,342392,54087,3,"SIERRA VISTA HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB258/'4. FY 2019-20'!$BE258),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A255,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB258/'4. FY 2019-20'!$BE258),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB258/'4. FY 2019-20'!$BE258),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A255,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB258/'4. FY 2019-20'!$BE258),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A255,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB258/'4. FY 2019-20'!$BE258),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A255,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB258/'4. FY 2019-20'!$BE258),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB258/'5. FY 2020-21'!$BE258),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A255,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB258/'5. FY 2020-21'!$BE258),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB258/'5. FY 2020-21'!$BE258),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A255,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB258/'5. FY 2020-21'!$BE258),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A255,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB258/'5. FY 2020-21'!$BE258),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A255,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB258/'5. FY 2020-21'!$BE258),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB258/'6. FY 2021-22'!$BE258),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A255,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB258/'6. FY 2021-22'!$BE258),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB258/'6. FY 2021-22'!$BE258),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A255,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB258/'6. FY 2021-22'!$BE258),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A255,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB258/'6. FY 2021-22'!$BE258),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A255,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB258/'6. FY 2021-22'!$BE258),0)/2","v":0},0,0]
[106400524,400524,50506,3,"SIERRA VISTA REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB259/'4. FY 2019-20'!$BE259),0)","v":1038067.0237243761},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A256,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB259/'4. FY 2019-20'!$BE259),0)","v":937570.91099815676},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB259/'4. FY 2019-20'!$BE259),0)","v":618920.94370472466},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A256,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB259/'4. FY 2019-20'!$BE259),0)","v":0},2594558.8784272578,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A256,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB259/'4. FY 2019-20'!$BE259),0)","v":6916315.7489605211},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A256,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB259/'4. FY 2019-20'!$BE259),0)","v":1694281.7585933809},8610597.5075539015,11205156.385981159,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB259/'5. FY 2020-21'!$BE259),0)","v":1104539.8046056107},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A256,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB259/'5. FY 2020-21'!$BE259),0)","v":839887.09289930051},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB259/'5. FY 2020-21'!$BE259),0)","v":638473.94734400138},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A256,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB259/'5. FY 2020-21'!$BE259),0)","v":0},2582900.8448489127,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A256,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB259/'5. FY 2020-21'!$BE259),0)","v":7134816.5904417066},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A256,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB259/'5. FY 2020-21'!$BE259),0)","v":1747807.6535056422},8882624.2439473495,11465525.088796262,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB259/'6. FY 2021-22'!$BE259),0)/2","v":532302.83193699433},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A256,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB259/'6. FY 2021-22'!$BE259),0)/2","v":418863.99211568868},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB259/'6. FY 2021-22'!$BE259),0)/2","v":329426.74741906114},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A256,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB259/'6. FY 2021-22'!$BE259),0)/2","v":0},1280593.5714717442,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A256,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB259/'6. FY 2021-22'!$BE259),0)/2","v":3681276.9457520288},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A256,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB259/'6. FY 2021-22'!$BE259),0)/2","v":901798.09654517553},4583075.042297204,5863668.6137689482]
[106190661,190661,50763,3,"SILVER LAKE MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB260/'4. FY 2019-20'!$BE260),0)","v":3682625.4426663895},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A257,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB260/'4. FY 2019-20'!$BE260),0)","v":55336.301300522879},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB260/'4. FY 2019-20'!$BE260),0)","v":18485860.300286442},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A257,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB260/'4. FY 2019-20'!$BE260),0)","v":0},22223822.044253353,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A257,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB260/'4. FY 2019-20'!$BE260),0)","v":2302083.9979261099},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A257,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB260/'4. FY 2019-20'!$BE260),0)","v":291862.16664026649},2593946.1645663762,24817768.208819728,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB260/'5. FY 2020-21'!$BE260),0)","v":3918442.9270131602},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A257,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB260/'5. FY 2020-21'!$BE260),0)","v":49570.912115454179},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB260/'5. FY 2020-21'!$BE260),0)","v":19069867.187439229},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A257,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB260/'5. FY 2020-21'!$BE260),0)","v":0},23037881.026567843,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A257,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB260/'5. FY 2020-21'!$BE260),0)","v":2374811.6334136636},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A257,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB260/'5. FY 2020-21'!$BE260),0)","v":301082.70128936856},2675894.3347030319,25713775.361270875,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB260/'6. FY 2021-22'!$BE260),0)/2","v":1888386.6911227796},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A257,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB260/'6. FY 2021-22'!$BE260),0)/2","v":24721.739763638161},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB260/'6. FY 2021-22'!$BE260),0)/2","v":9839280.5961851701},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A257,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB260/'6. FY 2021-22'!$BE260),0)/2","v":0},11752389.027071588,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A257,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB260/'6. FY 2021-22'!$BE260),0)/2","v":1225306.8044245567},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A257,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB260/'6. FY 2021-22'!$BE260),0)/2","v":155346.50302099489},1380653.3074455515,13133042.33451714]
[106301258,301258,50747,3,"SOUTH COAST GLOBAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB261/'4. FY 2019-20'!$BE261),0)","v":952384.61940786266},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A258,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB261/'4. FY 2019-20'!$BE261),0)","v":1223043.3014866402},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB261/'4. FY 2019-20'!$BE261),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A258,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB261/'4. FY 2019-20'!$BE261),0)","v":5312712},7488139.9208945027,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A258,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB261/'4. FY 2019-20'!$BE261),0)","v":4327414.7283419771},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A258,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB261/'4. FY 2019-20'!$BE261),0)","v":1808400.8756534159},6135815.603995393,13623955.524889896,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB261/'5. FY 2020-21'!$BE261),0)","v":1013370.7144033684},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A258,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB261/'5. FY 2020-21'!$BE261),0)","v":1095616.6311537756},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB261/'5. FY 2020-21'!$BE261),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A258,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB261/'5. FY 2020-21'!$BE261),0)","v":5312712},7421699.3455571439,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A258,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB261/'5. FY 2020-21'!$BE261),0)","v":4464126.7863076515},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A258,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB261/'5. FY 2020-21'!$BE261),0)","v":1865532.0315184402},6329658.8178260922,13751358.163383236,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB261/'6. FY 2021-22'!$BE261),0)/2","v":488366.37559796649},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A258,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB261/'6. FY 2021-22'!$BE261),0)/2","v":546400.05761873838},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB261/'6. FY 2021-22'!$BE261),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A258,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB261/'6. FY 2021-22'!$BE261),0)/2","v":2656356},3691122.433216705,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A258,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB261/'6. FY 2021-22'!$BE261),0)/2","v":2303308.9656942487},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A258,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB261/'6. FY 2021-22'!$BE261),0)/2","v":962539.11675753689},3265848.0824517854,6956970.5156684909]
[106190380,190380,50135,3,"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB262/'4. FY 2019-20'!$BE262),0)","v":8062735.7204707125},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A259,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB262/'4. FY 2019-20'!$BE262),0)","v":776096.25252087857},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB262/'4. FY 2019-20'!$BE262),0)","v":22238383.013845779},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A259,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB262/'4. FY 2019-20'!$BE262),0)","v":1830272},32907486.986837372,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A259,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB262/'4. FY 2019-20'!$BE262),0)","v":22819564.875617288},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A259,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB262/'4. FY 2019-20'!$BE262),0)","v":1132775.306510377},23952340.182127666,56859827.168965042,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB262/'5. FY 2020-21'!$BE262),0)","v":8579034.2374270279},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A259,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB262/'5. FY 2020-21'!$BE262),0)","v":695236.18714433804},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB262/'5. FY 2020-21'!$BE262),0)","v":22940939.921031009},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A259,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB262/'5. FY 2020-21'!$BE262),0)","v":1830272},34045482.345602378,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A259,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB262/'5. FY 2020-21'!$BE262),0)","v":23540482.530122329},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A259,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB262/'5. FY 2020-21'!$BE262),0)","v":1168562.0413364766},24709044.571458805,58754526.91706118,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB262/'6. FY 2021-22'!$BE262),0)/2","v":4134431.553145716},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A259,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB262/'6. FY 2021-22'!$BE262),0)/2","v":346724.46722012252},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB262/'6. FY 2021-22'!$BE262),0)/2","v":11836597.644053176},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A259,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB262/'6. FY 2021-22'!$BE262),0)/2","v":915136},17232889.664419014,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A259,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB262/'6. FY 2021-22'!$BE262),0)/2","v":12145937.394678392},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A259,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB262/'6. FY 2021-22'!$BE262),0)/2","v":602930.77585426497},12748868.170532657,29981757.834951669]
[106334068,334068,50701,3,"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB263/'4. FY 2019-20'!$BE263),0)","v":2871756.3732449487},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A260,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB263/'4. FY 2019-20'!$BE263),0)","v":3584552.3469537701},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB263/'4. FY 2019-20'!$BE263),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A260,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB263/'4. FY 2019-20'!$BE263),0)","v":0},6458824.6589942668,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A260,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB263/'4. FY 2019-20'!$BE263),0)","v":7306286.2622704087},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A260,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB263/'4. FY 2019-20'!$BE263),0)","v":7199266.777126574},14505553.039396983,20964377.698391251,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB263/'5. FY 2020-21'!$BE263),0)","v":3055649.7325177556},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A260,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB263/'5. FY 2020-21'!$BE263),0)","v":3211084.3187564355},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB263/'5. FY 2020-21'!$BE263),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A260,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB263/'5. FY 2020-21'!$BE263),0)","v":0},6269329.4738243707,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A260,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB263/'5. FY 2020-21'!$BE263),0)","v":7537107.0857194308},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A260,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB263/'5. FY 2020-21'!$BE263),0)","v":7426706.6318044234},14963813.717523854,21233143.191348225,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB263/'6. FY 2021-22'!$BE263),0)/2","v":1472587.0441649619},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A260,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB263/'6. FY 2021-22'!$BE263),0)/2","v":1601414.771277678},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB263/'6. FY 2021-22'!$BE263),0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A260,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB263/'6. FY 2021-22'!$BE263),0)/2","v":0},3075340.9485622295,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A260,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB263/'6. FY 2021-22'!$BE263),0)/2","v":3888842.5792884291},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A260,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB263/'6. FY 2021-22'!$BE263),0)/2","v":3831880.4078512071},7720722.9871396367,10796063.935701866]
[106100899,100899,50093,3,"ST. AGNES MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB264/'4. FY 2019-20'!$BE264),0)","v":5176162.0893364418},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A261,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB264/'4. FY 2019-20'!$BE264),0)","v":5085665.1892565833},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB264/'4. FY 2019-20'!$BE264),0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A261,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB264/'4. FY 2019-20'!$BE264),0)","v":0},10273149.00317299,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A261,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB264/'4. FY 2019-20'!$BE264),0)","v":33192780.529660296},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A261,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB264/'4. FY 2019-20'!$BE264),0)","v":7650693.7269127304},40843474.256573029,51116623.259746015,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB264/'5. FY 2020-21'!$BE264),0)","v":5507618.4216412157},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A261,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB264/'5. FY 2020-21'!$BE264),0)","v":4555798.9280154621},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB264/'5. FY 2020-21'!$BE264),0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A261,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB264/'5. FY 2020-21'!$BE264),0)","v":0},10075096.751132485,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A261,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB264/'5. FY 2020-21'!$BE264),0)","v":34241409.704509795},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A261,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB264/'5. FY 2020-21'!$BE264),0)","v":7892395.1005807137},42133804.805090509,52208901.55622299,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB264/'6. FY 2021-22'!$BE264),0)/2","v":2654246.4751777644},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A261,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB264/'6. FY 2021-22'!$BE264),0)/2","v":2272043.6382437954},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB264/'6. FY 2021-22'!$BE264),0)/2","v":6026.0990381535576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A261,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB264/'6. FY 2021-22'!$BE264),0)/2","v":0},4932316.2124597132,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A261,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB264/'6. FY 2021-22'!$BE264),0)/2","v":17667183.246746641},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A261,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB264/'6. FY 2021-22'!$BE264),0)/2","v":4072156.8329390432},21739340.079685684,26671656.292145398]
[106361339,361339,50129,3,"ST. BERNARDINE MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB265/'4. FY 2019-20'!$BE265),0)","v":4267155.5292567397},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A262,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB265/'4. FY 2019-20'!$BE265),0)","v":4475947.9831208885},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB265/'4. FY 2019-20'!$BE265),0)","v":1402635.8785178212},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A262,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB265/'4. FY 2019-20'!$BE265),0)","v":0},10145739.390895449,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A262,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB265/'4. FY 2019-20'!$BE265),0)","v":22339020.565667685},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A262,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB265/'4. FY 2019-20'!$BE265),0)","v":14382375.095200399},36721395.660868086,46867135.051763535,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB265/'5. FY 2020-21'!$BE265),0)","v":4540403.4872399848},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A262,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB265/'5. FY 2020-21'!$BE265),0)","v":4009607.0552249472},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB265/'5. FY 2020-21'!$BE265),0)","v":1446948.0717247187},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A262,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB265/'5. FY 2020-21'!$BE265),0)","v":0},9996958.6141896509,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A262,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB265/'5. FY 2020-21'!$BE265),0)","v":23044756.823038165},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A262,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB265/'5. FY 2020-21'!$BE265),0)","v":14836744.325129159},37881501.148167327,47878459.762356982,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB265/'6. FY 2021-22'!$BE265),0)/2","v":2188123.6188291302},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A262,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB265/'6. FY 2021-22'!$BE265),0)/2","v":1999649.7531223709},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB265/'6. FY 2021-22'!$BE265),0)/2","v":746566.71417124628},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A262,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB265/'6. FY 2021-22'!$BE265),0)/2","v":0},4934340.0861227475,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A262,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB265/'6. FY 2021-22'!$BE265),0)/2","v":11890162.968836764},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A262,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB265/'6. FY 2021-22'!$BE265),0)/2","v":7655160.3172652656},19545323.28610203,24479663.372224778]
[106521041,521041,50042,3,"ST. ELIZABETH COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB266/'4. FY 2019-20'!$BE266),0)","v":489613.73895150551},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A263,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB266/'4. FY 2019-20'!$BE266),0)","v":1923352.8804872374},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB266/'4. FY 2019-20'!$BE266),0)","v":18869.540966607459},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A263,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB266/'4. FY 2019-20'!$BE266),0)","v":0},2431836.1604053504,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A263,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB266/'4. FY 2019-20'!$BE266),0)","v":2453040.32565897},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A263,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB266/'4. FY 2019-20'!$BE266),0)","v":3397652.6504039331},5850692.9760629032,8282529.136468254,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB266/'5. FY 2020-21'!$BE266),0)","v":520966.22972709808},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A263,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB266/'5. FY 2020-21'!$BE266),0)","v":1722962.2212704264},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB266/'5. FY 2020-21'!$BE266),0)","v":19465.669126341505},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A263,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB266/'5. FY 2020-21'!$BE266),0)","v":0},2263394.120123866,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A263,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB266/'5. FY 2020-21'!$BE266),0)","v":2530536.9864243958},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A263,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB266/'5. FY 2020-21'!$BE266),0)","v":3504991.5849061091},6035528.5713305045,8298922.6914543705,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB266/'6. FY 2021-22'!$BE266),0)/2","v":251065.46479444503},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A263,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB266/'6. FY 2021-22'!$BE266),0)/2","v":859266.48994518258},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB266/'6. FY 2021-22'!$BE266),0)/2","v":10043.498396922596},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A263,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB266/'6. FY 2021-22'!$BE266),0)/2","v":0},1120375.4531365503,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A263,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB266/'6. FY 2021-22'!$BE266),0)/2","v":1305654.7915999375},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A263,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB266/'6. FY 2021-22'!$BE266),0)/2","v":1808433.973461247},3114088.7650611848,4234464.218197735]
[106190754,190754,50104,3,"ST. FRANCIS MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB267/'4. FY 2019-20'!$BE267),0)","v":7169620.1326201372},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A264,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB267/'4. FY 2019-20'!$BE267),0)","v":4332610.3063407717},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB267/'4. FY 2019-20'!$BE267),0)","v":12443833.282778732},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A264,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB267/'4. FY 2019-20'!$BE267),0)","v":0},23946063.721739642,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A264,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB267/'4. FY 2019-20'!$BE267),0)","v":45075559.461031899},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A264,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB267/'4. FY 2019-20'!$BE267),0)","v":6080630.1222873516},51156189.583319247,75102253.305058897,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB267/'5. FY 2020-21'!$BE267),0)","v":7628727.8560958877},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A264,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB267/'5. FY 2020-21'!$BE267),0)","v":3881203.4718355853},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB267/'5. FY 2020-21'!$BE267),0)","v":12836959.933184678},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A264,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB267/'5. FY 2020-21'!$BE267),0)","v":0},24346891.261116151,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A264,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB267/'5. FY 2020-21'!$BE267),0)","v":46499590.409004591},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A264,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB267/'5. FY 2020-21'!$BE267),0)","v":6272729.9116376741},52772320.320642263,77119211.58175841,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB267/'6. FY 2021-22'!$BE267),0)/2","v":3676457.3127597086},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A264,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB267/'6. FY 2021-22'!$BE267),0)/2","v":1935613.0058081979},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB267/'6. FY 2021-22'!$BE267),0)/2","v":6623352.4094905546},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A264,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB267/'6. FY 2021-22'!$BE267),0)/2","v":0},12235422.728058461,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A264,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB267/'6. FY 2021-22'!$BE267),0)/2","v":23991908.970568694},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A264,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB267/'6. FY 2021-22'!$BE267),0)/2","v":3236475.0681294468},27228384.038698141,39463806.766756602]
[106380960,380960,50152,3,"ST. FRANCIS MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB268/'4. FY 2019-20'!$BE268),0)","v":1263976.5208195443},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A265,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB268/'4. FY 2019-20'!$BE268),0)","v":1477701.33021413},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB268/'4. FY 2019-20'!$BE268),0)","v":3560053.3956999406},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A265,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB268/'4. FY 2019-20'!$BE268),0)","v":0},6301731.2467336152,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A265,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB268/'4. FY 2019-20'!$BE268),0)","v":1079337.7432899468},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A265,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB268/'4. FY 2019-20'!$BE268),0)","v":328555.33407254913},1407893.0773624959,7709624.3240961116,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB268/'5. FY 2020-21'!$BE268),0)","v":1344915.4509533769},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A265,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB268/'5. FY 2020-21'!$BE268),0)","v":1323742.3002871033},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB268/'5. FY 2020-21'!$BE268),0)","v":3672522.9085030975},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A265,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB268/'5. FY 2020-21'!$BE268),0)","v":0},6341180.6597435772,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A265,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB268/'5. FY 2020-21'!$BE268),0)","v":1113436.2740267341},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A265,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB268/'5. FY 2020-21'!$BE268),0)","v":338935.08242032718},1452371.3564470613,7793552.0161906388,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB268/'6. FY 2021-22'!$BE268),0)/2","v":648145.31832460675},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A265,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB268/'6. FY 2021-22'!$BE268),0)/2","v":660169.66937380901},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB268/'6. FY 2021-22'!$BE268),0)/2","v":1894873.3642193964},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A265,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB268/'6. FY 2021-22'!$BE268),0)/2","v":0},3203188.3519178121,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A265,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB268/'6. FY 2021-22'!$BE268),0)/2","v":574488.1083039724},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A265,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB268/'6. FY 2021-22'!$BE268),0)/2","v":174876.80155535293},749364.90985932527,3952553.2617771374]
[106560508,560508,50616,3,"ST. JOHN'S PLEASANT VALLEY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB269/'4. FY 2019-20'!$BE269),0)","v":406937.73478644865},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A266,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB269/'4. FY 2019-20'!$BE269),0)","v":682820.34664976306},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB269/'4. FY 2019-20'!$BE269),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A266,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB269/'4. FY 2019-20'!$BE269),0)","v":3573664},4663422.0814362112,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A266,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB269/'4. FY 2019-20'!$BE269),0)","v":1132172.4579964476},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A266,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB269/'4. FY 2019-20'!$BE269),0)","v":1112240.5981308427},2244413.0561272902,6907835.1375635015,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB269/'5. FY 2020-21'!$BE269),0)","v":432996.0549705486},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A266,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB269/'5. FY 2020-21'!$BE269),0)","v":611678.52926410758},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB269/'5. FY 2020-21'!$BE269),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A266,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB269/'5. FY 2020-21'!$BE269),0)","v":3573664},4618338.5842346558,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A266,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB269/'5. FY 2020-21'!$BE269),0)","v":1167940.1475804902},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A266,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB269/'5. FY 2020-21'!$BE269),0)","v":1147378.5986852059},2315318.7462656964,6933657.3305003522,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB269/'6. FY 2021-22'!$BE269),0)/2","v":208670.63850240057},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A266,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB269/'6. FY 2021-22'!$BE269),0)/2","v":305053.03965867223},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB269/'6. FY 2021-22'!$BE269),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A266,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB269/'6. FY 2021-22'!$BE269),0)/2","v":1786832},2300555.6781610725,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A266,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB269/'6. FY 2021-22'!$BE269),0)/2","v":602609.90381535573},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A266,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB269/'6. FY 2021-22'!$BE269),0)/2","v":592000.97575705545},1194610.8795724111,3495166.5577334836]
[106560529,560529,50082,3,"ST. JOHN'S REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB270/'4. FY 2019-20'!$BE270),0)","v":2181572.795617695},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A267,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB270/'4. FY 2019-20'!$BE270),0)","v":2448029.8510122621},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB270/'4. FY 2019-20'!$BE270),0)","v":339651.73739893426},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A267,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB270/'4. FY 2019-20'!$BE270),0)","v":0},4969254.384028892,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A267,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB270/'4. FY 2019-20'!$BE270),0)","v":9145437.5218157489},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A267,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB270/'4. FY 2019-20'!$BE270),0)","v":5119875.0777760241},14265312.599591773,19234566.983620666,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB270/'5. FY 2020-21'!$BE270),0)","v":2321270.1437708726},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A267,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB270/'5. FY 2020-21'!$BE270),0)","v":2192974.0468467227},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB270/'5. FY 2020-21'!$BE270),0)","v":350382.04427414708},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A267,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB270/'5. FY 2020-21'!$BE270),0)","v":0},4864626.2348917415,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A267,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB270/'5. FY 2020-21'!$BE270),0)","v":9434360.9699001834},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A267,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB270/'5. FY 2020-21'!$BE270),0)","v":5281622.6111995457},14715983.58109973,19580609.815991472,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB270/'6. FY 2021-22'!$BE270),0)/2","v":1118672.8319503365},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A267,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB270/'6. FY 2021-22'!$BE270),0)/2","v":1093668.2699783402},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB270/'6. FY 2021-22'!$BE270),0)/2","v":180782.97114460671},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A267,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB270/'6. FY 2021-22'!$BE270),0)/2","v":0},2393124.0730732833,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A267,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB270/'6. FY 2021-22'!$BE270),0)/2","v":4867748.8897084845},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A267,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB270/'6. FY 2021-22'!$BE270),0)/2","v":2725103.7652206589},7592852.6549291434,9985976.7280024271]
[106121080,121080,50006,3,"ST. JOSEPH HOSPITAL - EUREKA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB271/'4. FY 2019-20'!$BE271),0)","v":1634193.2251846301},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A268,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB271/'4. FY 2019-20'!$BE271),0)","v":3328321.2126709144},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB271/'4. FY 2019-20'!$BE271),0)","v":55350.653502048546},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A268,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB271/'4. FY 2019-20'!$BE271),0)","v":0},5017865.0913575934,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A268,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB271/'4. FY 2019-20'!$BE271),0)","v":11344368.029124405},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A268,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB271/'4. FY 2019-20'!$BE271),0)","v":5417123.3974338742},16761491.426558279,21779356.517915871,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB271/'5. FY 2020-21'!$BE271),0)","v":1738839.0386943931},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A268,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB271/'5. FY 2020-21'!$BE271),0)","v":2981549.4430913976},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB271/'5. FY 2020-21'!$BE271),0)","v":57099.296103935085},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A268,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB271/'5. FY 2020-21'!$BE271),0)","v":0},4777487.7778897258,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A268,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB271/'5. FY 2020-21'!$BE271),0)","v":11702760.278756512},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A268,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB271/'5. FY 2020-21'!$BE271),0)","v":5588261.6253154771},17291021.90407199,22068509.681961715,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB271/'6. FY 2021-22'!$BE271),0)/2","v":837986.04696742387},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A268,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB271/'6. FY 2021-22'!$BE271),0)/2","v":1486942.3675895273},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB271/'6. FY 2021-22'!$BE271),0)/2","v":29460.928630972947},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A268,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB271/'6. FY 2021-22'!$BE271),0)/2","v":0},2354389.343187924,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A268,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB271/'6. FY 2021-22'!$BE271),0)/2","v":6038151.2362298639},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A268,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB271/'6. FY 2021-22'!$BE271),0)/2","v":2883317.1010540365},8921468.3372839,11275857.680471824]
[106301340,301340,50069,3,"ST. JOSEPH HOSPITAL - ORANGE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB272/'4. FY 2019-20'!$BE272),0)","v":3073185.1833925415},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A269,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB272/'4. FY 2019-20'!$BE272),0)","v":4488717.8988056248},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB272/'4. FY 2019-20'!$BE272),0)","v":274237.32871469506},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A269,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB272/'4. FY 2019-20'!$BE272),0)","v":0},7836140.4109128611,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A269,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB272/'4. FY 2019-20'!$BE272),0)","v":16280639.945988916},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A269,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB272/'4. FY 2019-20'!$BE272),0)","v":8433705.7218438257},24714345.66783274,32550486.0787456,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB272/'5. FY 2020-21'!$BE272),0)","v":3269977.0673791668},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A269,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB272/'5. FY 2020-21'!$BE272),0)","v":4021046.4964823597},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB272/'5. FY 2020-21'!$BE272),0)","v":282901.05796949653},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A269,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB272/'5. FY 2020-21'!$BE272),0)","v":0},7573924.6218310231,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A269,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB272/'5. FY 2020-21'!$BE272),0)","v":16794979.322207451},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A269,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB272/'5. FY 2020-21'!$BE272),0)","v":8700144.0777422711},25495123.399949722,33069048.021780744,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB272/'6. FY 2021-22'!$BE272),0)/2","v":1575876.257312852},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A269,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB272/'6. FY 2021-22'!$BE272),0)/2","v":2005354.7699909029},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB272/'6. FY 2021-22'!$BE272),0)/2","v":145965.51003527505},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A269,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB272/'6. FY 2021-22'!$BE272),0)/2","v":0},3727196.5373390298,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A269,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB272/'6. FY 2021-22'!$BE272),0)/2","v":8665530.4168648161},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A269,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB272/'6. FY 2021-22'!$BE272),0)/2","v":4488922.6530391984},13154453.069904014,16881649.607243046]
[106392232,392232,54123,3,"ST. JOSEPH'S BEHAVIORAL HEALTH CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB273/'4. FY 2019-20'!$BE273),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A270,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB273/'4. FY 2019-20'!$BE273),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB273/'4. FY 2019-20'!$BE273),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A270,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB273/'4. FY 2019-20'!$BE273),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A270,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB273/'4. FY 2019-20'!$BE273),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A270,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB273/'4. FY 2019-20'!$BE273),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB273/'5. FY 2020-21'!$BE273),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A270,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB273/'5. FY 2020-21'!$BE273),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB273/'5. FY 2020-21'!$BE273),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A270,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB273/'5. FY 2020-21'!$BE273),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A270,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB273/'5. FY 2020-21'!$BE273),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A270,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB273/'5. FY 2020-21'!$BE273),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB273/'6. FY 2021-22'!$BE273),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A270,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB273/'6. FY 2021-22'!$BE273),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB273/'6. FY 2021-22'!$BE273),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A270,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB273/'6. FY 2021-22'!$BE273),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A270,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB273/'6. FY 2021-22'!$BE273),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A270,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB273/'6. FY 2021-22'!$BE273),0)/2","v":0},0,0]
[106391042,391042,50084,3,"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB274/'4. FY 2019-20'!$BE274),0)","v":4747964.8106218362},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A271,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB274/'4. FY 2019-20'!$BE274),0)","v":5818547.3068153476},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB274/'4. FY 2019-20'!$BE274),0)","v":2693312.4806337715},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A271,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB274/'4. FY 2019-20'!$BE274),0)","v":0},13259824.598070955,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A271,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB274/'4. FY 2019-20'!$BE274),0)","v":21405607.272519503},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A271,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB274/'4. FY 2019-20'!$BE274),0)","v":8403408.6111199223},29809015.883639425,43068840.481710382,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB274/'5. FY 2020-21'!$BE274),0)","v":5052001.4645904116},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A271,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB274/'5. FY 2020-21'!$BE274),0)","v":5212323.382788701},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB274/'5. FY 2020-21'!$BE274),0)","v":2778399.8399664774},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A271,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB274/'5. FY 2020-21'!$BE274),0)","v":0},13042724.68734559,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A271,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB274/'5. FY 2020-21'!$BE274),0)","v":22081855.056921802},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A271,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB274/'5. FY 2020-21'!$BE274),0)","v":8668889.8180928566},30750744.875014659,{"$f":"SUM(S271,V271)","v":43793469.562360249},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB274/'6. FY 2021-22'!$BE274),0)/2","v":2434674.3099145521},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A271,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB274/'6. FY 2021-22'!$BE274),0)/2","v":2599461.9976551905},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB274/'6. FY 2021-22'!$BE274),0)/2","v":1433542.0045207518},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A271,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB274/'6. FY 2021-22'!$BE274),0)/2","v":0},6467678.3120904937,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A271,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB274/'6. FY 2021-22'!$BE274),0)/2","v":11393344.581468992},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A271,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB274/'6. FY 2021-22'!$BE274),0)/2","v":4472796.7184695443},15866141.299938537,{"$f":"SUM(AB271,AE271)","v":22333819.612029031}]
[106301342,301342,50168,3,"ST. JUDE MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB275/'4. FY 2019-20'!$BE275),0)","v":1725029.4583322122},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A272,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB275/'4. FY 2019-20'!$BE275),0)","v":2977148.5313406731},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB275/'4. FY 2019-20'!$BE275),0)","v":64156.439286465364},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A272,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB275/'4. FY 2019-20'!$BE275),0)","v":0},{"$f":"SUM(F272:I272)","v":4766334.428959351},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A272,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB275/'4. FY 2019-20'!$BE275),0)","v":6247076.0293448428},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A272,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB275/'4. FY 2019-20'!$BE275),0)","v":4149020.9963567299},{"$f":"SUM(K272:L272)","v":10396097.025701573},{"$f":"SUM(J272,M272)","v":15162431.454660924},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB275/'5. FY 2020-21'!$BE275),0)","v":1835491.9839463942},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A272,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB275/'5. FY 2020-21'!$BE275),0)","v":2666964.808512554},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB275/'5. FY 2020-21'!$BE275),0)","v":66183.275029561119},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A272,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB275/'5. FY 2020-21'!$BE275),0)","v":0},{"$f":"SUM(O272:R272)","v":4568640.0674885092},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A272,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB275/'5. FY 2020-21'!$BE275),0)","v":6444434.1920941276},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A272,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB275/'5. FY 2020-21'!$BE275),0)","v":4280097.2242116118},{"$f":"SUM(T272:U272)","v":10724531.416305739},15293171.48379425,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB275/'6. FY 2021-22'!$BE275),0)/2","v":884565.2976727091},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A272,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB275/'6. FY 2021-22'!$BE275),0)/2","v":1330054.4037049005},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB275/'6. FY 2021-22'!$BE275),0)/2","v":34147.894549536824},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A272,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB275/'6. FY 2021-22'!$BE275),0)/2","v":0},{"$f":"SUM(X272:AA272)","v":2248767.5959271467},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A272,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB275/'6. FY 2021-22'!$BE275),0)/2","v":3325067.5359411738},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A272,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB275/'6. FY 2021-22'!$BE275),0)/2","v":2208357.1507886527},{"$f":"SUM(AC272:AD272)","v":5533424.686729826},7782192.2826569732]
[106361343,361343,50300,3,"ST. MARY MEDICAL CENTER - APPLE VALLEY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB276/'4. FY 2019-20'!$BE276),0)","v":3971884.0858101076},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A273,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB276/'4. FY 2019-20'!$BE276),0)","v":3816539.1485598083},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB276/'4. FY 2019-20'!$BE276),0)","v":1431569.1746666194},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A273,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB276/'4. FY 2019-20'!$BE276),0)","v":0},9219992.4090365358,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A273,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB276/'4. FY 2019-20'!$BE276),0)","v":18987790.089998201},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A273,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB276/'4. FY 2019-20'!$BE276),0)","v":6605443.4069380732},25593233.496936273,34813225.905972809,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB276/'5. FY 2020-21'!$BE276),0)","v":4226224.2916808799},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A273,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB276/'5. FY 2020-21'!$BE276),0)","v":3418900.8349327627},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB276/'5. FY 2020-21'!$BE276),0)","v":1476795.4310517756},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A273,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB276/'5. FY 2020-21'!$BE276),0)","v":0},9121920.5576654188,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A273,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB276/'5. FY 2020-21'!$BE276),0)","v":19587653.986199912},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A273,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB276/'5. FY 2020-21'!$BE276),0)","v":6814123.1426758813},26401777.128875792,35523697.686541215,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB276/'6. FY 2021-22'!$BE276),0)/2","v":2036713.5249289714},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A273,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB276/'6. FY 2021-22'!$BE276),0)/2","v":1705055.9110560073},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB276/'6. FY 2021-22'!$BE276),0)/2","v":761966.74504652759},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A273,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB276/'6. FY 2021-22'!$BE276),0)/2","v":0},4503736.1810315065,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A273,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB276/'6. FY 2021-22'!$BE276),0)/2","v":10106437.65354331},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A273,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB276/'6. FY 2021-22'!$BE276),0)/2","v":3515812.0902859992},13622249.74382931,18125985.924860816]
[106190053,190053,50191,3,"ST. MARY MEDICAL CENTER - LONG BEACH",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB277/'4. FY 2019-20'!$BE277),0)","v":3416344.2863945179},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A274,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB277/'4. FY 2019-20'!$BE277),0)","v":2196703.1046373118},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB277/'4. FY 2019-20'!$BE277),0)","v":893158.27241941984},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A274,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB277/'4. FY 2019-20'!$BE277),0)","v":0},6506205.6634512497,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A274,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB277/'4. FY 2019-20'!$BE277),0)","v":17251792.321070313},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A274,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB277/'4. FY 2019-20'!$BE277),0)","v":3746406.0582924173},20998198.379362732,27504404.042813983,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB277/'5. FY 2020-21'!$BE277),0)","v":3635110.4161089486},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A274,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB277/'5. FY 2020-21'!$BE277),0)","v":1967832.5797805462},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB277/'5. FY 2020-21'!$BE277),0)","v":921375.00531349797},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A274,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB277/'5. FY 2020-21'!$BE277),0)","v":0},6524318.0012029931,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A274,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB277/'5. FY 2020-21'!$BE277),0)","v":17796812.426576495},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A274,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB277/'5. FY 2020-21'!$BE277),0)","v":3864762.8404260464},21661575.267002542,28185893.268205535,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB277/'6. FY 2021-22'!$BE277),0)/2","v":1751842.3155328182},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A274,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB277/'6. FY 2021-22'!$BE277),0)/2","v":981386.92349332152},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB277/'6. FY 2021-22'!$BE277),0)/2","v":475392.25745433616},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A274,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB277/'6. FY 2021-22'!$BE277),0)/2","v":0},3208621.4964804756,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A274,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB277/'6. FY 2021-22'!$BE277),0)/2","v":9182435.8010264318},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A274,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB277/'6. FY 2021-22'!$BE277),0)/2","v":1994061.3980630357},11176497.199089468,14385118.695569944]
[106380965,380965,50457,3,"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB278/'4. FY 2019-20'!$BE278),0)","v":569068.60009714449},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A275,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB278/'4. FY 2019-20'!$BE278),0)","v":572610.42215323669},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB278/'4. FY 2019-20'!$BE278),0)","v":1507047.3385330492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A275,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB278/'4. FY 2019-20'!$BE278),0)","v":0},2648726.3607834307,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A275,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB278/'4. FY 2019-20'!$BE278),0)","v":500671.82031398459},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A275,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB278/'4. FY 2019-20'!$BE278),0)","v":887368.70964676188},1388040.5299607464,4036766.8907441772,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB278/'5. FY 2020-21'!$BE278),0)","v":605508.9950775482},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A275,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB278/'5. FY 2020-21'!$BE278),0)","v":512951.17754252581},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB278/'5. FY 2020-21'!$BE278),0)","v":1554658.1075571415},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A275,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB278/'5. FY 2020-21'!$BE278),0)","v":0},2673118.2801772151,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A275,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB278/'5. FY 2020-21'!$BE278),0)","v":516489.08748559462},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A275,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB278/'5. FY 2020-21'!$BE278),0)","v":915402.53817621164},1431891.6256618062,4105009.9058390213,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB278/'6. FY 2021-22'!$BE278),0)/2","v":291808.54460757866},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A275,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB278/'6. FY 2021-22'!$BE278),0)/2","v":255816.26364112532},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB278/'6. FY 2021-22'!$BE278),0)/2","v":802140.738634218},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A275,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB278/'6. FY 2021-22'!$BE278),0)/2","v":0},1349765.5468829218,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A275,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB278/'6. FY 2021-22'!$BE278),0)/2","v":266487.49079834617},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A275,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB278/'6. FY 2021-22'!$BE278),0)/2","v":472310.70584007207},738798.19663841825,2088563.7435213402]
[106010967,10967,50002,3,"ST. ROSE HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB279/'4. FY 2019-20'!$BE279),0)","v":1235845.2051166289},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A276,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB279/'4. FY 2019-20'!$BE279),0)","v":1241365.3544256093},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB279/'4. FY 2019-20'!$BE279),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A276,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB279/'4. FY 2019-20'!$BE279),0)","v":0},2477210.5595422382,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A276,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB279/'4. FY 2019-20'!$BE279),0)","v":6757811.6048410181},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A276,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB279/'4. FY 2019-20'!$BE279),0)","v":2633828.8255979759},9391640.4304389935,11868850.989981232,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB279/'5. FY 2020-21'!$BE279),0)","v":1314982.7421401094},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A276,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB279/'5. FY 2020-21'!$BE279),0)","v":1112029.7425231067},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB279/'5. FY 2020-21'!$BE279),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A276,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB279/'5. FY 2020-21'!$BE279),0)","v":0},2427012.4846632164,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A276,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB279/'5. FY 2020-21'!$BE279),0)","v":6971304.9697804376},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A276,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB279/'5. FY 2020-21'!$BE279),0)","v":2717036.9721891806},9688341.9419696182,12115354.426632835,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB279/'6. FY 2021-22'!$BE279),0)/2","v":633720.06574211887},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A276,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB279/'6. FY 2021-22'!$BE279),0)/2","v":554585.51660402329},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB279/'6. FY 2021-22'!$BE279),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A276,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB279/'6. FY 2021-22'!$BE279),0)/2","v":0},1188305.5823461423,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A276,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB279/'6. FY 2021-22'!$BE279),0)/2","v":3596911.5592178786},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A276,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB279/'6. FY 2021-22'!$BE279),0)/2","v":1401881.2452552062},4998792.8044730853,6187098.3868192276]
[106190762,190762,50502,3,"ST. VINCENT MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB280/'4. FY 2019-20'!$BE280),0)","v":1750798.6024875545},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A277,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB280/'4. FY 2019-20'!$BE280),0)","v":944048.40446142876},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB280/'4. FY 2019-20'!$BE280),0)","v":140892.57255066902},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A277,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB280/'4. FY 2019-20'!$BE280),0)","v":0},2835739.5794996521,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A277,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB280/'4. FY 2019-20'!$BE280),0)","v":7962946.2879083483},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A277,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB280/'4. FY 2019-20'!$BE280),0)","v":1524954.5731031226},9487900.8610114716,12323640.440511124,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB280/'5. FY 2020-21'!$BE280),0)","v":1862911.259195189},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A277,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB280/'5. FY 2020-21'!$BE280),0)","v":845689.70802987204},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB280/'5. FY 2020-21'!$BE280),0)","v":145343.66281001657},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A277,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB280/'5. FY 2020-21'!$BE280),0)","v":0},2853944.6300350772,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A277,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB280/'5. FY 2020-21'!$BE280),0)","v":8214512.3713161154},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A277,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB280/'5. FY 2020-21'!$BE280),0)","v":1573131.0690205761},9787643.4403366912,12641588.070371769,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB280/'6. FY 2021-22'!$BE280),0)/2","v":897779.26950399566},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A277,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB280/'6. FY 2021-22'!$BE280),0)/2","v":421757.84125190054},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB280/'6. FY 2021-22'!$BE280),0)/2","v":74991.45469702204},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A277,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB280/'6. FY 2021-22'!$BE280),0)/2","v":0},1394528.5654529182,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A277,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB280/'6. FY 2021-22'!$BE280),0)/2","v":4238356.3235013355},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A277,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB280/'6. FY 2021-22'!$BE280),0)/2","v":811672.04000589019},5050028.3635072261,6444556.9289601445]
[106430905,430905,50441,3,"STANFORD UNIVERSITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB281/'4. FY 2019-20'!$BE281),0)","v":3802881.448724654},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A278,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB281/'4. FY 2019-20'!$BE281),0)","v":6807290.4161733529},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB281/'4. FY 2019-20'!$BE281),0)","v":3176372.7293789224},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A278,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB281/'4. FY 2019-20'!$BE281),0)","v":0},13786544.594276929,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A278,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB281/'4. FY 2019-20'!$BE281),0)","v":18386480.717862308},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A278,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB281/'4. FY 2019-20'!$BE281),0)","v":15874339.481070828},34260820.198933139,48047364.793210067,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB281/'5. FY 2020-21'!$BE281),0)","v":4046399.5448408686},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A278,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB281/'5. FY 2020-21'!$BE281),0)","v":6098051.1352195172},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB281/'5. FY 2020-21'!$BE281),0)","v":3276720.96960082},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A278,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB281/'5. FY 2020-21'!$BE281),0)","v":0},13421171.649661206,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A278,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB281/'5. FY 2020-21'!$BE281),0)","v":18967347.996707164},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A278,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB281/'5. FY 2020-21'!$BE281),0)","v":16375842.978087038},35343190.974794202,48764362.624455407,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB281/'6. FY 2021-22'!$BE281),0)/2","v":1950051.8930021171},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A278,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB281/'6. FY 2021-22'!$BE281),0)/2","v":3041187.3979469524},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB281/'6. FY 2021-22'!$BE281),0)/2","v":1690655.5634819702},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A278,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB281/'6. FY 2021-22'!$BE281),0)/2","v":0},6681894.8544310387,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A278,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB281/'6. FY 2021-22'!$BE281),0)/2","v":9786384.8379613776},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A278,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB281/'6. FY 2021-22'!$BE281),0)/2","v":8449273.0062953103},18235657.844256688,24917552.698687725]
[106504038,504038,50726,3,"STANISLAUS SURGICAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB282/'4. FY 2019-20'!$BE282),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A279,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB282/'4. FY 2019-20'!$BE282),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB282/'4. FY 2019-20'!$BE282),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A279,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB282/'4. FY 2019-20'!$BE282),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A279,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB282/'4. FY 2019-20'!$BE282),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A279,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB282/'4. FY 2019-20'!$BE282),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB282/'5. FY 2020-21'!$BE282),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A279,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB282/'5. FY 2020-21'!$BE282),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB282/'5. FY 2020-21'!$BE282),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A279,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB282/'5. FY 2020-21'!$BE282),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A279,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB282/'5. FY 2020-21'!$BE282),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A279,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB282/'5. FY 2020-21'!$BE282),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB282/'6. FY 2021-22'!$BE282),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A279,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB282/'6. FY 2021-22'!$BE282),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB282/'6. FY 2021-22'!$BE282),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A279,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB282/'6. FY 2021-22'!$BE282),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A279,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB282/'6. FY 2021-22'!$BE282),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A279,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB282/'6. FY 2021-22'!$BE282),0)/2","v":0},0,0]
[106034002,34002,50014,3,"SUTTER AMADOR HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB283/'4. FY 2019-20'!$BE283),0)","v":366566.07560974557},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A280,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB283/'4. FY 2019-20'!$BE283),0)","v":768785.93846947164},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB283/'4. FY 2019-20'!$BE283),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A280,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB283/'4. FY 2019-20'!$BE283),0)","v":0},1135352.0140792173,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A280,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB283/'4. FY 2019-20'!$BE283),0)","v":1879406.2802741029},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A280,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB283/'4. FY 2019-20'!$BE283),0)","v":1648836.0925075263},3528242.3727816292,4663594.3868608465,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB283/'5. FY 2020-21'!$BE283),0)","v":390039.19041410368},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A280,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB283/'5. FY 2020-21'!$BE283),0)","v":688687.5214969787},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB283/'5. FY 2020-21'!$BE283),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A280,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB283/'5. FY 2020-21'!$BE283),0)","v":0},1078726.7119110823,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A280,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB283/'5. FY 2020-21'!$BE283),0)","v":1938780.6449836139},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A280,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB283/'5. FY 2020-21'!$BE283),0)","v":1700926.2640315192},3639706.909015133,4718433.6209262153,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB283/'6. FY 2021-22'!$BE283),0)/2","v":187968.7493000516},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A280,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB283/'6. FY 2021-22'!$BE283),0)/2","v":343458.55176639772},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB283/'6. FY 2021-22'!$BE283),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A280,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB283/'6. FY 2021-22'!$BE283),0)/2","v":0},531427.30106644938,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A280,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB283/'6. FY 2021-22'!$BE283),0)/2","v":1000332.4403334905},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A280,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB283/'6. FY 2021-22'!$BE283),0)/2","v":877609.19469069538},1877941.6350241858,2409368.9360906351]
[106310791,310791,50498,3,"SUTTER AUBURN FAITH HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB284/'4. FY 2019-20'!$BE284),0)","v":293768.24337090331},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A281,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB284/'4. FY 2019-20'!$BE284),0)","v":823844.63290728291},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB284/'4. FY 2019-20'!$BE284),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A281,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB284/'4. FY 2019-20'!$BE284),0)","v":0},1117612.8762781862,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A281,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB284/'4. FY 2019-20'!$BE284),0)","v":1403893.8479155949},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A281,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB284/'4. FY 2019-20'!$BE284),0)","v":1622241.9619832113},3026135.8098988063,4143748.6861769925,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB284/'5. FY 2020-21'!$BE284),0)","v":312579.73783625884},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A281,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB284/'5. FY 2020-21'!$BE284),0)","v":738009.75010683702},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB284/'5. FY 2020-21'!$BE284),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A281,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB284/'5. FY 2020-21'!$BE284),0)","v":0},1050589.4879430959,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A281,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB284/'5. FY 2020-21'!$BE284),0)","v":1448245.782999808},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A281,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB284/'5. FY 2020-21'!$BE284),0)","v":1673491.9694503655},3121737.7524501737,4172327.2403932698,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB284/'6. FY 2021-22'!$BE284),0)/2","v":150639.278876667},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A281,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB284/'6. FY 2021-22'!$BE284),0)/2","v":368056.26942419825},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB284/'6. FY 2021-22'!$BE284),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A281,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB284/'6. FY 2021-22'!$BE284),0)/2","v":0},518695.54830086522,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A281,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB284/'6. FY 2021-22'!$BE284),0)/2","v":747236.2807310411},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A281,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB284/'6. FY 2021-22'!$BE284),0)/2","v":863454.20767955517},1610690.4884105963,2129386.0367114614]
[106344017,344017,54096,3,"SUTTER CENTER FOR PSYCHIATRY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB285/'4. FY 2019-20'!$BE285),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A282,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB285/'4. FY 2019-20'!$BE285),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB285/'4. FY 2019-20'!$BE285),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A282,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB285/'4. FY 2019-20'!$BE285),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A282,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB285/'4. FY 2019-20'!$BE285),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A282,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB285/'4. FY 2019-20'!$BE285),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB285/'5. FY 2020-21'!$BE285),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A282,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB285/'5. FY 2020-21'!$BE285),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB285/'5. FY 2020-21'!$BE285),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A282,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB285/'5. FY 2020-21'!$BE285),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A282,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB285/'5. FY 2020-21'!$BE285),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A282,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB285/'5. FY 2020-21'!$BE285),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB285/'6. FY 2021-22'!$BE285),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A282,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB285/'6. FY 2021-22'!$BE285),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB285/'6. FY 2021-22'!$BE285),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A282,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB285/'6. FY 2021-22'!$BE285),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A282,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB285/'6. FY 2021-22'!$BE285),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A282,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB285/'6. FY 2021-22'!$BE285),0)/2","v":0},0,0]
[106084001,84001,50417,3,"SUTTER COAST HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB286/'4. FY 2019-20'!$BE286),0)","v":375155.79032819305},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A283,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB286/'4. FY 2019-20'!$BE286),0)","v":896670.16655863996},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB286/'4. FY 2019-20'!$BE286),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A283,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB286/'4. FY 2019-20'!$BE286),0)","v":0},1271825.9568868331,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A283,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB286/'4. FY 2019-20'!$BE286),0)","v":3056865.6365904086},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A283,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB286/'4. FY 2019-20'!$BE286),0)","v":2607907.964200859},5664773.6007912681,6936599.5576781016,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB286/'5. FY 2020-21'!$BE286),0)","v":399178.94883036858},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A283,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB286/'5. FY 2020-21'!$BE286),0)","v":803247.72307483444},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB286/'5. FY 2020-21'!$BE286),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A283,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB286/'5. FY 2020-21'!$BE286),0)","v":0},1202426.671905203,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A283,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB286/'5. FY 2020-21'!$BE286),0)","v":3153438.3984673237},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A283,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB286/'5. FY 2020-21'!$BE286),0)","v":2690297.216711347},5843735.6151786707,7046162.2870838735,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB286/'6. FY 2021-22'!$BE286),0)/2","v":192373.40657714711},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A283,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB286/'6. FY 2021-22'!$BE286),0)/2","v":400591.40185560833},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB286/'6. FY 2021-22'!$BE286),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A283,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB286/'6. FY 2021-22'!$BE286),0)/2","v":0},592964.80843275541,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A283,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB286/'6. FY 2021-22'!$BE286),0)/2","v":1627046.7403014605},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A283,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB286/'6. FY 2021-22'!$BE286),0)/2","v":1388084.612345614},3015131.3526470745,3608096.16107983]
[106574010,574010,50537,3,"SUTTER DAVIS HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB287/'4. FY 2019-20'!$BE287),0)","v":537286.65563888894},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A284,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB287/'4. FY 2019-20'!$BE287),0)","v":938033.58910267625},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB287/'4. FY 2019-20'!$BE287),0)","v":8805.7857844168138},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A284,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB287/'4. FY 2019-20'!$BE287),0)","v":0},1484126.0305259819,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A284,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB287/'4. FY 2019-20'!$BE287),0)","v":2724761.7155781174},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A284,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB287/'4. FY 2019-20'!$BE287),0)","v":1838697.9863773191},4563459.7019554367,6047585.7324814182,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB287/'5. FY 2020-21'!$BE287),0)","v":571691.88893736817},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A284,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB287/'5. FY 2020-21'!$BE287),0)","v":840301.56540862704},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB287/'5. FY 2020-21'!$BE287),0)","v":9083.9789256260356},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A284,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB287/'5. FY 2020-21'!$BE287),0)","v":0},1421077.4332716211,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A284,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB287/'5. FY 2020-21'!$BE287),0)","v":2810842.6218437133},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A284,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB287/'5. FY 2020-21'!$BE287),0)","v":1896786.2911678557},4707628.9130115695,6128706.3462831909,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB287/'6. FY 2021-22'!$BE287),0)/2","v":275511.3126823252},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A284,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB287/'6. FY 2021-22'!$BE287),0)/2","v":419070.6956254181},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB287/'6. FY 2021-22'!$BE287),0)/2","v":4686.9659185638775},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A284,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB287/'6. FY 2021-22'!$BE287),0)/2","v":0},699268.97422630724,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A284,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB287/'6. FY 2021-22'!$BE287),0)/2","v":1450281.1685156228},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A284,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB287/'6. FY 2021-22'!$BE287),0)/2","v":978665.05132719036},2428946.219842813,3128215.1940691201]
[106070934,70934,50523,3,"SUTTER DELTA MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB288/'4. FY 2019-20'!$BE288),0)","v":1784083.7470215384},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A285,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB288/'4. FY 2019-20'!$BE288),0)","v":2786432.6166577674},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB288/'4. FY 2019-20'!$BE288),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A285,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB288/'4. FY 2019-20'!$BE288),0)","v":0},4571774.3330770796,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A285,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB288/'4. FY 2019-20'!$BE288),0)","v":9110214.3786780816},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A285,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB288/'4. FY 2019-20'!$BE288),0)","v":3890149.0169491577},13000363.39562724,17572137.728704318,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB288/'5. FY 2020-21'!$BE288),0)","v":1898327.8230582152},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A285,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB288/'5. FY 2020-21'!$BE288),0)","v":2496119.2401681542},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB288/'5. FY 2020-21'!$BE288),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A285,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB288/'5. FY 2020-21'!$BE288),0)","v":0},4395744.7745014587,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A285,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB288/'5. FY 2020-21'!$BE288),0)","v":9398025.0541976783},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A285,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB288/'5. FY 2020-21'!$BE288),0)","v":4013046.9389849398},13411071.993182618,17806816.767684076,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB288/'6. FY 2021-22'!$BE288),0)/2","v":914847.31645274081},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A285,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB288/'6. FY 2021-22'!$BE288),0)/2","v":1244851.2169944353},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB288/'6. FY 2021-22'!$BE288),0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A285,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB288/'6. FY 2021-22'!$BE288),0)/2","v":0},2160368.100006971,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A285,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB288/'6. FY 2021-22'!$BE288),0)/2","v":4849001.0260342294},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A285,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB288/'6. FY 2021-22'!$BE288),0)/2","v":2070569.9987435027},6919571.0247777319,9079939.1247847024]
[106171395,171395,51329,3,"SUTTER LAKESIDE HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB289/'4. FY 2019-20'!$BE289),0)","v":339293.73137867486},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A286,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB289/'4. FY 2019-20'!$BE289),0)","v":888341.96067729034},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB289/'4. FY 2019-20'!$BE289),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A286,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB289/'4. FY 2019-20'!$BE289),0)","v":0},1227635.6920559653,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A286,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB289/'4. FY 2019-20'!$BE289),0)","v":2178802.9969442748},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A286,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB289/'4. FY 2019-20'!$BE289),0)","v":3073473.5656581698},5252276.5626024446,6479912.2546584103,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB289/'5. FY 2020-21'!$BE289),0)","v":361020.45744246268},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A286,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB289/'5. FY 2020-21'!$BE289),0)","v":795787.21790695668},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB289/'5. FY 2020-21'!$BE289),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A286,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB289/'5. FY 2020-21'!$BE289),0)","v":0},1156807.6753494195,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A286,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB289/'5. FY 2020-21'!$BE289),0)","v":2247635.9284548992},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A286,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB289/'5. FY 2020-21'!$BE289),0)","v":3170571.0066573643},5418206.935112264,6575014.6104616839,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB289/'6. FY 2021-22'!$BE289),0)/2","v":173983.9624452733},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A286,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB289/'6. FY 2021-22'!$BE289),0)/2","v":396870.73868047883},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB289/'6. FY 2021-22'!$BE289),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A286,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB289/'6. FY 2021-22'!$BE289),0)/2","v":0},570854.70112575218,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A286,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB289/'6. FY 2021-22'!$BE289),0)/2","v":1159689.2815646622},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A286,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB289/'6. FY 2021-22'!$BE289),0)/2","v":1635886.4735659552},2795575.7551306174,3366430.4562563696]
[106444012,444012,50714,3,"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB290/'4. FY 2019-20'!$BE290),0)","v":316745.73024275026},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A287,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB290/'4. FY 2019-20'!$BE290),0)","v":51912.48332707915},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB290/'4. FY 2019-20'!$BE290),0)","v":10063.755182190645},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A287,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB290/'4. FY 2019-20'!$BE290),0)","v":0},378721.96875202004,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A287,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB290/'4. FY 2019-20'!$BE290),0)","v":800068.53698415635},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A287,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB290/'4. FY 2019-20'!$BE290),0)","v":131960.74893077795},932029.28591493424,1310751.2546669543,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB290/'5. FY 2020-21'!$BE290),0)","v":337028.59159976739},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A287,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB290/'5. FY 2020-21'!$BE290),0)","v":46503.815546437778},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB290/'5. FY 2020-21'!$BE290),0)","v":10381.690200715469},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A287,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB290/'5. FY 2020-21'!$BE290),0)","v":0},393914.09734692064,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A287,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB290/'5. FY 2020-21'!$BE290),0)","v":825344.37095687981},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A287,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB290/'5. FY 2020-21'!$BE290),0)","v":136129.66425078714},961474.03520766692,1355388.1325545874,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB290/'6. FY 2021-22'!$BE290),0)/2","v":162421.73709289753},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A287,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB290/'6. FY 2021-22'!$BE290),0)/2","v":23192.133791640481},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB290/'6. FY 2021-22'!$BE290),0)/2","v":5356.5324783587175},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A287,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB290/'6. FY 2021-22'!$BE290),0)/2","v":0},190970.40336289673,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A287,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB290/'6. FY 2021-22'!$BE290),0)/2","v":425844.33202951803},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A287,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB290/'6. FY 2021-22'!$BE290),0)/2","v":70237.403903379454},496081.73593289749,687052.13929579419]
[106341051,341051,50108,3,"SUTTER MEDICAL CENTER - SACRAMENTO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB291/'4. FY 2019-20'!$BE291),0)","v":7870970.3393813735},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A288,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB291/'4. FY 2019-20'!$BE291),0)","v":4189827.843286078},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB291/'4. FY 2019-20'!$BE291),0)","v":9085054.990722606},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A288,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB291/'4. FY 2019-20'!$BE291),0)","v":0},21145853.173390057,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A288,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB291/'4. FY 2019-20'!$BE291),0)","v":37296276.705198534},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A288,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB291/'4. FY 2019-20'!$BE291),0)","v":9055806.3953746352},46352083.100573167,67497936.273963228,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB291/'5. FY 2020-21'!$BE291),0)","v":8374989.1307839146},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A288,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB291/'5. FY 2020-21'!$BE291),0)","v":3753297.2554574152},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB291/'5. FY 2020-21'!$BE291),0)","v":9372070.8286958896},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A288,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB291/'5. FY 2020-21'!$BE291),0)","v":0},21500357.214937218,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A288,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB291/'5. FY 2020-21'!$BE291),0)","v":38474543.883851528},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A288,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB291/'5. FY 2020-21'!$BE291),0)","v":9341898.2092102692},47816442.093061797,69316799.307999015,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB291/'6. FY 2021-22'!$BE291),0)/2","v":4036097.5794345583},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A288,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB291/'6. FY 2021-22'!$BE291),0)/2","v":1871824.3027057},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB291/'6. FY 2021-22'!$BE291),0)/2","v":4835609.694838332},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A288,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB291/'6. FY 2021-22'!$BE291),0)/2","v":0},10743531.57697859,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A288,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB291/'6. FY 2021-22'!$BE291),0)/2","v":19851309.364797406},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A288,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB291/'6. FY 2021-22'!$BE291),0)/2","v":4820041.8428694149},24671351.207666822,35414882.784645408]
[106311000,311000,50309,3,"SUTTER ROSEVILLE MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB292/'4. FY 2019-20'!$BE292),0)","v":2562741.3862488009},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A289,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB292/'4. FY 2019-20'!$BE292),0)","v":2110182.2990921801},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB292/'4. FY 2019-20'!$BE292),0)","v":598793.43334034341},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A289,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB292/'4. FY 2019-20'!$BE292),0)","v":0},5271717.1186813246,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A289,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB292/'4. FY 2019-20'!$BE292),0)","v":11130513.231502853},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A289,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB292/'4. FY 2019-20'!$BE292),0)","v":3962862.0826865253},15093375.314189378,20365092.432870701,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB292/'5. FY 2020-21'!$BE292),0)","v":2726846.9234926268},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A289,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB292/'5. FY 2020-21'!$BE292),0)","v":1890326.2205364835},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB292/'5. FY 2020-21'!$BE292),0)","v":617710.56694257038},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A289,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB292/'5. FY 2020-21'!$BE292),0)","v":0},5234883.7109716814,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A289,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB292/'5. FY 2020-21'!$BE292),0)","v":11482149.361991309},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A289,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB292/'5. FY 2020-21'!$BE292),0)","v":4088057.1621435368},15570206.524134845,20805090.235106528,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB292/'6. FY 2021-22'!$BE292),0)/2","v":1314129.4986214503},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A289,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB292/'6. FY 2021-22'!$BE292),0)/2","v":942733.36717392073},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB292/'6. FY 2021-22'!$BE292),0)/2","v":318713.68246234371},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A289,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB292/'6. FY 2021-22'!$BE292),0)/2","v":0},2575576.5482577151,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A289,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB292/'6. FY 2021-22'!$BE292),0)/2","v":5924324.9210647419},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A289,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB292/'6. FY 2021-22'!$BE292),0)/2","v":2109272.2417106708},8033597.1627754122,10609173.711033128]
[106481094,481094,50101,3,"SUTTER SOLANO MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB293/'4. FY 2019-20'!$BE293),0)","v":1179797.3165787593},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A290,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB293/'4. FY 2019-20'!$BE293),0)","v":1928905.0177414704},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB293/'4. FY 2019-20'!$BE293),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A290,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB293/'4. FY 2019-20'!$BE293),0)","v":0},3108702.3343202295,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A290,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB293/'4. FY 2019-20'!$BE293),0)","v":6252107.9069359386},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A290,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB293/'4. FY 2019-20'!$BE293),0)","v":4055099.9531126302},10307207.86004857,13415910.194368798,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB293/'5. FY 2020-21'!$BE293),0)","v":1255345.818473981},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A290,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB293/'5. FY 2020-21'!$BE293),0)","v":1727935.891382345},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB293/'5. FY 2020-21'!$BE293),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A290,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB293/'5. FY 2020-21'!$BE293),0)","v":0},2983281.7098563258,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A290,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB293/'5. FY 2020-21'!$BE293),0)","v":6449625.0371944858},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A290,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB293/'5. FY 2020-21'!$BE293),0)","v":4183209.0192984235},10632834.05649291,13616115.766349236,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB293/'6. FY 2021-22'!$BE293),0)/2","v":604979.67700907052},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A290,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB293/'6. FY 2021-22'!$BE293),0)/2","v":861746.93206193554},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB293/'6. FY 2021-22'!$BE293),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A290,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB293/'6. FY 2021-22'!$BE293),0)/2","v":0},1466726.6090710061,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A290,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB293/'6. FY 2021-22'!$BE293),0)/2","v":3327745.8021803531},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A290,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB293/'6. FY 2021-22'!$BE293),0)/2","v":2158366.753622727},5486112.5558030801,6952839.1648740862]
[106514030,514030,50766,3,"SUTTER SURGICAL HOSPITAL - NORTH VALLEY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB294/'4. FY 2019-20'!$BE294),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A291,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB294/'4. FY 2019-20'!$BE294),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB294/'4. FY 2019-20'!$BE294),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A291,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB294/'4. FY 2019-20'!$BE294),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A291,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB294/'4. FY 2019-20'!$BE294),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A291,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB294/'4. FY 2019-20'!$BE294),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB294/'5. FY 2020-21'!$BE294),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A291,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB294/'5. FY 2020-21'!$BE294),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB294/'5. FY 2020-21'!$BE294),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A291,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB294/'5. FY 2020-21'!$BE294),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A291,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB294/'5. FY 2020-21'!$BE294),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A291,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB294/'5. FY 2020-21'!$BE294),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB294/'6. FY 2021-22'!$BE294),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A291,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB294/'6. FY 2021-22'!$BE294),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB294/'6. FY 2021-22'!$BE294),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A291,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB294/'6. FY 2021-22'!$BE294),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A291,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB294/'6. FY 2021-22'!$BE294),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A291,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB294/'6. FY 2021-22'!$BE294),0)/2","v":0},0,0]
[106391056,391056,50313,3,"SUTTER TRACY COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB295/'4. FY 2019-20'!$BE295),0)","v":585818.54379811708},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A292,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB295/'4. FY 2019-20'!$BE295),0)","v":1610027.2681066848},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB295/'4. FY 2019-20'!$BE295),0)","v":6289.8469888691534},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A292,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB295/'4. FY 2019-20'!$BE295),0)","v":0},2202135.6588936714,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A292,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB295/'4. FY 2019-20'!$BE295),0)","v":3039254.065021575},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A292,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB295/'4. FY 2019-20'!$BE295),0)","v":4163832.9171550823},7203086.9821766578,9405222.6410703287,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB295/'5. FY 2020-21'!$BE295),0)","v":623331.52398926474},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A292,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB295/'5. FY 2020-21'!$BE295),0)","v":1442281.4379544936},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB295/'5. FY 2020-21'!$BE295),0)","v":6488.5563754471686},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A292,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB295/'5. FY 2020-21'!$BE295),0)","v":0},2072101.5183192054,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A292,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB295/'5. FY 2020-21'!$BE295),0)","v":3135270.4406160717},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A292,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB295/'5. FY 2020-21'!$BE295),0)","v":4295377.0844846591},7430647.5251007304,9502749.0434199348,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB295/'6. FY 2021-22'!$BE295),0)/2","v":300397.62629791489},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A292,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB295/'6. FY 2021-22'!$BE295),0)/2","v":719286.87315642193},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB295/'6. FY 2021-22'!$BE295),0)/2","v":3347.8327989741983},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A292,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB295/'6. FY 2021-22'!$BE295),0)/2","v":0},1023032.3322533111,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A292,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB295/'6. FY 2021-22'!$BE295),0)/2","v":1617672.8084643327},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A292,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB295/'6. FY 2021-22'!$BE295),0)/2","v":2216240.9410227053},3833913.7494870378,4856946.0817403486]
[106334564,334564,50775,3,"TEMECULA VALLEY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB296/'4. FY 2019-20'!$BE296),0)","v":853817.64301367803},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A293,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB296/'4. FY 2019-20'!$BE296),0)","v":912216.15087049245},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB296/'4. FY 2019-20'!$BE296),0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A293,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB296/'4. FY 2019-20'!$BE296),0)","v":0},1773581.6102708136,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A293,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB296/'4. FY 2019-20'!$BE296),0)","v":2110872.649464488},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A293,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB296/'4. FY 2019-20'!$BE296),0)","v":1494320.8278156205},3605193.4772801083,5378775.0875509214,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB296/'5. FY 2020-21'!$BE296),0)","v":908491.98657672899},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A293,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB296/'5. FY 2020-21'!$BE296),0)","v":817173.99938820617},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB296/'5. FY 2020-21'!$BE296),0)","v":7786.2676505366016},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A293,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB296/'5. FY 2020-21'!$BE296),0)","v":0},1733452.2536154718,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A293,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB296/'5. FY 2020-21'!$BE296),0)","v":2177559.5196000696},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A293,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB296/'5. FY 2020-21'!$BE296),0)","v":1541529.5398195004},3719089.05941957,5452541.313035042,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB296/'6. FY 2021-22'!$BE296),0)/2","v":437822.93334329536},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A293,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB296/'6. FY 2021-22'!$BE296),0)/2","v":407536.63978251669},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB296/'6. FY 2021-22'!$BE296),0)/2","v":4017.3993587690384},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A293,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB296/'6. FY 2021-22'!$BE296),0)/2","v":0},849376.97248458106,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A293,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB296/'6. FY 2021-22'!$BE296),0)/2","v":1123532.687335741},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A293,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB296/'6. FY 2021-22'!$BE296),0)/2","v":795366.92838546284},1918899.6157212039,2768276.588205785]
[106190422,190422,50351,3,"TORRANCE MEMORIAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB297/'4. FY 2019-20'!$BE297),0)","v":1684443.0562875478},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A294,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB297/'4. FY 2019-20'!$BE297),0)","v":1790194.1220065476},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB297/'4. FY 2019-20'!$BE297),0)","v":110701.30700409709},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A294,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB297/'4. FY 2019-20'!$BE297),0)","v":0},3585338.4852981921,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A294,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB297/'4. FY 2019-20'!$BE297),0)","v":3721073.4786149911},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A294,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB297/'4. FY 2019-20'!$BE297),0)","v":1357647.1949944578},5078720.6736094486,8664059.1589076407,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB297/'5. FY 2020-21'!$BE297),0)","v":1792306.6254295427},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A294,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB297/'5. FY 2020-21'!$BE297),0)","v":1603677.0330862482},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB297/'5. FY 2020-21'!$BE297),0)","v":114198.59220787017},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A294,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB297/'5. FY 2020-21'!$BE297),0)","v":0},3510182.2507236609,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A294,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB297/'5. FY 2020-21'!$BE297),0)","v":3838629.951714545},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A294,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB297/'5. FY 2020-21'!$BE297),0)","v":1400538.101845471},5239168.0535600157,8749350.3042836767,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB297/'6. FY 2021-22'!$BE297),0)/2","v":863753.29203843279},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A294,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB297/'6. FY 2021-22'!$BE297),0)/2","v":799777.21984505665},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB297/'6. FY 2021-22'!$BE297),0)/2","v":58921.857261945894},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A294,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB297/'6. FY 2021-22'!$BE297),0)/2","v":0},1722452.3691454353,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A294,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB297/'6. FY 2021-22'!$BE297),0)/2","v":1980577.8838731358},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A294,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB297/'6. FY 2021-22'!$BE297),0)/2","v":722621.04577124841},2703198.9296443844,4425651.2987898197]
[106540816,540816,50359,3,"TULARE REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB298/'4. FY 2019-20'!$BE298),0)","v":989320.39269718679},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A295,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB298/'4. FY 2019-20'!$BE298),0)","v":2703613.2359487908},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB298/'4. FY 2019-20'!$BE298),0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A295,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB298/'4. FY 2019-20'!$BE298),0)","v":0},3700481.4450326203,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A295,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB298/'4. FY 2019-20'!$BE298),0)","v":4733109.8591240374},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A295,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB298/'4. FY 2019-20'!$BE298),0)","v":2537813.5610161186},7270923.4201401565,10971404.865172777,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB298/'5. FY 2020-21'!$BE298),0)","v":1052671.6755933075},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A295,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB298/'5. FY 2020-21'!$BE298),0)","v":2421928.6609987034},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB298/'5. FY 2020-21'!$BE298),0)","v":7786.2676505366016},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A295,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB298/'5. FY 2020-21'!$BE298),0)","v":0},3482386.6042425479,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A295,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB298/'5. FY 2020-21'!$BE298),0)","v":4882638.672523994},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A295,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB298/'5. FY 2020-21'!$BE298),0)","v":2617988.3851177697},7500627.0576417632,10983013.661884312,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB298/'6. FY 2021-22'!$BE298),0)/2","v":507306.40188947727},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A295,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB298/'6. FY 2021-22'!$BE298),0)/2","v":1207851.2887528697},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB298/'6. FY 2021-22'!$BE298),0)/2","v":4017.3993587690384},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A295,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB298/'6. FY 2021-22'!$BE298),0)/2","v":0},1719175.090001116,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A295,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB298/'6. FY 2021-22'!$BE298),0)/2","v":2519244.181228084},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A295,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB298/'6. FY 2021-22'!$BE298),0)/2","v":1350776.1782260449},3870020.3594541289,5589195.4494552445]
[106400548,400548,50633,3,"TWIN CITIES COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB299/'4. FY 2019-20'!$BE299),0)","v":507866.88272820634},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A296,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB299/'4. FY 2019-20'!$BE299),0)","v":1413759.2161695459},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB299/'4. FY 2019-20'!$BE299),0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A296,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB299/'4. FY 2019-20'!$BE299),0)","v":0},1929173.9152843955,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A296,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB299/'4. FY 2019-20'!$BE299),0)","v":3205306.0255277203},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A296,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB299/'4. FY 2019-20'!$BE299),0)","v":2333550.7948677363},5538856.8203954566,7468030.7356798518,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB299/'5. FY 2020-21'!$BE299),0)","v":540388.21636166098},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A296,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB299/'5. FY 2020-21'!$BE299),0)","v":1266462.1994981754},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB299/'5. FY 2020-21'!$BE299),0)","v":7786.2676505366016},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A296,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB299/'5. FY 2020-21'!$BE299),0)","v":0},1814636.6835103729,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A296,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB299/'5. FY 2020-21'!$BE299),0)","v":3306568.3289278769},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A296,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB299/'5. FY 2020-21'!$BE299),0)","v":2407272.5321083074},5713840.8610361842,7528477.5445465576,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB299/'6. FY 2021-22'!$BE299),0)/2","v":260425.361508273},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A296,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB299/'6. FY 2021-22'!$BE299),0)/2","v":631603.24432920374},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB299/'6. FY 2021-22'!$BE299),0)/2","v":4017.3993587690384},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A296,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB299/'6. FY 2021-22'!$BE299),0)/2","v":0},896046.00519624574,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A296,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB299/'6. FY 2021-22'!$BE299),0)/2","v":1706055.5943572514},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A296,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB299/'6. FY 2021-22'!$BE299),0)/2","v":1242055.3159648634},2948110.9103221148,3844156.9155183607]
[106191216,191216,50660,3,"USC KENNETH NORRIS JR. CANCER HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB300/'4. FY 2019-20'!$BE300),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A297,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB300/'4. FY 2019-20'!$BE300),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB300/'4. FY 2019-20'!$BE300),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A297,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB300/'4. FY 2019-20'!$BE300),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A297,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB300/'4. FY 2019-20'!$BE300),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A297,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB300/'4. FY 2019-20'!$BE300),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB300/'5. FY 2020-21'!$BE300),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A297,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB300/'5. FY 2020-21'!$BE300),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB300/'5. FY 2020-21'!$BE300),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A297,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB300/'5. FY 2020-21'!$BE300),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A297,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB300/'5. FY 2020-21'!$BE300),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A297,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB300/'5. FY 2020-21'!$BE300),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB300/'6. FY 2021-22'!$BE300),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A297,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB300/'6. FY 2021-22'!$BE300),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB300/'6. FY 2021-22'!$BE300),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A297,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB300/'6. FY 2021-22'!$BE300),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A297,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB300/'6. FY 2021-22'!$BE300),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A297,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB300/'6. FY 2021-22'!$BE300),0)/2","v":0},0,0]
[106190818,190818,50124,3,"USC VERDUGO HILLS HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB301/'4. FY 2019-20'!$BE301),0)","v":403072.3631631473},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A298,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB301/'4. FY 2019-20'!$BE301),0)","v":775726.11003726302},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB301/'4. FY 2019-20'!$BE301),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A298,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB301/'4. FY 2019-20'!$BE301),0)","v":0},1178798.4732004104,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A298,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB301/'4. FY 2019-20'!$BE301),0)","v":1644920.7845290608},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A298,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB301/'4. FY 2019-20'!$BE301),0)","v":1079625.5812604746},2724546.3657895355,3903344.8389899461,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB301/'5. FY 2020-21'!$BE301),0)","v":428883.16368322942},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A298,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB301/'5. FY 2020-21'!$BE301),0)","v":694904.60913687688},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB301/'5. FY 2020-21'!$BE301),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A298,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB301/'5. FY 2020-21'!$BE301),0)","v":0},1123787.7728201062,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A298,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB301/'5. FY 2020-21'!$BE301),0)","v":1696887.2633069435},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A298,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB301/'5. FY 2020-21'!$BE301),0)","v":1113733.2053991619},2810620.4687061054,3934408.2415262116,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB301/'6. FY 2021-22'!$BE301),0)/2","v":206688.54272770759},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A298,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB301/'6. FY 2021-22'!$BE301),0)/2","v":346559.10441233893},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB301/'6. FY 2021-22'!$BE301),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A298,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB301/'6. FY 2021-22'!$BE301),0)/2","v":0},553247.64714004658,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A298,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB301/'6. FY 2021-22'!$BE301),0)/2","v":875525.23358773231},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A298,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB301/'6. FY 2021-22'!$BE301),0)/2","v":574641.31288911251},1450166.5464768447,2003414.1936168913]
[106204019,204019,53300,3,"VALLEY CHILDREN'S HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB302/'4. FY 2019-20'!$BE302),0)","v":8103536.8653833382},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A299,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB302/'4. FY 2019-20'!$BE302),0)","v":11507914.886848873},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB302/'4. FY 2019-20'!$BE302),0)","v":34899845.002439387},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A299,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB302/'4. FY 2019-20'!$BE302),0)","v":0},54511296.754671596,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A299,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB302/'4. FY 2019-20'!$BE302),0)","v":13241385.880967341},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A299,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB302/'4. FY 2019-20'!$BE302),0)","v":24428560.376683068},37669946.257650405,92181243.012322009,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB302/'5. FY 2020-21'!$BE302),0)","v":8622448.089904286},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A299,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB302/'5. FY 2020-21'!$BE302),0)","v":10308926.040973432},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB302/'5. FY 2020-21'!$BE302),0)","v":36002403.904806159},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A299,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB302/'5. FY 2020-21'!$BE302),0)","v":0},54933778.035683878,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A299,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB302/'5. FY 2020-21'!$BE302),0)","v":13659708.88159138},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A299,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB302/'5. FY 2020-21'!$BE302),0)","v":25200309.555323653},38860018.436915033,93793796.47259891,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB302/'6. FY 2021-22'!$BE302),0)/2","v":4155353.6752119199},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A299,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB302/'6. FY 2021-22'!$BE302),0)/2","v":5141212.375393928},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB302/'6. FY 2021-22'!$BE302),0)/2","v":18575785.068388239},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A299,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB302/'6. FY 2021-22'!$BE302),0)/2","v":0},27872351.118994087,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A299,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB302/'6. FY 2021-22'!$BE302),0)/2","v":7047857.6084004827},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A299,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB302/'6. FY 2021-22'!$BE302),0)/2","v":13002341.043511575},20050198.651912056,47922549.770906143]
[106190812,190812,50126,3,"VALLEY PRESBYTERIAN HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB303/'4. FY 2019-20'!$BE303),0)","v":5606077.3109947378},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A300,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB303/'4. FY 2019-20'!$BE303),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB303/'4. FY 2019-20'!$BE303),0)","v":1861794.7087052695},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A300,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB303/'4. FY 2019-20'!$BE303),0)","v":0},7467872.0197000075,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A300,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB303/'4. FY 2019-20'!$BE303),0)","v":29464159.234658662},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A300,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB303/'4. FY 2019-20'!$BE303),0)","v":7359504.8293996612},36823664.064058326,44291536.083758332,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB303/'5. FY 2020-21'!$BE303),0)","v":5965063.3303752728},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A300,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB303/'5. FY 2020-21'!$BE303),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB303/'5. FY 2020-21'!$BE303),0)","v":1920612.6871323618},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A300,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB303/'5. FY 2020-21'!$BE303),0)","v":0},7885676.0175076351,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A300,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB303/'5. FY 2020-21'!$BE303),0)","v":30394993.485144716},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A300,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB303/'5. FY 2020-21'!$BE303),0)","v":7592006.9383946657},37987000.423539385,45872676.44104702,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB303/'6. FY 2021-22'!$BE303),0)/2","v":2874699.5718963952},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A300,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB303/'6. FY 2021-22'!$BE303),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB303/'6. FY 2021-22'!$BE303),0)/2","v":990958.50849636272},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A300,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB303/'6. FY 2021-22'!$BE303),0)/2","v":0},3865658.0803927579,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A300,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB303/'6. FY 2021-22'!$BE303),0)/2","v":15682587.963514736},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A300,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB303/'6. FY 2021-22'!$BE303),0)/2","v":3917168.6840195963},19599756.647534333,23465414.727927092]
[106014050,14050,50283,3,"VALLEYCARE MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB304/'4. FY 2019-20'!$BE304),0)","v":692331.0063068656},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A301,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB304/'4. FY 2019-20'!$BE304),0)","v":1776591.3857336768},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB304/'4. FY 2019-20'!$BE304),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A301,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB304/'4. FY 2019-20'!$BE304),0)","v":0},2468922.3920405423,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A301,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB304/'4. FY 2019-20'!$BE304),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A301,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB304/'4. FY 2019-20'!$BE304),0)","v":20198.073815935397},20198.073815935397,2489120.4658564776,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB304/'5. FY 2020-21'!$BE304),0)","v":736664.52835094917},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A301,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB304/'5. FY 2020-21'!$BE304),0)","v":1591491.541312048},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB304/'5. FY 2020-21'!$BE304),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A301,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB304/'5. FY 2020-21'!$BE304),0)","v":0},2328156.069662997,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A301,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB304/'5. FY 2020-21'!$BE304),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A301,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB304/'5. FY 2020-21'!$BE304),0)","v":20836.173099610278},20836.173099610278,2348992.2427626075,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB304/'6. FY 2021-22'!$BE304),0)/2","v":355015.37653389946},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A301,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB304/'6. FY 2021-22'!$BE304),0)/2","v":793700.13665901171},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB304/'6. FY 2021-22'!$BE304),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A301,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB304/'6. FY 2021-22'!$BE304),0)/2","v":0},1148715.5131929112,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A301,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB304/'6. FY 2021-22'!$BE304),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A301,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB304/'6. FY 2021-22'!$BE304),0)/2","v":10750.623046435632},10750.623046435632,1159466.1362393468]
[106454012,454012,52047,3,"VIBRA HOSPITAL OF NORTHERN CALIFORNIA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB305/'4. FY 2019-20'!$BE305),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A302,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB305/'4. FY 2019-20'!$BE305),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB305/'4. FY 2019-20'!$BE305),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A302,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB305/'4. FY 2019-20'!$BE305),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A302,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB305/'4. FY 2019-20'!$BE305),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A302,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB305/'4. FY 2019-20'!$BE305),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB305/'5. FY 2020-21'!$BE305),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A302,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB305/'5. FY 2020-21'!$BE305),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB305/'5. FY 2020-21'!$BE305),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A302,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB305/'5. FY 2020-21'!$BE305),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A302,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB305/'5. FY 2020-21'!$BE305),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A302,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB305/'5. FY 2020-21'!$BE305),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB305/'6. FY 2021-22'!$BE305),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A302,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB305/'6. FY 2021-22'!$BE305),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB305/'6. FY 2021-22'!$BE305),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A302,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB305/'6. FY 2021-22'!$BE305),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A302,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB305/'6. FY 2021-22'!$BE305),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A302,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB305/'6. FY 2021-22'!$BE305),0)/2","v":0},0,0]
[106344035,344035,52033,3,"VIBRA HOSPITAL OF SACRAMENTO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB306/'4. FY 2019-20'!$BE306),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A303,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB306/'4. FY 2019-20'!$BE306),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB306/'4. FY 2019-20'!$BE306),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A303,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB306/'4. FY 2019-20'!$BE306),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A303,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB306/'4. FY 2019-20'!$BE306),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A303,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB306/'4. FY 2019-20'!$BE306),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB306/'5. FY 2020-21'!$BE306),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A303,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB306/'5. FY 2020-21'!$BE306),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB306/'5. FY 2020-21'!$BE306),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A303,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB306/'5. FY 2020-21'!$BE306),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A303,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB306/'5. FY 2020-21'!$BE306),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A303,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB306/'5. FY 2020-21'!$BE306),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB306/'6. FY 2021-22'!$BE306),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A303,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB306/'6. FY 2021-22'!$BE306),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB306/'6. FY 2021-22'!$BE306),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A303,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB306/'6. FY 2021-22'!$BE306),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A303,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB306/'6. FY 2021-22'!$BE306),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A303,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB306/'6. FY 2021-22'!$BE306),0)/2","v":0},0,0]
[106374094,374094,52044,3,"VIBRA HOSPITAL OF SAN DIEGO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB307/'4. FY 2019-20'!$BE307),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A304,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB307/'4. FY 2019-20'!$BE307),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB307/'4. FY 2019-20'!$BE307),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A304,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB307/'4. FY 2019-20'!$BE307),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A304,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB307/'4. FY 2019-20'!$BE307),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A304,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB307/'4. FY 2019-20'!$BE307),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB307/'5. FY 2020-21'!$BE307),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A304,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB307/'5. FY 2020-21'!$BE307),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB307/'5. FY 2020-21'!$BE307),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A304,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB307/'5. FY 2020-21'!$BE307),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A304,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB307/'5. FY 2020-21'!$BE307),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A304,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB307/'5. FY 2020-21'!$BE307),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB307/'6. FY 2021-22'!$BE307),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A304,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB307/'6. FY 2021-22'!$BE307),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB307/'6. FY 2021-22'!$BE307),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A304,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB307/'6. FY 2021-22'!$BE307),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A304,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB307/'6. FY 2021-22'!$BE307),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A304,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB307/'6. FY 2021-22'!$BE307),0)/2","v":0},0,0]
[106361370,361370,50517,3,"VICTOR VALLEY GLOBAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB308/'4. FY 2019-20'!$BE308),0)","v":1837339.9782759128},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A305,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB308/'4. FY 2019-20'!$BE308),0)","v":2128226.7451684372},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB308/'4. FY 2019-20'!$BE308),0)","v":40255.020728762582},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A305,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB308/'4. FY 2019-20'!$BE308),0)","v":0},4005821.7441731128,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A305,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB308/'4. FY 2019-20'!$BE308),0)","v":13367182.820744725},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A305,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB308/'4. FY 2019-20'!$BE308),0)","v":3626564.1536512007},16993746.974395927,20999568.71856904,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB308/'5. FY 2020-21'!$BE308),0)","v":1954994.3252390577},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A305,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB308/'5. FY 2020-21'!$BE308),0)","v":1906490.6484002185},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB308/'5. FY 2020-21'!$BE308),0)","v":41526.760802861878},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A305,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB308/'5. FY 2020-21'!$BE308),0)","v":0},3903011.7344421376,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A305,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB308/'5. FY 2020-21'!$BE308),0)","v":13789480.009100322},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A305,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB308/'5. FY 2020-21'!$BE308),0)","v":3741134.8800350255},17530614.889135346,21433626.623577483,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB308/'6. FY 2021-22'!$BE308),0)/2","v":942156.19157073309},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A305,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB308/'6. FY 2021-22'!$BE308),0)/2","v":950794.80405336793},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB308/'6. FY 2021-22'!$BE308),0)/2","v":21426.12991343487},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A305,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB308/'6. FY 2021-22'!$BE308),0)/2","v":0},1914377.1255375359,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A305,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB308/'6. FY 2021-22'!$BE308),0)/2","v":7114814.264379967},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A305,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB308/'6. FY 2021-22'!$BE308),0)/2","v":1930274.3679875177},9045088.6323674843,10959465.757905019]
[106444013,444013,50194,3,"WATSONVILLE COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB309/'4. FY 2019-20'!$BE309),0)","v":1219739.4900195401},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A306,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB309/'4. FY 2019-20'!$BE309),0)","v":2609041.8313850206},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB309/'4. FY 2019-20'!$BE309),0)","v":293106.86968130257},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A306,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB309/'4. FY 2019-20'!$BE309),0)","v":0},4121888.1910858629,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A306,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB309/'4. FY 2019-20'!$BE309),0)","v":4971495.0600021789},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A306,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB309/'4. FY 2019-20'!$BE309),0)","v":4910151.7446538955},9881646.8046560735,14003534.995741937,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB309/'5. FY 2020-21'!$BE309),0)","v":1297845.6951096128},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A306,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB309/'5. FY 2020-21'!$BE309),0)","v":2337210.4800923588},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB309/'5. FY 2020-21'!$BE309),0)","v":302366.72709583805},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A306,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB309/'5. FY 2020-21'!$BE309),0)","v":0},3937422.9022978097,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A306,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB309/'5. FY 2020-21'!$BE309),0)","v":5128554.9591534417},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A306,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB309/'5. FY 2020-21'!$BE309),0)","v":5065273.6805152586},10193828.639668699,14131251.541966509,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB309/'6. FY 2021-22'!$BE309),0)/2","v":625461.3333475648},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A306,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB309/'6. FY 2021-22'!$BE309),0)/2","v":1165601.0913641772},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB309/'6. FY 2021-22'!$BE309),0)/2","v":156009.00843219765},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A306,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB309/'6. FY 2021-22'!$BE309),0)/2","v":0},1947071.4331439396,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A306,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB309/'6. FY 2021-22'!$BE309),0)/2","v":2646127.0443092063},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A306,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB309/'6. FY 2021-22'!$BE309),0)/2","v":2613476.4625885021},5259603.5068977084,7206674.9400416482]
[106301379,301379,50426,3,"WEST ANAHEIM MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB310/'4. FY 2019-20'!$BE310),0)","v":1133842.3428350654},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A307,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB310/'4. FY 2019-20'!$BE310),0)","v":1698953.9997953176},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB310/'4. FY 2019-20'!$BE310),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A307,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB310/'4. FY 2019-20'!$BE310),0)","v":339918},3172714.3426303831,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A307,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB310/'4. FY 2019-20'!$BE310),0)","v":4885953.1409535585},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A307,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB310/'4. FY 2019-20'!$BE310),0)","v":1734677.9062252517},6620631.0471788105,9793345.3898091931,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB310/'5. FY 2020-21'!$BE310),0)","v":1206448.110946964},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A307,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB310/'5. FY 2020-21'!$BE310),0)","v":1521943.0542470547},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB310/'5. FY 2020-21'!$BE310),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A307,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB310/'5. FY 2020-21'!$BE310),0)","v":339918},3068309.1651940187,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A307,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB310/'5. FY 2020-21'!$BE310),0)","v":5040310.59244736},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A307,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB310/'5. FY 2020-21'!$BE310),0)","v":1789479.9997048627},6829790.592152223,9898099.7573462427,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB310/'6. FY 2021-22'!$BE310),0)/2","v":581414.76057660952},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A307,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB310/'6. FY 2021-22'!$BE310),0)/2","v":759015.28772641579},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB310/'6. FY 2021-22'!$BE310),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A307,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB310/'6. FY 2021-22'!$BE310),0)/2","v":169959},1510389.0483030253,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A307,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB310/'6. FY 2021-22'!$BE310),0)/2","v":2600596.5182431573},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A307,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB310/'6. FY 2021-22'!$BE310),0)/2","v":923299.34263804683},3523895.8608812043,5034284.9091842296]
[106190857,190857,50096,3,"WEST COVINA MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB311/'4. FY 2019-20'!$BE311),0)","v":60128.003029132255},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A308,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB311/'4. FY 2019-20'!$BE311),0)","v":2776.0686271165323},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB311/'4. FY 2019-20'!$BE311),0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A308,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB311/'4. FY 2019-20'!$BE311),0)","v":1491440},1558117.9798495702,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A308,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB311/'4. FY 2019-20'!$BE311),0)","v":32707.204342119599},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A308,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB311/'4. FY 2019-20'!$BE311),0)","v":0},32707.204342119599,1590825.1841916898,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB311/'5. FY 2020-21'!$BE311),0)","v":63978.308913854147},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A308,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB311/'5. FY 2020-21'!$BE311),0)","v":2486.8350559592395},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB311/'5. FY 2020-21'!$BE311),0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A308,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB311/'5. FY 2020-21'!$BE311),0)","v":1491440},1561798.2777950817,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A308,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB311/'5. FY 2020-21'!$BE311),0)","v":33740.493152325274},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A308,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB311/'5. FY 2020-21'!$BE311),0)","v":0},33740.493152325274,1595538.770947407,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB311/'6. FY 2021-22'!$BE311),0)/2","v":30832.600939668686},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A308,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB311/'6. FY 2021-22'!$BE311),0)/2","v":1240.2210583764963},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB311/'6. FY 2021-22'!$BE311),0)/2","v":2008.6996793845192},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A308,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB311/'6. FY 2021-22'!$BE311),0)/2","v":745720},779801.52167742967,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A308,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB311/'6. FY 2021-22'!$BE311),0)/2","v":17408.730554665832},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A308,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB311/'6. FY 2021-22'!$BE311),0)/2","v":0},17408.730554665832,797210.25223209546]
[106190859,190859,50481,3,"WEST HILLS HOSPITAL AND MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB312/'4. FY 2019-20'!$BE312),0)","v":887747.01615154545},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A309,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB312/'4. FY 2019-20'!$BE312),0)","v":1734302.6069806016},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB312/'4. FY 2019-20'!$BE312),0)","v":179889.62388165778},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A309,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB312/'4. FY 2019-20'!$BE312),0)","v":0},2801939.2470138045,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A309,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB312/'4. FY 2019-20'!$BE312),0)","v":483060.24874515098},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A309,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB312/'4. FY 2019-20'!$BE312),0)","v":191545.06668778736},674605.31543293828,3476544.5624467428,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB312/'5. FY 2020-21'!$BE312),0)","v":944594.03232097521},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A309,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB312/'5. FY 2020-21'!$BE312),0)","v":1553608.7539596022},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB312/'5. FY 2020-21'!$BE312),0)","v":185572.71233778901},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A309,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB312/'5. FY 2020-21'!$BE312),0)","v":0},2683775.4986183667,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A309,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB312/'5. FY 2020-21'!$BE312),0)","v":498321.12963434251},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A309,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB312/'5. FY 2020-21'!$BE312),0)","v":197596.37489463747},695917.50452898,3379693.0031473469,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB312/'6. FY 2021-22'!$BE312),0)/2","v":455221.32958782266},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A309,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB312/'6. FY 2021-22'!$BE312),0)/2","v":774807.43586974312},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB312/'6. FY 2021-22'!$BE312),0)/2","v":95748.018050662082},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A309,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB312/'6. FY 2021-22'!$BE312),0)/2","v":0},1325776.7835082279,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A309,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB312/'6. FY 2021-22'!$BE312),0)/2","v":257113.55896121846},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A309,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB312/'6. FY 2021-22'!$BE312),0)/2","v":101951.74189036457},359065.30085158302,1684842.0843598109]
[106190883,190883,50735,3,"WHITTIER HOSPITAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB313/'4. FY 2019-20'!$BE313),0)","v":2031467.5309128254},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A310,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB313/'4. FY 2019-20'!$BE313),0)","v":1618818.1520925539},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB313/'4. FY 2019-20'!$BE313),0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A310,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB313/'4. FY 2019-20'!$BE313),0)","v":400734},4058567.4993920224,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A310,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB313/'4. FY 2019-20'!$BE313),0)","v":9152985.3382023927},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A310,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB313/'4. FY 2019-20'!$BE313),0)","v":2744244.9624584229},11897230.300660815,15955797.800052837,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB313/'5. FY 2020-21'!$BE313),0)","v":2161552.8654466439},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A310,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB313/'5. FY 2020-21'!$BE313),0)","v":1450156.415631698},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB313/'5. FY 2020-21'!$BE313),0)","v":7786.2676505366016},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A310,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB313/'5. FY 2020-21'!$BE313),0)","v":400734},4020229.5487288786,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A310,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB313/'5. FY 2020-21'!$BE313),0)","v":9442147.2375507187},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A310,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB313/'5. FY 2020-21'!$BE313),0)","v":2830941.3851337167},12273088.622684436,16293318.171413314,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB313/'6. FY 2021-22'!$BE313),0)/2","v":1041701.446033092},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A310,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB313/'6. FY 2021-22'!$BE313),0)/2","v":723214.23984128085},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB313/'6. FY 2021-22'!$BE313),0)/2","v":4017.3993587690384},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A310,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB313/'6. FY 2021-22'!$BE313),0)/2","v":200367},1969300.0852331417,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A310,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB313/'6. FY 2021-22'!$BE313),0)/2","v":4871766.2890672535},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A310,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB313/'6. FY 2021-22'!$BE313),0)/2","v":1460651.3179090545},6332417.6069763079,8301717.6922094496]
[106571086,571086,50127,3,"WOODLAND MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB314/'4. FY 2019-20'!$BE314),0)","v":777798.66775541788},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A311,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB314/'4. FY 2019-20'!$BE314),0)","v":2564162.0552466367},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB314/'4. FY 2019-20'!$BE314),0)","v":6004287.9355744934},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A311,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB314/'4. FY 2019-20'!$BE314),0)","v":0},9346248.6585765481,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A311,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB314/'4. FY 2019-20'!$BE314),0)","v":2850558.6553555005},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A311,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB314/'4. FY 2019-20'!$BE314),0)","v":1410162.1869158898},4260720.8422713904,13606969.500847939,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB314/'5. FY 2020-21'!$BE314),0)","v":827605.12459278479},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A311,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB314/'5. FY 2020-21'!$BE314),0)","v":2297006.6466876841},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB314/'5. FY 2020-21'!$BE314),0)","v":6193975.9160018666},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A311,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB314/'5. FY 2020-21'!$BE314),0)","v":0},9318587.687282335,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A311,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB314/'5. FY 2020-21'!$BE314),0)","v":2940613.7493526568},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A311,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB314/'5. FY 2020-21'!$BE314),0)","v":1454712.1519044577},4395325.9012571145,13713913.588539449,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB314/'6. FY 2021-22'!$BE314),0)/2","v":398841.71644099994},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A311,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB314/'6. FY 2021-22'!$BE314),0)/2","v":1145550.8509204239},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB314/'6. FY 2021-22'!$BE314),0)/2","v":3195841.1899007699},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A311,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB314/'6. FY 2021-22'!$BE314),0)/2","v":0},4740233.7572621936,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A311,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB314/'6. FY 2021-22'!$BE314),0)/2","v":1517237.8244951067},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A311,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB314/'6. FY 2021-22'!$BE314),0)/2","v":750572.66569198098},2267810.4901870876,7008044.2474492807]
[106364430,364430,50298,3,"BARSTOW COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB315/'4. FY 2019-20'!$BE315),0)","v":283675.32857672754},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A312,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB315/'4. FY 2019-20'!$BE315),0)","v":1189730.4779612417},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB315/'4. FY 2019-20'!$BE315),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A312,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB315/'4. FY 2019-20'!$BE315),0)","v":0},1474663.775935743,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A312,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB315/'4. FY 2019-20'!$BE315),0)","v":1635360.2171059798},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A312,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB315/'4. FY 2019-20'!$BE315),0)","v":2028896.5148107107},3664256.7319166902,5138920.5078524332,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB315/'5. FY 2020-21'!$BE315),0)","v":301840.52169714763},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A312,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB315/'5. FY 2020-21'!$BE315),0)","v":1065774.6104822648},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB315/'5. FY 2020-21'!$BE315),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A312,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB315/'5. FY 2020-21'!$BE315),0)","v":0},1368912.8434545021,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A312,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB315/'5. FY 2020-21'!$BE315),0)","v":1687024.6576162637},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A312,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB315/'5. FY 2020-21'!$BE315),0)","v":2092993.5878558524},3780018.2454721164,5148931.0889266189,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB315/'6. FY 2021-22'!$BE315),0)/2","v":145463.80657607978},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A312,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB315/'6. FY 2021-22'!$BE315),0)/2","v":531517.40491822048},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB315/'6. FY 2021-22'!$BE315),0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A312,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB315/'6. FY 2021-22'!$BE315),0)/2","v":0},677650.77805409511,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A312,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB315/'6. FY 2021-22'!$BE315),0)/2","v":870436.52773329162},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A312,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB315/'6. FY 2021-22'!$BE315),0)/2","v":1079900.0850144592},1950336.6127477507,2627987.390801846]
[106190468,190468,52046,3,"PROMISE HOSPITAL ELA - ELA CAMPUS, SUBURBAN CAMPUS",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB316/'4. FY 2019-20'!$BE316),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A313,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB316/'4. FY 2019-20'!$BE316),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB316/'4. FY 2019-20'!$BE316),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A313,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB316/'4. FY 2019-20'!$BE316),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A313,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB316/'4. FY 2019-20'!$BE316),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A313,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB316/'4. FY 2019-20'!$BE316),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB316/'5. FY 2020-21'!$BE316),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A313,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB316/'5. FY 2020-21'!$BE316),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB316/'5. FY 2020-21'!$BE316),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A313,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB316/'5. FY 2020-21'!$BE316),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A313,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB316/'5. FY 2020-21'!$BE316),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A313,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB316/'5. FY 2020-21'!$BE316),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB316/'6. FY 2021-22'!$BE316),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A313,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB316/'6. FY 2021-22'!$BE316),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB316/'6. FY 2021-22'!$BE316),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A313,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB316/'6. FY 2021-22'!$BE316),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A313,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB316/'6. FY 2021-22'!$BE316),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A313,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB316/'6. FY 2021-22'!$BE316),0)/2","v":0},0,0]
[106190712,190712,null,3,"SHRINERS HOSPITAL FOR CHILDREN - LA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB317/'4. FY 2019-20'!$BE317),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A314,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB317/'4. FY 2019-20'!$BE317),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB317/'4. FY 2019-20'!$BE317),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A314,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB317/'4. FY 2019-20'!$BE317),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A314,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB317/'4. FY 2019-20'!$BE317),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A314,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB317/'4. FY 2019-20'!$BE317),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB317/'5. FY 2020-21'!$BE317),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A314,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB317/'5. FY 2020-21'!$BE317),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB317/'5. FY 2020-21'!$BE317),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A314,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB317/'5. FY 2020-21'!$BE317),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A314,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB317/'5. FY 2020-21'!$BE317),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A314,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB317/'5. FY 2020-21'!$BE317),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB317/'6. FY 2021-22'!$BE317),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A314,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB317/'6. FY 2021-22'!$BE317),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB317/'6. FY 2021-22'!$BE317),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A314,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB317/'6. FY 2021-22'!$BE317),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A314,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB317/'6. FY 2021-22'!$BE317),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A314,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB317/'6. FY 2021-22'!$BE317),0)/2","v":0},0,0]
[106060870,60870,50434,3,"COLUSA REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB318/'4. FY 2019-20'!$BE318),0)","v":54974.174198063774},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A315,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB318/'4. FY 2019-20'!$BE318),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB318/'4. FY 2019-20'!$BE318),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A315,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB318/'4. FY 2019-20'!$BE318),0)","v":0},54974.174198063774,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A315,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB318/'4. FY 2019-20'!$BE318),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A315,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB318/'4. FY 2019-20'!$BE318),0)","v":0},0,54974.174198063774,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB318/'5. FY 2020-21'!$BE318),0)","v":58494.453864095223},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A315,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB318/'5. FY 2020-21'!$BE318),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB318/'5. FY 2020-21'!$BE318),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A315,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB318/'5. FY 2020-21'!$BE318),0)","v":0},58494.453864095223,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A315,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB318/'5. FY 2020-21'!$BE318),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A315,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB318/'5. FY 2020-21'!$BE318),0)","v":0},0,58494.453864095223,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB318/'6. FY 2021-22'!$BE318),0)/2","v":28189.80657341137},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A315,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB318/'6. FY 2021-22'!$BE318),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB318/'6. FY 2021-22'!$BE318),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A315,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB318/'6. FY 2021-22'!$BE318),0)/2","v":0},28189.80657341137,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A315,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB318/'6. FY 2021-22'!$BE318),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A315,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB318/'6. FY 2021-22'!$BE318),0)/2","v":0},0,28189.80657341137]
[106370787,370787,52051,3,"PROMISE HOSPITAL OF SAN DIEGO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB319/'4. FY 2019-20'!$BE319),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A316,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB319/'4. FY 2019-20'!$BE319),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB319/'4. FY 2019-20'!$BE319),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A316,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB319/'4. FY 2019-20'!$BE319),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A316,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB319/'4. FY 2019-20'!$BE319),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A316,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB319/'4. FY 2019-20'!$BE319),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB319/'5. FY 2020-21'!$BE319),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A316,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB319/'5. FY 2020-21'!$BE319),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB319/'5. FY 2020-21'!$BE319),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A316,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB319/'5. FY 2020-21'!$BE319),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A316,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB319/'5. FY 2020-21'!$BE319),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A316,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB319/'5. FY 2020-21'!$BE319),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB319/'6. FY 2021-22'!$BE319),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A316,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB319/'6. FY 2021-22'!$BE319),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB319/'6. FY 2021-22'!$BE319),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A316,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB319/'6. FY 2021-22'!$BE319),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A316,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB319/'6. FY 2021-22'!$BE319),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A316,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB319/'6. FY 2021-22'!$BE319),0)/2","v":0},0,0]
[106074097,74097,50760,3,"KAISER FOUNDATION HOSPITAL - ANTIOCH",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB320/'4. FY 2019-20'!$BE320),0)","v":530844.36960005329},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A317,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB320/'4. FY 2019-20'!$BE320),0)","v":1123012.2952895411},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB320/'4. FY 2019-20'!$BE320),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A317,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB320/'4. FY 2019-20'!$BE320),0)","v":0},1655114.6342873683,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A317,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB320/'4. FY 2019-20'!$BE320),0)","v":2450524.3868634221},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A317,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB320/'4. FY 2019-20'!$BE320),0)","v":2469551.1585617014},4920075.5454251235,6575190.179712492,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB320/'5. FY 2020-21'!$BE320),0)","v":564837.07012516947},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A317,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB320/'5. FY 2020-21'!$BE320),0)","v":1006007.6746373777},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB320/'5. FY 2020-21'!$BE320),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A317,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB320/'5. FY 2020-21'!$BE320),0)","v":0},1572142.4560376368,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A317,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB320/'5. FY 2020-21'!$BE320),0)","v":2527941.5638742168},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A317,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB320/'5. FY 2020-21'!$BE320),0)","v":2547569.4309790167},5075510.9948532339,6647653.4508908708,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB320/'6. FY 2021-22'!$BE320),0)/2","v":272207.81972450356},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A317,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB320/'6. FY 2021-22'!$BE320),0)/2","v":501710.75881523866},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB320/'6. FY 2021-22'!$BE320),0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A317,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB320/'6. FY 2021-22'!$BE320),0)/2","v":0},774588.14509953698,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A317,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB320/'6. FY 2021-22'!$BE320),0)/2","v":1304315.6584803478},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A317,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB320/'6. FY 2021-22'!$BE320),0)/2","v":1314442.8444775299},2618758.5029578777,3393346.6480574147]
[106196035,196035,50723,3,"KAISER FOUNDATION HOSPITAL - BALDWIN PARK",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB321/'4. FY 2019-20'!$BE321),0)","v":826115.81304668495},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A318,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB321/'4. FY 2019-20'!$BE321),0)","v":1685721.4060060622},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB321/'4. FY 2019-20'!$BE321),0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A318,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB321/'4. FY 2019-20'!$BE321),0)","v":0},2523158.9436327112,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A318,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB321/'4. FY 2019-20'!$BE321),0)","v":3884609.500325589},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A318,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB321/'4. FY 2019-20'!$BE321),0)","v":6906394.7067955108},10791004.2071211,13314163.150753811,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB321/'5. FY 2020-21'!$BE321),0)","v":879016.26568427472},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A318,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB321/'5. FY 2020-21'!$BE321),0)","v":1510089.1404803155},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB321/'5. FY 2020-21'!$BE321),0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A318,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB321/'5. FY 2020-21'!$BE321),0)","v":0},2400784.8076403951,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A318,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB321/'5. FY 2020-21'!$BE321),0)","v":4007332.4174761712},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A318,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB321/'5. FY 2020-21'!$BE321),0)","v":7124582.1218600748},11131914.539336246,13532699.346976642,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB321/'6. FY 2021-22'!$BE321),0)/2","v":423617.91362466227},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A318,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB321/'6. FY 2021-22'!$BE321),0)/2","v":753103.56734815449},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB321/'6. FY 2021-22'!$BE321),0)/2","v":6026.0990381535576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A318,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB321/'6. FY 2021-22'!$BE321),0)/2","v":0},1182747.5800109704,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A318,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB321/'6. FY 2021-22'!$BE321),0)/2","v":2067621.5366464651},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A318,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB321/'6. FY 2021-22'!$BE321),0)/2","v":3675996.3736778903},5743617.9103243556,6926365.4903353257]
[106196403,196403,50139,3,"KAISER FOUNDATION HOSPITAL - DOWNEY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB322/'4. FY 2019-20'!$BE322),0)","v":2116505.7066254555},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A319,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB322/'4. FY 2019-20'!$BE322),0)","v":1811569.850435345},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB322/'4. FY 2019-20'!$BE322),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A319,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB322/'4. FY 2019-20'!$BE322),0)","v":0},3928075.5570608005,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A319,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB322/'4. FY 2019-20'!$BE322),0)","v":2817851.4510133807},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A319,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB322/'4. FY 2019-20'!$BE322),0)","v":1744440.3085696206},4562291.759583001,8490367.3166438006,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB322/'5. FY 2020-21'!$BE322),0)","v":2252036.4737676661},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A319,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB322/'5. FY 2020-21'!$BE322),0)","v":1622825.6630171344},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB322/'5. FY 2020-21'!$BE322),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A319,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB322/'5. FY 2020-21'!$BE322),0)","v":0},3874862.1367848003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A319,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB322/'5. FY 2020-21'!$BE322),0)","v":2906873.2562003313},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A319,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB322/'5. FY 2020-21'!$BE322),0)","v":1799550.8167030078},4706424.0729033388,8581286.2096881382,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB322/'6. FY 2021-22'!$BE322),0)/2","v":1085307.5530763378},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A319,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB322/'6. FY 2021-22'!$BE322),0)/2","v":809326.92199455563},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB322/'6. FY 2021-22'!$BE322),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A319,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB322/'6. FY 2021-22'!$BE322),0)/2","v":0},1894634.4750708933,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A319,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB322/'6. FY 2021-22'!$BE322),0)/2","v":1499829.0939404408},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A319,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB322/'6. FY 2021-22'!$BE322),0)/2","v":928495.47711049067},2428324.5710509317,4322959.0461218245]
[106361223,361223,50140,3,"KAISER FOUNDATION HOSPITAL - FONTANA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB323/'4. FY 2019-20'!$BE323),0)","v":3723856.0733149373},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A320,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB323/'4. FY 2019-20'!$BE323),0)","v":2902287.2140294304},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB323/'4. FY 2019-20'!$BE323),0)","v":2975097.6257351097},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A320,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB323/'4. FY 2019-20'!$BE323),0)","v":0},9601240.9130794778,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A320,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB323/'4. FY 2019-20'!$BE323),0)","v":5997998.0885856245},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A320,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB323/'4. FY 2019-20'!$BE323),0)","v":5050528.3576746462},11048526.44626027,20649767.359339748,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB323/'5. FY 2020-21'!$BE323),0)","v":3962313.7674112315},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A320,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB323/'5. FY 2020-21'!$BE323),0)","v":2599903.1565035195},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB323/'5. FY 2020-21'!$BE323),0)","v":3069087.1655865107},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A320,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB323/'5. FY 2020-21'!$BE323),0)","v":0},9631304.0895012617,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A320,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB323/'5. FY 2020-21'!$BE323),0)","v":6187487.3596264198},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A320,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB323/'5. FY 2020-21'!$BE323),0)","v":5210085.0835575499},11397572.44318397,21028876.532685231,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB323/'6. FY 2021-22'!$BE323),0)/2","v":1909529.0460528382},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A320,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB323/'6. FY 2021-22'!$BE323),0)/2","v":1296609.775830681},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB323/'6. FY 2021-22'!$BE323),0)/2","v":1583524.913914796},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A320,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB323/'6. FY 2021-22'!$BE323),0)/2","v":0},4789663.7357983151,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A320,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB323/'6. FY 2021-22'!$BE323),0)/2","v":3192493.3571017957},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A320,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB323/'6. FY 2021-22'!$BE323),0)/2","v":2688193.2927612294},5880686.6498630252,10670350.385661341]
[106104062,104062,50710,3,"KAISER FOUNDATION HOSPITAL - FRESNO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB324/'4. FY 2019-20'!$BE324),0)","v":494767.56778257398},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A321,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB324/'4. FY 2019-20'!$BE324),0)","v":392628.63949518156},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB324/'4. FY 2019-20'!$BE324),0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A321,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB324/'4. FY 2019-20'!$BE324),0)","v":0},891170.11547107704,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A321,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB324/'4. FY 2019-20'!$BE324),0)","v":686851.2911845115},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A321,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB324/'4. FY 2019-20'!$BE324),0)","v":775606.03453191929},1462457.3257164308,2353627.4411875079,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB324/'5. FY 2020-21'!$BE324),0)","v":526450.08477685705},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A321,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB324/'5. FY 2020-21'!$BE324),0)","v":351721.3714145018},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB324/'5. FY 2020-21'!$BE324),0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A321,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB324/'5. FY 2020-21'!$BE324),0)","v":0},882064.5900166271,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A321,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB324/'5. FY 2020-21'!$BE324),0)","v":708550.35619883076},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A321,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB324/'5. FY 2020-21'!$BE324),0)","v":800109.04702503467},1508659.4032238654,2390723.9932404924,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB324/'6. FY 2021-22'!$BE324),0)/2","v":253708.25916070232},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A321,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB324/'6. FY 2021-22'!$BE324),0)/2","v":175408.59835638246},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB324/'6. FY 2021-22'!$BE324),0)/2","v":2008.6996793845192},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A321,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB324/'6. FY 2021-22'!$BE324),0)/2","v":0},431125.55719646934,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A321,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB324/'6. FY 2021-22'!$BE324),0)/2","v":365583.34164798248},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A321,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB324/'6. FY 2021-22'!$BE324),0)/2","v":412823.92498312827},778407.2666311108,1209532.8238275801]
[106190429,190429,50138,3,"KAISER FOUNDATION HOSPITAL - LOS ANGELES",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB325/'4. FY 2019-20'!$BE325),0)","v":2228816.2265691557},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A322,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB325/'4. FY 2019-20'!$BE325),0)","v":1488620.5334807883},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB325/'4. FY 2019-20'!$BE325),0)","v":2143579.8538066074},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A322,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB325/'4. FY 2019-20'!$BE325),0)","v":0},5861016.6138565512,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A322,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB325/'4. FY 2019-20'!$BE325),0)","v":7258483.4251550026},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A322,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB325/'4. FY 2019-20'!$BE325),0)","v":3870287.5776968212},11128771.002851823,16989787.616708376,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB325/'5. FY 2020-21'!$BE325),0)","v":2371538.8150603292},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A322,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB325/'5. FY 2020-21'!$BE325),0)","v":1333523.8515072095},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB325/'5. FY 2020-21'!$BE325),0)","v":2211300.0127523951},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A322,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB325/'5. FY 2020-21'!$BE325),0)","v":0},5916362.679319934,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A322,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB325/'5. FY 2020-21'!$BE325),0)","v":7487794.0572660323},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A322,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB325/'5. FY 2020-21'!$BE325),0)","v":3992558.0354369897},11480352.092703022,17396714.772022955,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB325/'6. FY 2021-22'!$BE325),0)/2","v":1142898.4469743618},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A322,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB325/'6. FY 2021-22'!$BE325),0)/2","v":665047.87220342318},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB325/'6. FY 2021-22'!$BE325),0)/2","v":1140941.4178904069},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A322,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB325/'6. FY 2021-22'!$BE325),0)/2","v":0},2948887.7370681921,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A322,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB325/'6. FY 2021-22'!$BE325),0)/2","v":3863399.0500162248},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A322,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB325/'6. FY 2021-22'!$BE325),0)/2","v":2059998.552747841},5923397.6027640663,8872285.3398322575]
[106394009,394009,50748,3,"KAISER FOUNDATION HOSPITAL - MANTECA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB326/'4. FY 2019-20'!$BE326),0)","v":759760.26684667822},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A323,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB326/'4. FY 2019-20'!$BE326),0)","v":891858.31427163794},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB326/'4. FY 2019-20'!$BE326),0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A323,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB326/'4. FY 2019-20'!$BE326),0)","v":0},1655392.4893116376,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A323,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB326/'4. FY 2019-20'!$BE326),0)","v":1386282.2763467615},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A323,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB326/'4. FY 2019-20'!$BE326),0)","v":1542122.9358466677},2928405.2121934295,4583797.7015050668,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB326/'5. FY 2020-21'!$BE326),0)","v":808411.63191862847},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A323,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB326/'5. FY 2020-21'!$BE326),0)","v":798937.2089778384},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB326/'5. FY 2020-21'!$BE326),0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A323,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB326/'5. FY 2020-21'!$BE326),0)","v":0},1611241.9747217351,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A323,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB326/'5. FY 2020-21'!$BE326),0)","v":1430077.8251485559},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A323,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB326/'5. FY 2020-21'!$BE326),0)","v":1590841.8161552448},3020919.641303801,4632161.6160255363,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB326/'6. FY 2021-22'!$BE326),0)/2","v":389591.93615909934},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A323,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB326/'6. FY 2021-22'!$BE326),0)/2","v":398441.68535442237},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB326/'6. FY 2021-22'!$BE326),0)/2","v":2008.6996793845192},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A323,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB326/'6. FY 2021-22'!$BE326),0)/2","v":0},790042.32119290624,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A323,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB326/'6. FY 2021-22'!$BE326),0)/2","v":737862.34889391332},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A323,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB326/'6. FY 2021-22'!$BE326),0)/2","v":820810.06959536043},1558672.4184892736,2348714.7396821799]
[106334048,334048,50765,3,"KAISER FOUNDATION HOSPITAL - MORENO VALLEY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB327/'4. FY 2019-20'!$BE327),0)","v":387396.13380198064},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A324,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB327/'4. FY 2019-20'!$BE327),0)","v":1453549.5331582162},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB327/'4. FY 2019-20'!$BE327),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A324,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB327/'4. FY 2019-20'!$BE327),0)","v":0},1843461.6057557445,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A324,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB327/'4. FY 2019-20'!$BE327),0)","v":613889.06611362938},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A324,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB327/'4. FY 2019-20'!$BE327),0)","v":1816816.7397433892},2430705.8058570186,4274167.4116127631,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB327/'5. FY 2020-21'!$BE327),0)","v":412203.10457354604},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A324,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB327/'5. FY 2020-21'!$BE327),0)","v":1302106.8353002579},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB327/'5. FY 2020-21'!$BE327),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A324,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB327/'5. FY 2020-21'!$BE327),0)","v":0},1716905.3624239827,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A324,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB327/'5. FY 2020-21'!$BE327),0)","v":633283.1022436436},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A324,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB327/'5. FY 2020-21'!$BE327),0)","v":1874213.7703099446},2507496.8725535884,4224402.2349775713,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB327/'6. FY 2021-22'!$BE327),0)/2","v":198650.04319700826},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A324,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB327/'6. FY 2021-22'!$BE327),0)/2","v":649379.74616593344},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB327/'6. FY 2021-22'!$BE327),0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A324,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB327/'6. FY 2021-22'!$BE327),0)/2","v":0},849368.92248253128,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A324,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB327/'6. FY 2021-22'!$BE327),0)/2","v":326748.48117988178},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A324,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB327/'6. FY 2021-22'!$BE327),0)/2","v":967018.54302688502},1293767.0242067669,2143135.9466892984]
[106304409,304409,50609,3,"KAISER FOUNDATION HOSPITAL - ORANGE CO - ANAHEIM",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB328/'4. FY 2019-20'!$BE328),0)","v":2399536.8065982992},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A325,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB328/'4. FY 2019-20'!$BE328),0)","v":1680909.5537190603},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB328/'4. FY 2019-20'!$BE328),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A325,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB328/'4. FY 2019-20'!$BE328),0)","v":0},4080446.3603173597,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A325,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB328/'4. FY 2019-20'!$BE328),0)","v":6161534.1102962224},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A325,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB328/'4. FY 2019-20'!$BE328),0)","v":7148098.3234595377},13309632.433755759,17390078.79407312,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB328/'5. FY 2020-21'!$BE328),0)","v":2553191.513583594},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A325,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB328/'5. FY 2020-21'!$BE328),0)","v":1505778.6263833195},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB328/'5. FY 2020-21'!$BE328),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A325,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB328/'5. FY 2020-21'!$BE328),0)","v":0},4058970.1399669135,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A325,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB328/'5. FY 2020-21'!$BE328),0)","v":6356189.825388046},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A325,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB328/'5. FY 2020-21'!$BE328),0)","v":7373921.659952078},13730111.485340124,17789081.625307038,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB328/'6. FY 2021-22'!$BE328),0)/2","v":1230441.0103566353},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A325,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB328/'6. FY 2021-22'!$BE328),0)/2","v":750953.85084696847},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB328/'6. FY 2021-22'!$BE328),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A325,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB328/'6. FY 2021-22'!$BE328),0)/2","v":0},1981394.8612036039,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A325,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB328/'6. FY 2021-22'!$BE328),0)/2","v":3279537.0098751248},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A325,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB328/'6. FY 2021-22'!$BE328),0)/2","v":3804645.4961335701},7084182.5060086949,9065577.3672122993]
[106190432,190432,50137,3,"KAISER FOUNDATION HOSPITAL - PANORAMA CITY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB329/'4. FY 2019-20'!$BE329),0)","v":721536.03634958703},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A326,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB329/'4. FY 2019-20'!$BE329),0)","v":1260612.7635736172},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB329/'4. FY 2019-20'!$BE329),0)","v":591245.61695370043},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A326,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB329/'4. FY 2019-20'!$BE329),0)","v":0},2573394.4168769047,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A326,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB329/'4. FY 2019-20'!$BE329),0)","v":1356091.0108001896},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A326,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB329/'4. FY 2019-20'!$BE329),0)","v":2553036.5303342342},3909127.5411344236,6482521.9580113282,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB329/'5. FY 2020-21'!$BE329),0)","v":767739.70696624985},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A326,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB329/'5. FY 2020-21'!$BE329),0)","v":1129271.7989110907},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB329/'5. FY 2020-21'!$BE329),0)","v":609924.29929203389},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A326,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB329/'5. FY 2020-21'!$BE329),0)","v":0},2506935.8051693747,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A326,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB329/'5. FY 2020-21'!$BE329),0)","v":1398932.7545464095},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A326,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB329/'5. FY 2020-21'!$BE329),0)","v":2633692.2797907391},4032625.0343371485,6539560.8395065237,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB329/'6. FY 2021-22'!$BE329),0)/2","v":369991.21127602423},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A326,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB329/'6. FY 2021-22'!$BE329),0)/2","v":563184.38260876702},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB329/'6. FY 2021-22'!$BE329),0)/2","v":314696.28310357465},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A326,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB329/'6. FY 2021-22'!$BE329),0)/2","v":0},1247871.8769883658,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A326,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB329/'6. FY 2021-22'!$BE329),0)/2","v":721792.75145883719},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A326,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB329/'6. FY 2021-22'!$BE329),0)/2","v":1358878.7530694639},2080671.5045283011,3328543.3815166671]
[106334025,334025,50686,3,"KAISER FOUNDATION HOSPITAL - RIVERSIDE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB330/'4. FY 2019-20'!$BE330),0)","v":1099053.9982253532},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A327,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB330/'4. FY 2019-20'!$BE330),0)","v":928224.81328686443},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB330/'4. FY 2019-20'!$BE330),0)","v":1001343.6406279692},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A327,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB330/'4. FY 2019-20'!$BE330),0)","v":0},3028622.4521401869,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A327,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB330/'4. FY 2019-20'!$BE330),0)","v":981216.13026358793},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A327,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB330/'4. FY 2019-20'!$BE330),0)","v":1840717.7937589127},2821933.9240225004,5850556.3761626873,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB330/'5. FY 2020-21'!$BE330),0)","v":1169432.0893610911},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A327,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB330/'5. FY 2020-21'!$BE330),0)","v":831514.74821090442},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB330/'5. FY 2020-21'!$BE330),0)","v":1032978.1749711892},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A327,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB330/'5. FY 2020-21'!$BE330),0)","v":0},3033925.0125431847,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A327,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB330/'5. FY 2020-21'!$BE330),0)","v":1012214.7945697582},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A327,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB330/'5. FY 2020-21'!$BE330),0)","v":1898869.9084778167},2911084.703047575,5945009.7155907601,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB330/'6. FY 2021-22'!$BE330),0)/2","v":563575.89860437263},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A327,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB330/'6. FY 2021-22'!$BE330),0)/2","v":414688.58121915447},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB330/'6. FY 2021-22'!$BE330),0)/2","v":532974.98159669235},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A327,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB330/'6. FY 2021-22'!$BE330),0)/2","v":0},1511239.4614202194,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A327,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB330/'6. FY 2021-22'!$BE330),0)/2","v":522261.91663997498},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A327,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB330/'6. FY 2021-22'!$BE330),0)/2","v":979740.11363183393},1502002.0302718088,3013241.491692028]
[106314024,314024,50772,3,"KAISER FOUNDATION HOSPITAL - ROSEVILLE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB331/'4. FY 2019-20'!$BE331),0)","v":2068618.0470701107},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A328,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB331/'4. FY 2019-20'!$BE331),0)","v":1593648.4632066973},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB331/'4. FY 2019-20'!$BE331),0)","v":2786402.2160690348},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A328,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB331/'4. FY 2019-20'!$BE331),0)","v":0},6448668.7263458427,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A328,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB331/'4. FY 2019-20'!$BE331),0)","v":9449866.1160770152},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A328,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB331/'4. FY 2019-20'!$BE331),0)","v":4018406.7856803476},13468272.901757363,19916941.628103204,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB331/'5. FY 2020-21'!$BE331),0)","v":2201082.3205969892},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A328,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB331/'5. FY 2020-21'!$BE331),0)","v":1427609.1111243342},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB331/'5. FY 2020-21'!$BE331),0)","v":2874430.4743230958},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A328,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB331/'5. FY 2020-21'!$BE331),0)","v":0},6503121.9060444189,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A328,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB331/'5. FY 2020-21'!$BE331),0)","v":9748407.0984718259},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A328,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB331/'5. FY 2020-21'!$BE331),0)","v":4145356.6381674651},13893763.736639291,20396885.642683711,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB331/'6. FY 2021-22'!$BE331),0)/2","v":1060751.5887565301},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A328,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB331/'6. FY 2021-22'!$BE331),0)/2","v":711969.56891200063},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB331/'6. FY 2021-22'!$BE331),0)/2","v":1483089.92994557},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A328,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB331/'6. FY 2021-22'!$BE331),0)/2","v":0},3255811.0876141004,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A328,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB331/'6. FY 2021-22'!$BE331),0)/2","v":5029783.9971788358},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A328,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB331/'6. FY 2021-22'!$BE331),0)/2","v":2138836.4550883691},7168620.4522672053,10424431.539881306]
[106340913,340913,50425,3,"KAISER FOUNDATION HOSPITAL - SACRAMENTO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB332/'4. FY 2019-20'!$BE332),0)","v":1062547.7106719513},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A329,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB332/'4. FY 2019-20'!$BE332),0)","v":3078289.9649886186},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB332/'4. FY 2019-20'!$BE332),0)","v":79252.072059751328},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A329,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB332/'4. FY 2019-20'!$BE332),0)","v":0},4220089.7477203216,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A329,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB332/'4. FY 2019-20'!$BE332),0)","v":4065757.0936050205},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A329,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB332/'4. FY 2019-20'!$BE332),0)","v":6223699.8118168944},10289456.905421915,14509546.653142236,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB332/'5. FY 2020-21'!$BE332),0)","v":1130588.1160919655},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A329,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB332/'5. FY 2020-21'!$BE332),0)","v":2757568.4990513353},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB332/'5. FY 2020-21'!$BE332),0)","v":81755.810330634326},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A329,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB332/'5. FY 2020-21'!$BE332),0)","v":0},3969912.4254739354,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A329,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB332/'5. FY 2020-21'!$BE332),0)","v":4194202.8410890498},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A329,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB332/'5. FY 2020-21'!$BE332),0)","v":6420319.4710932476},10614522.312182298,14584434.737656234,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB332/'6. FY 2021-22'!$BE332),0)/2","v":544856.10517671658},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A329,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB332/'6. FY 2021-22'!$BE332),0)/2","v":1375239.7909317508},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB332/'6. FY 2021-22'!$BE332),0)/2","v":42182.693267074901},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A329,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB332/'6. FY 2021-22'!$BE332),0)/2","v":0},1962278.5893755422,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A329,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB332/'6. FY 2021-22'!$BE332),0)/2","v":2164039.1212569219},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A329,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB332/'6. FY 2021-22'!$BE332),0)/2","v":3312625.3147083661},5476664.4359652884,7438943.0253408309]
[106370730,370730,50515,3,"KAISER FOUNDATION HOSPITAL - SAN DIEGO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB333/'4. FY 2019-20'!$BE333),0)","v":1657814.9406603607},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A330,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB333/'4. FY 2019-20'!$BE333),0)","v":1197040.7920126487},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB333/'4. FY 2019-20'!$BE333),0)","v":763587.42444871517},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A330,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB333/'4. FY 2019-20'!$BE333),0)","v":0},3618443.1571217244,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A330,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB333/'4. FY 2019-20'!$BE333),0)","v":45188776.706831545},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A330,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB333/'4. FY 2019-20'!$BE333),0)","v":13036173.475368304},58224950.182199851,61843393.339321576,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB333/'5. FY 2020-21'!$BE333),0)","v":1763973.3743391216},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A330,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB333/'5. FY 2020-21'!$BE333),0)","v":1072323.2761296241},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB333/'5. FY 2020-21'!$BE333),0)","v":787710.74397928629},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A330,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB333/'5. FY 2020-21'!$BE333),0)","v":0},3624007.3944480321,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A330,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB333/'5. FY 2020-21'!$BE333),0)","v":46616384.423762634},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A330,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB333/'5. FY 2020-21'!$BE333),0)","v":13448013.388040135},60064397.811802767,63688405.206250802,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB333/'6. FY 2021-22'!$BE333),0)/2","v":850098.85447943665},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A330,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB333/'6. FY 2021-22'!$BE333),0)/2","v":534783.32037194527},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB333/'6. FY 2021-22'!$BE333),0)/2","v":406426.90179546771},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A330,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB333/'6. FY 2021-22'!$BE333),0)/2","v":0},1791309.0766468495,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A330,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB333/'6. FY 2021-22'!$BE333),0)/2","v":24052169.960950233},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A330,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB333/'6. FY 2021-22'!$BE333),0)/2","v":6938631.2912203306},30990801.252170563,32782110.328817412]
[106380857,380857,50076,3,"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB334/'4. FY 2019-20'!$BE334),0)","v":676440.03407773783},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A331,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB334/'4. FY 2019-20'!$BE334),0)","v":289636.49342915817},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB334/'4. FY 2019-20'!$BE334),0)","v":103153.49061745411},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A331,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB334/'4. FY 2019-20'!$BE334),0)","v":0},1069230.0181243501,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A331,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB334/'4. FY 2019-20'!$BE334),0)","v":1841667.1983408881},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A331,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB334/'4. FY 2019-20'!$BE334),0)","v":985666.00221764739},2827333.2005585358,3896563.2186828861,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB334/'5. FY 2020-21'!$BE334),0)","v":719755.97528085916},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A331,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB334/'5. FY 2020-21'!$BE334),0)","v":259459.79083841399},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB334/'5. FY 2020-21'!$BE334),0)","v":106412.32455733356},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A331,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB334/'5. FY 2020-21'!$BE334),0)","v":0},1085628.0906766066,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A331,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB334/'5. FY 2020-21'!$BE334),0)","v":1899849.3067309309},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A331,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB334/'5. FY 2020-21'!$BE334),0)","v":1016805.2472609816},2916654.5539919124,4002282.644668519,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB334/'6. FY 2021-22'!$BE334),0)/2","v":346866.76057127269},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A331,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB334/'6. FY 2021-22'!$BE334),0)/2","v":129396.39709061445},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB334/'6. FY 2021-22'!$BE334),0)/2","v":54904.457903176852},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A331,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB334/'6. FY 2021-22'!$BE334),0)/2","v":0},531167.61556506401,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A331,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB334/'6. FY 2021-22'!$BE334),0)/2","v":980245.44353964529},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A331,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB334/'6. FY 2021-22'!$BE334),0)/2","v":524630.40466605884},1504875.8482057042,2036043.4637707681]
[106431506,431506,50604,3,"KAISER FOUNDATION HOSPITAL - SAN JOSE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB335/'4. FY 2019-20'!$BE335),0)","v":651529.86139424017},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A332,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB335/'4. FY 2019-20'!$BE335),0)","v":718724.16756047017},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB335/'4. FY 2019-20'!$BE335),0)","v":5031.8775910953227},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A332,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB335/'4. FY 2019-20'!$BE335),0)","v":0},1375285.9065458057,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A332,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB335/'4. FY 2019-20'!$BE335),0)","v":1771220.9120655535},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A332,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB335/'4. FY 2019-20'!$BE335),0)","v":1893232.7856803448},3664453.6977458983,5039739.6042917036,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB335/'5. FY 2020-21'!$BE335),0)","v":693250.6758736911},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A332,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB335/'5. FY 2020-21'!$BE335),0)","v":643841.59598784719},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB335/'5. FY 2020-21'!$BE335),0)","v":5190.8451003577347},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A332,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB335/'5. FY 2020-21'!$BE335),0)","v":0},1342283.116961896,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A332,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB335/'5. FY 2020-21'!$BE335),0)","v":1827177.4753259227},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A332,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB335/'5. FY 2020-21'!$BE335),0)","v":1953043.9585368035},3780221.4338627262,5122504.5508246217,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB335/'6. FY 2021-22'!$BE335),0)/2","v":334093.25446769566},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A332,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB335/'6. FY 2021-22'!$BE335),0)/2","v":321093.23201367492},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB335/'6. FY 2021-22'!$BE335),0)/2","v":2678.2662391793588},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A332,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB335/'6. FY 2021-22'!$BE335),0)/2","v":0},657864.75272055005,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A332,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB335/'6. FY 2021-22'!$BE335),0)/2","v":942749.7161911343},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A332,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB335/'6. FY 2021-22'!$BE335),0)/2","v":1007691.7335525665},1950441.4497437007,2608306.2024642508]
[106210992,210992,50510,3,"KAISER FOUNDATION HOSPITAL - SAN RAFAEL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB336/'4. FY 2019-20'!$BE336),0)","v":162775.09391457945},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A333,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB336/'4. FY 2019-20'!$BE336),0)","v":260025.09473991519},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB336/'4. FY 2019-20'!$BE336),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A333,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB336/'4. FY 2019-20'!$BE336),0)","v":0},422800.18865449465,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A333,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB336/'4. FY 2019-20'!$BE336),0)","v":233982.30798593251},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A333,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB336/'4. FY 2019-20'!$BE336),0)","v":178752.95327102827},412735.2612569608,835535.44991145539,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB336/'5. FY 2020-21'!$BE336),0)","v":173198.42198821946},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A333,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB336/'5. FY 2020-21'!$BE336),0)","v":232933.55024151545},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB336/'5. FY 2020-21'!$BE336),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A333,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB336/'5. FY 2020-21'!$BE336),0)","v":0},406131.97222973488,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A333,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB336/'5. FY 2020-21'!$BE336),0)","v":241374.29716663467},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A333,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB336/'5. FY 2020-21'!$BE336),0)","v":184400.13193155098},425774.42909818562,831906.4013279205,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB336/'6. FY 2021-22'!$BE336),0)/2","v":83468.255400960232},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A333,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB336/'6. FY 2021-22'!$BE336),0)/2","v":116167.37246793183},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB336/'6. FY 2021-22'!$BE336),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A333,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB336/'6. FY 2021-22'!$BE336),0)/2","v":0},199635.62786889204,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A333,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB336/'6. FY 2021-22'!$BE336),0)/2","v":124539.38012184018},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A333,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB336/'6. FY 2021-22'!$BE336),0)/2","v":95143.013960955344},219682.39408279554,419318.02195168758]
[106434153,434153,50071,3,"KAISER FOUNDATION HOSPITAL - SANTA CLARA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB337/'4. FY 2019-20'!$BE337),0)","v":1110435.3702272959},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A334,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB337/'4. FY 2019-20'!$BE337),0)","v":622024.44371591101},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB337/'4. FY 2019-20'!$BE337),0)","v":1236583.9180116756},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A334,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB337/'4. FY 2019-20'!$BE337),0)","v":0},2969043.7319548824,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A334,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB337/'4. FY 2019-20'!$BE337),0)","v":3844354.4795968267},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A334,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB337/'4. FY 2019-20'!$BE337),0)","v":1983114.2141612573},5827468.6937580835,8796512.4257129654,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB337/'5. FY 2020-21'!$BE337),0)","v":1181542.2692626421},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A334,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB337/'5. FY 2020-21'!$BE337),0)","v":557216.84153860027},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB337/'5. FY 2020-21'!$BE337),0)","v":1275650.1834129132},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A334,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB337/'5. FY 2020-21'!$BE337),0)","v":0},3014409.2942141555,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A334,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB337/'5. FY 2020-21'!$BE337),0)","v":3965805.6566733094},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A334,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB337/'5. FY 2020-21'!$BE337),0)","v":2045764.9288300693},6011570.5855033789,9025979.8797175344,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB337/'6. FY 2021-22'!$BE337),0)/2","v":569412.06949652417},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A334,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB337/'6. FY 2021-22'!$BE337),0)/2","v":277892.19848022697},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB337/'6. FY 2021-22'!$BE337),0)/2","v":658183.92827832745},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A334,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB337/'6. FY 2021-22'!$BE337),0)/2","v":0},1505488.1962550785,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A334,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB337/'6. FY 2021-22'!$BE337),0)/2","v":2046195.40673303},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A334,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB337/'6. FY 2021-22'!$BE337),0)/2","v":1055532.0061092051},3101727.4128422351,4607215.6090973131]
[106494019,494019,50690,3,"KAISER FOUNDATION HOSPITAL - SANTA ROSA",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB338/'4. FY 2019-20'!$BE338),0)","v":633491.46048550052},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A335,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB338/'4. FY 2019-20'!$BE338),0)","v":879458.54107051739},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB338/'4. FY 2019-20'!$BE338),0)","v":28933.296148798105},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A335,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB338/'4. FY 2019-20'!$BE338),0)","v":0},1541883.2977048161,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A335,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB338/'4. FY 2019-20'!$BE338),0)","v":5560224.7381603317},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A335,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB338/'4. FY 2019-20'!$BE338),0)","v":1102814.8303500728},6663039.5685104048,8204922.8662152207,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB338/'5. FY 2020-21'!$BE338),0)","v":674057.18319953477},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A335,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB338/'5. FY 2020-21'!$BE338),0)","v":787829.34572788712},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB338/'5. FY 2020-21'!$BE338),0)","v":29847.359327056976},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A335,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB338/'5. FY 2020-21'!$BE338),0)","v":0},1491733.8882544788,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A335,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB338/'5. FY 2020-21'!$BE338),0)","v":5735883.8358952971},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A335,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB338/'5. FY 2020-21'!$BE338),0)","v":1137655.0512387212},6873538.8871340184,{"$f":"SUM(S335,V335)","v":8365272.7753884969},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB338/'6. FY 2021-22'!$BE338),0)/2","v":324843.47418579506},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A335,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB338/'6. FY 2021-22'!$BE338),0)/2","v":392902.03129367402},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB338/'6. FY 2021-22'!$BE338),0)/2","v":15400.030875281313},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A335,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB338/'6. FY 2021-22'!$BE338),0)/2","v":0},733145.53635475039,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A335,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB338/'6. FY 2021-22'!$BE338),0)/2","v":2959484.1942931917},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A335,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB338/'6. FY 2021-22'!$BE338),0)/2","v":586984.01833538548},3546468.2126285769,{"$f":"SUM(AB335,AE335)","v":4279613.7489833273}]
[106190431,190431,50411,3,"KAISER FOUNDATION HOSPITAL - SOUTH BAY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB339/'4. FY 2019-20'!$BE339),0)","v":860045.18618455238},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A336,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB339/'4. FY 2019-20'!$BE339),0)","v":1131710.6436545062},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB339/'4. FY 2019-20'!$BE339),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A336,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB339/'4. FY 2019-20'!$BE339),0)","v":0},{"$f":"SUM(F336:I336)","v":1993013.7992368324},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A336,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB339/'4. FY 2019-20'!$BE339),0)","v":1980043.8320960095},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A336,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB339/'4. FY 2019-20'!$BE339),0)","v":1123012.9041660081},{"$f":"SUM(K336:L336)","v":3103056.7362620179},{"$f":"SUM(J336,M336)","v":5096070.53549885},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB339/'5. FY 2020-21'!$BE339),0)","v":915118.31142852094},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A336,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB339/'5. FY 2020-21'!$BE339),0)","v":1013799.7578127166},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB339/'5. FY 2020-21'!$BE339),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A336,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB339/'5. FY 2020-21'!$BE339),0)","v":0},{"$f":"SUM(O336:R336)","v":1930215.7805163271},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A336,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB339/'5. FY 2020-21'!$BE339),0)","v":2042597.5469907685},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A336,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB339/'5. FY 2020-21'!$BE339),0)","v":1158491.2243383315},{"$f":"SUM(T336:U336)","v":3201088.7713291002},5131304.5518454276,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB339/'6. FY 2021-22'!$BE339),0)/2","v":441016.30986918957},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A336,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB339/'6. FY 2021-22'!$BE339),0)/2","v":505596.7847981517},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB339/'6. FY 2021-22'!$BE339),0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A336,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB339/'6. FY 2021-22'!$BE339),0)/2","v":0},{"$f":"SUM(X336:AA336)","v":947282.66122713615},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A336,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB339/'6. FY 2021-22'!$BE339),0)/2","v":1053897.7651170776},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A336,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB339/'6. FY 2021-22'!$BE339),0)/2","v":597734.64138182113},{"$f":"SUM(AC336:AD336)","v":1651632.4064988988},2598915.0677260347]
[106342344,342344,50674,3,"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB340/'4. FY 2019-20'!$BE340),0)","v":1790311.2901924129},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A337,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB340/'4. FY 2019-20'!$BE340),0)","v":3075513.8963615024},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB340/'4. FY 2019-20'!$BE340),0)","v":247819.97136144465},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A337,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB340/'4. FY 2019-20'!$BE340),0)","v":0},5113645.1579153594,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A337,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB340/'4. FY 2019-20'!$BE340),0)","v":7595619.2237583892},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A337,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB340/'4. FY 2019-20'!$BE340),0)","v":7159543.8986219009},14755163.12238029,19868808.280295648,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB340/'5. FY 2020-21'!$BE340),0)","v":1904954.1479100073},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A337,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB340/'5. FY 2020-21'!$BE340),0)","v":2755081.6639953763},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB340/'5. FY 2020-21'!$BE340),0)","v":255649.12119261845},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A337,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB340/'5. FY 2020-21'!$BE340),0)","v":0},4915684.9330980023,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A337,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB340/'5. FY 2020-21'!$BE340),0)","v":7835580.6789900009},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A337,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB340/'5. FY 2020-21'!$BE340),0)","v":7385728.8247085232},15221309.503698524,20136994.436796527,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB340/'6. FY 2021-22'!$BE340),0)/2","v":918040.69297863508},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A337,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB340/'6. FY 2021-22'!$BE340),0)/2","v":1373999.5698733744},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB340/'6. FY 2021-22'!$BE340),0)/2","v":131904.61227958341},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A337,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB340/'6. FY 2021-22'!$BE340),0)/2","v":0},2423944.8751315926,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A337,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB340/'6. FY 2021-22'!$BE340),0)/2","v":4042842.888041242},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A337,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB340/'6. FY 2021-22'!$BE340),0)/2","v":3810737.5158598837},7853580.4039011262,10277525.279032718]
[106410806,410806,50070,3,"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB341/'4. FY 2019-20'!$BE341),0)","v":151178.97904467539},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A338,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB341/'4. FY 2019-20'!$BE341),0)","v":282696.32186136686},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB341/'4. FY 2019-20'!$BE341),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A338,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB341/'4. FY 2019-20'!$BE341),0)","v":0},433875.30090604222,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A338,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB341/'4. FY 2019-20'!$BE341),0)","v":556022.4738160331},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A338,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB341/'4. FY 2019-20'!$BE341),0)","v":767863.43956914404},1323885.913385177,1757761.2142912191,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB341/'5. FY 2020-21'!$BE341),0)","v":160859.74812626187},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A338,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB341/'5. FY 2020-21'!$BE341),0)","v":253242.7031985159},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB341/'5. FY 2020-21'!$BE341),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A338,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB341/'5. FY 2020-21'!$BE341),0)","v":0},414102.45132477779,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A338,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB341/'5. FY 2020-21'!$BE341),0)","v":573588.38358952967},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A338,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB341/'5. FY 2020-21'!$BE341),0)","v":792121.84733685083},1365710.2309263805,1779812.6822511582,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB341/'6. FY 2021-22'!$BE341),0)/2","v":77521.968076881269},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A338,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB341/'6. FY 2021-22'!$BE341),0)/2","v":126295.8444446732},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB341/'6. FY 2021-22'!$BE341),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A338,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB341/'6. FY 2021-22'!$BE341),0)/2","v":0},203817.81252155447,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A338,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB341/'6. FY 2021-22'!$BE341),0)/2","v":295948.41942931915},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A338,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB341/'6. FY 2021-22'!$BE341),0)/2","v":408702.85281532793},704651.27224464715,908469.08476620167]
[106484044,484044,50767,3,"KAISER FOUNDATION HOSPITAL - VACAVILLE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB342/'4. FY 2019-20'!$BE342),0)","v":506148.93978451687},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A339,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB342/'4. FY 2019-20'!$BE342),0)","v":685318.80841416796},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB342/'4. FY 2019-20'!$BE342),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A339,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB342/'4. FY 2019-20'!$BE342),0)","v":0},1193983.6869942325,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A339,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB342/'4. FY 2019-20'!$BE342),0)","v":135860.69495957371},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A339,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB342/'4. FY 2019-20'!$BE342),0)","v":107386.42578805654},243247.12074763025,1437230.8077418627,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB342/'5. FY 2020-21'!$BE342),0)","v":538560.26467840793},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A339,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB342/'5. FY 2020-21'!$BE342),0)","v":613916.68081447098},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB342/'5. FY 2020-21'!$BE342),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A339,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB342/'5. FY 2020-21'!$BE342),0)","v":0},1155072.3680430579,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A339,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB342/'5. FY 2020-21'!$BE342),0)","v":140152.81770965885},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A339,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB342/'5. FY 2020-21'!$BE342),0)","v":110778.98697959464},250931.80468925351,1406004.1727323113,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB342/'6. FY 2021-22'!$BE342),0)/2","v":259544.43005285389},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A339,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB342/'6. FY 2021-22'!$BE342),0)/2","v":306169.23861121107},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB342/'6. FY 2021-22'!$BE342),0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A339,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB342/'6. FY 2021-22'!$BE342),0)/2","v":0},567052.80178365461,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A339,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB342/'6. FY 2021-22'!$BE342),0)/2","v":72313.188457842683},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A339,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB342/'6. FY 2021-22'!$BE342),0)/2","v":57157.479196882778},129470.66765472546,696523.4694383801]
[106070990,70990,50072,3,"KAISER FOUNDATION HOSPITAL - WALNUT CREEK",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB343/'4. FY 2019-20'!$BE343),0)","v":538145.62711073365},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A340,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB343/'4. FY 2019-20'!$BE343),0)","v":419186.36269459635},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB343/'4. FY 2019-20'!$BE343),0)","v":222660.58340596803},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A340,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB343/'4. FY 2019-20'!$BE343),0)","v":0},1179992.5732112981,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A340,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB343/'4. FY 2019-20'!$BE343),0)","v":2702118.2664181883},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A340,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB343/'4. FY 2019-20'!$BE343),0)","v":1962242.8712181239},4664361.1376363123,5844353.7108476106,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB343/'5. FY 2020-21'!$BE343),0)","v":572605.8647789947},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A340,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB343/'5. FY 2020-21'!$BE343),0)","v":375512.09344984515},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB343/'5. FY 2020-21'!$BE343),0)","v":229694.89569082976},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A340,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB343/'5. FY 2020-21'!$BE343),0)","v":0},1177812.8539196695,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A340,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB343/'5. FY 2020-21'!$BE343),0)","v":2787483.8188921036},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A340,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB343/'5. FY 2020-21'!$BE343),0)","v":2024234.2166271387},4811718.0355192423,5989530.8894389123,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB343/'6. FY 2021-22'!$BE343),0)/2","v":275951.77841003472},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A340,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB343/'6. FY 2021-22'!$BE343),0)/2","v":187273.37981485095},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB343/'6. FY 2021-22'!$BE343),0)/2","v":118513.28108368663},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A340,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB343/'6. FY 2021-22'!$BE343),0)/2","v":0},581738.43930857233,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A340,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB343/'6. FY 2021-22'!$BE343),0)/2","v":1438228.9704393155},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A340,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB343/'6. FY 2021-22'!$BE343),0)/2","v":1044423.0289612216},2482651.999400537,3064390.4387091091]
[106190434,190434,50561,3,"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB344/'4. FY 2019-20'!$BE344),0)","v":854247.12874960038},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A341,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB344/'4. FY 2019-20'!$BE344),0)","v":1651668.2975134328},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB344/'4. FY 2019-20'!$BE344),0)","v":36481.112535441091},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A341,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB344/'4. FY 2019-20'!$BE344),0)","v":0},2542396.5387984747,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A341,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB344/'4. FY 2019-20'!$BE344),0)","v":4453211.6681193607},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A341,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB344/'4. FY 2019-20'!$BE344),0)","v":6150650.1115159281},10603861.779635288,13146258.318433762,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB344/'5. FY 2020-21'!$BE344),0)","v":908948.97449754213},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A341,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB344/'5. FY 2020-21'!$BE344),0)","v":1479583.9637938822},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB344/'5. FY 2020-21'!$BE344),0)","v":37633.62697759358},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A341,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB344/'5. FY 2020-21'!$BE344),0)","v":0},2426166.5652690181,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A341,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB344/'5. FY 2020-21'!$BE344),0)","v":4593897.9138165955},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A341,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB344/'5. FY 2020-21'!$BE344),0)","v":6344961.9783829898},10938859.892199585,13365026.457468603,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB344/'6. FY 2021-22'!$BE344),0)/2","v":438043.16620715009},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A341,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB344/'6. FY 2021-22'!$BE344),0)/2","v":737890.18903206941},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB344/'6. FY 2021-22'!$BE344),0)/2","v":19417.430234050353},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A341,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB344/'6. FY 2021-22'!$BE344),0)/2","v":0},1195350.7854732699,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A341,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB344/'6. FY 2021-22'!$BE344),0)/2","v":2370265.6216737325},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A341,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB344/'6. FY 2021-22'!$BE344),0)/2","v":3273743.8946904237},5644009.5163641563,6839360.3018374257]
[106191450,191450,50677,3,"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB345/'4. FY 2019-20'!$BE345),0)","v":439578.65071654902},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A342,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB345/'4. FY 2019-20'!$BE345),0)","v":526065.00483858283},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB345/'4. FY 2019-20'!$BE345),0)","v":84283.949650846655},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A342,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB345/'4. FY 2019-20'!$BE345),0)","v":0},1049927.6052059785,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A342,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB345/'4. FY 2019-20'!$BE345),0)","v":1333447.5616402605},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A342,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB345/'4. FY 2019-20'!$BE345),0)","v":2142342.3627435481},3475789.9243838089,4525717.5295897871,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB345/'5. FY 2020-21'!$BE345),0)","v":467727.13695235515},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A342,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB345/'5. FY 2020-21'!$BE345),0)","v":471255.2431042759},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB345/'5. FY 2020-21'!$BE345),0)","v":86946.655430992061},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A342,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB345/'5. FY 2020-21'!$BE345),0)","v":0},1025929.0354876231,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A342,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB345/'5. FY 2020-21'!$BE345),0)","v":1375573.9515947998},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A342,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB345/'5. FY 2020-21'!$BE345),0)","v":2210023.4267653301},3585597.3783601299,4611526.4138477528,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB345/'6. FY 2021-22'!$BE345),0)/2","v":225408.33615536356},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A342,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB345/'6. FY 2021-22'!$BE345),0)/2","v":235021.89056234606},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB345/'6. FY 2021-22'!$BE345),0)/2","v":44860.959506254258},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A342,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB345/'6. FY 2021-22'!$BE345),0)/2","v":0},505291.18622396386,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A342,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB345/'6. FY 2021-22'!$BE345),0)/2","v":709740.55338253011},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A342,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB345/'6. FY 2021-22'!$BE345),0)/2","v":1140282.7511252726},1850023.3045078027,2355314.4907317664]
[106480989,480989,50073,3,"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB346/'4. FY 2019-20'!$BE346),0)","v":1046227.2527069012},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A343,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB346/'4. FY 2019-20'!$BE346),0)","v":1374431.577285395},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB346/'4. FY 2019-20'!$BE346),0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A343,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB346/'4. FY 2019-20'!$BE346),0)","v":0},2424432.7381856176,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A343,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB346/'4. FY 2019-20'!$BE346),0)","v":9537923.9739211835},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A343,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB346/'4. FY 2019-20'!$BE346),0)","v":2284065.5140186949},11821989.487939879,14246422.226125497,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB346/'5. FY 2020-21'!$BE346),0)","v":1113222.5751010622},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A343,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB346/'5. FY 2020-21'!$BE346),0)","v":1231232.0362054196},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB346/'5. FY 2020-21'!$BE346),0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A343,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB346/'5. FY 2020-21'!$BE346),0)","v":0},2348347.7451317501,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A343,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB346/'5. FY 2020-21'!$BE346),0)","v":9839246.8877280857},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A343,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB346/'5. FY 2020-21'!$BE346),0)","v":2356223.9080142626},12195470.795742348,14543818.540874097,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB346/'6. FY 2021-22'!$BE346),0)/2","v":536487.25635023508},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A343,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB346/'6. FY 2021-22'!$BE346),0)/2","v":614033.44600220339},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB346/'6. FY 2021-22'!$BE346),0)/2","v":2008.6996793845192},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A343,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB346/'6. FY 2021-22'!$BE346),0)/2","v":0},1152529.4020318231,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A343,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB346/'6. FY 2021-22'!$BE346),0)/2","v":5076653.6563644744},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A343,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB346/'6. FY 2021-22'!$BE346),0)/2","v":1215716.2895010959},6292369.9458655706,7444899.3478973936]
[106014337,14337,50777,3,"KAISER FOUNDATION HOSPITAL - SAN LEANDRO",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB347/'4. FY 2019-20'!$BE347),0)","v":716811.69325444091},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A344,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB347/'4. FY 2019-20'!$BE347),0)","v":859563.38257618225},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB347/'4. FY 2019-20'!$BE347),0)","v":169825.86869946713},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A344,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB347/'4. FY 2019-20'!$BE347),0)","v":0},1746200.9445300901,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A344,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB347/'4. FY 2019-20'!$BE347),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A344,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB347/'4. FY 2019-20'!$BE347),0)","v":0},0,1746200.9445300901,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB347/'5. FY 2020-21'!$BE347),0)","v":762712.83983730408},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A344,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB347/'5. FY 2020-21'!$BE347),0)","v":770007.02782684588},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB347/'5. FY 2020-21'!$BE347),0)","v":175191.02213707354},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A344,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB347/'5. FY 2020-21'!$BE347),0)","v":0},1707910.8898012235,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A344,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB347/'5. FY 2020-21'!$BE347),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A344,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB347/'5. FY 2020-21'!$BE347),0)","v":0},0,1707910.8898012235,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB347/'6. FY 2021-22'!$BE347),0)/2","v":367568.6497736217},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A344,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB347/'6. FY 2021-22'!$BE347),0)/2","v":384013.78037530917},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB347/'6. FY 2021-22'!$BE347),0)/2","v":90391.485572303354},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A344,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB347/'6. FY 2021-22'!$BE347),0)/2","v":0},841973.91572123417,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A344,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB347/'6. FY 2021-22'!$BE347),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A344,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB347/'6. FY 2021-22'!$BE347),0)/2","v":0},0,841973.91572123417]
[106014132,14132,null,3,"KAISER FOUNDATION HOSPITAL - FREMONT",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB348/'4. FY 2019-20'!$BE348),0)","v":114672.69149127365},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A345,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB348/'4. FY 2019-20'!$BE348),0)","v":418168.47086465365},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB348/'4. FY 2019-20'!$BE348),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A345,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB348/'4. FY 2019-20'!$BE348),0)","v":0},532841.16235592728,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A345,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB348/'4. FY 2019-20'!$BE348),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A345,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB348/'4. FY 2019-20'!$BE348),0)","v":0},0,532841.16235592728,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB348/'5. FY 2020-21'!$BE348),0)","v":122015.77485713613},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A345,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB348/'5. FY 2020-21'!$BE348),0)","v":374600.25392932678},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB348/'5. FY 2020-21'!$BE348),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A345,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB348/'5. FY 2020-21'!$BE348),0)","v":0},496616.02878646291,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A345,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB348/'5. FY 2020-21'!$BE348),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A345,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB348/'5. FY 2020-21'!$BE348),0)","v":0},0,496616.02878646291,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB348/'6. FY 2021-22'!$BE348),0)/2","v":58802.174649225279},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A345,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB348/'6. FY 2021-22'!$BE348),0)/2","v":186818.63209344624},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB348/'6. FY 2021-22'!$BE348),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A345,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB348/'6. FY 2021-22'!$BE348),0)/2","v":0},245620.80674267153,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A345,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB348/'6. FY 2021-22'!$BE348),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A345,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB348/'6. FY 2021-22'!$BE348),0)/2","v":0},0,245620.80674267153]
[106014326,14326,50075,3,"KAISER FOUNDATION HOSPITAL - OAKLAND",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB349/'4. FY 2019-20'!$BE349),0)","v":1906916.6674953371},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A346,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB349/'4. FY 2019-20'!$BE349),0)","v":2765241.9594707778},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB349/'4. FY 2019-20'!$BE349),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A346,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB349/'4. FY 2019-20'!$BE349),0)","v":0},4672158.6269661151,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A346,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB349/'4. FY 2019-20'!$BE349),0)","v":10994652.53654328},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A346,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB349/'4. FY 2019-20'!$BE349),0)","v":8878399.9803580027},19873052.516901284,24545211.1438674,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB349/'5. FY 2020-21'!$BE349),0)","v":2029026.3684108031},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A346,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB349/'5. FY 2020-21'!$BE349),0)","v":2477136.3992409986},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB349/'5. FY 2020-21'!$BE349),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A346,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB349/'5. FY 2020-21'!$BE349),0)","v":0},4506162.7676518019,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A346,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB349/'5. FY 2020-21'!$BE349),0)","v":11341996.54428165},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A346,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB349/'5. FY 2020-21'!$BE349),0)","v":9158887.1554853581},20500883.699767008,25007046.467418812,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB349/'6. FY 2021-22'!$BE349),0)/2","v":977833.91551520687},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A346,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB349/'6. FY 2021-22'!$BE349),0)/2","v":1235384.196248828},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB349/'6. FY 2021-22'!$BE349),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A346,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB349/'6. FY 2021-22'!$BE349),0)/2","v":0},2213218.1117640347,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A346,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB349/'6. FY 2021-22'!$BE349),0)/2","v":5852011.732606899},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A346,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB349/'6. FY 2021-22'!$BE349),0)/2","v":4725615.5371115562},10577627.269718455,12790845.381482489]
[106414139,414139,50541,3,"KAISER FOUNDATION HOSPITAL - REDWOOD CITY",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB350/'4. FY 2019-20'!$BE350),0)","v":447524.1368311129},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A347,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB350/'4. FY 2019-20'!$BE350),0)","v":283899.28493311733},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB350/'4. FY 2019-20'!$BE350),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A347,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB350/'4. FY 2019-20'!$BE350),0)","v":0},731423.42176423024,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A347,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB350/'4. FY 2019-20'!$BE350),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A347,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB350/'4. FY 2019-20'!$BE350),0)","v":0},0,731423.42176423024,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB350/'5. FY 2020-21'!$BE350),0)","v":476181.41348740016},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A347,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB350/'5. FY 2020-21'!$BE350),0)","v":254320.33172276491},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB350/'5. FY 2020-21'!$BE350),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A347,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB350/'5. FY 2020-21'!$BE350),0)","v":0},730501.74521016504,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A347,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB350/'5. FY 2020-21'!$BE350),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A347,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB350/'5. FY 2020-21'!$BE350),0)","v":0},0,730501.74521016504,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB350/'6. FY 2021-22'!$BE350),0)/2","v":229482.64413667694},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A347,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB350/'6. FY 2021-22'!$BE350),0)/2","v":126833.27356996969},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB350/'6. FY 2021-22'!$BE350),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A347,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB350/'6. FY 2021-22'!$BE350),0)/2","v":0},356315.91770664661,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A347,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB350/'6. FY 2021-22'!$BE350),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A347,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB350/'6. FY 2021-22'!$BE350),0)/2","v":0},0,356315.91770664661]
[106015000,15000,1,3,"KAISER FOUNDATION NORTHERN REGION",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB351/'4. FY 2019-20'!$BE351),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A348,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB351/'4. FY 2019-20'!$BE351),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB351/'4. FY 2019-20'!$BE351),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A348,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB351/'4. FY 2019-20'!$BE351),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A348,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB351/'4. FY 2019-20'!$BE351),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A348,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB351/'4. FY 2019-20'!$BE351),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB351/'5. FY 2020-21'!$BE351),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A348,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB351/'5. FY 2020-21'!$BE351),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB351/'5. FY 2020-21'!$BE351),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A348,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB351/'5. FY 2020-21'!$BE351),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A348,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB351/'5. FY 2020-21'!$BE351),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A348,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB351/'5. FY 2020-21'!$BE351),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB351/'6. FY 2021-22'!$BE351),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A348,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB351/'6. FY 2021-22'!$BE351),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB351/'6. FY 2021-22'!$BE351),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A348,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB351/'6. FY 2021-22'!$BE351),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A348,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB351/'6. FY 2021-22'!$BE351),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A348,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB351/'6. FY 2021-22'!$BE351),0)/2","v":0},0,0]
[106191300,191300,2,3,"KAISER FOUNDATION SOUTHERN REGION",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB352/'4. FY 2019-20'!$BE352),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A349,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB352/'4. FY 2019-20'!$BE352),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB352/'4. FY 2019-20'!$BE352),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A349,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB352/'4. FY 2019-20'!$BE352),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A349,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB352/'4. FY 2019-20'!$BE352),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A349,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB352/'4. FY 2019-20'!$BE352),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB352/'5. FY 2020-21'!$BE352),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A349,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB352/'5. FY 2020-21'!$BE352),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB352/'5. FY 2020-21'!$BE352),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A349,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB352/'5. FY 2020-21'!$BE352),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A349,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB352/'5. FY 2020-21'!$BE352),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A349,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB352/'5. FY 2020-21'!$BE352),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB352/'6. FY 2021-22'!$BE352),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A349,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB352/'6. FY 2021-22'!$BE352),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB352/'6. FY 2021-22'!$BE352),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A349,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB352/'6. FY 2021-22'!$BE352),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A349,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB352/'6. FY 2021-22'!$BE352),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A349,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB352/'6. FY 2021-22'!$BE352),0)/2","v":0},0,0]
[106190034,190034,50056,2,"ANTELOPE VALLEY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB353/'4. FY 2019-20'!$BE353),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A350,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB353/'4. FY 2019-20'!$BE353),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB353/'4. FY 2019-20'!$BE353),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A350,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB353/'4. FY 2019-20'!$BE353),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A350,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB353/'4. FY 2019-20'!$BE353),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A350,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB353/'4. FY 2019-20'!$BE353),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB353/'5. FY 2020-21'!$BE353),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A350,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB353/'5. FY 2020-21'!$BE353),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB353/'5. FY 2020-21'!$BE353),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A350,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB353/'5. FY 2020-21'!$BE353),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A350,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB353/'5. FY 2020-21'!$BE353),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A350,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB353/'5. FY 2020-21'!$BE353),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB353/'6. FY 2021-22'!$BE353),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A350,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB353/'6. FY 2021-22'!$BE353),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB353/'6. FY 2021-22'!$BE353),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A350,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB353/'6. FY 2021-22'!$BE353),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A350,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB353/'6. FY 2021-22'!$BE353),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A350,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB353/'6. FY 2021-22'!$BE353),0)/2","v":0},0,0]
[106361110,361110,50618,2,"BEAR VALLEY COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB354/'4. FY 2019-20'!$BE354),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A351,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB354/'4. FY 2019-20'!$BE354),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB354/'4. FY 2019-20'!$BE354),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A351,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB354/'4. FY 2019-20'!$BE354),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A351,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB354/'4. FY 2019-20'!$BE354),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A351,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB354/'4. FY 2019-20'!$BE354),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB354/'5. FY 2020-21'!$BE354),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A351,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB354/'5. FY 2020-21'!$BE354),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB354/'5. FY 2020-21'!$BE354),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A351,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB354/'5. FY 2020-21'!$BE354),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A351,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB354/'5. FY 2020-21'!$BE354),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A351,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB354/'5. FY 2020-21'!$BE354),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB354/'6. FY 2021-22'!$BE354),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A351,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB354/'6. FY 2021-22'!$BE354),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB354/'6. FY 2021-22'!$BE354),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A351,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB354/'6. FY 2021-22'!$BE354),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A351,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB354/'6. FY 2021-22'!$BE354),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A351,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB354/'6. FY 2021-22'!$BE354),0)/2","v":0},0,0]
[106100697,100697,50397,2,"COALINGA REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB355/'4. FY 2019-20'!$BE355),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A352,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB355/'4. FY 2019-20'!$BE355),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB355/'4. FY 2019-20'!$BE355),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A352,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB355/'4. FY 2019-20'!$BE355),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A352,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB355/'4. FY 2019-20'!$BE355),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A352,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB355/'4. FY 2019-20'!$BE355),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB355/'5. FY 2020-21'!$BE355),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A352,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB355/'5. FY 2020-21'!$BE355),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB355/'5. FY 2020-21'!$BE355),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A352,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB355/'5. FY 2020-21'!$BE355),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A352,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB355/'5. FY 2020-21'!$BE355),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A352,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB355/'5. FY 2020-21'!$BE355),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB355/'6. FY 2021-22'!$BE355),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A352,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB355/'6. FY 2021-22'!$BE355),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB355/'6. FY 2021-22'!$BE355),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A352,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB355/'6. FY 2021-22'!$BE355),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A352,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB355/'6. FY 2021-22'!$BE355),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A352,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB355/'6. FY 2021-22'!$BE355),0)/2","v":0},0,0]
[106320859,320859,51300,2,"EASTERN PLUMAS HEALTH CARE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB356/'4. FY 2019-20'!$BE356),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A353,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB356/'4. FY 2019-20'!$BE356),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB356/'4. FY 2019-20'!$BE356),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A353,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB356/'4. FY 2019-20'!$BE356),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A353,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB356/'4. FY 2019-20'!$BE356),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A353,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB356/'4. FY 2019-20'!$BE356),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB356/'5. FY 2020-21'!$BE356),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A353,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB356/'5. FY 2020-21'!$BE356),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB356/'5. FY 2020-21'!$BE356),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A353,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB356/'5. FY 2020-21'!$BE356),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A353,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB356/'5. FY 2020-21'!$BE356),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A353,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB356/'5. FY 2020-21'!$BE356),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB356/'6. FY 2021-22'!$BE356),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A353,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB356/'6. FY 2021-22'!$BE356),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB356/'6. FY 2021-22'!$BE356),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A353,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB356/'6. FY 2021-22'!$BE356),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A353,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB356/'6. FY 2021-22'!$BE356),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A353,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB356/'6. FY 2021-22'!$BE356),0)/2","v":0},0,0]
[106430763,430763,50308,2,"EL CAMINO HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB357/'4. FY 2019-20'!$BE357),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A354,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB357/'4. FY 2019-20'!$BE357),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB357/'4. FY 2019-20'!$BE357),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A354,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB357/'4. FY 2019-20'!$BE357),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A354,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB357/'4. FY 2019-20'!$BE357),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A354,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB357/'4. FY 2019-20'!$BE357),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB357/'5. FY 2020-21'!$BE357),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A354,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB357/'5. FY 2020-21'!$BE357),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB357/'5. FY 2020-21'!$BE357),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A354,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB357/'5. FY 2020-21'!$BE357),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A354,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB357/'5. FY 2020-21'!$BE357),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A354,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB357/'5. FY 2020-21'!$BE357),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB357/'6. FY 2021-22'!$BE357),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A354,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB357/'6. FY 2021-22'!$BE357),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB357/'6. FY 2021-22'!$BE357),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A354,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB357/'6. FY 2021-22'!$BE357),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A354,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB357/'6. FY 2021-22'!$BE357),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A354,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB357/'6. FY 2021-22'!$BE357),0)/2","v":0},0,0]
[106130699,130699,50045,2,"EL CENTRO REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB358/'4. FY 2019-20'!$BE358),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A355,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB358/'4. FY 2019-20'!$BE358),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB358/'4. FY 2019-20'!$BE358),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A355,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB358/'4. FY 2019-20'!$BE358),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A355,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB358/'4. FY 2019-20'!$BE358),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A355,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB358/'4. FY 2019-20'!$BE358),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB358/'5. FY 2020-21'!$BE358),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A355,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB358/'5. FY 2020-21'!$BE358),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB358/'5. FY 2020-21'!$BE358),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A355,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB358/'5. FY 2020-21'!$BE358),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A355,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB358/'5. FY 2020-21'!$BE358),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A355,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB358/'5. FY 2020-21'!$BE358),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB358/'6. FY 2021-22'!$BE358),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A355,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB358/'6. FY 2021-22'!$BE358),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB358/'6. FY 2021-22'!$BE358),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A355,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB358/'6. FY 2021-22'!$BE358),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A355,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB358/'6. FY 2021-22'!$BE358),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A355,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB358/'6. FY 2021-22'!$BE358),0)/2","v":0},0,0]
[106350784,350784,50296,2,"HAZEL HAWKINS MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB359/'4. FY 2019-20'!$BE359),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A356,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB359/'4. FY 2019-20'!$BE359),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB359/'4. FY 2019-20'!$BE359),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A356,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB359/'4. FY 2019-20'!$BE359),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A356,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB359/'4. FY 2019-20'!$BE359),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A356,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB359/'4. FY 2019-20'!$BE359),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB359/'5. FY 2020-21'!$BE359),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A356,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB359/'5. FY 2020-21'!$BE359),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB359/'5. FY 2020-21'!$BE359),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A356,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB359/'5. FY 2020-21'!$BE359),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A356,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB359/'5. FY 2020-21'!$BE359),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A356,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB359/'5. FY 2020-21'!$BE359),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB359/'6. FY 2021-22'!$BE359),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A356,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB359/'6. FY 2021-22'!$BE359),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB359/'6. FY 2021-22'!$BE359),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A356,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB359/'6. FY 2021-22'!$BE359),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A356,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB359/'6. FY 2021-22'!$BE359),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A356,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB359/'6. FY 2021-22'!$BE359),0)/2","v":0},0,0]
[106490964,490964,51321,2,"HEALDSBURG DISTRICT HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB360/'4. FY 2019-20'!$BE360),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A357,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB360/'4. FY 2019-20'!$BE360),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB360/'4. FY 2019-20'!$BE360),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A357,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB360/'4. FY 2019-20'!$BE360),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A357,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB360/'4. FY 2019-20'!$BE360),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A357,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB360/'4. FY 2019-20'!$BE360),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB360/'5. FY 2020-21'!$BE360),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A357,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB360/'5. FY 2020-21'!$BE360),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB360/'5. FY 2020-21'!$BE360),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A357,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB360/'5. FY 2020-21'!$BE360),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A357,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB360/'5. FY 2020-21'!$BE360),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A357,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB360/'5. FY 2020-21'!$BE360),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB360/'6. FY 2021-22'!$BE360),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A357,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB360/'6. FY 2021-22'!$BE360),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB360/'6. FY 2021-22'!$BE360),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A357,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB360/'6. FY 2021-22'!$BE360),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A357,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB360/'6. FY 2021-22'!$BE360),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A357,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB360/'6. FY 2021-22'!$BE360),0)/2","v":0},0,0]
[106121031,121031,51309,2,"JEROLD PHELPS COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB361/'4. FY 2019-20'!$BE361),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A358,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB361/'4. FY 2019-20'!$BE361),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB361/'4. FY 2019-20'!$BE361),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A358,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB361/'4. FY 2019-20'!$BE361),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A358,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB361/'4. FY 2019-20'!$BE361),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A358,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB361/'4. FY 2019-20'!$BE361),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB361/'5. FY 2020-21'!$BE361),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A358,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB361/'5. FY 2020-21'!$BE361),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB361/'5. FY 2020-21'!$BE361),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A358,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB361/'5. FY 2020-21'!$BE361),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A358,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB361/'5. FY 2020-21'!$BE361),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A358,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB361/'5. FY 2020-21'!$BE361),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB361/'6. FY 2021-22'!$BE361),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A358,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB361/'6. FY 2021-22'!$BE361),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB361/'6. FY 2021-22'!$BE361),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A358,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB361/'6. FY 2021-22'!$BE361),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A358,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB361/'6. FY 2021-22'!$BE361),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A358,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB361/'6. FY 2021-22'!$BE361),0)/2","v":0},0,0]
[106220733,220733,51304,2,"JOHN C. FREMONT HEALTHCARE DISTRICT",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB362/'4. FY 2019-20'!$BE362),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A359,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB362/'4. FY 2019-20'!$BE362),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB362/'4. FY 2019-20'!$BE362),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A359,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB362/'4. FY 2019-20'!$BE362),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A359,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB362/'4. FY 2019-20'!$BE362),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A359,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB362/'4. FY 2019-20'!$BE362),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB362/'5. FY 2020-21'!$BE362),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A359,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB362/'5. FY 2020-21'!$BE362),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB362/'5. FY 2020-21'!$BE362),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A359,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB362/'5. FY 2020-21'!$BE362),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A359,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB362/'5. FY 2020-21'!$BE362),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A359,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB362/'5. FY 2020-21'!$BE362),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB362/'6. FY 2021-22'!$BE362),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A359,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB362/'6. FY 2021-22'!$BE362),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB362/'6. FY 2021-22'!$BE362),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A359,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB362/'6. FY 2021-22'!$BE362),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A359,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB362/'6. FY 2021-22'!$BE362),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A359,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB362/'6. FY 2021-22'!$BE362),0)/2","v":0},0,0]
[106540734,540734,50057,2,"KAWEAH DELTA MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB363/'4. FY 2019-20'!$BE363),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A360,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB363/'4. FY 2019-20'!$BE363),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB363/'4. FY 2019-20'!$BE363),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A360,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB363/'4. FY 2019-20'!$BE363),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A360,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB363/'4. FY 2019-20'!$BE363),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A360,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB363/'4. FY 2019-20'!$BE363),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB363/'5. FY 2020-21'!$BE363),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A360,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB363/'5. FY 2020-21'!$BE363),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB363/'5. FY 2020-21'!$BE363),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A360,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB363/'5. FY 2020-21'!$BE363),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A360,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB363/'5. FY 2020-21'!$BE363),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A360,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB363/'5. FY 2020-21'!$BE363),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB363/'6. FY 2021-22'!$BE363),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A360,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB363/'6. FY 2021-22'!$BE363),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB363/'6. FY 2021-22'!$BE363),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A360,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB363/'6. FY 2021-22'!$BE363),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A360,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB363/'6. FY 2021-22'!$BE363),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A360,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB363/'6. FY 2021-22'!$BE363),0)/2","v":0},0,0]
[106150737,150737,51314,2,"KERN VALLEY HOSPITAL DISTRICT",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB364/'4. FY 2019-20'!$BE364),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A361,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB364/'4. FY 2019-20'!$BE364),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB364/'4. FY 2019-20'!$BE364),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A361,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB364/'4. FY 2019-20'!$BE364),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A361,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB364/'4. FY 2019-20'!$BE364),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A361,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB364/'4. FY 2019-20'!$BE364),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB364/'5. FY 2020-21'!$BE364),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A361,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB364/'5. FY 2020-21'!$BE364),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB364/'5. FY 2020-21'!$BE364),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A361,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB364/'5. FY 2020-21'!$BE364),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A361,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB364/'5. FY 2020-21'!$BE364),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A361,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB364/'5. FY 2020-21'!$BE364),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB364/'6. FY 2021-22'!$BE364),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A361,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB364/'6. FY 2021-22'!$BE364),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB364/'6. FY 2021-22'!$BE364),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A361,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB364/'6. FY 2021-22'!$BE364),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A361,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB364/'6. FY 2021-22'!$BE364),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A361,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB364/'6. FY 2021-22'!$BE364),0)/2","v":0},0,0]
[106380868,380868,54144,2,"LANGLEY PORTER PSYCHIATRIC INSTITUTE",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB365/'4. FY 2019-20'!$BE365),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A362,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB365/'4. FY 2019-20'!$BE365),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB365/'4. FY 2019-20'!$BE365),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A362,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB365/'4. FY 2019-20'!$BE365),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A362,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB365/'4. FY 2019-20'!$BE365),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A362,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB365/'4. FY 2019-20'!$BE365),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB365/'5. FY 2020-21'!$BE365),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A362,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB365/'5. FY 2020-21'!$BE365),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB365/'5. FY 2020-21'!$BE365),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A362,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB365/'5. FY 2020-21'!$BE365),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A362,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB365/'5. FY 2020-21'!$BE365),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A362,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB365/'5. FY 2020-21'!$BE365),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB365/'6. FY 2021-22'!$BE365),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A362,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB365/'6. FY 2021-22'!$BE365),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB365/'6. FY 2021-22'!$BE365),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A362,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB365/'6. FY 2021-22'!$BE365),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A362,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB365/'6. FY 2021-22'!$BE365),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A362,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB365/'6. FY 2021-22'!$BE365),0)/2","v":0},0,0]
[106420491,420491,50110,2,"LOMPOC VALLEY MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB366/'4. FY 2019-20'!$BE366),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A363,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB366/'4. FY 2019-20'!$BE366),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB366/'4. FY 2019-20'!$BE366),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A363,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB366/'4. FY 2019-20'!$BE366),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A363,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB366/'4. FY 2019-20'!$BE366),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A363,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB366/'4. FY 2019-20'!$BE366),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB366/'5. FY 2020-21'!$BE366),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A363,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB366/'5. FY 2020-21'!$BE366),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB366/'5. FY 2020-21'!$BE366),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A363,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB366/'5. FY 2020-21'!$BE366),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A363,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB366/'5. FY 2020-21'!$BE366),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A363,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB366/'5. FY 2020-21'!$BE366),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB366/'6. FY 2021-22'!$BE366),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A363,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB366/'6. FY 2021-22'!$BE366),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB366/'6. FY 2021-22'!$BE366),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A363,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB366/'6. FY 2021-22'!$BE366),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A363,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB366/'6. FY 2021-22'!$BE366),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A363,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB366/'6. FY 2021-22'!$BE366),0)/2","v":0},0,0]
[106260011,260011,51303,2,"MAMMOTH HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB367/'4. FY 2019-20'!$BE367),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A364,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB367/'4. FY 2019-20'!$BE367),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB367/'4. FY 2019-20'!$BE367),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A364,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB367/'4. FY 2019-20'!$BE367),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A364,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB367/'4. FY 2019-20'!$BE367),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A364,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB367/'4. FY 2019-20'!$BE367),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB367/'5. FY 2020-21'!$BE367),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A364,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB367/'5. FY 2020-21'!$BE367),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB367/'5. FY 2020-21'!$BE367),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A364,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB367/'5. FY 2020-21'!$BE367),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A364,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB367/'5. FY 2020-21'!$BE367),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A364,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB367/'5. FY 2020-21'!$BE367),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB367/'6. FY 2021-22'!$BE367),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A364,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB367/'6. FY 2021-22'!$BE367),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB367/'6. FY 2021-22'!$BE367),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A364,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB367/'6. FY 2021-22'!$BE367),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A364,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB367/'6. FY 2021-22'!$BE367),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A364,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB367/'6. FY 2021-22'!$BE367),0)/2","v":0},0,0]
[106211006,211006,50360,2,"MARIN GENERAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB368/'4. FY 2019-20'!$BE368),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A365,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB368/'4. FY 2019-20'!$BE368),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB368/'4. FY 2019-20'!$BE368),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A365,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB368/'4. FY 2019-20'!$BE368),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A365,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB368/'4. FY 2019-20'!$BE368),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A365,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB368/'4. FY 2019-20'!$BE368),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB368/'5. FY 2020-21'!$BE368),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A365,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB368/'5. FY 2020-21'!$BE368),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB368/'5. FY 2020-21'!$BE368),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A365,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB368/'5. FY 2020-21'!$BE368),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A365,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB368/'5. FY 2020-21'!$BE368),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A365,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB368/'5. FY 2020-21'!$BE368),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB368/'6. FY 2021-22'!$BE368),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A365,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB368/'6. FY 2021-22'!$BE368),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB368/'6. FY 2021-22'!$BE368),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A365,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB368/'6. FY 2021-22'!$BE368),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A365,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB368/'6. FY 2021-22'!$BE368),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A365,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB368/'6. FY 2021-22'!$BE368),0)/2","v":0},0,0]
[106450936,450936,51305,2,"MAYERS MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB369/'4. FY 2019-20'!$BE369),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A366,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB369/'4. FY 2019-20'!$BE369),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB369/'4. FY 2019-20'!$BE369),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A366,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB369/'4. FY 2019-20'!$BE369),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A366,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB369/'4. FY 2019-20'!$BE369),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A366,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB369/'4. FY 2019-20'!$BE369),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB369/'5. FY 2020-21'!$BE369),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A366,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB369/'5. FY 2020-21'!$BE369),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB369/'5. FY 2020-21'!$BE369),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A366,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB369/'5. FY 2020-21'!$BE369),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A366,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB369/'5. FY 2020-21'!$BE369),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A366,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB369/'5. FY 2020-21'!$BE369),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB369/'6. FY 2021-22'!$BE369),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A366,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB369/'6. FY 2021-22'!$BE369),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB369/'6. FY 2021-22'!$BE369),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A366,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB369/'6. FY 2021-22'!$BE369),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A366,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB369/'6. FY 2021-22'!$BE369),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A366,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB369/'6. FY 2021-22'!$BE369),0)/2","v":0},0,0]
[106231013,231013,51325,2,"MENDOCINO COAST DISTRICT HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB370/'4. FY 2019-20'!$BE370),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A367,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB370/'4. FY 2019-20'!$BE370),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB370/'4. FY 2019-20'!$BE370),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A367,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB370/'4. FY 2019-20'!$BE370),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A367,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB370/'4. FY 2019-20'!$BE370),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A367,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB370/'4. FY 2019-20'!$BE370),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB370/'5. FY 2020-21'!$BE370),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A367,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB370/'5. FY 2020-21'!$BE370),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB370/'5. FY 2020-21'!$BE370),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A367,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB370/'5. FY 2020-21'!$BE370),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A367,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB370/'5. FY 2020-21'!$BE370),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A367,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB370/'5. FY 2020-21'!$BE370),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB370/'6. FY 2021-22'!$BE370),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A367,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB370/'6. FY 2021-22'!$BE370),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB370/'6. FY 2021-22'!$BE370),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A367,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB370/'6. FY 2021-22'!$BE370),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A367,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB370/'6. FY 2021-22'!$BE370),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A367,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB370/'6. FY 2021-22'!$BE370),0)/2","v":0},0,0]
[106250956,250956,50430,2,"MODOC MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB371/'4. FY 2019-20'!$BE371),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A368,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB371/'4. FY 2019-20'!$BE371),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB371/'4. FY 2019-20'!$BE371),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A368,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB371/'4. FY 2019-20'!$BE371),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A368,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB371/'4. FY 2019-20'!$BE371),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A368,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB371/'4. FY 2019-20'!$BE371),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB371/'5. FY 2020-21'!$BE371),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A368,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB371/'5. FY 2020-21'!$BE371),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB371/'5. FY 2020-21'!$BE371),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A368,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB371/'5. FY 2020-21'!$BE371),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A368,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB371/'5. FY 2020-21'!$BE371),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A368,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB371/'5. FY 2020-21'!$BE371),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB371/'6. FY 2021-22'!$BE371),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A368,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB371/'6. FY 2021-22'!$BE371),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB371/'6. FY 2021-22'!$BE371),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A368,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB371/'6. FY 2021-22'!$BE371),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A368,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB371/'6. FY 2021-22'!$BE371),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A368,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB371/'6. FY 2021-22'!$BE371),0)/2","v":0},0,0]
[106361266,361266,51312,2,"MOUNTAINS COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB372/'4. FY 2019-20'!$BE372),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A369,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB372/'4. FY 2019-20'!$BE372),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB372/'4. FY 2019-20'!$BE372),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A369,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB372/'4. FY 2019-20'!$BE372),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A369,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB372/'4. FY 2019-20'!$BE372),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A369,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB372/'4. FY 2019-20'!$BE372),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB372/'5. FY 2020-21'!$BE372),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A369,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB372/'5. FY 2020-21'!$BE372),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB372/'5. FY 2020-21'!$BE372),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A369,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB372/'5. FY 2020-21'!$BE372),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A369,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB372/'5. FY 2020-21'!$BE372),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A369,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB372/'5. FY 2020-21'!$BE372),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB372/'6. FY 2021-22'!$BE372),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A369,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB372/'6. FY 2021-22'!$BE372),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB372/'6. FY 2021-22'!$BE372),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A369,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB372/'6. FY 2021-22'!$BE372),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A369,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB372/'6. FY 2021-22'!$BE372),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A369,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB372/'6. FY 2021-22'!$BE372),0)/2","v":0},0,0]
[106141273,141273,51324,2,"NORTHERN INYO HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB373/'4. FY 2019-20'!$BE373),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A370,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB373/'4. FY 2019-20'!$BE373),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB373/'4. FY 2019-20'!$BE373),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A370,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB373/'4. FY 2019-20'!$BE373),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A370,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB373/'4. FY 2019-20'!$BE373),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A370,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB373/'4. FY 2019-20'!$BE373),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB373/'5. FY 2020-21'!$BE373),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A370,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB373/'5. FY 2020-21'!$BE373),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB373/'5. FY 2020-21'!$BE373),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A370,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB373/'5. FY 2020-21'!$BE373),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A370,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB373/'5. FY 2020-21'!$BE373),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A370,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB373/'5. FY 2020-21'!$BE373),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB373/'6. FY 2021-22'!$BE373),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A370,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB373/'6. FY 2021-22'!$BE373),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB373/'6. FY 2021-22'!$BE373),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A370,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB373/'6. FY 2021-22'!$BE373),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A370,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB373/'6. FY 2021-22'!$BE373),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A370,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB373/'6. FY 2021-22'!$BE373),0)/2","v":0},0,0]
[106500967,500967,50067,2,"OAK VALLEY DISTRICT HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB374/'4. FY 2019-20'!$BE374),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A371,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB374/'4. FY 2019-20'!$BE374),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB374/'4. FY 2019-20'!$BE374),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A371,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB374/'4. FY 2019-20'!$BE374),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A371,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB374/'4. FY 2019-20'!$BE374),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A371,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB374/'4. FY 2019-20'!$BE374),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB374/'5. FY 2020-21'!$BE374),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A371,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB374/'5. FY 2020-21'!$BE374),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB374/'5. FY 2020-21'!$BE374),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A371,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB374/'5. FY 2020-21'!$BE374),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A371,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB374/'5. FY 2020-21'!$BE374),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A371,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB374/'5. FY 2020-21'!$BE374),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB374/'6. FY 2021-22'!$BE374),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A371,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB374/'6. FY 2021-22'!$BE374),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB374/'6. FY 2021-22'!$BE374),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A371,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB374/'6. FY 2021-22'!$BE374),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A371,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB374/'6. FY 2021-22'!$BE374),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A371,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB374/'6. FY 2021-22'!$BE374),0)/2","v":0},0,0]
[106331288,331288,50423,2,"PALO VERDE HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB375/'4. FY 2019-20'!$BE375),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A372,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB375/'4. FY 2019-20'!$BE375),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB375/'4. FY 2019-20'!$BE375),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A372,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB375/'4. FY 2019-20'!$BE375),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A372,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB375/'4. FY 2019-20'!$BE375),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A372,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB375/'4. FY 2019-20'!$BE375),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB375/'5. FY 2020-21'!$BE375),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A372,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB375/'5. FY 2020-21'!$BE375),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB375/'5. FY 2020-21'!$BE375),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A372,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB375/'5. FY 2020-21'!$BE375),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A372,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB375/'5. FY 2020-21'!$BE375),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A372,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB375/'5. FY 2020-21'!$BE375),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB375/'6. FY 2021-22'!$BE375),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A372,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB375/'6. FY 2021-22'!$BE375),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB375/'6. FY 2021-22'!$BE375),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A372,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB375/'6. FY 2021-22'!$BE375),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A372,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB375/'6. FY 2021-22'!$BE375),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A372,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB375/'6. FY 2021-22'!$BE375),0)/2","v":0},0,0]
[106370755,370755,50115,2,"PALOMAR HEALTH DOWNTOWN CAMPUS",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB376/'4. FY 2019-20'!$BE376),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A373,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB376/'4. FY 2019-20'!$BE376),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB376/'4. FY 2019-20'!$BE376),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A373,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB376/'4. FY 2019-20'!$BE376),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A373,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB376/'4. FY 2019-20'!$BE376),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A373,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB376/'4. FY 2019-20'!$BE376),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB376/'5. FY 2020-21'!$BE376),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A373,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB376/'5. FY 2020-21'!$BE376),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB376/'5. FY 2020-21'!$BE376),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A373,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB376/'5. FY 2020-21'!$BE376),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A373,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB376/'5. FY 2020-21'!$BE376),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A373,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB376/'5. FY 2020-21'!$BE376),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB376/'6. FY 2021-22'!$BE376),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A373,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB376/'6. FY 2021-22'!$BE376),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB376/'6. FY 2021-22'!$BE376),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A373,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB376/'6. FY 2021-22'!$BE376),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A373,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB376/'6. FY 2021-22'!$BE376),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A373,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB376/'6. FY 2021-22'!$BE376),0)/2","v":0},0,0]
[106130760,130760,50342,2,"PIONEERS MEMORIAL HEALTHCARE DISTRICT",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB377/'4. FY 2019-20'!$BE377),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A374,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB377/'4. FY 2019-20'!$BE377),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB377/'4. FY 2019-20'!$BE377),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A374,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB377/'4. FY 2019-20'!$BE377),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A374,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB377/'4. FY 2019-20'!$BE377),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A374,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB377/'4. FY 2019-20'!$BE377),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB377/'5. FY 2020-21'!$BE377),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A374,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB377/'5. FY 2020-21'!$BE377),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB377/'5. FY 2020-21'!$BE377),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A374,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB377/'5. FY 2020-21'!$BE377),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A374,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB377/'5. FY 2020-21'!$BE377),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A374,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB377/'5. FY 2020-21'!$BE377),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB377/'6. FY 2021-22'!$BE377),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A374,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB377/'6. FY 2021-22'!$BE377),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB377/'6. FY 2021-22'!$BE377),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A374,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB377/'6. FY 2021-22'!$BE377),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A374,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB377/'6. FY 2021-22'!$BE377),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A374,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB377/'6. FY 2021-22'!$BE377),0)/2","v":0},0,0]
[106320986,320986,51326,2,"PLUMAS DISTRICT HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB378/'4. FY 2019-20'!$BE378),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A375,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB378/'4. FY 2019-20'!$BE378),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB378/'4. FY 2019-20'!$BE378),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A375,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB378/'4. FY 2019-20'!$BE378),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A375,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB378/'4. FY 2019-20'!$BE378),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A375,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB378/'4. FY 2019-20'!$BE378),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB378/'5. FY 2020-21'!$BE378),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A375,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB378/'5. FY 2020-21'!$BE378),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB378/'5. FY 2020-21'!$BE378),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A375,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB378/'5. FY 2020-21'!$BE378),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A375,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB378/'5. FY 2020-21'!$BE378),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A375,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB378/'5. FY 2020-21'!$BE378),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB378/'6. FY 2021-22'!$BE378),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A375,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB378/'6. FY 2021-22'!$BE378),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB378/'6. FY 2021-22'!$BE378),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A375,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB378/'6. FY 2021-22'!$BE378),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A375,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB378/'6. FY 2021-22'!$BE378),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A375,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB378/'6. FY 2021-22'!$BE378),0)/2","v":0},0,0]
[106370977,370977,50636,2,"POMERADO HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB379/'4. FY 2019-20'!$BE379),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A376,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB379/'4. FY 2019-20'!$BE379),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB379/'4. FY 2019-20'!$BE379),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A376,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB379/'4. FY 2019-20'!$BE379),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A376,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB379/'4. FY 2019-20'!$BE379),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A376,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB379/'4. FY 2019-20'!$BE379),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB379/'5. FY 2020-21'!$BE379),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A376,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB379/'5. FY 2020-21'!$BE379),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB379/'5. FY 2020-21'!$BE379),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A376,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB379/'5. FY 2020-21'!$BE379),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A376,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB379/'5. FY 2020-21'!$BE379),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A376,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB379/'5. FY 2020-21'!$BE379),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB379/'6. FY 2021-22'!$BE379),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A376,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB379/'6. FY 2021-22'!$BE379),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB379/'6. FY 2021-22'!$BE379),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A376,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB379/'6. FY 2021-22'!$BE379),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A376,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB379/'6. FY 2021-22'!$BE379),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A376,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB379/'6. FY 2021-22'!$BE379),0)/2","v":0},0,0]
[106270875,270875,50334,2,"SALINAS VALLEY MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB380/'4. FY 2019-20'!$BE380),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A377,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB380/'4. FY 2019-20'!$BE380),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB380/'4. FY 2019-20'!$BE380),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A377,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB380/'4. FY 2019-20'!$BE380),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A377,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB380/'4. FY 2019-20'!$BE380),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A377,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB380/'4. FY 2019-20'!$BE380),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB380/'5. FY 2020-21'!$BE380),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A377,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB380/'5. FY 2020-21'!$BE380),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB380/'5. FY 2020-21'!$BE380),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A377,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB380/'5. FY 2020-21'!$BE380),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A377,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB380/'5. FY 2020-21'!$BE380),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A377,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB380/'5. FY 2020-21'!$BE380),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB380/'6. FY 2021-22'!$BE380),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A377,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB380/'6. FY 2021-22'!$BE380),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB380/'6. FY 2021-22'!$BE380),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A377,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB380/'6. FY 2021-22'!$BE380),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A377,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB380/'6. FY 2021-22'!$BE380),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A377,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB380/'6. FY 2021-22'!$BE380),0)/2","v":0},0,0]
[106374055,374055,54114,2,"SAN DIEGO COUNTY PSYCHIATRIC HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB381/'4. FY 2019-20'!$BE381),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A378,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB381/'4. FY 2019-20'!$BE381),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB381/'4. FY 2019-20'!$BE381),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A378,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB381/'4. FY 2019-20'!$BE381),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A378,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB381/'4. FY 2019-20'!$BE381),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A378,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB381/'4. FY 2019-20'!$BE381),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB381/'5. FY 2020-21'!$BE381),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A378,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB381/'5. FY 2020-21'!$BE381),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB381/'5. FY 2020-21'!$BE381),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A378,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB381/'5. FY 2020-21'!$BE381),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A378,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB381/'5. FY 2020-21'!$BE381),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A378,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB381/'5. FY 2020-21'!$BE381),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB381/'6. FY 2021-22'!$BE381),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A378,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB381/'6. FY 2021-22'!$BE381),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB381/'6. FY 2021-22'!$BE381),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A378,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB381/'6. FY 2021-22'!$BE381),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A378,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB381/'6. FY 2021-22'!$BE381),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A378,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB381/'6. FY 2021-22'!$BE381),0)/2","v":0},0,0]
[106331326,331326,50054,2,"SAN GORGONIO MEMORIAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB382/'4. FY 2019-20'!$BE382),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A379,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB382/'4. FY 2019-20'!$BE382),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB382/'4. FY 2019-20'!$BE382),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A379,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB382/'4. FY 2019-20'!$BE382),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A379,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB382/'4. FY 2019-20'!$BE382),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A379,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB382/'4. FY 2019-20'!$BE382),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB382/'5. FY 2020-21'!$BE382),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A379,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB382/'5. FY 2020-21'!$BE382),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB382/'5. FY 2020-21'!$BE382),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A379,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB382/'5. FY 2020-21'!$BE382),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A379,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB382/'5. FY 2020-21'!$BE382),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A379,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB382/'5. FY 2020-21'!$BE382),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB382/'6. FY 2021-22'!$BE382),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A379,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB382/'6. FY 2021-22'!$BE382),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB382/'6. FY 2021-22'!$BE382),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A379,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB382/'6. FY 2021-22'!$BE382),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A379,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB382/'6. FY 2021-22'!$BE382),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A379,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB382/'6. FY 2021-22'!$BE382),0)/2","v":0},0,0]
[106321016,321016,51327,2,"SENECA HEALTHCARE DISTRICT",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB383/'4. FY 2019-20'!$BE383),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A380,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB383/'4. FY 2019-20'!$BE383),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB383/'4. FY 2019-20'!$BE383),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A380,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB383/'4. FY 2019-20'!$BE383),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A380,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB383/'4. FY 2019-20'!$BE383),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A380,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB383/'4. FY 2019-20'!$BE383),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB383/'5. FY 2020-21'!$BE383),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A380,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB383/'5. FY 2020-21'!$BE383),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB383/'5. FY 2020-21'!$BE383),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A380,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB383/'5. FY 2020-21'!$BE383),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A380,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB383/'5. FY 2020-21'!$BE383),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A380,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB383/'5. FY 2020-21'!$BE383),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB383/'6. FY 2021-22'!$BE383),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A380,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB383/'6. FY 2021-22'!$BE383),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB383/'6. FY 2021-22'!$BE383),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A380,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB383/'6. FY 2021-22'!$BE383),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A380,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB383/'6. FY 2021-22'!$BE383),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A380,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB383/'6. FY 2021-22'!$BE383),0)/2","v":0},0,0]
[106540798,540798,50261,2,"SIERRA VIEW MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB384/'4. FY 2019-20'!$BE384),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A381,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB384/'4. FY 2019-20'!$BE384),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB384/'4. FY 2019-20'!$BE384),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A381,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB384/'4. FY 2019-20'!$BE384),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A381,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB384/'4. FY 2019-20'!$BE384),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A381,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB384/'4. FY 2019-20'!$BE384),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB384/'5. FY 2020-21'!$BE384),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A381,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB384/'5. FY 2020-21'!$BE384),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB384/'5. FY 2020-21'!$BE384),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A381,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB384/'5. FY 2020-21'!$BE384),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A381,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB384/'5. FY 2020-21'!$BE384),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A381,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB384/'5. FY 2020-21'!$BE384),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB384/'6. FY 2021-22'!$BE384),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A381,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB384/'6. FY 2021-22'!$BE384),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB384/'6. FY 2021-22'!$BE384),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A381,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB384/'6. FY 2021-22'!$BE384),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A381,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB384/'6. FY 2021-22'!$BE384),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A381,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB384/'6. FY 2021-22'!$BE384),0)/2","v":0},0,0]
[106491076,491076,50090,2,"SONOMA VALLEY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB385/'4. FY 2019-20'!$BE385),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A382,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB385/'4. FY 2019-20'!$BE385),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB385/'4. FY 2019-20'!$BE385),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A382,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB385/'4. FY 2019-20'!$BE385),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A382,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB385/'4. FY 2019-20'!$BE385),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A382,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB385/'4. FY 2019-20'!$BE385),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB385/'5. FY 2020-21'!$BE385),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A382,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB385/'5. FY 2020-21'!$BE385),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB385/'5. FY 2020-21'!$BE385),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A382,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB385/'5. FY 2020-21'!$BE385),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A382,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB385/'5. FY 2020-21'!$BE385),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A382,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB385/'5. FY 2020-21'!$BE385),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB385/'6. FY 2021-22'!$BE385),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A382,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB385/'6. FY 2021-22'!$BE385),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB385/'6. FY 2021-22'!$BE385),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A382,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB385/'6. FY 2021-22'!$BE385),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A382,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB385/'6. FY 2021-22'!$BE385),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A382,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB385/'6. FY 2021-22'!$BE385),0)/2","v":0},0,0]
[106491338,491338,50385,2,"SONOMA WEST MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB386/'4. FY 2019-20'!$BE386),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A383,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB386/'4. FY 2019-20'!$BE386),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB386/'4. FY 2019-20'!$BE386),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A383,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB386/'4. FY 2019-20'!$BE386),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A383,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB386/'4. FY 2019-20'!$BE386),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A383,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB386/'4. FY 2019-20'!$BE386),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB386/'5. FY 2020-21'!$BE386),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A383,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB386/'5. FY 2020-21'!$BE386),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB386/'5. FY 2020-21'!$BE386),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A383,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB386/'5. FY 2020-21'!$BE386),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A383,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB386/'5. FY 2020-21'!$BE386),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A383,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB386/'5. FY 2020-21'!$BE386),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB386/'6. FY 2021-22'!$BE386),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A383,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB386/'6. FY 2021-22'!$BE386),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB386/'6. FY 2021-22'!$BE386),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A383,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB386/'6. FY 2021-22'!$BE386),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A383,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB386/'6. FY 2021-22'!$BE386),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A383,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB386/'6. FY 2021-22'!$BE386),0)/2","v":0},0,0]
[106141338,141338,50388,2,"SOUTHERN INYO HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB387/'4. FY 2019-20'!$BE387),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A384,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB387/'4. FY 2019-20'!$BE387),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB387/'4. FY 2019-20'!$BE387),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A384,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB387/'4. FY 2019-20'!$BE387),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A384,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB387/'4. FY 2019-20'!$BE387),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A384,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB387/'4. FY 2019-20'!$BE387),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB387/'5. FY 2020-21'!$BE387),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A384,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB387/'5. FY 2020-21'!$BE387),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB387/'5. FY 2020-21'!$BE387),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A384,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB387/'5. FY 2020-21'!$BE387),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A384,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB387/'5. FY 2020-21'!$BE387),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A384,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB387/'5. FY 2020-21'!$BE387),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB387/'6. FY 2021-22'!$BE387),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A384,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB387/'6. FY 2021-22'!$BE387),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB387/'6. FY 2021-22'!$BE387),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A384,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB387/'6. FY 2021-22'!$BE387),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A384,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB387/'6. FY 2021-22'!$BE387),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A384,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB387/'6. FY 2021-22'!$BE387),0)/2","v":0},0,0]
[106250955,250955,51308,2,"SURPRISE VALLEY COMMUNITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB388/'4. FY 2019-20'!$BE388),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A385,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB388/'4. FY 2019-20'!$BE388),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB388/'4. FY 2019-20'!$BE388),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A385,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB388/'4. FY 2019-20'!$BE388),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A385,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB388/'4. FY 2019-20'!$BE388),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A385,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB388/'4. FY 2019-20'!$BE388),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB388/'5. FY 2020-21'!$BE388),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A385,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB388/'5. FY 2020-21'!$BE388),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB388/'5. FY 2020-21'!$BE388),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A385,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB388/'5. FY 2020-21'!$BE388),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A385,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB388/'5. FY 2020-21'!$BE388),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A385,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB388/'5. FY 2020-21'!$BE388),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB388/'6. FY 2021-22'!$BE388),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A385,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB388/'6. FY 2021-22'!$BE388),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB388/'6. FY 2021-22'!$BE388),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A385,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB388/'6. FY 2021-22'!$BE388),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A385,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB388/'6. FY 2021-22'!$BE388),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A385,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB388/'6. FY 2021-22'!$BE388),0)/2","v":0},0,0]
[106291053,291053,51328,2,"TAHOE FOREST HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB389/'4. FY 2019-20'!$BE389),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A386,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB389/'4. FY 2019-20'!$BE389),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB389/'4. FY 2019-20'!$BE389),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A386,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB389/'4. FY 2019-20'!$BE389),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A386,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB389/'4. FY 2019-20'!$BE389),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A386,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB389/'4. FY 2019-20'!$BE389),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB389/'5. FY 2020-21'!$BE389),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A386,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB389/'5. FY 2020-21'!$BE389),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB389/'5. FY 2020-21'!$BE389),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A386,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB389/'5. FY 2020-21'!$BE389),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A386,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB389/'5. FY 2020-21'!$BE389),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A386,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB389/'5. FY 2020-21'!$BE389),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB389/'6. FY 2021-22'!$BE389),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A386,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB389/'6. FY 2021-22'!$BE389),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB389/'6. FY 2021-22'!$BE389),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A386,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB389/'6. FY 2021-22'!$BE389),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A386,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB389/'6. FY 2021-22'!$BE389),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A386,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB389/'6. FY 2021-22'!$BE389),0)/2","v":0},0,0]
[106370780,370780,50128,2,"TRI-CITY MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB390/'4. FY 2019-20'!$BE390),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A387,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB390/'4. FY 2019-20'!$BE390),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB390/'4. FY 2019-20'!$BE390),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A387,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB390/'4. FY 2019-20'!$BE390),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A387,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB390/'4. FY 2019-20'!$BE390),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A387,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB390/'4. FY 2019-20'!$BE390),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB390/'5. FY 2020-21'!$BE390),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A387,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB390/'5. FY 2020-21'!$BE390),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB390/'5. FY 2020-21'!$BE390),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A387,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB390/'5. FY 2020-21'!$BE390),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A387,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB390/'5. FY 2020-21'!$BE390),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A387,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB390/'5. FY 2020-21'!$BE390),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB390/'6. FY 2021-22'!$BE390),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A387,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB390/'6. FY 2021-22'!$BE390),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB390/'6. FY 2021-22'!$BE390),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A387,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB390/'6. FY 2021-22'!$BE390),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A387,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB390/'6. FY 2021-22'!$BE390),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A387,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB390/'6. FY 2021-22'!$BE390),0)/2","v":0},0,0]
[106531059,531059,51315,2,"TRINITY HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB391/'4. FY 2019-20'!$BE391),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A388,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB391/'4. FY 2019-20'!$BE391),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB391/'4. FY 2019-20'!$BE391),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A388,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB391/'4. FY 2019-20'!$BE391),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A388,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB391/'4. FY 2019-20'!$BE391),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A388,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB391/'4. FY 2019-20'!$BE391),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB391/'5. FY 2020-21'!$BE391),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A388,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB391/'5. FY 2020-21'!$BE391),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB391/'5. FY 2020-21'!$BE391),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A388,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB391/'5. FY 2020-21'!$BE391),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A388,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB391/'5. FY 2020-21'!$BE391),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A388,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB391/'5. FY 2020-21'!$BE391),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB391/'6. FY 2021-22'!$BE391),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A388,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB391/'6. FY 2021-22'!$BE391),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB391/'6. FY 2021-22'!$BE391),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A388,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB391/'6. FY 2021-22'!$BE391),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A388,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB391/'6. FY 2021-22'!$BE391),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A388,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB391/'6. FY 2021-22'!$BE391),0)/2","v":0},0,0]
[106010987,10987,50195,2,"WASHINGTON HOSPITAL - FREMONT",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB392/'4. FY 2019-20'!$BE392),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A389,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB392/'4. FY 2019-20'!$BE392),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB392/'4. FY 2019-20'!$BE392),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A389,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB392/'4. FY 2019-20'!$BE392),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A389,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB392/'4. FY 2019-20'!$BE392),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A389,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB392/'4. FY 2019-20'!$BE392),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB392/'5. FY 2020-21'!$BE392),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A389,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB392/'5. FY 2020-21'!$BE392),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB392/'5. FY 2020-21'!$BE392),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A389,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB392/'5. FY 2020-21'!$BE392),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A389,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB392/'5. FY 2020-21'!$BE392),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A389,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB392/'5. FY 2020-21'!$BE392),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB392/'6. FY 2021-22'!$BE392),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A389,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB392/'6. FY 2021-22'!$BE392),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB392/'6. FY 2021-22'!$BE392),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A389,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB392/'6. FY 2021-22'!$BE392),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A389,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB392/'6. FY 2021-22'!$BE392),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A389,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB392/'6. FY 2021-22'!$BE392),0)/2","v":0},0,0]
[106010735,10735,50211,1,"ALAMEDA HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB393/'4. FY 2019-20'!$BE393),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A390,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB393/'4. FY 2019-20'!$BE393),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB393/'4. FY 2019-20'!$BE393),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A390,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB393/'4. FY 2019-20'!$BE393),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A390,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB393/'4. FY 2019-20'!$BE393),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A390,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB393/'4. FY 2019-20'!$BE393),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB393/'5. FY 2020-21'!$BE393),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A390,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB393/'5. FY 2020-21'!$BE393),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB393/'5. FY 2020-21'!$BE393),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A390,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB393/'5. FY 2020-21'!$BE393),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A390,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB393/'5. FY 2020-21'!$BE393),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A390,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB393/'5. FY 2020-21'!$BE393),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB393/'6. FY 2021-22'!$BE393),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A390,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB393/'6. FY 2021-22'!$BE393),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB393/'6. FY 2021-22'!$BE393),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A390,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB393/'6. FY 2021-22'!$BE393),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A390,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB393/'6. FY 2021-22'!$BE393),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A390,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB393/'6. FY 2021-22'!$BE393),0)/2","v":0},0,0]
[106364231,364231,50245,1,"ARROWHEAD REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB394/'4. FY 2019-20'!$BE394),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A391,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB394/'4. FY 2019-20'!$BE394),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB394/'4. FY 2019-20'!$BE394),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A391,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB394/'4. FY 2019-20'!$BE394),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A391,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB394/'4. FY 2019-20'!$BE394),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A391,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB394/'4. FY 2019-20'!$BE394),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB394/'5. FY 2020-21'!$BE394),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A391,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB394/'5. FY 2020-21'!$BE394),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB394/'5. FY 2020-21'!$BE394),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A391,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB394/'5. FY 2020-21'!$BE394),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A391,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB394/'5. FY 2020-21'!$BE394),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A391,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB394/'5. FY 2020-21'!$BE394),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB394/'6. FY 2021-22'!$BE394),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A391,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB394/'6. FY 2021-22'!$BE394),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB394/'6. FY 2021-22'!$BE394),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A391,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB394/'6. FY 2021-22'!$BE394),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A391,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB394/'6. FY 2021-22'!$BE394),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A391,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB394/'6. FY 2021-22'!$BE394),0)/2","v":0},0,0]
[106070924,70924,50276,1,"CONTRA COSTA REGIONAL MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB395/'4. FY 2019-20'!$BE395),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A392,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB395/'4. FY 2019-20'!$BE395),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB395/'4. FY 2019-20'!$BE395),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A392,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB395/'4. FY 2019-20'!$BE395),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A392,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB395/'4. FY 2019-20'!$BE395),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A392,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB395/'4. FY 2019-20'!$BE395),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB395/'5. FY 2020-21'!$BE395),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A392,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB395/'5. FY 2020-21'!$BE395),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB395/'5. FY 2020-21'!$BE395),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A392,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB395/'5. FY 2020-21'!$BE395),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A392,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB395/'5. FY 2020-21'!$BE395),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A392,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB395/'5. FY 2020-21'!$BE395),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB395/'6. FY 2021-22'!$BE395),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A392,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB395/'6. FY 2021-22'!$BE395),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB395/'6. FY 2021-22'!$BE395),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A392,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB395/'6. FY 2021-22'!$BE395),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A392,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB395/'6. FY 2021-22'!$BE395),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A392,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB395/'6. FY 2021-22'!$BE395),0)/2","v":0},0,0]
[106010846,10846,50320,1,"HIGHLAND HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB396/'4. FY 2019-20'!$BE396),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A393,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB396/'4. FY 2019-20'!$BE396),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB396/'4. FY 2019-20'!$BE396),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A393,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB396/'4. FY 2019-20'!$BE396),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A393,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB396/'4. FY 2019-20'!$BE396),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A393,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB396/'4. FY 2019-20'!$BE396),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB396/'5. FY 2020-21'!$BE396),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A393,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB396/'5. FY 2020-21'!$BE396),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB396/'5. FY 2020-21'!$BE396),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A393,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB396/'5. FY 2020-21'!$BE396),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A393,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB396/'5. FY 2020-21'!$BE396),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A393,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB396/'5. FY 2020-21'!$BE396),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB396/'6. FY 2021-22'!$BE396),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A393,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB396/'6. FY 2021-22'!$BE396),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB396/'6. FY 2021-22'!$BE396),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A393,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB396/'6. FY 2021-22'!$BE396),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A393,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB396/'6. FY 2021-22'!$BE396),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A393,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB396/'6. FY 2021-22'!$BE396),0)/2","v":0},0,0]
[106150736,150736,50315,1,"KERN MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB397/'4. FY 2019-20'!$BE397),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A394,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB397/'4. FY 2019-20'!$BE397),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB397/'4. FY 2019-20'!$BE397),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A394,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB397/'4. FY 2019-20'!$BE397),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A394,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB397/'4. FY 2019-20'!$BE397),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A394,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB397/'4. FY 2019-20'!$BE397),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB397/'5. FY 2020-21'!$BE397),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A394,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB397/'5. FY 2020-21'!$BE397),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB397/'5. FY 2020-21'!$BE397),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A394,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB397/'5. FY 2020-21'!$BE397),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A394,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB397/'5. FY 2020-21'!$BE397),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A394,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB397/'5. FY 2020-21'!$BE397),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB397/'6. FY 2021-22'!$BE397),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A394,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB397/'6. FY 2021-22'!$BE397),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB397/'6. FY 2021-22'!$BE397),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A394,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB397/'6. FY 2021-22'!$BE397),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A394,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB397/'6. FY 2021-22'!$BE397),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A394,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB397/'6. FY 2021-22'!$BE397),0)/2","v":0},0,0]
[106191227,191227,50376,1,"LAC/HARBOR - UCLA MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB398/'4. FY 2019-20'!$BE398),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A395,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB398/'4. FY 2019-20'!$BE398),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB398/'4. FY 2019-20'!$BE398),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A395,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB398/'4. FY 2019-20'!$BE398),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A395,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB398/'4. FY 2019-20'!$BE398),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A395,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB398/'4. FY 2019-20'!$BE398),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB398/'5. FY 2020-21'!$BE398),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A395,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB398/'5. FY 2020-21'!$BE398),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB398/'5. FY 2020-21'!$BE398),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A395,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB398/'5. FY 2020-21'!$BE398),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A395,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB398/'5. FY 2020-21'!$BE398),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A395,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB398/'5. FY 2020-21'!$BE398),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB398/'6. FY 2021-22'!$BE398),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A395,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB398/'6. FY 2021-22'!$BE398),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB398/'6. FY 2021-22'!$BE398),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A395,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB398/'6. FY 2021-22'!$BE398),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A395,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB398/'6. FY 2021-22'!$BE398),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A395,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB398/'6. FY 2021-22'!$BE398),0)/2","v":0},0,0]
[106191231,191231,50040,1,"LAC/OLIVE VIEW - UCLA MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB399/'4. FY 2019-20'!$BE399),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A396,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB399/'4. FY 2019-20'!$BE399),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB399/'4. FY 2019-20'!$BE399),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A396,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB399/'4. FY 2019-20'!$BE399),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A396,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB399/'4. FY 2019-20'!$BE399),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A396,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB399/'4. FY 2019-20'!$BE399),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB399/'5. FY 2020-21'!$BE399),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A396,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB399/'5. FY 2020-21'!$BE399),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB399/'5. FY 2020-21'!$BE399),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A396,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB399/'5. FY 2020-21'!$BE399),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A396,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB399/'5. FY 2020-21'!$BE399),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A396,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB399/'5. FY 2020-21'!$BE399),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB399/'6. FY 2021-22'!$BE399),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A396,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB399/'6. FY 2021-22'!$BE399),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB399/'6. FY 2021-22'!$BE399),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A396,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB399/'6. FY 2021-22'!$BE399),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A396,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB399/'6. FY 2021-22'!$BE399),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A396,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB399/'6. FY 2021-22'!$BE399),0)/2","v":0},0,0]
[106191306,191306,50717,1,"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB400/'4. FY 2019-20'!$BE400),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A397,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB400/'4. FY 2019-20'!$BE400),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB400/'4. FY 2019-20'!$BE400),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A397,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB400/'4. FY 2019-20'!$BE400),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A397,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB400/'4. FY 2019-20'!$BE400),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A397,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB400/'4. FY 2019-20'!$BE400),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB400/'5. FY 2020-21'!$BE400),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A397,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB400/'5. FY 2020-21'!$BE400),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB400/'5. FY 2020-21'!$BE400),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A397,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB400/'5. FY 2020-21'!$BE400),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A397,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB400/'5. FY 2020-21'!$BE400),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A397,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB400/'5. FY 2020-21'!$BE400),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB400/'6. FY 2021-22'!$BE400),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A397,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB400/'6. FY 2021-22'!$BE400),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB400/'6. FY 2021-22'!$BE400),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A397,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB400/'6. FY 2021-22'!$BE400),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A397,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB400/'6. FY 2021-22'!$BE400),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A397,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB400/'6. FY 2021-22'!$BE400),0)/2","v":0},0,0]
[106191228,191228,50373,1,"LAC/USC MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB401/'4. FY 2019-20'!$BE401),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A398,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB401/'4. FY 2019-20'!$BE401),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB401/'4. FY 2019-20'!$BE401),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A398,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB401/'4. FY 2019-20'!$BE401),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A398,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB401/'4. FY 2019-20'!$BE401),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A398,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB401/'4. FY 2019-20'!$BE401),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB401/'5. FY 2020-21'!$BE401),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A398,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB401/'5. FY 2020-21'!$BE401),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB401/'5. FY 2020-21'!$BE401),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A398,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB401/'5. FY 2020-21'!$BE401),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A398,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB401/'5. FY 2020-21'!$BE401),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A398,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB401/'5. FY 2020-21'!$BE401),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB401/'6. FY 2021-22'!$BE401),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A398,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB401/'6. FY 2021-22'!$BE401),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB401/'6. FY 2021-22'!$BE401),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A398,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB401/'6. FY 2021-22'!$BE401),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A398,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB401/'6. FY 2021-22'!$BE401),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A398,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB401/'6. FY 2021-22'!$BE401),0)/2","v":0},0,0]
[106380865,380865,50668,1,"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB402/'4. FY 2019-20'!$BE402),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A399,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB402/'4. FY 2019-20'!$BE402),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB402/'4. FY 2019-20'!$BE402),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A399,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB402/'4. FY 2019-20'!$BE402),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A399,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB402/'4. FY 2019-20'!$BE402),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A399,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB402/'4. FY 2019-20'!$BE402),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB402/'5. FY 2020-21'!$BE402),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A399,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB402/'5. FY 2020-21'!$BE402),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB402/'5. FY 2020-21'!$BE402),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A399,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB402/'5. FY 2020-21'!$BE402),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A399,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB402/'5. FY 2020-21'!$BE402),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A399,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB402/'5. FY 2020-21'!$BE402),0)","v":0},0,{"$f":"SUM(S399,V399)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB402/'6. FY 2021-22'!$BE402),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A399,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB402/'6. FY 2021-22'!$BE402),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB402/'6. FY 2021-22'!$BE402),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A399,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB402/'6. FY 2021-22'!$BE402),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A399,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB402/'6. FY 2021-22'!$BE402),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A399,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB402/'6. FY 2021-22'!$BE402),0)/2","v":0},0,{"$f":"SUM(AB399,AE399)","v":0}]
[106274043,274043,50248,1,"NATIVIDAD MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB403/'4. FY 2019-20'!$BE403),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A400,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB403/'4. FY 2019-20'!$BE403),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB403/'4. FY 2019-20'!$BE403),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A400,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB403/'4. FY 2019-20'!$BE403),0)","v":0},{"$f":"SUM(F400:I400)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A400,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB403/'4. FY 2019-20'!$BE403),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A400,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB403/'4. FY 2019-20'!$BE403),0)","v":0},{"$f":"SUM(K400:L400)","v":0},{"$f":"SUM(J400,M400)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB403/'5. FY 2020-21'!$BE403),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A400,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB403/'5. FY 2020-21'!$BE403),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB403/'5. FY 2020-21'!$BE403),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A400,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB403/'5. FY 2020-21'!$BE403),0)","v":0},{"$f":"SUM(O400:R400)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A400,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB403/'5. FY 2020-21'!$BE403),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A400,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB403/'5. FY 2020-21'!$BE403),0)","v":0},{"$f":"SUM(T400:U400)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB403/'6. FY 2021-22'!$BE403),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A400,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB403/'6. FY 2021-22'!$BE403),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB403/'6. FY 2021-22'!$BE403),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A400,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB403/'6. FY 2021-22'!$BE403),0)/2","v":0},{"$f":"SUM(X400:AA400)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A400,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB403/'6. FY 2021-22'!$BE403),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A400,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB403/'6. FY 2021-22'!$BE403),0)/2","v":0},{"$f":"SUM(AC400:AD400)","v":0},0]
[106430837,430837,50153,1,"O'CONNOR HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB404/'4. FY 2019-20'!$BE404),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A401,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB404/'4. FY 2019-20'!$BE404),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB404/'4. FY 2019-20'!$BE404),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A401,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB404/'4. FY 2019-20'!$BE404),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A401,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB404/'4. FY 2019-20'!$BE404),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A401,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB404/'4. FY 2019-20'!$BE404),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB404/'5. FY 2020-21'!$BE404),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A401,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB404/'5. FY 2020-21'!$BE404),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB404/'5. FY 2020-21'!$BE404),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A401,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB404/'5. FY 2020-21'!$BE404),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A401,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB404/'5. FY 2020-21'!$BE404),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A401,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB404/'5. FY 2020-21'!$BE404),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB404/'6. FY 2021-22'!$BE404),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A401,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB404/'6. FY 2021-22'!$BE404),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB404/'6. FY 2021-22'!$BE404),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A401,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB404/'6. FY 2021-22'!$BE404),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A401,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB404/'6. FY 2021-22'!$BE404),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A401,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB404/'6. FY 2021-22'!$BE404),0)/2","v":0},0,0]
[106334487,334487,50292,1,"RIVERSIDE UNIVERSITY HEALTH SYSTEM MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB405/'4. FY 2019-20'!$BE405),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A402,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB405/'4. FY 2019-20'!$BE405),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB405/'4. FY 2019-20'!$BE405),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A402,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB405/'4. FY 2019-20'!$BE405),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A402,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB405/'4. FY 2019-20'!$BE405),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A402,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB405/'4. FY 2019-20'!$BE405),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB405/'5. FY 2020-21'!$BE405),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A402,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB405/'5. FY 2020-21'!$BE405),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB405/'5. FY 2020-21'!$BE405),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A402,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB405/'5. FY 2020-21'!$BE405),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A402,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB405/'5. FY 2020-21'!$BE405),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A402,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB405/'5. FY 2020-21'!$BE405),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB405/'6. FY 2021-22'!$BE405),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A402,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB405/'6. FY 2021-22'!$BE405),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB405/'6. FY 2021-22'!$BE405),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A402,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB405/'6. FY 2021-22'!$BE405),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A402,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB405/'6. FY 2021-22'!$BE405),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A402,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB405/'6. FY 2021-22'!$BE405),0)/2","v":0},0,0]
[106190796,190796,50262,1,"RONALD REAGAN UCLA MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB406/'4. FY 2019-20'!$BE406),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A403,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB406/'4. FY 2019-20'!$BE406),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB406/'4. FY 2019-20'!$BE406),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A403,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB406/'4. FY 2019-20'!$BE406),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A403,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB406/'4. FY 2019-20'!$BE406),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A403,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB406/'4. FY 2019-20'!$BE406),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB406/'5. FY 2020-21'!$BE406),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A403,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB406/'5. FY 2020-21'!$BE406),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB406/'5. FY 2020-21'!$BE406),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A403,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB406/'5. FY 2020-21'!$BE406),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A403,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB406/'5. FY 2020-21'!$BE406),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A403,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB406/'5. FY 2020-21'!$BE406),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB406/'6. FY 2021-22'!$BE406),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A403,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB406/'6. FY 2021-22'!$BE406),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB406/'6. FY 2021-22'!$BE406),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A403,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB406/'6. FY 2021-22'!$BE406),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A403,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB406/'6. FY 2021-22'!$BE406),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A403,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB406/'6. FY 2021-22'!$BE406),0)/2","v":0},0,0]
[106391010,391010,50167,1,"SAN JOAQUIN GENERAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB407/'4. FY 2019-20'!$BE407),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A404,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB407/'4. FY 2019-20'!$BE407),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB407/'4. FY 2019-20'!$BE407),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A404,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB407/'4. FY 2019-20'!$BE407),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A404,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB407/'4. FY 2019-20'!$BE407),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A404,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB407/'4. FY 2019-20'!$BE407),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB407/'5. FY 2020-21'!$BE407),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A404,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB407/'5. FY 2020-21'!$BE407),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB407/'5. FY 2020-21'!$BE407),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A404,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB407/'5. FY 2020-21'!$BE407),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A404,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB407/'5. FY 2020-21'!$BE407),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A404,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB407/'5. FY 2020-21'!$BE407),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB407/'6. FY 2021-22'!$BE407),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A404,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB407/'6. FY 2021-22'!$BE407),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB407/'6. FY 2021-22'!$BE407),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A404,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB407/'6. FY 2021-22'!$BE407),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A404,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB407/'6. FY 2021-22'!$BE407),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A404,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB407/'6. FY 2021-22'!$BE407),0)/2","v":0},0,0]
[106013619,13619,50773,1,"SAN LEANDRO HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB408/'4. FY 2019-20'!$BE408),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A405,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB408/'4. FY 2019-20'!$BE408),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB408/'4. FY 2019-20'!$BE408),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A405,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB408/'4. FY 2019-20'!$BE408),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A405,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB408/'4. FY 2019-20'!$BE408),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A405,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB408/'4. FY 2019-20'!$BE408),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB408/'5. FY 2020-21'!$BE408),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A405,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB408/'5. FY 2020-21'!$BE408),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB408/'5. FY 2020-21'!$BE408),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A405,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB408/'5. FY 2020-21'!$BE408),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A405,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB408/'5. FY 2020-21'!$BE408),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A405,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB408/'5. FY 2020-21'!$BE408),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB408/'6. FY 2021-22'!$BE408),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A405,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB408/'6. FY 2021-22'!$BE408),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB408/'6. FY 2021-22'!$BE408),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A405,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB408/'6. FY 2021-22'!$BE408),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A405,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB408/'6. FY 2021-22'!$BE408),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A405,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB408/'6. FY 2021-22'!$BE408),0)/2","v":0},0,0]
[106410782,410782,50113,1,"SAN MATEO MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB409/'4. FY 2019-20'!$BE409),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A406,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB409/'4. FY 2019-20'!$BE409),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB409/'4. FY 2019-20'!$BE409),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A406,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB409/'4. FY 2019-20'!$BE409),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A406,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB409/'4. FY 2019-20'!$BE409),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A406,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB409/'4. FY 2019-20'!$BE409),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB409/'5. FY 2020-21'!$BE409),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A406,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB409/'5. FY 2020-21'!$BE409),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB409/'5. FY 2020-21'!$BE409),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A406,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB409/'5. FY 2020-21'!$BE409),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A406,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB409/'5. FY 2020-21'!$BE409),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A406,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB409/'5. FY 2020-21'!$BE409),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB409/'6. FY 2021-22'!$BE409),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A406,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB409/'6. FY 2021-22'!$BE409),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB409/'6. FY 2021-22'!$BE409),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A406,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB409/'6. FY 2021-22'!$BE409),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A406,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB409/'6. FY 2021-22'!$BE409),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A406,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB409/'6. FY 2021-22'!$BE409),0)/2","v":0},0,0]
[106430883,430883,50038,1,"SANTA CLARA VALLEY MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB410/'4. FY 2019-20'!$BE410),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A407,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB410/'4. FY 2019-20'!$BE410),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB410/'4. FY 2019-20'!$BE410),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A407,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB410/'4. FY 2019-20'!$BE410),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A407,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB410/'4. FY 2019-20'!$BE410),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A407,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB410/'4. FY 2019-20'!$BE410),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB410/'5. FY 2020-21'!$BE410),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A407,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB410/'5. FY 2020-21'!$BE410),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB410/'5. FY 2020-21'!$BE410),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A407,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB410/'5. FY 2020-21'!$BE410),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A407,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB410/'5. FY 2020-21'!$BE410),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A407,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB410/'5. FY 2020-21'!$BE410),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB410/'6. FY 2021-22'!$BE410),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A407,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB410/'6. FY 2021-22'!$BE410),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB410/'6. FY 2021-22'!$BE410),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A407,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB410/'6. FY 2021-22'!$BE410),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A407,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB410/'6. FY 2021-22'!$BE410),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A407,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB410/'6. FY 2021-22'!$BE410),0)/2","v":0},0,0]
[106190687,190687,50112,1,"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB411/'4. FY 2019-20'!$BE411),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A408,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB411/'4. FY 2019-20'!$BE411),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB411/'4. FY 2019-20'!$BE411),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A408,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB411/'4. FY 2019-20'!$BE411),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A408,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB411/'4. FY 2019-20'!$BE411),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A408,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB411/'4. FY 2019-20'!$BE411),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB411/'5. FY 2020-21'!$BE411),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A408,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB411/'5. FY 2020-21'!$BE411),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB411/'5. FY 2020-21'!$BE411),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A408,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB411/'5. FY 2020-21'!$BE411),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A408,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB411/'5. FY 2020-21'!$BE411),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A408,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB411/'5. FY 2020-21'!$BE411),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB411/'6. FY 2021-22'!$BE411),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A408,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB411/'6. FY 2021-22'!$BE411),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB411/'6. FY 2021-22'!$BE411),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A408,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB411/'6. FY 2021-22'!$BE411),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A408,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB411/'6. FY 2021-22'!$BE411),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A408,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB411/'6. FY 2021-22'!$BE411),0)/2","v":0},0,0]
[106434138,434138,50688,1,"ST. LOUISE REGIONAL HOSPITAL",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB412/'4. FY 2019-20'!$BE412),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A409,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB412/'4. FY 2019-20'!$BE412),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB412/'4. FY 2019-20'!$BE412),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A409,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB412/'4. FY 2019-20'!$BE412),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A409,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB412/'4. FY 2019-20'!$BE412),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A409,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB412/'4. FY 2019-20'!$BE412),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB412/'5. FY 2020-21'!$BE412),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A409,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB412/'5. FY 2020-21'!$BE412),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB412/'5. FY 2020-21'!$BE412),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A409,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB412/'5. FY 2020-21'!$BE412),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A409,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB412/'5. FY 2020-21'!$BE412),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A409,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB412/'5. FY 2020-21'!$BE412),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB412/'6. FY 2021-22'!$BE412),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A409,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB412/'6. FY 2021-22'!$BE412),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB412/'6. FY 2021-22'!$BE412),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A409,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB412/'6. FY 2021-22'!$BE412),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A409,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB412/'6. FY 2021-22'!$BE412),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A409,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB412/'6. FY 2021-22'!$BE412),0)/2","v":0},0,0]
[106381154,381154,50454,1,"UCSF MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB413/'4. FY 2019-20'!$BE413),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A410,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB413/'4. FY 2019-20'!$BE413),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB413/'4. FY 2019-20'!$BE413),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A410,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB413/'4. FY 2019-20'!$BE413),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A410,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB413/'4. FY 2019-20'!$BE413),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A410,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB413/'4. FY 2019-20'!$BE413),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB413/'5. FY 2020-21'!$BE413),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A410,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB413/'5. FY 2020-21'!$BE413),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB413/'5. FY 2020-21'!$BE413),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A410,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB413/'5. FY 2020-21'!$BE413),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A410,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB413/'5. FY 2020-21'!$BE413),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A410,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB413/'5. FY 2020-21'!$BE413),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB413/'6. FY 2021-22'!$BE413),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A410,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB413/'6. FY 2021-22'!$BE413),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB413/'6. FY 2021-22'!$BE413),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A410,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB413/'6. FY 2021-22'!$BE413),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A410,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB413/'6. FY 2021-22'!$BE413),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A410,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB413/'6. FY 2021-22'!$BE413),0)/2","v":0},0,0]
[106341006,341006,50599,1,"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB414/'4. FY 2019-20'!$BE414),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A411,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB414/'4. FY 2019-20'!$BE414),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB414/'4. FY 2019-20'!$BE414),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A411,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB414/'4. FY 2019-20'!$BE414),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A411,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB414/'4. FY 2019-20'!$BE414),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A411,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB414/'4. FY 2019-20'!$BE414),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB414/'5. FY 2020-21'!$BE414),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A411,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB414/'5. FY 2020-21'!$BE414),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB414/'5. FY 2020-21'!$BE414),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A411,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB414/'5. FY 2020-21'!$BE414),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A411,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB414/'5. FY 2020-21'!$BE414),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A411,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB414/'5. FY 2020-21'!$BE414),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB414/'6. FY 2021-22'!$BE414),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A411,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB414/'6. FY 2021-22'!$BE414),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB414/'6. FY 2021-22'!$BE414),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A411,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB414/'6. FY 2021-22'!$BE414),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A411,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB414/'6. FY 2021-22'!$BE414),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A411,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB414/'6. FY 2021-22'!$BE414),0)/2","v":0},0,0]
[106301279,301279,50348,1,"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB415/'4. FY 2019-20'!$BE415),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A412,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB415/'4. FY 2019-20'!$BE415),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB415/'4. FY 2019-20'!$BE415),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A412,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB415/'4. FY 2019-20'!$BE415),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A412,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB415/'4. FY 2019-20'!$BE415),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A412,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB415/'4. FY 2019-20'!$BE415),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB415/'5. FY 2020-21'!$BE415),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A412,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB415/'5. FY 2020-21'!$BE415),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB415/'5. FY 2020-21'!$BE415),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A412,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB415/'5. FY 2020-21'!$BE415),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A412,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB415/'5. FY 2020-21'!$BE415),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A412,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB415/'5. FY 2020-21'!$BE415),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB415/'6. FY 2021-22'!$BE415),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A412,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB415/'6. FY 2021-22'!$BE415),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB415/'6. FY 2021-22'!$BE415),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A412,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB415/'6. FY 2021-22'!$BE415),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A412,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB415/'6. FY 2021-22'!$BE415),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A412,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB415/'6. FY 2021-22'!$BE415),0)/2","v":0},0,0]
[106370782,370782,50025,1,"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB416/'4. FY 2019-20'!$BE416),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A413,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB416/'4. FY 2019-20'!$BE416),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB416/'4. FY 2019-20'!$BE416),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A413,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB416/'4. FY 2019-20'!$BE416),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A413,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB416/'4. FY 2019-20'!$BE416),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A413,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB416/'4. FY 2019-20'!$BE416),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB416/'5. FY 2020-21'!$BE416),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A413,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB416/'5. FY 2020-21'!$BE416),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB416/'5. FY 2020-21'!$BE416),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A413,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB416/'5. FY 2020-21'!$BE416),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A413,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB416/'5. FY 2020-21'!$BE416),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A413,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB416/'5. FY 2020-21'!$BE416),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB416/'6. FY 2021-22'!$BE416),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A413,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB416/'6. FY 2021-22'!$BE416),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB416/'6. FY 2021-22'!$BE416),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A413,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB416/'6. FY 2021-22'!$BE416),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A413,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB416/'6. FY 2021-22'!$BE416),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A413,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB416/'6. FY 2021-22'!$BE416),0)/2","v":0},0,0]
[106560481,560481,50159,1,"VENTURA COUNTY MEDICAL CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB417/'4. FY 2019-20'!$BE417),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A414,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB417/'4. FY 2019-20'!$BE417),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB417/'4. FY 2019-20'!$BE417),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A414,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB417/'4. FY 2019-20'!$BE417),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A414,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB417/'4. FY 2019-20'!$BE417),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A414,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB417/'4. FY 2019-20'!$BE417),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB417/'5. FY 2020-21'!$BE417),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A414,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB417/'5. FY 2020-21'!$BE417),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB417/'5. FY 2020-21'!$BE417),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A414,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB417/'5. FY 2020-21'!$BE417),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A414,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB417/'5. FY 2020-21'!$BE417),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A414,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB417/'5. FY 2020-21'!$BE417),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB417/'6. FY 2021-22'!$BE417),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A414,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB417/'6. FY 2021-22'!$BE417),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB417/'6. FY 2021-22'!$BE417),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A414,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB417/'6. FY 2021-22'!$BE417),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A414,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB417/'6. FY 2021-22'!$BE417),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A414,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB417/'6. FY 2021-22'!$BE417),0)/2","v":0},0,0]
[106380939,380939,50228,1,"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER",{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))*('4. FY 2019-20'!$BB418/'4. FY 2019-20'!$BE418),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A415,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('4. FY 2019-20'!$BB418/'4. FY 2019-20'!$BE418),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('4. FY 2019-20'!$BB418/'4. FY 2019-20'!$BE418),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A415,'MC PT SA (CHA Only)'!A:A,0))*('4. FY 2019-20'!$BB418/'4. FY 2019-20'!$BE418),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A415,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB418/'4. FY 2019-20'!$BE418),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A415,'SFY 17-18 Directed Payments'!B:B,0))*('4. FY 2019-20'!$BB418/'4. FY 2019-20'!$BE418),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))*('5. FY 2020-21'!$BB418/'5. FY 2020-21'!$BE418),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A415,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('5. FY 2020-21'!$BB418/'5. FY 2020-21'!$BE418),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('5. FY 2020-21'!$BB418/'5. FY 2020-21'!$BE418),0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A415,'MC PT SA (CHA Only)'!A:A,0))*('5. FY 2020-21'!$BB418/'5. FY 2020-21'!$BE418),0)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A415,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB418/'5. FY 2020-21'!$BE418),0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A415,'SFY 17-18 Directed Payments'!B:B,0))*('5. FY 2020-21'!$BB418/'5. FY 2020-21'!$BE418),0)","v":0},0,0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))*('6. FY 2021-22'!$BB418/'6. FY 2021-22'!$BE418),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A415,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*('6. FY 2021-22'!$BB418/'6. FY 2021-22'!$BE418),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*('6. FY 2021-22'!$BB418/'6. FY 2021-22'!$BE418),0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A415,'MC PT SA (CHA Only)'!A:A,0))*('6. FY 2021-22'!$BB418/'6. FY 2021-22'!$BE418),0)/2","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A415,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB418/'6. FY 2021-22'!$BE418),0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A415,'SFY 17-18 Directed Payments'!B:B,0))*('6. FY 2021-22'!$BB418/'6. FY 2021-22'!$BE418),0)/2","v":0},0,0]

{"sheet":"MC PT SA (CHA Only)","index":3,"n_rows":179,"n_cols":15,"rows_kept":179,"cut":false,"hidden":false,"merged":[]}
["Source: LTC Accomodation Codes"]
["Last updated ","2019-04-05",null,null,null,null,{"$f":"SUM('4. FY 2019-20'!AF17,'4. FY 2019-20'!AT17,'5. FY 2020-21'!AF17,'5. FY 2020-21'!AT17,'6. FY 2021-22'!AF17,'6. FY 2021-22'!AT17)","v":389507870.95118296},"Total--Ties with Subacute Columns"]
["Retrieval date","2019-04-05",null,null,null,null,null,null,null,null,362]
[null,null,null,null,"HMO Days"]
["OSHPD ID","OSHPD ID - SHORT","MEDICARE ID","HOSPITAL NAME","Adjusted \nMedi-Cal MC Pg 4.1 LTC Days","Managed Care Passthrough","Total FFS + MC Passthrough",null,"Eligible for Subacute Payment?",null,"Annual Passthrough\nLINK to SUMMARY TABs","FFS\nSFY 2019-20","FFS\nSFY 2020-21","FFS\nSFY 2021-22","Total"]
[null,null,null,null,null,null,{"$f":"SUM(G7:G49)","v":389507870.95118302},null,null,null,{"$f":"SUM(K7:K49)","v":65868604.382473186},{"$f":"SUM(L7:L49)","v":89934543.997999996},{"$f":"SUM(M7:M49)","v":89934543.997999996},44967271.998999998,{"$f":"SUM(L6:N6)+K6*2.5","v":389507870.95118296}]
[106190198,190198,50663,"LOS ANGELES COMMUNITY HOSPITAL",{"$f":"VLOOKUP(B7,$B$60:$I$104,8,FALSE)","v":3262},{"$f":"+('MC PT SA (CHA Only)'!E7*$K$3*2.5)","v":2952110},{"$f":"IF(I7=\"YES\",SUM(L7,M7,N7,K7*2.5),0)","v":6627594.540000001},null,{"$f":"IFERROR(IF(VLOOKUP(A7,$B$147:$B$179,1,FALSE)>0,\"YES\",\"NO\"),\"NO\")","v":"YES"},null,{"$f":"IF(I7=\"yes\",E7*$K$3,0)","v":1180844},{"$f":"IFERROR(VLOOKUP(A7,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":1470193.8160000003},{"$f":"IFERROR(VLOOKUP(A7,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":1470193.8160000003},{"$f":"IFERROR(VLOOKUP(A7,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":735096.90800000017}]
[106304159,304159,53308,"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE",5337,{"$f":"+('MC PT SA (CHA Only)'!E8*$K$3*2.5)","v":4829985},5816968.4487500004,null,"YES",null,1931994,{"$f":"IFERROR(VLOOKUP(A8,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":394793.3795000001},{"$f":"IFERROR(VLOOKUP(A8,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":394793.3795000001},{"$f":"IFERROR(VLOOKUP(A8,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":197396.68975000005}]
[106150706,150706,50608,"DELANO REGIONAL MEDICAL CENTER",72.196461187214609,{"$f":"+('MC PT SA (CHA Only)'!E9*$K$3*2.5)","v":65337.797374429218},19784587.688624427,null,"YES",null,26135.118949771688,{"$f":"IFERROR(VLOOKUP(A9,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":7887699.9564999985},{"$f":"IFERROR(VLOOKUP(A9,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":7887699.9564999985},{"$f":"IFERROR(VLOOKUP(A9,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":3943849.9782499992}]
[106370689,370689,50234,"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER",12481.957295753597,{"$f":"+('MC PT SA (CHA Only)'!E10*$K$3*2.5)","v":11296171.352657005},19287558.165157005,null,"YES",null,4518468.5410628021,{"$f":"IFERROR(VLOOKUP(A10,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":3196554.7250000006},{"$f":"IFERROR(VLOOKUP(A10,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":3196554.7250000006},{"$f":"IFERROR(VLOOKUP(A10,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":1598277.3625000003}]
[106301140,301140,50745,"CHAPMAN GLOBAL MEDICAL CENTER",8531,{"$f":"+('MC PT SA (CHA Only)'!E11*$K$3*2.5)","v":7720555},7856979.3237500004,null,"YES",null,3088222,{"$f":"IFERROR(VLOOKUP(A11,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":54569.729500000009},{"$f":"IFERROR(VLOOKUP(A11,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":54569.729500000009},{"$f":"IFERROR(VLOOKUP(A11,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":27284.864750000004}]
[106301357,301357,50780,"FOOTHILL REGIONAL MEDICAL CENTER",8080,{"$f":"+('MC PT SA (CHA Only)'!E12*$K$3*2.5)","v":7312400},11923726.57375,null,"YES",null,2924960,{"$f":"IFERROR(VLOOKUP(A12,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":1844530.6294999998},{"$f":"IFERROR(VLOOKUP(A12,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":1844530.6294999998},{"$f":"IFERROR(VLOOKUP(A12,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":922265.3147499999}]
[106100717,100717,50060,"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO",1207.1980880696647,{"$f":"+('MC PT SA (CHA Only)'!E13*$K$3*2.5)","v":1092514.2697030467},22394554.932203047,null,"YES",null,437005.70788121864,{"$f":"IFERROR(VLOOKUP(A13,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":8520816.2650000006},{"$f":"IFERROR(VLOOKUP(A13,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":8520816.2650000006},{"$f":"IFERROR(VLOOKUP(A13,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":4260408.1325000003}]
[106190680,190680,50078,"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO",9340,{"$f":"+('MC PT SA (CHA Only)'!E14*$K$3*2.5)","v":8452700},27525951.145000011,null,"YES",null,3381080,{"$f":"IFERROR(VLOOKUP(A14,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":7629300.4580000043},{"$f":"IFERROR(VLOOKUP(A14,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":7629300.4580000043},{"$f":"IFERROR(VLOOKUP(A14,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":3814650.2290000021}]
[106190883,190883,50735,"WHITTIER HOSPITAL MEDICAL CENTER",1107,{"$f":"+('MC PT SA (CHA Only)'!E15*$K$3*2.5)","v":1001835},13284627.843749998,null,"YES",null,400734,{"$f":"IFERROR(VLOOKUP(A15,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":4913117.1374999993},{"$f":"IFERROR(VLOOKUP(A15,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":4913117.1374999993},{"$f":"IFERROR(VLOOKUP(A15,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":2456558.5687499996}]
[106190385,190385,50278,"PROVIDENCE HOLY CROSS MEDICAL CENTER",3125,{"$f":"+('MC PT SA (CHA Only)'!E16*$K$3*2.5)","v":2828125},11086873.5175,null,"YES",null,1131250,{"$f":"IFERROR(VLOOKUP(A16,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":3303499.4070000001},{"$f":"IFERROR(VLOOKUP(A16,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":3303499.4070000001},{"$f":"IFERROR(VLOOKUP(A16,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":1651749.7035000001}]
[106361323,361323,50089,"COMMUNITY HOSPITAL OF SAN BERNARDINO",13031,{"$f":"+('MC PT SA (CHA Only)'!E17*$K$3*2.5)","v":11793055},32910209.80875,null,"YES",null,4717222,{"$f":"IFERROR(VLOOKUP(A17,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":8446861.9234999996},{"$f":"IFERROR(VLOOKUP(A17,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":8446861.9234999996},{"$f":"IFERROR(VLOOKUP(A17,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":4223430.9617499998}]
[106190708,190708,50755,"SHERMAN OAKS HOSPITAL",1013,{"$f":"+('MC PT SA (CHA Only)'!E18*$K$3*2.5)","v":916765},5129857.2600000016,null,"YES",null,366706,{"$f":"IFERROR(VLOOKUP(A18,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":1685236.9040000006},{"$f":"IFERROR(VLOOKUP(A18,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":1685236.9040000006},{"$f":"IFERROR(VLOOKUP(A18,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":842618.45200000028}]
[106190521,190521,50468,"MEMORIAL HOSPITAL OF GARDENA",12303,{"$f":"+('MC PT SA (CHA Only)'!E19*$K$3*2.5)","v":11134215},23959282.303750005,null,"YES",null,4453686,{"$f":"IFERROR(VLOOKUP(A19,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":5130026.921500002},{"$f":"IFERROR(VLOOKUP(A19,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":5130026.921500002},{"$f":"IFERROR(VLOOKUP(A19,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":2565013.460750001}]
[106190280,190280,50158,"ENCINO HOSPITAL MEDICAL CENTER",3552,{"$f":"+('MC PT SA (CHA Only)'!E20*$K$3*2.5)","v":3214560},7840335.9925000006,null,"YES",null,1285824,{"$f":"IFERROR(VLOOKUP(A20,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":1850310.3970000003},{"$f":"IFERROR(VLOOKUP(A20,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":1850310.3970000003},{"$f":"IFERROR(VLOOKUP(A20,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":925155.19850000017}]
[106560508,560508,50616,"ST. JOHN'S PLEASANT VALLEY HOSPITAL",9872,{"$f":"+('MC PT SA (CHA Only)'!E21*$K$3*2.5)","v":8934160},10018678.922500001,null,"YES",null,3573664,{"$f":"IFERROR(VLOOKUP(A21,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":433807.56900000019},{"$f":"IFERROR(VLOOKUP(A21,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":433807.56900000019},{"$f":"IFERROR(VLOOKUP(A21,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":216903.7845000001}]
[106190256,190256,50641,"EAST LOS ANGELES DOCTOR'S HOSPITAL",4419,{"$f":"+('MC PT SA (CHA Only)'!E22*$K$3*2.5)","v":3999195},8596234.866249999,null,"YES",null,1599678,{"$f":"IFERROR(VLOOKUP(A22,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":1838815.9464999996},{"$f":"IFERROR(VLOOKUP(A22,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":1838815.9464999996},{"$f":"IFERROR(VLOOKUP(A22,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":919407.97324999981}]
[106190017,190017,50281,"ALHAMBRA HOSPITAL MEDICAL CENTER",6168,{"$f":"+('MC PT SA (CHA Only)'!E23*$K$3*2.5)","v":5582040},9279920.0950000007,null,"YES",null,2232816,{"$f":"IFERROR(VLOOKUP(A23,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":1479152.0380000002},{"$f":"IFERROR(VLOOKUP(A23,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":1479152.0380000002},{"$f":"IFERROR(VLOOKUP(A23,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":739576.01900000009}]
[106331194,331194,50390,"HEMET VALLEY MEDICAL CENTER",5132,{"$f":"+('MC PT SA (CHA Only)'!E24*$K$3*2.5)","v":4644460},7415005.0662499992,null,"YES",null,1857784,{"$f":"IFERROR(VLOOKUP(A24,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":1108218.0264999997},{"$f":"IFERROR(VLOOKUP(A24,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":1108218.0264999997},{"$f":"IFERROR(VLOOKUP(A24,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":554109.01324999984}]
[106190696,190696,50378,"PACIFICA HOSPITAL OF THE VALLEY",6044,{"$f":"+('MC PT SA (CHA Only)'!E25*$K$3*2.5)","v":5469820},25239604.628749996,null,"YES",null,2187928,{"$f":"IFERROR(VLOOKUP(A25,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":7907913.8514999989},{"$f":"IFERROR(VLOOKUP(A25,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":7907913.8514999989},{"$f":"IFERROR(VLOOKUP(A25,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":3953956.9257499995}]
[106370673,370673,53303,"RADY CHILDREN'S HOSPITAL - SAN DIEGO",609.03742953776771,{"$f":"+('MC PT SA (CHA Only)'!E26*$K$3*2.5)","v":551178.87373167975},7191436.9299816806,null,"YES",null,220471.54949267191,{"$f":"IFERROR(VLOOKUP(A26,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":2656103.2225000006},{"$f":"IFERROR(VLOOKUP(A26,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":2656103.2225000006},{"$f":"IFERROR(VLOOKUP(A26,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":1328051.6112500003}]
[106190352,190352,50738,"GREATER EL MONTE COMMUNITY HOSPITAL",1229,{"$f":"+('MC PT SA (CHA Only)'!E27*$K$3*2.5)","v":1112245},3846383.0787500003,null,"YES",null,444898,{"$f":"IFERROR(VLOOKUP(A27,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":1093655.2315000002},{"$f":"IFERROR(VLOOKUP(A27,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":1093655.2315000002},{"$f":"IFERROR(VLOOKUP(A27,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":546827.61575000011}]
[106301258,301258,50747,"SOUTH COAST GLOBAL MEDICAL CENTER",14676,{"$f":"+('MC PT SA (CHA Only)'!E28*$K$3*2.5)","v":13281780},13393015.539999999,null,"YES",null,5312712,{"$f":"IFERROR(VLOOKUP(A28,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":44494.216},{"$f":"IFERROR(VLOOKUP(A28,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":44494.216},{"$f":"IFERROR(VLOOKUP(A28,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":22247.108}]
[106190200,190200,50132,"SAN GABRIEL VALLEY MEDICAL CENTER",7052,{"$f":"+('MC PT SA (CHA Only)'!E29*$K$3*2.5)","v":6382060},11094076.416250002,null,"YES",null,2552824,{"$f":"IFERROR(VLOOKUP(A29,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":1884806.5665000002},{"$f":"IFERROR(VLOOKUP(A29,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":1884806.5665000002},{"$f":"IFERROR(VLOOKUP(A29,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":942403.28325000009}]
[106362041,362041,50279,"HI-DESERT MEDICAL CENTER",637.79688807093851,{"$f":"+('MC PT SA (CHA Only)'!E30*$K$3*2.5)","v":577206.18370419939},6219765.6387042012,null,"YES",null,230882.47348167974,{"$f":"IFERROR(VLOOKUP(A30,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":2257023.7820000006},{"$f":"IFERROR(VLOOKUP(A30,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":2257023.7820000006},{"$f":"IFERROR(VLOOKUP(A30,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":1128511.8910000003}]
[106410817,410817,50289,"SETON MEDICAL CENTER",12806.231767268802,{"$f":"+('MC PT SA (CHA Only)'!E31*$K$3*2.5)","v":11589639.749378266},17444517.869378265,null,"YES",null,4635855.8997513065,{"$f":"IFERROR(VLOOKUP(A31,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":2341951.2479999997},{"$f":"IFERROR(VLOOKUP(A31,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":2341951.2479999997},{"$f":"IFERROR(VLOOKUP(A31,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":1170975.6239999998}]
[106190125,190125,50149,"CALIFORNIA HOSPITAL MEDICAL CENTER",3898.0527399274583,{"$f":"+('MC PT SA (CHA Only)'!E32*$K$3*2.5)","v":3527737.7296343497},4355239.1446343502,null,"YES",null,1411095.0918537399,{"$f":"IFERROR(VLOOKUP(A32,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":331000.56600000005},{"$f":"IFERROR(VLOOKUP(A32,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":331000.56600000005},{"$f":"IFERROR(VLOOKUP(A32,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":165500.28300000002}]
[106190382,190382,50063,"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER",16857,{"$f":"+('MC PT SA (CHA Only)'!E33*$K$3*2.5)","v":15255585},23693405.657499999,null,"YES",null,6102234,{"$f":"IFERROR(VLOOKUP(A33,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":3375128.2629999993},{"$f":"IFERROR(VLOOKUP(A33,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":3375128.2629999993},{"$f":"IFERROR(VLOOKUP(A33,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":1687564.1314999997}]
[106190857,190857,50096,"WEST COVINA MEDICAL CENTER",4120,{"$f":"+('MC PT SA (CHA Only)'!E34*$K$3*2.5)","v":3728600},7534030.8012500023,null,"YES",null,1491440,{"$f":"IFERROR(VLOOKUP(A34,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":1522172.3205000008},{"$f":"IFERROR(VLOOKUP(A34,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":1522172.3205000008},{"$f":"IFERROR(VLOOKUP(A34,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":761086.16025000042}]
[106301379,301379,50426,"WEST ANAHEIM MEDICAL CENTER",939,{"$f":"+('MC PT SA (CHA Only)'!E35*$K$3*2.5)","v":849795},1333379.2537499999,null,"YES",null,339918,{"$f":"IFERROR(VLOOKUP(A35,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":193433.7015},{"$f":"IFERROR(VLOOKUP(A35,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":193433.7015},{"$f":"IFERROR(VLOOKUP(A35,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":96716.850749999998}]
[106301127,301127,52039,"KINDRED HOSPITAL - BREA",0,{"$f":"+('MC PT SA (CHA Only)'!E36*$K$3*2.5)","v":0},0,null,"NO",null,0,{"$f":"IFERROR(VLOOKUP(A36,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A36,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A36,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":0}]
[106434051,434051,"","",0,{"$f":"+('MC PT SA (CHA Only)'!E37*$K$3*2.5)","v":0},0,null,"NO",null,0,{"$f":"IFERROR(VLOOKUP(A37,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A37,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A37,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":0}]
[106430837,430837,50153,"O'CONNOR HOSPITAL",332,{"$f":"+('MC PT SA (CHA Only)'!E38*$K$3*2.5)","v":300460},0,null,"NO",null,0,{"$f":"IFERROR(VLOOKUP(A38,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A38,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A38,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":0}]
[106010735,10735,50211,"ALAMEDA HOSPITAL",0,{"$f":"+('MC PT SA (CHA Only)'!E39*$K$3*2.5)","v":0},0,null,"NO",null,0,{"$f":"IFERROR(VLOOKUP(A39,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A39,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A39,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":0}]
[106010846,10846,50320,"HIGHLAND HOSPITAL",0,{"$f":"+('MC PT SA (CHA Only)'!E40*$K$3*2.5)","v":0},0,null,"NO",null,0,{"$f":"IFERROR(VLOOKUP(A40,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A40,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A40,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":0}]
[106490964,490964,51321,"HEALDSBURG DISTRICT HOSPITAL",0,{"$f":"+('MC PT SA (CHA Only)'!E41*$K$3*2.5)","v":0},0,null,"NO",null,0,{"$f":"IFERROR(VLOOKUP(A41,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A41,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A41,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":0}]
[106364451,364451,53038,"TOTALLY KIDS REHABILITATION HOSPITAL",0,{"$f":"+('MC PT SA (CHA Only)'!E42*$K$3*2.5)","v":0},0,null,"NO",null,0,{"$f":"IFERROR(VLOOKUP(A42,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A42,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A42,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":0}]
[106540798,540798,50261,"SIERRA VIEW MEDICAL CENTER",0,{"$f":"+('MC PT SA (CHA Only)'!E43*$K$3*2.5)","v":0},0,null,"NO",null,0,{"$f":"IFERROR(VLOOKUP(A43,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A43,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A43,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":0}]
[106540734,540734,50057,"KAWEAH DELTA MEDICAL CENTER",0,{"$f":"+('MC PT SA (CHA Only)'!E44*$K$3*2.5)","v":0},0,null,"NO",null,0,{"$f":"IFERROR(VLOOKUP(A44,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A44,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A44,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":0}]
[106380964,380964,50055,"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS",0,{"$f":"+('MC PT SA (CHA Only)'!E45*$K$3*2.5)","v":0},0,null,"YES",null,0,{"$f":"IFERROR(VLOOKUP(A45,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A45,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A45,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":0}]
[106331152,331152,50329,"CORONA REGIONAL MEDICAL CENTER - MAIN",0,{"$f":"+('MC PT SA (CHA Only)'!E46*$K$3*2.5)","v":0},7976023.7050000001,null,"YES",null,0,{"$f":"IFERROR(VLOOKUP(A46,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":3190409.4819999998},{"$f":"IFERROR(VLOOKUP(A46,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":3190409.4819999998},{"$f":"IFERROR(VLOOKUP(A46,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":1595204.7409999999}]
[106394009,394009,50748,"KAISER FOUNDATION HOSPITAL - MANTECA",0,{"$f":"+('MC PT SA (CHA Only)'!E47*$K$3*2.5)","v":0},3239381.8925000001,null,"YES",null,0,{"$f":"IFERROR(VLOOKUP(A47,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":1295752.757},{"$f":"IFERROR(VLOOKUP(A47,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":1295752.757},{"$f":"IFERROR(VLOOKUP(A47,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":647876.37849999999}]
[106190380,190380,"","SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD ",5056,{"$f":"+('MC PT SA (CHA Only)'!E48*$K$3*2.5)","v":4575680},6208663.9012499992,null,"YES",null,1830272,{"$f":"IFERROR(VLOOKUP(A48,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":653193.56049999991},{"$f":"IFERROR(VLOOKUP(A48,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":653193.56049999991},{"$f":"IFERROR(VLOOKUP(A48,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":326596.78024999995}]
[206371696,100371696,"","",0,{"$f":"+('MC PT SA (CHA Only)'!E49*$K$3*2.5)","v":0},0,null,"NO",null,0,{"$f":"IFERROR(VLOOKUP(A49,'4. FY 2019-20'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A49,'5. FY 2020-21'!$A$18:$AF$418,32,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A49,'6. FY 2021-22'!$A$18:$AF$418,32,FALSE),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
["Data"]
[null,"OSHPD ID",null,"Private GAC Hospitals with DP Subacute Units","Medi-Cal MC Pg 4.1 LTC Days","Pg 4 Sub-Acute Days","Pg 4 SNF Days","Sub-Acute Adjustment Factor","Adjusted Medi-Cal MC Pg 4.1 Sub-Acute Days","QAF VI Rate per HMO Days","QAF VI Rate per HMO Days\n"]
[null,null,null,null,null,null,null,null,null,{"$f":"'3. VARIABLE INPUT'!C49","v":362}]
[null,190017,null,"ALHAMBRA HOSPITAL MEDICAL CENTER ",6168,9266,0,{"$f":"F60/(F60+G60)","v":1},{"$f":"E60*H60","v":6168},{"$f":"J$59*I60","v":2232816},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B60,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B60,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B60,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J60*INDEX('4. FY 2019-20'!BB:BB,MATCH(B60,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B60,'4. FY 2019-20'!B:B,0))),0)","v":2232816}]
[null,190125,null,"CALIFORNIA HOSPITAL MEDICAL CENTER ",6266,6346,3855,0.622095872953632,3898.0527399274583,1411095.0918537399,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B61,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B61,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B61,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J61*INDEX('4. FY 2019-20'!BB:BB,MATCH(B61,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B61,'4. FY 2019-20'!B:B,0))),0)","v":1411095.0918537399}]
[null,301140,null,"CHAPMAN GLOBAL MEDICAL CENTER, INC ",8531,9698,0,1,8531,3088222,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B62,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B62,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B62,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J62*INDEX('4. FY 2019-20'!BB:BB,MATCH(B62,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B62,'4. FY 2019-20'!B:B,0))),0)","v":3088222}]
[null,361323,null,"COMMUNITY HOSPITAL OF SAN BERNARDINO ",13031,28634,0,1,13031,4717222,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B63,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B63,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B63,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J63*INDEX('4. FY 2019-20'!BB:BB,MATCH(B63,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B63,'4. FY 2019-20'!B:B,0))),0)","v":4717222}]
[null,100717,null,"COMMUNITY REGIONAL MEDICAL CENTER - FRESN ",2677,16416,19987,0.45095184462818999,1207.1980880696647,437005.70788121864,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B64,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B64,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B64,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J64*INDEX('4. FY 2019-20'!BB:BB,MATCH(B64,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B64,'4. FY 2019-20'!B:B,0))),0)","v":437005.70788121864}]
[null,150706,null,"DELANO REGIONAL MEDICAL CENTER ",74,17093,427,0.97562785388127848,72.196461187214609,26135.118949771688,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B65,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B65,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B65,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J65*INDEX('4. FY 2019-20'!BB:BB,MATCH(B65,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B65,'4. FY 2019-20'!B:B,0))),0)","v":26135.118949771688}]
[null,190256,null,"EAST LOS ANGELES DOCTOR'S HOSPITAL ",4419,8370,0,1,4419,1599678,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B66,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B66,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B66,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J66*INDEX('4. FY 2019-20'!BB:BB,MATCH(B66,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B66,'4. FY 2019-20'!B:B,0))),0)","v":1599678}]
[null,190280,null,"ENCINO HOSPITAL MEDICAL CENTER ",3552,8870,0,1,3552,1285824,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B67,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B67,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B67,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J67*INDEX('4. FY 2019-20'!BB:BB,MATCH(B67,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B67,'4. FY 2019-20'!B:B,0))),0)","v":1285824}]
[null,301357,null,"FOOTHILL REGIONAL MEDICAL CENTER ",8080,10425,0,1,8080,{"$f":"J$59*I68","v":2924960},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B68,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B68,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B68,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J68*INDEX('4. FY 2019-20'!BB:BB,MATCH(B68,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B68,'4. FY 2019-20'!B:B,0))),0)","v":2924960}]
[null,190352,null,"GREATER EL MONTE COMMUNITY HOSPITAL ",1229,4256,0,1,1229,444898,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B69,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B69,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B69,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J69*INDEX('4. FY 2019-20'!BB:BB,MATCH(B69,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B69,'4. FY 2019-20'!B:B,0))),0)","v":444898}]
[null,304159,null,"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE ",5337,6897,0,1,5337,1931994,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B70,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B70,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B70,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J70*INDEX('4. FY 2019-20'!BB:BB,MATCH(B70,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B70,'4. FY 2019-20'!B:B,0))),0)","v":1931994}]
[null,331194,null,"HEMET VALLEY MEDICAL CENTER ",5132,12627,0,1,5132,1857784,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B71,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B71,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B71,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J71*INDEX('4. FY 2019-20'!BB:BB,MATCH(B71,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B71,'4. FY 2019-20'!B:B,0))),0)","v":1857784}]
[null,362041,null,"HI-DESERT MEDICAL CENTER ",2302,9936,25926,0.27706207127321397,637.79688807093851,230882.47348167974,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B72,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B72,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B72,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J72*INDEX('4. FY 2019-20'!BB:BB,MATCH(B72,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B72,'4. FY 2019-20'!B:B,0))),0)","v":230882.47348167974}]
[null,190382,null,"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER ",16857,26373,0,1,16857,6102234,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B73,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B73,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B73,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J73*INDEX('4. FY 2019-20'!BB:BB,MATCH(B73,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B73,'4. FY 2019-20'!B:B,0))),0)","v":6102234}]
[null,190198,null,"LOS ANGELES COMMUNITY HOSPITAL ",3262,10274,0,1,3262,1180844,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B74,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B74,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B74,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J74*INDEX('4. FY 2019-20'!BB:BB,MATCH(B74,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B74,'4. FY 2019-20'!B:B,0))),0)","v":1180844}]
[null,190521,null,"MEMORIAL HOSPITAL OF GARDENA ",12303,23477,0,1,12303,4453686,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B75,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B75,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B75,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J75*INDEX('4. FY 2019-20'!BB:BB,MATCH(B75,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B75,'4. FY 2019-20'!B:B,0))),0)","v":4453686}]
[null,430837,null,"O'CONNOR HOSPITAL ",332,8221,0,1,332,120184,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B76,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B76,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B76,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J76*INDEX('4. FY 2019-20'!BB:BB,MATCH(B76,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B76,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,190696,null,"PACIFICA HOSPITAL OF THE VALLEY ",6044,31005,0,1,6044,2187928,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B77,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B77,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B77,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J77*INDEX('4. FY 2019-20'!BB:BB,MATCH(B77,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B77,'4. FY 2019-20'!B:B,0))),0)","v":2187928}]
[null,190385,null,"PROVIDENCE HOLY CROSS MEDICAL CENTER ",3125,16658,0,1,3125,1131250,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B78,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B78,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B78,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J78*INDEX('4. FY 2019-20'!BB:BB,MATCH(B78,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B78,'4. FY 2019-20'!B:B,0))),0)","v":1131250}]
[null,190680,null,"PROVIDENCE LITTLE CO OF MARY MED CTR - SA ",9340,38095,0,1,9340,3381080,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B79,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B79,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B79,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J79*INDEX('4. FY 2019-20'!BB:BB,MATCH(B79,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B79,'4. FY 2019-20'!B:B,0))),0)","v":3381080}]
[null,370673,null,"RADY CHILDREN'S HOSPITAL - SAN DIEGO ",1437,5639,7666,0.42382562946260804,609.03742953776771,220471.54949267191,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B80,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B80,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B80,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J80*INDEX('4. FY 2019-20'!BB:BB,MATCH(B80,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B80,'4. FY 2019-20'!B:B,0))),0)","v":220471.54949267191}]
[null,190200,null,"SAN GABRIEL VALLEY MEDICAL CENTER ",7052,14172,0,1,7052,2552824,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B81,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B81,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B81,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J81*INDEX('4. FY 2019-20'!BB:BB,MATCH(B81,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B81,'4. FY 2019-20'!B:B,0))),0)","v":2552824}]
[null,410817,null,"SETON MEDICAL CENTER ",43728,15191,36680,0.2928611362803879,12806.231767268802,4635855.8997513065,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B82,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B82,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B82,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J82*INDEX('4. FY 2019-20'!BB:BB,MATCH(B82,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B82,'4. FY 2019-20'!B:B,0))),0)","v":4635855.8997513065}]
[null,370689,null,"SHARP CORONADO HOSPITAL ",21653,21598,15869,0.57645394613926926,12481.957295753597,4518468.5410628021,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B83,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B83,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B83,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J83*INDEX('4. FY 2019-20'!BB:BB,MATCH(B83,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B83,'4. FY 2019-20'!B:B,0))),0)","v":4518468.5410628021}]
[null,190708,null,"SHERMAN OAKS HOSPITAL ",1013,6439,0,1,1013,366706,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B84,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B84,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B84,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J84*INDEX('4. FY 2019-20'!BB:BB,MATCH(B84,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B84,'4. FY 2019-20'!B:B,0))),0)","v":366706}]
[null,301258,null,"SOUTH COAST GLOBAL MEDICAL CENTER ",14676,15555,0,1,14676,5312712,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B85,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B85,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B85,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J85*INDEX('4. FY 2019-20'!BB:BB,MATCH(B85,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B85,'4. FY 2019-20'!B:B,0))),0)","v":5312712}]
[null,190380,null,"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD ",5056,6151,0,1,5056,1830272,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B86,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B86,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B86,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J86*INDEX('4. FY 2019-20'!BB:BB,MATCH(B86,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B86,'4. FY 2019-20'!B:B,0))),0)","v":1830272}]
[null,560508,null,"ST. JOHN'S PLEASANT VALLEY HOSPITAL ",9872,23158,0,1,9872,3573664,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B87,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B87,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B87,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J87*INDEX('4. FY 2019-20'!BB:BB,MATCH(B87,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B87,'4. FY 2019-20'!B:B,0))),0)","v":3573664}]
[null,301379,null,"WEST ANAHEIM MEDICAL CENTER ",939,2087,0,1,939,339918,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B88,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B88,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B88,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J88*INDEX('4. FY 2019-20'!BB:BB,MATCH(B88,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B88,'4. FY 2019-20'!B:B,0))),0)","v":339918}]
[null,190857,null,"WEST COVINA MEDICAL CENTER ",4120,9778,0,1,4120,1491440,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B89,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B89,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B89,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J89*INDEX('4. FY 2019-20'!BB:BB,MATCH(B89,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B89,'4. FY 2019-20'!B:B,0))),0)","v":1491440}]
[null,190883,null,"WHITTIER HOSPITAL MEDICAL CENTER ",1107,7829,0,1,1107,400734,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B90,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B90,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B90,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J90*INDEX('4. FY 2019-20'!BB:BB,MATCH(B90,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B90,'4. FY 2019-20'!B:B,0))),0)","v":400734}]
[null,380964,null,"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES ",0,0,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B91,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B91,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B91,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J91*INDEX('4. FY 2019-20'!BB:BB,MATCH(B91,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B91,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,331152,null,"CORONA REGIONAL MEDICAL CENTER ",0,0,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B92,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B92,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B92,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J92*INDEX('4. FY 2019-20'!BB:BB,MATCH(B92,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B92,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,394009,null,"KAISER FOUNDATION HOSPITALS - MANTECA ",0,0,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B93,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B93,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B93,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J93*INDEX('4. FY 2019-20'!BB:BB,MATCH(B93,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B93,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,490964,null,"HEALDSBURG DISTRICT HOSPITAL",0,0,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B94,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B94,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B94,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J94*INDEX('4. FY 2019-20'!BB:BB,MATCH(B94,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B94,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,540798,null,"SIERRA VIEW MEDICAL CENTER",0,0,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B95,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B95,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B95,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J95*INDEX('4. FY 2019-20'!BB:BB,MATCH(B95,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B95,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,540734,null,"KAWEAH DELTA MEDICAL CENTER",0,0,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B96,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B96,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B96,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J96*INDEX('4. FY 2019-20'!BB:BB,MATCH(B96,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B96,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,10846,null,"HIGHLAND HOSPITAL",0,0,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B97,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B97,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B97,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J97*INDEX('4. FY 2019-20'!BB:BB,MATCH(B97,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B97,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,364451,null,"TOTALLY KIDS REHABILITATION HOSPITAL",0,0,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B98,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B98,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B98,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J98*INDEX('4. FY 2019-20'!BB:BB,MATCH(B98,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B98,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,10735,null,"ALAMEDA HOSPITAL",0,0,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B99,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B99,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B99,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J99*INDEX('4. FY 2019-20'!BB:BB,MATCH(B99,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B99,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,301127,null,"KINDRED HOSPITAL - BREA",0,0,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B100,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B100,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B100,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J100*INDEX('4. FY 2019-20'!BB:BB,MATCH(B100,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B100,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,190110,null,null,0,0,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B101,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B101,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B101,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J101*INDEX('4. FY 2019-20'!BB:BB,MATCH(B101,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B101,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,100371696,null,null,0,0,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B102,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B102,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B102,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J102*INDEX('4. FY 2019-20'!BB:BB,MATCH(B102,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B102,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,434051,null,null,0,0,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B103,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B103,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B103,'4. FY 2019-20'!B:B,0))=\"YES\"),0,J103*INDEX('4. FY 2019-20'!BB:BB,MATCH(B103,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B103,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J59:J103)","v":65989150.382473186}]
[]
[]
[null,null,null,"Private Hospitals with SNF but no Subacute"]
[null,554011,null,"ADVENTIST HEALTH SONORA ",110,0,24469,{"$f":"F108/(F108+G108)","v":0},{"$f":"H108*E108","v":0}]
[null,190878,null,"ADVENTIST HEALTH WHITE MEMORIAL ",1617,0,5246,0,0]
[null,90793,null,"BARTON MEMORIAL HOSPITAL ",0,0,3776,0,0]
[null,380929,null,"CALIFORNIA PACIFIC MEDICAL CENTER ",1436,0,11595,0,0]
[null,380964,null,"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES ",1580,0,20834,0,0]
[null,190045,null,"CATALINA ISLAND MEDICAL CENTER ",0,0,1994,0,0]
[null,190636,null,"CITRUS VALLEY MEDICAL CENTER ",139,0,5517,0,0]
[null,60870,null,"COLUSA REGIONAL MEDICAL CENTER ",0,0,877,0,0]
[null,331152,null,"CORONA REGIONAL MEDICAL CENTER ",2848,0,14363,0,0]
[null,331164,null,"DESERT REGIONAL MEDICAL CENTER ",29,0,6674,0,0]
[null,270777,null,"GEORGE L. MEE MEMORIAL HOSPITAL ",4892,0,5364,0,0]
[null,380842,null,"JEWISH HOME ",0,0,127007,0,0]
[null,196404,null,"JOYCE EISENBERG KEEFER MEDICAL CENTER ",46914,0,86687,0,0]
[null,394009,null,"KAISER FOUNDATION HOSPITALS - MANTECA ",0,0,2194,0,0]
[null,301127,null,"KINDRED HOSPITAL - BREA ",0,0,10563,0,0]
[null,560492,null,"LOS ROBLES HOSPITAL AND MEDICAL CENTER ",45,0,899,0,0]
[null,420493,null,"MARIAN MEDICAL CENTER ",19611,0,32154,0,0]
[null,340951,null,"METHODIST HOSPITAL OF SACRAMENTO ",2583,0,56138,0,0]
[null,190552,null,"MOTION PICTURE AND TELEVISION HOSPITAL ",0,0,25094,0,0]
[null,454012,null,"NORTHERN CA REHABILITATION HOSPITAL ",993,0,10929,0,0]
[null,560501,null,"OJAI VALLEY COMMUNITY HOSPITAL ",15860,0,21862,0,0]
[null,40802,null,"ORCHARD HOSPITAL ",0,0,7401,0,0]
[null,190631,null,"PRESBYTERIAN INTERCOMMUNITY HOSPITAL ",37,0,6264,0,0]
[null,190470,null,"PROVIDENCE LITTLE COMPANY OF MARY MC - TO ",17,0,23773,0,0]
[null,361308,null,"REDLANDS COMMUNITY HOSPITAL ",4,0,3475,0,0]
[null,150782,null,"RIDGECREST REGIONAL HOSPITAL ",93,0,39230,0,0]
[null,370875,null,"SHARP CHULA VISTA MEDICAL CENTER ",11906,0,32284,0,0]
[null,370714,null,"SHARP GROSSMONT HOSPITAL ",14,0,1663,0,0]
[null,190754,null,"ST. FRANCIS MEDICAL CENTER ",1573,0,6910,0,0]
[null,190762,null,"ST. VINCENT MEDICAL CENTER ",33,0,7837,0,0]
[null,171395,null,"SUTTER LAKESIDE HOSPITAL ",68,0,427,0,0]
[null,190818,null,"USC VERDUGO HILLS HOSPITAL ",5,0,4103,0,0]
[null,14050,null,"VALLEYCARE MEDICAL CENTER ",395,0,8067,0,0]
[]
[]
[]
["Eligibility Check"]
["SFY 2019-20"]
[{"$f":"SUM(A147:A179)","v":89934543.997999981}]
[{"$f":"VLOOKUP(B147,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":1479152.0380000002},106190017,190017,50281,3,"ALHAMBRA HOSPITAL MEDICAL CENTER"]
[{"$f":"VLOOKUP(B148,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":331000.56600000005},106190125,190125,50149,3,"CALIFORNIA HOSPITAL MEDICAL CENTER"]
[{"$f":"VLOOKUP(B149,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":0},106380964,380964,50055,3,"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS"]
[{"$f":"VLOOKUP(B150,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":54569.729500000009},106301140,301140,50745,3,"CHAPMAN GLOBAL MEDICAL CENTER"]
[{"$f":"VLOOKUP(B151,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":8446861.9234999996},106361323,361323,50089,3,"COMMUNITY HOSPITAL OF SAN BERNARDINO"]
[{"$f":"VLOOKUP(B152,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":8520816.2650000006},106100717,100717,50060,3,"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO"]
[{"$f":"VLOOKUP(B153,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":3190409.4819999998},106331152,331152,50329,3,"CORONA REGIONAL MEDICAL CENTER - MAIN"]
[{"$f":"VLOOKUP(B154,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":7887699.9564999985},106150706,150706,50608,3,"DELANO REGIONAL MEDICAL CENTER"]
[{"$f":"VLOOKUP(B155,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":1838815.9464999996},106190256,190256,50641,3,"EAST LOS ANGELES DOCTOR'S HOSPITAL"]
[{"$f":"VLOOKUP(B156,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":1850310.3970000003},106190280,190280,50158,3,"ENCINO HOSPITAL MEDICAL CENTER"]
[{"$f":"VLOOKUP(B157,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":1844530.6294999998},106301357,301357,50780,3,"FOOTHILL REGIONAL MEDICAL CENTER"]
[{"$f":"VLOOKUP(B158,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":1093655.2315000002},106190352,190352,50738,3,"GREATER EL MONTE COMMUNITY HOSPITAL"]
[{"$f":"VLOOKUP(B159,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":394793.3795000001},106304159,304159,53308,3,"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE"]
[{"$f":"VLOOKUP(B160,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":1108218.0264999997},106331194,331194,50390,3,"HEMET VALLEY MEDICAL CENTER"]
[{"$f":"VLOOKUP(B161,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":2257023.7820000006},106362041,362041,50279,3,"HI-DESERT MEDICAL CENTER"]
[{"$f":"VLOOKUP(B162,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":3375128.2629999993},106190382,190382,50063,3,"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER"]
[{"$f":"VLOOKUP(B163,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":1470193.8160000003},106190198,190198,50663,3,"LOS ANGELES COMMUNITY HOSPITAL"]
[{"$f":"VLOOKUP(B164,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":5130026.921500002},106190521,190521,50468,3,"MEMORIAL HOSPITAL OF GARDENA"]
[{"$f":"VLOOKUP(B165,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":7907913.8514999989},106190696,190696,50378,3,"PACIFICA HOSPITAL OF THE VALLEY"]
[{"$f":"VLOOKUP(B166,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":3303499.4070000001},106190385,190385,50278,3,"PROVIDENCE HOLY CROSS MEDICAL CENTER"]
[{"$f":"VLOOKUP(B167,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":7629300.4580000043},106190680,190680,50078,3,"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO"]
[{"$f":"VLOOKUP(B168,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":2656103.2225000006},106370673,370673,53303,3,"RADY CHILDREN'S HOSPITAL - SAN DIEGO"]
[{"$f":"VLOOKUP(B169,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":1884806.5665000002},106190200,190200,50132,3,"SAN GABRIEL VALLEY MEDICAL CENTER"]
[{"$f":"VLOOKUP(B170,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":2341951.2479999997},106410817,410817,50289,3,"SETON MEDICAL CENTER"]
[{"$f":"VLOOKUP(B171,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":3196554.7250000006},106370689,370689,50234,3,"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER"]
[{"$f":"VLOOKUP(B172,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":1685236.9040000006},106190708,190708,50755,3,"SHERMAN OAKS HOSPITAL"]
[{"$f":"VLOOKUP(B173,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":44494.216},106301258,301258,50747,3,"SOUTH COAST GLOBAL MEDICAL CENTER"]
[{"$f":"VLOOKUP(B174,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":433807.56900000019},106560508,560508,50616,3,"ST. JOHN'S PLEASANT VALLEY HOSPITAL"]
[{"$f":"VLOOKUP(B175,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":193433.7015},106301379,301379,50426,3,"WEST ANAHEIM MEDICAL CENTER"]
[{"$f":"VLOOKUP(B176,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":1522172.3205000008},106190857,190857,50096,3,"WEST COVINA MEDICAL CENTER"]
[{"$f":"VLOOKUP(B177,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":4913117.1374999993},106190883,190883,50735,3,"WHITTIER HOSPITAL MEDICAL CENTER"]
[{"$f":"VLOOKUP(B178,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":1295752.757},106394009,394009,50748,3,"KAISER FOUNDATION HOSPITAL - MANTECA"]
[{"$f":"VLOOKUP(B179,'4. FY 2019-20'!$A$18:$AF$418,32,0)","v":653193.56049999991},106190380,190380,null,3,"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD "]

{"sheet":"1. FEE SUMMARY","index":4,"n_rows":52,"n_cols":16,"rows_kept":52,"cut":false,"hidden":false,"merged":[[30,6,30,8],[37,6,37,8],[2,10,2,13],[3,11,3,12],[12,11,12,13],[13,11,13,12],[23,11,23,13],[30,11,30,13],[37,11,37,13],[2,5,2,8],[3,6,3,7],[12,6,12,8],[13,6,13,7],[23,6,23,8],[2,0,2,3],[3,1,3,2],[37,1,37,3],[30,1,30,3],[23,1,23,3],[13,1,13,2],[12,1,12,3]]}
[]
["CHA VERSION; 9/30/2019"]
["FY 2019-20",null,null,null,null,"FY 2020-21",null,null,null,null,"FY 2021-22"]
[1,"TOTAL PAYMENTS",null,null,null,1,"TOTAL PAYMENTS",null,null,null,1,"TOTAL PAYMENTS"]
[null,"IP UPL",{"$f":"2562467749.1603-209939290.735558","v":2352528458.4247417},null,null,null,"IP UPL",2693516995,null,null,null,"IP UPL",1327287846.5,null,null," "]
[null,"OP UPL",986671240.67916512,null,null,null,"OP UPL",969615310.89220726,null,null,null,"OP UPL",476129691]
[null,"MANAGED CARE",{"$f":"C12*(1-'3. VARIABLE INPUT'!$D$58)","v":3531258841.5999999},null,null,null,"MANAGED CARE",{"$f":"H12*(1-'3. VARIABLE INPUT'!$D$58)","v":3603012646.0999999},null,null,null,"MANAGED CARE",{"$f":"M12*(1-'3. VARIABLE INPUT'!$D$58)","v":1838899812.3999999}]
[null,"OTLIC MANAGED CARE",0,null,null,null,"OTLIC MANAGED CARE",0,null,null,null,"OTLIC MANAGED CARE",0]
[null,"ENHANCED MANAGED CARE",{"$f":"SUM(C12-C7)","v":1513396646.4000001},null,null,null,"ENHANCED MANAGED CARE",{"$f":"SUM(H12-H7)","v":1544148276.9000001},null,null,null,"ENHANCED MANAGED CARE",{"$f":"SUM(M12-M7)","v":788099919.60000014}]
[null,"SUBTOTAL",{"$f":"SUM(C5:C9)","v":8383855187.1039066},null,null,null,"SUBTOTAL",{"$f":"SUM(H5:H9)","v":8810293228.8922062},null,null,null,"SUBTOTAL",{"$f":"SUM(M5:M9)","v":4430417269.5}]
[]
[null,"Total Managed Care Funding",5044655488,null,null,null,null,5147160923,null,null,null,null,2626999732]
[null,"FY 2019-20",null,null,null,null,"FY 2020-21",null,null,null,null,"FY 2021-22"]
[2,"MATCHED FEE",null,"FMAP",null,2,"MATCHED FEE",null,"FMAP",null,2,"MATCHED FEE",null,"FMAP"]
[null,"IP UPL",{"$f":"$C$5*(1-C40)*D15","v":917486098.7856493},0.5,null,null,"IP UPL",{"$f":"$H$5*(1-H40)*I15","v":1050471628.0500001},0.5,null,null,"IP UPL",{"$f":"M5*(1-M40)*N15","v":517642260.13499999},0.5]
[null,"OP UPL",{"$f":"C6*(1-D40)*D16","v":384801783.86487442},0.5,null,null,"OP UPL",{"$f":"H6*(1-I40)*I16","v":378149971.24796087},0.5,null,null,"OP UPL",{"$f":"M6*(1-N40)*N16","v":185690579.49000001},0.5]
[null,"MANAGED CARE",{"$f":"C7*D17","v":1765629420.8},0.5,null,null,"MANAGED CARE",{"$f":"H7*I17","v":1801506323.05},0.5,null,null,"MANAGED CARE",{"$f":"M7*N17","v":919449906.19999993},0.5]
[null,"OTLIC MANAGED CARE",{"$f":"C8*D18","v":0},0.5,null,null,"OTLIC MANAGED CARE",{"$f":"H8*I18","v":0},0.5,null,null,"OTLIC MANAGED CARE",{"$f":"M8*N18","v":0},0.5]
[null,"ENHANCED IP",{"$f":"C5*C40*(1-D19)","v":43992282.172542654},0.91500000000000004,null,null,"ENHANCED IP",{"$f":"H5*H40*(1-I19)","v":59257373.889999986},0.9,null,null,"ENHANCED IP",{"$f":"M5*M40*(1-N19)","v":29200332.622999996},0.9]
[null,"ENHANCED OP",{"$f":"C6*(1-D20)*D40","v":18450752.20070038},0.91500000000000004,null,null,"ENHANCED OP",{"$f":"H6*(1-I20)*I40","v":21331536.839628555},0.9,null,null,"ENHANCED OP",{"$f":"M6*(1-N20)*N40","v":10474853.201999998},0.9]
[null,"ENHANCED MANAGED CARE",{"$f":"C9*(1-D21)","v":128638714.94399996},0.91500000000000004,null,null,"ENHANCED MANAGED CARE",{"$f":"H9*(1-I21)","v":154414827.68999997},0.9,null,null,"ENHANCED MANAGED CARE",{"$f":"M9*(1-N21)","v":78809991.959999993},0.9]
[null,"SUBTOTAL",{"$f":"SUM(C15:C21)","v":3258999052.767766},null,null,null,"SUBTOTAL",{"$f":"SUM(H15:H21)","v":3465131660.7675896},null,null,null,"SUBTOTAL",{"$f":"SUM(M15:M21)","v":1741267923.6099997}]
[]
[3,"UNMATCHED FEE",null,null,null,3,"UNMATCHED FEE",null,null,null,3,"UNMATCHED FEE"]
[null,"CHILDRENS COVERAGE",970997992.82710016,null,null,null,"CHILDRENS COVERAGE",1013500000,null,null,null,"CHILDRENS COVERAGE",510000000]
[null,"ADMINSTRATIVE",2000000,null,null,null,"ADMINSTRATIVE",2000000,null,null,null,"ADMINSTRATIVE",{"$f":"2000000/2","v":1000000}]
[null,"DPH GRANTS",{"$f":"61900000+44000000","v":105900000},null,null,null,"DPH GRANTS",{"$f":"C27","v":105900000},null,null,null,"DPH GRANTS",{"$f":"H27/2","v":52950000}]
[null,"NDPH GRANTS",44800000,null,null,null,"NDPH GRANTS",{"$f":"C28","v":44800000},null,null,null,"NDPH GRANTS",{"$f":"H28/2","v":22400000}]
[null,"SUBTOTAL",{"$f":"SUM(C25:C28)","v":1123697992.8271003},null,null,null,"SUBTOTAL",{"$f":"SUM(H25:H28)","v":1166200000},null,null,null,"SUBTOTAL",{"$f":"SUM(M25:M28)","v":586350000}]
[]
[4,"FEE OFFSETS",null,null,null,4,"FEE OFFSETS",null,null,null,4,"FEE OFFSETS"]
[null,"FEE REDUCTION",{"$f":"'8. FEE ADJUSTMENT'!C6","v":-43988239.40277195},null,null,null,"FEE REDUCTION",{"$f":"'8. FEE ADJUSTMENT'!C7","v":-43988239.40277195},null,null,null,"FEE REDUCTION",{"$f":"'8. FEE ADJUSTMENT'!C8","v":-21994119.701385975}]
[]
[5,"TOTAL FEE",{"$f":"SUM(C22,C29,C32)","v":4338708806.1920938},null,null,5,"TOTAL FEE",{"$f":"SUM(H22,H29,H32)","v":4587343421.3648176},null,null,5,"TOTAL FEE",{"$f":"SUM(M22,M29,M32)","v":2305623803.9086137}]
[]
[6,"NET BENEFIT",{"$f":"C10-C34","v":4045146380.9118128},null,null,6,"NET BENEFIT",{"$f":"H10-H34","v":4222949807.5273886},null,null,6,"NET BENEFIT",{"$f":"M10-M34","v":2124793465.5913863}]
[]
[7,"PROJECTED ACA",null,null,null,7,"PROJECTED ACA",null,null,null,7,"PROJECTED ACA"]
[null,null,"IP","OP",null,null,null,"IP","OP",null,null,null,"IP","OP"]
[null,"ACA FY 2019-20*",0.22,0.22,null,null,"ACA FY 2020-21*",0.22,0.22,null,null,"ACA FY 2021-22*",0.22,0.22]
[]
[null,"Children's Coverage %",null,{"$f":"C25/C36","v":0.24004026094309802},null,null,null,null,{"$f":"H25/H36","v":0.23999811652827152},null,null,null,null,{"$f":"M25/M36","v":0.24002332850645014}]
[]
[]
["ASSUMPTIONS"]
[1,"IP AND OP UPL PAYMENT AMOUNTS AUTHORIZED UNDER SPAS AND RESPECTIVELY.\n\n"]
[2,"SFY 2016-17, SFY 2017-18 AND SFY 2019-20 ACA % IN IP AND OP WERE CALCULATED BASED ON THE BASE PAYMENT DATA 9 MONTHS AFTER THE SERVICE PERIODS. "]
[3,"TOTAL REIMBURSEMENT DUE TO ACA IS 50% OF THE TOTAL AMOUNT. HOSPITALS HAVE ALREADY RECEIVED 50% OF THEIR ACA ENHANCED PAYMENTS."]
["4*","FOR SFY 2019-20, SFY 2020-21 AND SFY 2021-2022 ACA % WILL BE FIXED AT 23%. "]
[]
[null,"MANUAL INPUT"]
[null,"BLANK (WHITE) - CALCULATED CELLS"]

{"sheet":"2. ASSUMPTIONS AND GUIDANCE","index":5,"n_rows":44,"n_cols":4,"rows_kept":44,"cut":false,"hidden":false,"merged":[[31,1,33,1],[31,0,40,0],[26,1,27,1],[37,1,38,1],[34,3,36,3],[37,3,38,3],[39,1,40,1],[39,3,40,3],[31,3,33,3],[34,1,36,1],[22,3,23,3],[9,3,13,3],[9,0,13,0],[14,0,20,0],[21,0,30,0],[14,3,20,3],[22,1,23,1]]}
[null,"ASSUMPTIONS"]
[]
["REVENUE GROWTH"]
[null,"All participating hospitals' revenue grew in well-grounded rate over the past three Year. The revenue growth rate was calculated by averaging previous 3 years' growth rate."]
[]
[]
[null,"GUIDANCE"]
[]
[null,"COMPONENT ","FORMULA","SOURCE "]
["FEE","MANAGED CARE - HEALTH PLAN OWNED HOSPITALS","\"COMMERCIAL MANAGED CARE RATE\"* \"HPO_DISCOUNT\" * \"ALL PAYERS (EXCEPT MEDI-CAL) MANAGED CARE DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY\"","FISCAL YEAR HOSPITAL ANNUAL FINANCIAL DATA_BASE YEAR"]
[null,"MANAGED CARE","\"COMMERCIAL MANAGED_CARE_RATE\" * \"ALL PAYERS (EXCEPT MEDI-CAL) MANAGED CARE DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY\""]
[null,"FEE- FOR-SERVICE","(\"TOTAL_REQUIRED_FEE\" - \"COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_TOTAL\" - \"COMMERCIAL_MANAGED_CARE_TOTAL\" -\"MEDI_CAL_FEE_FOR_SERVICE_TOTAL\" - \"MEDI_CAL_MANAGED_CARE_TOTAL\") / \"ALL PAYERS (EXCEPT MEDI-CAL) FFS DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY\" SUM * \"ALL PAYERS (EXCEPT MEDI-CAL) FFS DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY\""]
[null,"MEDI-CAL FEE-FOR-SERVICE","\"MEDI_CAL_FEE_FOR_SERVICE_RATE\" * \"MEDI-CAL FFS ONLY DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY\""]
[null,"MEDI-CAL MANAGED CARE","\"MEDI_CAL_FEE_FOR_SERVICE_RATE\" * \"MEDI-CAL HMO ONLY DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY\""]
["REGRESSION ANALYSIS","ALL HOSPITALS TOTAL DAYS","ALL PAYERS TOTAL DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY (COMMERCIAL FFS + COMMERCIAL MC +MEDI-CAL FFS + MEDI-CAL HMO)","FISCAL YEAR HOSPITAL ANNUAL FINANCIAL DATA_BASE YEAR"]
[null,"TAX  AS A  % OF TOTAL TAX","INDIVIDUAL HOSPITAL'S ALL PAYERS TOTAL DAYS/SUM OF ALL HOSPITALS' ALL PAYERS TOTAL DAYS"]
[null,"PROPOSED TAX AS % OF TOTAL TAX","TOTAL FEE FOR INDIVIDUAL HOSPITAL/TOTAL FEE FOR ALL HOSPITALS"]
[null,"ALL HOSPITALS MEDI-CAL DAYS","\"MEDI-CAL FFS & HMO DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY\""]
[null,"B1","THE DEGREE OF CHANGE IN THE VARIABLE \"TAX  AS A  % OF TOTAL TAX\" FOR EVERY 1-UNIT OF CHANGE IN \"ALL MEDI-CAL DAYS\""]
[null,"B2","THE DEGREE OF CHANGE IN THE VARIABLE \"PROPOSED TAX AS % OF TOTAL TAX\" FOR EVERY 1-UNIT OF CHANGE IN \"ALL MEDI-CAL DAYS\""]
[null,"B1/B2","THE SUPPOSED TAX AS A % TOTAL TAX VS THE PROPOSED TAX AS A % TOTAL TAX (<1: THE FEE THE LEFTOVER HOSPITALS (AFTER SOME WERE WAVED) PAY TOO MUCH)"]
["FEE-FOR-SERVICE PAYMENT","OUTPATIENT SUPPLEMENTAL PAYMENT","\"OP UPL\" / \"ADJUSTED OP BASE PAYMENT\" SUM * \"ADJUSTED OP BASE PAYMENT\"","PROVIDER CLAIMS DATA (WAREHOUSE/CAMMIS)_BASE YEAR"]
[null,"INPATIENT SUPPLEMENTAL PAYMENT","\"INPATIENT SUPPLEMENTAL PAYMENT RATE\" *  \"TOTAL DAYS FOR INPATIENT PAYMENTS\" (TOTAL INPATIENT DAYS - PSYCH DAYS)","PROVIDER CLAIMS DATA (WAREHOUSE/CAMMIS)_BASE YEAR"]
[null,null,"~~ RATE = (\"IP UPL\" - \"SUBACUTE SUPPLEMENTAL PAYMENT\" - \"PSYCHIATRIC SUPPLENTAL PAYMENT\" - \"ACUITY SUPPLEMENTAL PAYMENT\" - \"TRAUMA SUPPLEMENTAL PAYMENT\" - \"TRANSPLANT SUPPLEMENTAL PAYMENT\" - \"ACUITY SUPPMENTAL PAYMENT_ RURAL HOSPITALS\") / \"TOTAL DAYS FOR INPATIENT PAYMENTS\" SUM"]
[null,"SUBACUTE SUPPLEMENTAL PAYMENT","\"SUBACUTE SUPPLEMENTAL PAYMENT RATE\" * \"CURRENT FY SUBACUTE INPATIENT SUPPLEMENTAL\"","LTC ACCOMODATION CODES"]
[null,"PSYCHIATRIC SUPPLENTAL PAYMENT","\"PSYCHIATRIC SUPPLENTAL PAYMENT RATE\" * \"MEDI-CAL PSYCH FFS DAYS\" ","FINAL MIUR STATISTICS (BASE YEAR+2)"]
[null,"ACUITY SUPPLEMENTAL PAYMENT","\"ACUITY SUPPLEMENTAL PAYMENT RATE\" * \"INTENSIVE CARE DAYS\"","PROVIDER CLAIMS DATA (WAREHOUSE/CAMMIS)_BASE YEAR"]
[null,null,"\"TOTAL INTENSIVE CARE DAYS\" (WHEN \"MEDICAID UTILIZATION RATES\" IS LESS THAN 1 STANDARD DEVIATION ABOVE THE MEAN), \"TOTAL INTENSIVE CARE DAYS\" IS GREATER THAN 0, AND \"% ICU\" IS GREATER THAN 5%)","FINAL MIUR STATISTICS (REBASE YEAR-1) and PROVIDER CLAIMS DATA (WAREHOUSE/CAMMIS)_BASE YEAR"]
[null,"TRAUMA SUPPLEMENTAL PAYMENT","\"TRUAMA SUPPLEMENTAL PAYMENT RATE\" * \"INTENSIVE CARE DAYS\" (WHEN \"TRAUMA_CTR\" IS \"LEVEL I\" OR \"LEVEL II\", \"LEVEL I & LEVEL II - PED\", \"LEVEL I & LEVEL I - PED\" OR \"LEVEL II & LEVEL II - PED\")","HOSPITAL UTILIZATION PIVOT TABLE (REBASE YEAR-1), FINAL MUR STATISTICS (REBASE YEAR-1) and PROVIDER CLAIMS DATA (WAREHOUSE/CAMMIS)_BASE YEAR"]
[null,"TRANSPLANT SUPPLEMENTAL PAYMENT","\"TRANSPLANT SUPPLEMENTAL PAYMENT RATE\" * \"LOS\" (WHEN MUR LESS THAN 1 STANDARD DEVIATION ABOVE THE MEAN AND \"LOS\" IS GREATER THAN 0)","OSHPD PDD File_BASE YEAR, FINAL MUR STATISTICS (REBASE YEAR-1) and PROVIDER CLAIMS DATA (WAREHOUSE/CAMMIS)_BASE YEAR"]
[null,"ACUITY SUPPLEMENTAL PAYMENT - RURAL HOSPITALS","\"ACUITY SUPPMENTAL PAYMENT - RUTAL HOSPITALS RATE\" * \"INTENSIVE CARE DAYS\"","FINAL MUR STATISTICS (REBASE YEAR-1) and PROVIDER CLAIMS DATA (WAREHOUSE/CAMMIS)_BASE YEAR"]
["MANAGED CARE PAYMENTS","PASS THROUGH IP MANAGED CARE PAYMENTS","\"PASS THROUGH IP MANAGED CARE PAYMENTS RATE\" * \"MEDI-CAL HMO DAYS\"","FINAL MIUR STATISTICS (REBASE YEAR-1)"]
[null,null,"~~ \"PASS THROUGH IP MANAGED CARE PAYMENTS\" SUM = (\"IP UPL\"/(\"IP UPL\" + \"OP UPL\") * \"TOTAL MC PAYMENT\" * \"PASS THROUGH %\" - \"PASS THROUGH CARVE - OUT SERVICES MANAGED CARE PAYMENTS\""]
[null,null,"~~ RATE = \"PASS THROUGH IP MANAGED CARE PAYMENTS\" SUM / \"MEDI-CAL HMO DAYS\" (\"WELL BABY - PHP\" + \"ADMIN - EDS MENTAL HEALTH INPATIENT FFS MGND CARE CARVE OUT\" + \"GAC-PHP\" + \"GAC-EDS MENTAL HEALTH INPATIENT MNGD CARE CARVE OUT\")"]
[null,"PASS THROUGH OP MANAGED CARE PAYMENTS","\"PASS THROUGH OP MANAGED CARE PAYMENTS RATE\" * \"MANAGED CARE OP VISITS\" DAYS","FISCAL YEAR HOSPITAL ANNUAL FINANCIAL DATA_BASE YEAR"]
[null,null,"~~ \"PASS THROUGH OP MANAGED CARE PAYMENTS\" SUM = \"OP UPL\"/ (\"IP UPL\" + \"OP UPL\") * \"TOTAL MC PAYMENT\" * \"PASS THROUGH %\""]
[null,null,"~~RATE = \"PASS THROUGH OP MANAGED CARE PAYMENTS\" SUM / \"OUTPATIENT VISITS_MEDI-CAL_ MANAGED CARE_TOTAL\" SUM (\"OUTPATIENT MEDICAL MANAGED CARE ER\" + \"OBSERVATION\" + \"PRIVATE REFERED\" + \"SURGERIES\" + \"OTHER\") "]
[null,"PASS THROUGH CARVE-OUT MANAGED CARE PAYMENTS ","\"PASS THROUGH CARVE-OUT MANAGED CARE PAYMENTS RATE * \"HP MANAGED CARE CARVE OUT DAYS\"","PROVIDER CLAIMS DATA (WAREHOUSE/CAMMIS)_BASE YEAR"]
[null,null,"~~ SAME RATE WITH DIRECTED PAYMENT RATE (\"TOTAL MC PAYMENT\" * \"DIRECTED %\" / \"MEDI-CAL MANAGED CARE DAYS\" SUM)"]
[null,"DIRECTED PAYMENTS\n438.6(C) PREPRINT \nVER. 3, 11/27/2017"," \"TOTAL MC PAYMENT\" * \"DIRECTED %\" / \"MEDI-CAL MANAGED CARE DAYS\" SUM * \"MEDI-CAL MANAGED CARE DAYS\"","FISCAL YEAR HOSPITAL ANNUAL FINANCIAL DATA (REBASE YEAR-1)"]
[null,null,"~~ \"MEDI-CAL MANAGED CARE DAYS\"=\"PATIENT_(CENSUS)_DAYS_MEDI-CAL_-_MANAGED_CARE_ACUTE_CARE\" +\"PSYCHIATRIC_CARE\" + \"REHABILITATION_CARE\" + \"NURSERY_ACUTE\""]
[]
[]
["note:","MANUAL INPUT VARIABLES ARE IN RED"]

{"sheet":"3. VARIABLE INPUT","index":6,"n_rows":61,"n_cols":12,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,9,1,11],[2,9,2,11],[45,0,51,0],[2,1,2,3],[1,1,1,3],[1,5,1,7],[2,5,2,7]]}
[null,"CHA VERSION; 9/30/2019"]
[null,"FY 2019-20",null,null,null,"FY 2020-21",null,null,null,"FY 2021-22"]
[null,"VARIABLE INPUT",null,null,null,"VARIABLE INPUT",null,null,null,"VARIABLE INPUT"]
[]
[null,"FEE","RATE","ASESSED FEE",null,"FEE","RATE","ASESSED FEE",null,"FEE","RATE","ASESSED FEE"]
[null,"MANAGED CARE - HEALTH PLAN OWNED HOSPITALS",{"$f":"ROUND($C$7*HPO_DISCOUNT,2)","v":165.34},{"$f":"COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_TOTAL","v":207651994.06},null,"MANAGED CARE - HEALTH PLAN OWNED HOSPITALS",{"$f":"ROUND($G$7*HPO_DISCOUNT,2)","v":173.74},{"$f":"'5. FY 2020-21'!COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_TOTAL","v":218201629.66000006},null,"MANAGED CARE - HEALTH PLAN OWNED HOSPITALS",{"$f":"ROUND($K$7*HPO_DISCOUNT,2)","v":183.82},{"$f":"'6. FY 2021-22'!COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_TOTAL","v":115430596.18999997}]
[null,"MANAGED CARE",295.25,{"$f":"SUMIFS(COLUMN_S2,'4. FY 2019-20'!Q18:Q418,\"no\")","v":919014686.66455543},null,"MANAGED CARE",310.25,{"$f":"SUMIFS('5. FY 2020-21'!COLUMN_S2,'5. FY 2020-21'!Q18:Q418,\"no\")","v":965704679.21313572},null,"MANAGED CARE",328.25,{"$f":"SUMIFS('6. FY 2021-22'!COLUMN_S2,'5. FY 2020-21'!Q18:Q418,\"no\")","v":510866335.13571596}]
[null,"FEE- FOR-SERVICE",{"$f":"IFERROR((TOTAL_REQUIRED_FEE-COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_TOTAL-COMMERCIAL_MANAGED_CARE_TOTAL-MEDI_CAL_FEE_FOR_SERVICE_TOTAL-MEDI_CAL_MANAGED_CARE_TOTAL)/'10. 2016 OSHPD DAYS'!BP455,0)","v":346.02801611529947},{"$f":"COMMERCIAL_FEE_FOR_SERVICE_TOTAL","v":1286941813.1599896},null,"FEE- FOR-SERVICE",{"$f":"IFERROR(('5. FY 2020-21'!TOTAL_REQUIRED_FEE-'5. FY 2020-21'!COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_TOTAL-'5. FY 2020-21'!COMMERCIAL_MANAGED_CARE_TOTAL-'5. FY 2020-21'!MEDI_CAL_FEE_FOR_SERVICE_TOTAL-'5. FY 2020-21'!MEDI_CAL_MANAGED_CARE_TOTAL)/'10. 2016 OSHPD DAYS'!BP455,0)","v":367.73088776143197},{"$f":"'5. FY 2020-21'!COMMERCIAL_FEE_FOR_SERVICE_TOTAL","v":1367658783.1343086},null,"FEE- FOR-SERVICE",{"$f":"IFERROR(('6. FY 2021-22'!TOTAL_REQUIRED_FEE-'6. FY 2021-22'!COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_TOTAL-'6. FY 2021-22'!COMMERCIAL_MANAGED_CARE_TOTAL-'6. FY 2021-22'!MEDI_CAL_FEE_FOR_SERVICE_TOTAL-'6. FY 2021-22'!MEDI_CAL_MANAGED_CARE_TOTAL)/'10. 2016 OSHPD DAYS'!BP455,0)*2","v":350.06601811430289},{"$f":"'6. FY 2021-22'!COMMERCIAL_FEE_FOR_SERVICE_TOTAL","v":650979942.51367664}]
[null,"MEDI-CAL FEE-FOR-SERVICE",552.25,{"$f":"MEDI_CAL_FEE_FOR_SERVICE_TOTAL","v":929881684.54490149},null,"MEDI-CAL FEE-FOR-SERVICE",584,{"$f":"'5. FY 2020-21'!MEDI_CAL_FEE_FOR_SERVICE_TOTAL","v":983342514.75640106},null,"MEDI-CAL FEE-FOR-SERVICE",590,{"$f":"'6. FY 2021-22'!MEDI_CAL_FEE_FOR_SERVICE_TOTAL","v":496722674.40605873}]
[null,"MEDI-CAL MANAGED CARE",552.25,{"$f":"MEDI_CAL_MANAGED_CARE_TOTAL","v":962053276.10264826},null,"MEDI-CAL MANAGED CARE",584,{"$f":"'5. FY 2020-21'!MEDI_CAL_MANAGED_CARE_TOTAL","v":1017363717.9609717},null,"MEDI-CAL MANAGED CARE",590,{"$f":"'6. FY 2021-22'!MEDI_CAL_MANAGED_CARE_TOTAL","v":513908042.46316212}]
[null,"MEDI-CAL MANAGED CARE - HEALTH PLAN OWNED HOSPITALS",{"$f":"C10*HPO_DISCOUNT","v":309.26000000000005},{"$f":"SUMIFS(COLUMN_S2,'4. FY 2019-20'!Q18:Q418,\"YES\")","v":33165351.659999996},null,"MEDI-CAL MANAGED CARE - HEALTH PLAN OWNED HOSPITALS",{"$f":"G10*HPO_DISCOUNT","v":327.04000000000002},{"$f":"SUMIFS('5. FY 2020-21'!COLUMN_S2,'5. FY 2020-21'!Q18:Q418,\"yes\")","v":35072096.640000001},null,"MEDI-CAL MANAGED CARE - HEALTH PLAN OWNED HOSPITALS",{"$f":"K10*HPO_DISCOUNT","v":330.40000000000003},{"$f":"SUMIFS('6. FY 2021-22'!COLUMN_S2,'5. FY 2020-21'!Q18:Q418,\"yes\")","v":17716213.200000003}]
[null,null,null,{"$f":"SUM(D6:D11)","v":4338708806.1920948},null,null,null,{"$f":"SUM(H6:H11)","v":4587343421.3648176},null,null,null,{"$f":"SUM(L6:L11)","v":2305623803.9086132}]
[null,null,null,{"$f":"D12-D14","v":0},null,null,null,{"$f":"H12-H14","v":0},null,null,null,{"$f":"L12-L14","v":0}]
[null,null,"REQUIRED FEE",{"$f":"'1. FEE SUMMARY'!$C$34","v":4338708806.1920938},null,null,"REQUIRED FEE",{"$f":"'1. FEE SUMMARY'!$H$34","v":4587343421.3648176},null,null,"REQUIRED FEE",{"$f":"'1. FEE SUMMARY'!$M$34","v":2305623803.9086137}]
[]
[null,null,"CHECK",{"$f":"D12=D14","v":true},null,null,"CHECK",{"$f":"H12=H14","v":true},null,null,"CHECK",{"$f":"L12=L14","v":true}]
[null,"REGRESION ANALYSIS",null,null,null,"REGRESION ANALYSIS",null,null,null,"REGRESION ANALYSIS"]
[null,"B1",null,{"$f":"LINEST('4. FY 2019-20'!$Z$18:$Z$418,'4. FY 2019-20'!$AB$18:$AB$418)","v":1.0890449901298377E-7},null,"B1",null,{"$f":"LINEST('5. FY 2020-21'!$Z$18:$Z$418,'5. FY 2020-21'!$AB$18:$AB$418)","v":1.0890449901298377E-7},null,"B1",null,{"$f":"LINEST('6. FY 2021-22'!$Z$18:$Z$418,'6. FY 2021-22'!$AB$18:$AB$418)","v":1.0890449901298377E-7}]
[null,"B2",null,{"$f":"LINEST('4. FY 2019-20'!$AA$18:$AA$418,'4. FY 2019-20'!$AB$18:$AB$418)","v":1.0873914331037537E-7},null,"B2",null,{"$f":"LINEST('5. FY 2020-21'!$AA$18:$AA$418,'5. FY 2020-21'!$AB$18:$AB$418)","v":1.0876961607510915E-7},null,"B2",null,{"$f":"LINEST('6. FY 2021-22'!$AA$18:$AA$418,'6. FY 2021-22'!$AB$18:$AB$418)","v":1.0876887440435015E-7}]
[null,"B1/B2",null,{"$f":"D18/D19","v":1.001520664018259},null,"B1/B2",null,{"$f":"H18/H19","v":1.0012400791943725},null,"B1/B2",null,{"$f":"L18/L19","v":1.0012469064277474}]
[]
[]
[null,"FFS PAYMENT","RATE","TOTAL PAYMENTS",null,"FFS PAYMENT","RATE","TOTAL PAYMENTS",null,"FFS PAYMENT","RATE","TOTAL PAYMENTS"]
[null,"OUTPATIENT SUPPLEMENTAL PAYMENT",{"$f":"'1. FEE SUMMARY'!C6/'12. CY 2016 FFS OP PAYMENTS'!$G$330","v":2.660345973317165},{"$f":"'4. FY 2019-20'!$AD$17","v":986671240.67916548},null,"OUTPATIENT SUPPLEMENTAL PAYMENT",{"$f":"'1. FEE SUMMARY'!H6/'12. CY 2016 FFS OP PAYMENTS'!$G$330","v":2.6143583411057705},{"$f":"'5. FY 2020-21'!$AD$17","v":969615310.89220738},null,"OUTPATIENT SUPPLEMENTAL PAYMENT",{"$f":"'1. FEE SUMMARY'!M6/'12. CY 2016 FFS OP PAYMENTS'!$G$330*2","v":2.5675618260783537},{"$f":"'6. FY 2021-22'!$AD$17","v":476129690.99999982}]
[null,"INPATIENT SUPPLEMENTAL PAYMENT",{"$f":"SUM('1. FEE SUMMARY'!$C$5-'4. FY 2019-20'!$AF$17-'4. FY 2019-20'!$AG$17-'4. FY 2019-20'!$AH$17-'4. FY 2019-20'!$AI$17-'4. FY 2019-20'!$AJ$17-'4. FY 2019-20'!$AK$17)/'14. CY2016 MEDI-CAL FFS DAYS'!$X$5","v":1354.5175819991307},{"$f":"'4. FY 2019-20'!$AE$17","v":1720509587.1728792},null,"INPATIENT SUPPLEMENTAL PAYMENT",{"$f":"SUM('1. FEE SUMMARY'!$H$5-'5. FY 2020-21'!AF17-'5. FY 2020-21'!AG17-'5. FY 2020-21'!AH17-'5. FY 2020-21'!AI17-'5. FY 2020-21'!AJ17-'5. FY 2020-21'!AK17)/'14. CY2016 MEDI-CAL FFS DAYS'!$X$5","v":1622.9700053362703},{"$f":"'5. FY 2020-21'!$AE$17","v":2061498123.7481365},null,"INPATIENT SUPPLEMENTAL PAYMENT",{"$f":"SUM('1. FEE SUMMARY'!$M$5-'6. FY 2021-22'!AF17-'6. FY 2021-22'!AG17-'6. FY 2021-22'!AH17-'6. FY 2021-22'!AI17-'6. FY 2021-22'!AJ17-'6. FY 2021-22'!AK17)/'14. CY2016 MEDI-CAL FFS DAYS'!$X$5*2","v":1592.3124149234145},{"$f":"'6. FY 2021-22'!$AE$17","v":1011278410.8740681}]
[null,"SUBACUTE SUPPLEMENTAL PAYMENT",0.65,{"$f":"'4. FY 2019-20'!$AF$17","v":89934543.997999981},null,"SUBACUTE SUPPLEMENTAL PAYMENT",{"$f":"C26","v":0.65},{"$f":"'5. FY 2020-21'!$AF$17","v":89934543.997999981},null,"SUBACUTE SUPPLEMENTAL PAYMENT",{"$f":"G26","v":0.65},{"$f":"'6. FY 2021-22'!$AF$17","v":44967271.998999991}]
[null,"PSYCHIATRIC SUPPLENTAL PAYMENT",975,{"$f":"'4. FY 2019-20'!$AG$17","v":64761827.253863998},null,"PSYCHIATRIC SUPPLENTAL PAYMENT",975,{"$f":"'5. FY 2020-21'!$AG$17","v":64761827.253863998},null,"PSYCHIATRIC SUPPLENTAL PAYMENT",975,{"$f":"'6. FY 2021-22'!$AG$17","v":32380913.626931999}]
[null,"ACUITY SUPPLEMENTAL PAYMENT",2500,{"$f":"'4. FY 2019-20'!$AH$17","v":311920000},null,"ACUITY SUPPLEMENTAL PAYMENT",2500,{"$f":"'5. FY 2020-21'!$AH$17","v":311920000},null,"ACUITY SUPPLEMENTAL PAYMENT",{"$f":"2500","v":2500},{"$f":"'6. FY 2021-22'!$AH$17","v":155960000}]
[null,"TRAUMA SUPPLEMENTAL PAYMENT",2500,{"$f":"'4. FY 2019-20'!$AI$17","v":131870000},null,"TRAUMA SUPPLEMENTAL PAYMENT",2500,{"$f":"'5. FY 2020-21'!$AI$17","v":131870000},null,"TRAUMA SUPPLEMENTAL PAYMENT",{"$f":"2500","v":2500},{"$f":"'6. FY 2021-22'!$AI$17","v":65935000}]
[null,"TRANSPLANT SUPPLEMENTAL PAYMENT",2500,{"$f":"'4. FY 2019-20'!$AJ$17","v":27725000},null,"TRANSPLANT SUPPLEMENTAL PAYMENT",2500,{"$f":"'5. FY 2020-21'!$AJ$17","v":27725000},null,"TRANSPLANT SUPPLEMENTAL PAYMENT",{"$f":"2500","v":2500},{"$f":"'6. FY 2021-22'!$AJ$17","v":13862500}]
[null,"ACUITY SUPPMENTAL PAYMENT - RURAL HOSPITALS",2500,{"$f":"'4. FY 2019-20'!$AK$17","v":5807500},null,"ACUITY SUPPMENTAL PAYMENT - RURAL HOSPITALS",2500,{"$f":"'5. FY 2020-21'!$AK$17","v":5807500},null,"ACUITY SUPPMENTAL PAYMENT - RURAL HOSPITALS",{"$f":"2500","v":2500},{"$f":"'6. FY 2021-22'!$AK$17","v":2903750}]
[null,null,null,{"$f":"SUM(D24:D31)","v":3339199699.1039085},null,null,null,{"$f":"SUM(H24:H31)","v":3663132305.8922076},null,null,null,{"$f":"SUM(L24:L31)","v":1803417537.5}]
[]
[null,null,"IP UPL",{"$f":"'1. FEE SUMMARY'!$C$5","v":2352528458.4247417},null,null,"IP UPL",{"$f":"'1. FEE SUMMARY'!$H$5","v":2693516995},null,null,"IP UPL",{"$f":"'1. FEE SUMMARY'!$M$5","v":1327287846.5}]
[null,null,"OP UPL",{"$f":"'1. FEE SUMMARY'!$C$6","v":986671240.67916512},null,null,"OP UPL",{"$f":"'1. FEE SUMMARY'!$H$6","v":969615310.89220726},null,null,"OP UPL",{"$f":"'1. FEE SUMMARY'!$M$6","v":476129691}]
[null,null,null,{"$f":"SUM(D34:D35)","v":3339199699.1039066},null,null,null,{"$f":"SUM(H34:H35)","v":3663132305.8922071},null,null,null,{"$f":"SUM(L34:L35)","v":1803417537.5}]
[]
[null,null,"CHECK",{"$f":"ROUND(D32,1)=ROUND(D36,1)","v":true},null,null,"CHECK",{"$f":"ROUND(H32,1)=ROUND(H36,1)","v":true},null,null,"CHECK",{"$f":"ROUND(L32,1)=ROUND(L36,1)","v":true}]
[]
[]
[null,"MANAGED CARE PAYMENTS","RATE","TOTAL PAYMENTS",null,"MANAGED CARE PAYMENTS","RATE","TOTAL PAYMENTS",null,"MANAGED CARE PAYMENTS","RATE","TOTAL PAYMENTS"]
[null,"PASS THROUGH PAYMENTS","N/A",{"$f":"SUM('4. FY 2019-20'!AN16)","v":1800000000.0000002},null,"PASS THROUGH PAYMENTS","N/A",{"$f":"'5. FY 2020-21'!AN16","v":1800000000.0000002},null,"PASS THROUGH PAYMENTS","N/A",{"$f":"'6. FY 2021-22'!AN16","v":899999999.99999988}]
[null,"DIRECTED PAYMENTS","N/A",{"$f":"'4. FY 2019-20'!AO16","v":3244655488},null,"DIRECTED PAYMENTS","N/A",{"$f":"'5. FY 2020-21'!AO16","v":3347160923},null,"DIRECTED PAYMENTS","N/A",{"$f":"'6. FY 2021-22'!AO16","v":1726999731.9999998}]
[null,null,null,{"$f":"SUM(D42:D43)","v":5044655488},null,null,null,{"$f":"SUM(H42:H43)","v":5147160923},null,null,null,{"$f":"SUM(L42:L43)","v":2626999731.9999995}]
[]
[null,"INPATIENT PASS THROUGH PAYMENTS",{"$f":"'4. FY 2019-20'!AQ16/'15. SFY 18-19 FINAL MUR'!AW449","v":214.74286796118662},{"$f":"'Managed Care MASTER (CHA Only)'!F14","v":537314918.59272611},null,"INPATIENT PASS THROUGH PAYMENTS",{"$f":"'5. FY 2020-21'!AQ16/'15. SFY 18-19 FINAL MUR'!AW449","v":228.49396040662197},{"$f":"'Managed Care MASTER (CHA Only)'!O14","v":571721961.71378338},null,"INPATIENT PASS THROUGH PAYMENTS",{"$f":"'6. FY 2021-22'!AQ16/'15. SFY 18-19 FINAL MUR'!AW449*2","v":220.23286385477633},{"$f":"'Managed Care MASTER (CHA Only)'!X14","v":275525805.43666786}]
[null,"OUTPATIENT PASS THROUGH PAYMENT",{"$f":"'4. FY 2019-20'!AR16/'13. 2016 OSHPD MEDI-CAL MC OP'!L453","v":92.535620903884407},{"$f":"'Managed Care MASTER (CHA Only)'!G14","v":531866433.05553085},null,"OUTPATIENT PASS THROUGH PAYMENT",{"$f":"'5. FY 2020-21'!AR16/'13. 2016 OSHPD MEDI-CAL MC OP'!L453","v":82.894501865307987},{"$f":"'Managed Care MASTER (CHA Only)'!P14","v":476452231.00421947},null,"OUTPATIENT PASS THROUGH PAYMENT",{"$f":"'6. FY 2021-22'!AR16/'13. 2016 OSHPD MEDI-CAL MC OP'!L453*2","v":82.681403891766422},{"$f":"'Managed Care MASTER (CHA Only)'!Y14","v":237613704.53014126}]
[null,"PASS THROUGH CARVED OUT PAYMENTS",{"$f":"C50","v":1257.9693977738307},{"$f":"'Managed Care MASTER (CHA Only)'!H14","v":664950043.96927023},null,"PASS THROUGH CARVED OUT PAYMENTS",{"$f":"G50","v":1297.7112750894337},{"$f":"'Managed Care MASTER (CHA Only)'!Q14","v":685957202.89952409},null,"PASS THROUGH CARVED OUT PAYMENTS",{"$f":"K50","v":1339.1331195896794},{"$f":"'Managed Care MASTER (CHA Only)'!Z14","v":353926187.84195399}]
[null,"PASS THROUGH SUBACUTE PAYMENTS",{"$f":"'MC PT SA (CHA Only)'!K3","v":362},{"$f":"'Managed Care MASTER (CHA Only)'!I14","v":65868604.382473186},null,"PASS THROUGH SUBACUTE PAYMENTS",{"$f":"C49","v":362},{"$f":"'Managed Care MASTER (CHA Only)'!R14","v":65868604.382473186},null,"PASS THROUGH SUBACUTE PAYMENTS",{"$f":"G49","v":362},{"$f":"'Managed Care MASTER (CHA Only)'!AA14","v":32934302.191236593}]
[null,"DIRECTED PAYMENTS - Inpatient",{"$f":"'4. FY 2019-20'!$AU$16/'SFY 17-18 Directed Payments'!H272","v":1257.9693977738307},{"$f":"'Managed Care MASTER (CHA Only)'!K14","v":2271258841.5999994},null,"DIRECTED PAYMENTS",{"$f":"'5. FY 2020-21'!$AU$16/'SFY 17-18 Directed Payments'!H272","v":1297.7112750894337},{"$f":"'Managed Care MASTER (CHA Only)'!T14","v":2343012646.1000004},null,"DIRECTED PAYMENTS",{"$f":"'6. FY 2021-22'!$AU$16/'SFY 17-18 Directed Payments'!H272*2","v":1339.1331195896794},{"$f":"'Managed Care MASTER (CHA Only)'!AC14","v":1208899812.4000001}]
[null,"DIRECTED PAYMENTS - Outpatient",{"$f":"'4. FY 2019-20'!$AV$16/'SFY 17-18 Directed Payments'!I272","v":168.31728179946165},{"$f":"'Managed Care MASTER (CHA Only)'!L14","v":973396646.40000033},null,"DIRECTED PAYMENTS",{"$f":"'5. FY 2020-21'!$AV$16/'SFY 17-18 Directed Payments'!I272","v":173.63477583008566},{"$f":"'Managed Care MASTER (CHA Only)'!U14","v":1004148276.9000001},null,"DIRECTED PAYMENTS",{"$f":"'6. FY 2021-22'!$AV$16/'SFY 17-18 Directed Payments'!I272*2","v":179.17705077392719},{"$f":"'Managed Care MASTER (CHA Only)'!AD14","v":518099919.60000008}]
[null,null,null,{"$f":"SUM(D46:D51)","v":5044655488},null,null,null,{"$f":"SUM(H46:H51)","v":5147160923},null,null,null,{"$f":"SUM(L46:L51)","v":2626999732}]
[]
[null,null,"REQUIRED PAYMENT",{"$f":"'4. FY 2019-20'!$AQ$14","v":5044655488},null,null,"REQUIRED PAYMENT",{"$f":"'5. FY 2020-21'!AQ14","v":5147160923},null,null,"REQUIRED PAYMENT",{"$f":"'6. FY 2021-22'!AQ14","v":2626999732}]
[]
[null,null,"CHECK",{"$f":"D44=D54","v":true},null,null,"CHECK",{"$f":"H44=H54","v":true},null,null,"CHECK",{"$f":"L44=L54","v":true}]
[]
[null,null,"Assumption for ACA Managed Care Split",0.3]
[]
[null,"MANUAL INPUT"]
[null,"BLANK (WHITE) - CALCULATED CELLS"]

{"sheet":"4. FY 2019-20","index":7,"n_rows":418,"n_cols":57,"rows_kept":418,"cut":false,"hidden":false,"merged":[[7,53,8,53],[14,15,16,15],[14,14,16,14],[14,13,16,13],[14,12,16,12],[15,37,16,37],[7,39,9,41],[14,24,15,24],[14,25,15,25],[14,26,15,26],[14,27,15,27],[15,22,16,22],[3,31,6,36],[13,18,13,19],[14,0,16,0],[14,1,16,1],[14,2,16,2],[14,3,16,3],[7,29,9,37],[14,16,16,16],[7,17,10,22],[7,24,10,27],[16,6,16,7],[14,6,15,7],[14,11,16,11],[14,10,16,10],[14,9,16,9]]}
[{"$f":"COLUMN()","v":1},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57}]
["Hospital Quality Assurance Fee (HQAF) Program VI Fee and Payment Model ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387549623.745]
["SFY 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF17*2.5","v":224836359.99499995}]
["CHA Version; 9/30/2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD2-AD3","v":162713263.75000006}]
[]
[]
[]
[null,null,null,null,null,null,"HOLD HARMLESS",null,null,"HOSPITAL WAIVER",null,null,null,null,null,null,null,"FEE",null,null,null,null,null,null,"REGRESSION ANALYSIS",null,null,null,null," FEE-FOR-SERVICE PAYMENTS",null,null,null,null,null,null,null,null,null,"MANAGED CARE PAYMENTS",null,null,"See Detail on Managed Care Master",null,null,null,null,null,null,null,null,null,null,"TOTAL NUMBER OF OPEN HOSPITALS"]
[null,null,null,null,"CMS PROVIDER TAX REGULATION",null,"CMS TAX LIMIT (%)",0.06]
[null,null,null,null,null,null,"LIMIT ON REVENUE",{"$f":"G17*H9","v":5713440861.011694},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF($BB$18:$BB$418,1)","v":396}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Minimum MUR (greater than 5%)",null,null,null,null,{"$f":"'1. FEE SUMMARY'!C7","v":3531258841.5999999},"Classic FMAP",null,{"$f":"AW14-AQ13","v":5044655488},"Private MC Payments",1800000000,null,"Pass Thru Cap",null,{"$f":"'1. FEE SUMMARY'!C7","v":3531258841.5999999},"Classic FMAP"]
[null,null,null,null,null,null,"ASSESSED TAX",{"$f":"'1. FEE SUMMARY'!C34","v":4338708806.1920938},null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL REQUIRED FEE",{"$f":"'1. FEE SUMMARY'!C34","v":4338708806.1920938},null,null,null,"B1",{"$f":"'3. VARIABLE INPUT'!$D$18","v":1.0890449901298377E-7},null,null,null,null,null,50.3,"Maximum MUR",null,"IP/OP UPL",{"$f":"'1. FEE SUMMARY'!$C$5+'1. FEE SUMMARY'!$C$6","v":3339199699.1039066},null,{"$f":"'1. FEE SUMMARY'!C9","v":1513396646.4000001},"Expansion FMAP",null,0,"DPH MC Payments","CHECK",null,{"$f":"AQ14=AW17","v":true},null,{"$f":"'1. FEE SUMMARY'!C9","v":1513396646.4000001},"Expansion FMAP"]
[null,null,null,null,null,null,"ASSESSED TAX AS PERCENTAGE OF REVENUE",{"$f":"H12/$G$17","v":4.5563178950176378E-2},null,{"$f":"SUM($J$14:$O$14)& \" WAIVED HOSPITALS.\"","v":"197 WAIVED HOSPITALS."},null,null,null,null,null,"NUMBER OF TAXED HOSPITALS",null,null,{"$f":"(COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_TOTAL+COMMERCIAL_MANAGED_CARE_TOTAL+MEDI_CAL_MANAGED_CARE_TOTAL)/W16","v":0.48905916558836676},"Managed Care %",null,"CHECK",{"$f":"W12=W16","v":true},null,null,null,"B2",{"$f":"'3. VARIABLE INPUT'!$D$19","v":1.0873914331037537E-7},null,null,null,null,null,0,"Minimum ICU/CCU days",null,"CHECK",{"$f":"ROUND(AL16,1)=ROUND(AL12,1)","v":true},null,{"$f":"'1. FEE SUMMARY'!C8","v":0},"OTLICP FMAP",null,null,null,"PASS THROUGH %",null,"DIRECTED %",null,{"$f":"'1. FEE SUMMARY'!C8","v":0},"OTLICP FMAP"]
[null,null,null,null,null,null,"REMAINING/EXCESS FEE",{"$f":"-(H10-H12)","v":-1374732054.8196001},null,{"$f":"COUNTIF($J$18:$J$418,\"YES\")","v":59},{"$f":"COUNTIF($K$18:$K$418,\"YES\")","v":35},{"$f":"COUNTIF($L$18:$L$418,\"YES\")","v":32},{"$f":"COUNTIF($M$18:$M$418,\"YES\")","v":66},{"$f":"COUNTIF($N$18:$N$418,\"YES\")","v":5},{"$f":"COUNTIF($O$18:$O$418,\"YES\")","v":0},{"$f":"COUNTIF($P$18:$P$418,\"YES\")","v":232},null,0.56000000000000005,"HEALTH PLAN OWNED HOSPITAL DISCOUNT",null,null,"VARIANCE",{"$f":"TOTAL_REQUIRED_FEE-W16","v":0},null,null,null,"B1/B2",{"$f":"AB12/AB13","v":1.001520664018259},null,null,null,null,null,0.05,"Minimum % ICU/CCU days",null,"VARIANCE",{"$f":"AL16-AL12","v":0},null,{"$f":"'1. FEE SUMMARY'!C12","v":5044655488},"Total MC Payments",{"$f":"AN14=AP17","v":true},{"$f":"SUM(AQ11:AQ12)","v":5044655488},"Total MC Payments",{"$f":"AS11/AQ11","v":0.35681326589729651},null,{"$f":"1-AS14","v":0.64318673410270355},null,{"$f":"SUM(AW9:AW13)","v":5044655488},"Total MC Funds"]
["OSHPD ID","OSHPD ID - SHORT","MEDICARE ID","HOSPITAL TYPE","HOSPITAL NAME",null,"PROJECTED NET PATIENT REVENUE",null,null,"SMALL/RURAL","SPECIALTY","FREE STANDING PSYCH","PUBLIC","CLOSED","NEW","FEE ASSESMENT","Health Plan Owned Hospital","MANAGED CARE - HEALTH PLAN OWNED HOSPITALS","MANAGED CARE","FEE- FOR-SERVICE","MEDI-CAL FEE-FOR-SERVICE","MEDI-CAL MANAGED CARE","TOTAL ASSESSED FEE",null,"ALL HOSPITALS TOTAL DAYS","TAX  AS A  % OF TOTAL TAX","PROPOSED TAX AS % OF TOTAL TAX","ALL HOSPITALS MEDI-CAL DAYS",null,"OUTPATIENT SUPPLEMENTAL PAYMENT","INPATIENT SUPPLEMENTAL PAYMENT","SUBACUTE SUPPLEMENTAL PAYMENT","PSYCHIATRIC SUPPLENTAL PAYMENT","ACUITY SUPPLEMENTAL PAYMENT","TRAUMA SUPPLEMENTAL PAYMENT","TRANSPLANT SUPPLEMENTAL PAYMENT","ACUITY SUPPLEMENTAL PAYMENT - RURAL HOSPITALS","TOTAL SUPPLEMENTAL PAYMENTS",null,"Managed Care Passthrough Payments","Managed Care \nDirected Payments","Total Managed Care Payments","PASS THROUGH IP MANAGED CARE PAYMENTS","PASS THROUGH OP MANAGED CARE PAYMENTS","PASS THROUGH CARVE-OUT SERVICES MANAGED CARE PAYMENTS","PASS THROUGH SUBACUTE MANAGED CARE PAYMENTS","DIRECTED PAYMENTS\n Inpatient Pool\n70%","DIRECTED PAYMENTS\nOutpatient/ER Pool\n30% ","TOTAL MANAGED CARE PAYMENTS",null,null,"TOTAL NET PAYMENTS",null,"HOSPITAL MULTIPLIER","FEE ANNUALIZATION","HOSPITAL CLOSED/OPENED DURING 2016","FACTOR TO ANNUALIZE PAYMENT DATA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. VARIABLE INPUT'!$C$6","v":165.34},{"$f":"'3. VARIABLE INPUT'!C7","v":295.25},{"$f":"'3. VARIABLE INPUT'!$C$8","v":346.02801611529947},{"$f":"'3. VARIABLE INPUT'!$C$9","v":552.25},{"$f":"'3. VARIABLE INPUT'!$C$10","v":552.25},{"$f":"SUM(W18:W418)","v":4338708806.1920929},null,null,null,null,null,null,{"$f":"'3. VARIABLE INPUT'!$C$24","v":2.660345973317165},{"$f":"'3. VARIABLE INPUT'!$C$25","v":1354.5175819991307},{"$f":"'3. VARIABLE INPUT'!$C$26","v":0.65},{"$f":"'3. VARIABLE INPUT'!$C$27","v":975},{"$f":"'3. VARIABLE INPUT'!$C$28","v":2500},{"$f":"'3. VARIABLE INPUT'!$C$29","v":2500},{"$f":"'3. VARIABLE INPUT'!$C$30","v":2500},{"$f":"'3. VARIABLE INPUT'!$C$31","v":2500},{"$f":"(AD17+AE17+AF17+AG17+AH17+AI17+AJ17+AK17)","v":3339199699.1039085},null,{"$f":"SUM(AQ16:AT16)","v":1800000000.0000002},{"$f":"SUM(AU16:AV16)","v":3244655488},{"$f":"SUM(AN16:AO16)","v":5044655488},{"$f":"'1. FEE SUMMARY'!C5/('1. FEE SUMMARY'!C6+'1. FEE SUMMARY'!C5)*AQ11*AS14-AS16-AT16","v":537314918.59272575},{"$f":"'1. FEE SUMMARY'!C6/('1. FEE SUMMARY'!C6+'1. FEE SUMMARY'!C5)*AQ11*AS14","v":531866433.05553097},{"$f":"SUMIF($D$18:$D$418,3,AS18:AS418)","v":664950043.96927023},{"$f":"SUMIF($D$18:$D$418,3,AT18:AT418)","v":65868604.382473186},{"$f":"AQ11*AU14*0.7","v":2271258841.5999999},{"$f":"AQ11*AU14*0.3","v":973396646.39999998},{"$f":"SUM(AQ16:AV16)","v":5044655488},null,null,{"$f":"SUM(AL16,AP16)-W16","v":4045146380.9118156}]
[null,null,null,null,{"$f":"\"HOSPITAL COUNT: \"&COUNTA(E18:E418)","v":"HOSPITAL COUNT: 401"},null,{"$f":"SUMIF($P$18:$P$418,\"YES\",$G$18:$G$418)","v":95224014350.194901},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R167:R418)","v":207651994.06},{"$f":"SUM(S18:S418)","v":952180038.32455552},{"$f":"SUM(T18:T418)","v":1286941813.1599896},{"$f":"SUM(U18:U418)","v":929881684.54490149},{"$f":"SUM(V18:V418)","v":962053276.10264826},null,null,{"$f":"SUM(Y18:Y418)","v":16282141.948023699},{"$f":"SUM(Z18:Z418)","v":0.99999999999999978},{"$f":"SUM(AA18:AA418)","v":1.0000000000000002},{"$f":"SUM(AB18:AB418)","v":5152001.7843393069},null,{"$f":"SUM(AD18:AD418)","v":986671240.67916548},1720509587.1728792,89934543.997999981,64761827.253863998,311920000,131870000,27725000,5807500,{"$f":"(AD17+AE17+AF17+AG17+AH17+AI17+AJ17+AK17)","v":3339199699.1039085},null,{"$f":"SUMIF($D$18:$D$418,3,AN18:AN418)","v":1800000000.0000007},3244655487.9999981,{"$f":"SUM(AN17:AO17)","v":5044655487.999999},537314918.59272611,531866433.05553085,664950043.96927023,65868604.382473186,2271258841.5999994,973396646.40000033,5044655488,null,null,{"$f":"SUM(AZ18:AZ418)","v":4045146380.9118114}]
[106154044,154044,54155,3,"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C18,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A18,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A18,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C18,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A18,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IF(D18=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB18=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB18>0,IF(BB18<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J18:O18,\"YES\"),\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(Q18=\"No\",0,IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB18,0),0))","v":0},{"$f":"IF(Q18=\"no\",IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB18,0),0),IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB18,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P18=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB18),0)","v":0},{"$f":"IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB18,0),0)","v":0},{"$f":"IF(Q18=\"NO\",IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB18,0),0),0)","v":0},{"$f":"SUM(R18:V18)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB18,0)","v":12598.497652582158},{"$f":"Y18/$Y$17","v":7.7376168889814554E-4},{"$f":"W18/$W$16","v":0},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB18,0)","v":3190.7511737089199},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A18,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K18=\"YES\",$L18=\"YES\",$M18=\"YES\",$N18=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B18,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB18/$BE18)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J18=\"YES\",$K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB18/$BE18,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J18=\"YES\",$K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB18/$BE18,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J18=\"YES\",$K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A18,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A18,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB18/BE18),0)","v":0},{"$f":"IFERROR(IF(OR($K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,IF($J18=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB18/$BE18,0),0)),0)","v":0},{"$f":"(AD18+AE18+AF18+AG18+AH18+AI18+AJ18+AK18)","v":0},null,{"$f":"ROUND(VLOOKUP($A18,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A18,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},{"$f":"SUM(AN18:AO18)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB18/BE18,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A18,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB18/BE18,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB18/BE18,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A18,'MC PT SA (CHA Only)'!A:A,0))*$BB18/BE18,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A18,'SFY 17-18 Directed Payments'!B:B,0))*$BB18/BE18,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A18,'SFY 17-18 Directed Payments'!B:B,0))*$BB18/BE18,0)","v":0},{"$f":"SUM(AQ18:AV18)","v":0},null,null,{"$f":"SUM(AL18,AP18)-W18","v":0},null,1,null,"No",1]
[106504079,504079,53040,3,"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C19,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A19,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A19,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C19,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A19,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q19=\"No\",0,IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB19,0),0))","v":0},{"$f":"IF(Q19=\"no\",IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB19,0),0),IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB19,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P19=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB19),0)","v":0},{"$f":"IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB19,0),0)","v":0},{"$f":"IF(Q19=\"NO\",IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB19,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB19,0)","v":4111.3194444444453},{"$f":"Y19/$Y$17","v":2.5250482753244087E-4},{"$f":"W19/$W$16","v":0},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB19,0)","v":359.93055555555554},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A19,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K19=\"YES\",$L19=\"YES\",$M19=\"YES\",$N19=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B19,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB19/$BE19)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J19=\"YES\",$K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB19/$BE19,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J19=\"YES\",$K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB19/$BE19,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J19=\"YES\",$K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A19,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A19,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB19/BE19),0)","v":0},{"$f":"IFERROR(IF(OR($K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,IF($J19=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB19/$BE19,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A19,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A19,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},{"$f":"SUM(AN19:AO19)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB19/BE19,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A19,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB19/BE19,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB19/BE19,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A19,'MC PT SA (CHA Only)'!A:A,0))*$BB19/BE19,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A19,'SFY 17-18 Directed Payments'!B:B,0))*$BB19/BE19,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A19,'SFY 17-18 Directed Payments'!B:B,0))*$BB19/BE19,0)","v":0},0,null,null,{"$f":"SUM(AL19,AP19)-W19","v":0},null,1,null,"No",1]
[106190552,190552,50552,3,"MOTION PICTURE AND TELEVISION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C20,'Projected Nt Pt Revenues'!C:C,0)),0)","v":25703638.926843237},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A20,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A20,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C20,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A20,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q20=\"No\",0,IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB20,0),0))","v":0},{"$f":"IF(Q20=\"no\",IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB20,0),0),IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB20,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P20=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB20),0)","v":0},{"$f":"IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB20,0),0)","v":0},{"$f":"IF(Q20=\"NO\",IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB20,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB20,0)","v":906},5.564378463792774E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB20,0)","v":8},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A20,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K20=\"YES\",$L20=\"YES\",$M20=\"YES\",$N20=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B20,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB20/$BE20)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J20=\"YES\",$K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB20/$BE20,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J20=\"YES\",$K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB20/$BE20,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J20=\"YES\",$K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A20,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A20,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB20/BE20),0)","v":0},{"$f":"IFERROR(IF(OR($K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,IF($J20=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB20/$BE20,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A20,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A20,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB20/BE20,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A20,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB20/BE20,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB20/BE20,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A20,'MC PT SA (CHA Only)'!A:A,0))*$BB20/BE20,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A20,'SFY 17-18 Directed Payments'!B:B,0))*$BB20/BE20,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A20,'SFY 17-18 Directed Payments'!B:B,0))*$BB20/BE20,0)","v":0},{"$f":"SUM(AQ20:AV20)","v":0},null,null,0,null,1,null,"No",1]
[106434032,434032,54154,3,"SAN JOSE BEHAVIORAL HEALTH",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C21,'Projected Nt Pt Revenues'!C:C,0)),0)","v":5882394.2952110358},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A21,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A21,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C21,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A21,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q21=\"No\",0,IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB21,0),0))","v":0},{"$f":"IF(Q21=\"no\",IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB21,0),0),IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB21,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P21=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB21),0)","v":0},{"$f":"IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB21,0),0)","v":0},{"$f":"IF(Q21=\"NO\",IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB21,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB21,0)","v":3713.9416058394158},2.2809908043396025E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB21,0)","v":103.90510948905109},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A21,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K21=\"YES\",$L21=\"YES\",$M21=\"YES\",$N21=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B21,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB21/$BE21)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J21=\"YES\",$K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB21/$BE21,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J21=\"YES\",$K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB21/$BE21,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J21=\"YES\",$K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A21,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A21,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB21/BE21),0)","v":0},{"$f":"IFERROR(IF(OR($K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,IF($J21=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB21/$BE21,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A21,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A21,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB21/BE21,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A21,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB21/BE21,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB21/BE21,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A21,'MC PT SA (CHA Only)'!A:A,0))*$BB21/BE21,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A21,'SFY 17-18 Directed Payments'!B:B,0))*$BB21/BE21,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A21,'SFY 17-18 Directed Payments'!B:B,0))*$BB21/BE21,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106494106,494106,50291,3,"SUTTER SANTA ROSA REGIONAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C22,'Projected Nt Pt Revenues'!C:C,0)),0)","v":284963012.90445191},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A22,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A22,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C22,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A22,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q22=\"No\",0,IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB22,0),0))","v":0},{"$f":"IF(Q22=\"no\",IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB22,0),0),IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB22,0),0))","v":1776814.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P22=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB22),0)","v":3713572.668949394},{"$f":"IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB22,0),0)","v":1024423.75},{"$f":"IF(Q22=\"NO\",IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB22,0),0),0)","v":2710995.25},9225806.1689493936,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB22,0)","v":23514},1.4441588873909856E-3,2.1263944138824346E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB22,0)","v":6764},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A22,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1424777.2571776572},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6182018.2442440325},{"$f":"IFERROR(IF(OR($K22=\"YES\",$L22=\"YES\",$M22=\"YES\",$N22=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B22,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB22/$BE22)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J22=\"YES\",$K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB22/$BE22,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J22=\"YES\",$K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB22/$BE22,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J22=\"YES\",$K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A22,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A22,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB22/BE22),0)","v":0},{"$f":"IFERROR(IF(OR($K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,IF($J22=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB22/$BE22,0),0)),0)","v":0},7606795.50142169,null,{"$f":"ROUND(VLOOKUP($A22,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":6988303.2000000002},{"$f":"ROUND(VLOOKUP($A22,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":9621192.1099999994},16609495.309999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB22/BE22,0)","v":1510286.5903710255},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A22,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB22/BE22,0)","v":1275140.8560555272},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB22/BE22,0)","v":4202875.7579623684},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A22,'MC PT SA (CHA Only)'!A:A,0))*$BB22/BE22,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A22,'SFY 17-18 Directed Payments'!B:B,0))*$BB22/BE22,0)","v":6911283.8713694261},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A22,'SFY 17-18 Directed Payments'!B:B,0))*$BB22/BE22,0)","v":2709908.2369713327},16609495.312729679,null,null,14990484.642472295,null,1,null,"No",1]
[106334457,334457,null,3,"TELECARE RIVERSIDE COUNTY PSYCHIATRIC HEALTH FACILITY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C23,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A23,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A23,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C23,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A23,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q23=\"No\",0,IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB23,0),0))","v":0},{"$f":"IF(Q23=\"no\",IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB23,0),0),IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB23,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P23=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB23),0)","v":0},{"$f":"IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB23,0),0)","v":0},{"$f":"IF(Q23=\"NO\",IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB23,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB23,0)","v":5632},3.4590043607153316E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB23,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A23,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K23=\"YES\",$L23=\"YES\",$M23=\"YES\",$N23=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B23,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB23/$BE23)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J23=\"YES\",$K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB23/$BE23,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J23=\"YES\",$K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB23/$BE23,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J23=\"YES\",$K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A23,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A23,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB23/BE23),0)","v":0},{"$f":"IFERROR(IF(OR($K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,IF($J23=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB23/$BE23,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A23,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A23,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB23/BE23,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A23,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB23/BE23,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB23/BE23,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A23,'MC PT SA (CHA Only)'!A:A,0))*$BB23/BE23,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A23,'SFY 17-18 Directed Payments'!B:B,0))*$BB23/BE23,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A23,'SFY 17-18 Directed Payments'!B:B,0))*$BB23/BE23,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106444029,444029,54152,3,"TELECARE SANTA CRUZ - PHF",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C24,'Projected Nt Pt Revenues'!C:C,0)),0)","v":7675548.5533612799},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A24,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A24,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C24,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A24,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q24=\"No\",0,IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB24,0),0))","v":0},{"$f":"IF(Q24=\"no\",IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB24,0),0),IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB24,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P24=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB24),0)","v":0},{"$f":"IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB24,0),0)","v":0},{"$f":"IF(Q24=\"NO\",IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB24,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB24,0)","v":4968},3.0511956079605409E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB24,0)","v":2572},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A24,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K24=\"YES\",$L24=\"YES\",$M24=\"YES\",$N24=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B24,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB24/$BE24)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J24=\"YES\",$K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB24/$BE24,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J24=\"YES\",$K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB24/$BE24,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J24=\"YES\",$K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A24,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A24,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB24/BE24),0)","v":0},{"$f":"IFERROR(IF(OR($K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,IF($J24=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB24/$BE24,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A24,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A24,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB24/BE24,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A24,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB24/BE24,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB24/BE24,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A24,'MC PT SA (CHA Only)'!A:A,0))*$BB24/BE24,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A24,'SFY 17-18 Directed Payments'!B:B,0))*$BB24/BE24,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A24,'SFY 17-18 Directed Payments'!B:B,0))*$BB24/BE24,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106364451,364451,53038,3,"TOTALLY KIDS REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C25,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A25,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A25,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C25,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A25,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q25=\"No\",0,IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB25,0),0))","v":0},{"$f":"IF(Q25=\"no\",IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB25,0),0),IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB25,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P25=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB25),0)","v":0},{"$f":"IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB25,0),0)","v":0},{"$f":"IF(Q25=\"NO\",IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB25,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB25,0)","v":738},4.5325731857384852E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB25,0)","v":656},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A25,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K25=\"YES\",$L25=\"YES\",$M25=\"YES\",$N25=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B25,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB25/$BE25)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J25=\"YES\",$K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB25/$BE25,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J25=\"YES\",$K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB25/$BE25,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J25=\"YES\",$K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A25,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A25,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB25/BE25),0)","v":0},{"$f":"IFERROR(IF(OR($K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,IF($J25=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB25/$BE25,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A25,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A25,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB25/BE25,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A25,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB25/BE25,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB25/BE25,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A25,'MC PT SA (CHA Only)'!A:A,0))*$BB25/BE25,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A25,'SFY 17-18 Directed Payments'!B:B,0))*$BB25/BE25,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A25,'SFY 17-18 Directed Payments'!B:B,0))*$BB25/BE25,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106150788,150788,50455,3,"ADVENTIST HEALTH BAKERSFIELD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C26,'Projected Nt Pt Revenues'!C:C,0)),0)","v":426349490.40967095},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A26,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A26,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C26,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A26,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q26=\"No\",0,IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB26,0),0))","v":0},{"$f":"IF(Q26=\"no\",IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB26,0),0),IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB26,0),0))","v":8561069},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P26=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB26),0)","v":6964851.9083687477},{"$f":"IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB26,0),0)","v":2545320.25},{"$f":"IF(Q26=\"NO\",IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB26,0),0),0)","v":8105925.5},26177166.658368748,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB26,0)","v":68411},4.2015970760102368E-3,6.033400218288301E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB26,0)","v":19287},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A26,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3496942.8432694352},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8143359.702978774},{"$f":"IFERROR(IF(OR($K26=\"YES\",$L26=\"YES\",$M26=\"YES\",$N26=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B26,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB26/$BE26)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J26=\"YES\",$K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB26/$BE26,0)),0)","v":1725000},{"$f":"IFERROR(IF(OR($J26=\"YES\",$K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB26/$BE26,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J26=\"YES\",$K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A26,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A26,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB26/BE26),0)","v":0},{"$f":"IFERROR(IF(OR($K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,IF($J26=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB26/$BE26,0),0)),0)","v":0},13365302.546248209,null,{"$f":"ROUND(VLOOKUP($A26,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":7570320.6900000004},{"$f":"ROUND(VLOOKUP($A26,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":29117483.93},36687804.619999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB26/BE26,0)","v":4231293.4703072207},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A26,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB26/BE26,0)","v":2863514.788870703},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB26/BE26,0)","v":475512.432358508},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A26,'MC PT SA (CHA Only)'!A:A,0))*$BB26/BE26,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A26,'SFY 17-18 Directed Payments'!B:B,0))*$BB26/BE26,0)","v":21669780.846052006},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A26,'SFY 17-18 Directed Payments'!B:B,0))*$BB26/BE26,0)","v":7447703.0850625793},36687804.622651018,null,null,23875940.507879455,null,1,null,"No",1]
[106171049,171049,51317,3,"ADVENTIST HEALTH CLEARLAKE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C27,'Projected Nt Pt Revenues'!C:C,0)),0)","v":94132222.986862898},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A27,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A27,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C27,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A27,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q27=\"No\",0,IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB27,0),0))","v":0},{"$f":"IF(Q27=\"no\",IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB27,0),0),IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB27,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P27=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB27),0)","v":0},{"$f":"IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB27,0),0)","v":0},{"$f":"IF(Q27=\"NO\",IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB27,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB27,0)","v":5791},3.5566573602454699E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB27,0)","v":2159},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A27,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":425835.9400154152},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":326438.73726179049},{"$f":"IFERROR(IF(OR($K27=\"YES\",$L27=\"YES\",$M27=\"YES\",$N27=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B27,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB27/$BE27)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J27=\"YES\",$K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB27/$BE27,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J27=\"YES\",$K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB27/$BE27,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J27=\"YES\",$K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A27,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A27,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB27/BE27),0)","v":0},{"$f":"IFERROR(IF(OR($K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,IF($J27=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB27/$BE27,0),0)),0)","v":67500},819774.67727720574,null,{"$f":"ROUND(VLOOKUP($A27,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1963269.06},{"$f":"ROUND(VLOOKUP($A27,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6706675.3600000003},8669944.4199999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB27/BE27,0)","v":426049.85003499425},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A27,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB27/BE27,0)","v":1534703.272690923},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB27/BE27,0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A27,'MC PT SA (CHA Only)'!A:A,0))*$BB27/BE27,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A27,'SFY 17-18 Directed Payments'!B:B,0))*$BB27/BE27,0)","v":1899533.7906384843},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A27,'SFY 17-18 Directed Payments'!B:B,0))*$BB27/BE27,0)","v":4807141.5681926245},8669944.4203525744,null,null,9489719.0972772054,null,1,null,"No",1]
[106040875,40875,50225,3,"ADVENTIST HEALTH FEATHER RIVER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C28,'Projected Nt Pt Revenues'!C:C,0)),0)","v":229700074.30662999},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A28,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A28,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C28,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A28,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q28=\"No\",0,IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB28,0),0))","v":0},{"$f":"IF(Q28=\"no\",IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB28,0),0),IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB28,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P28=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB28),0)","v":0},{"$f":"IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB28,0),0)","v":0},{"$f":"IF(Q28=\"NO\",IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB28,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB28,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB28,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A28,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K28=\"YES\",$L28=\"YES\",$M28=\"YES\",$N28=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B28,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB28/$BE28)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J28=\"YES\",$K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB28/$BE28,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J28=\"YES\",$K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB28/$BE28,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J28=\"YES\",$K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A28,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A28,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB28/BE28),0)","v":0},{"$f":"IFERROR(IF(OR($K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,IF($J28=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB28/$BE28,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A28,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A28,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB28/BE28,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A28,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB28/BE28,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB28/BE28,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A28,'MC PT SA (CHA Only)'!A:A,0))*$BB28/BE28,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A28,'SFY 17-18 Directed Payments'!B:B,0))*$BB28/BE28,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A28,'SFY 17-18 Directed Payments'!B:B,0))*$BB28/BE28,0)","v":0},0,null,null,0,null,0,null,"No",1]
[106190323,190323,50239,3,"ADVENTIST HEALTH GLENDALE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C29,'Projected Nt Pt Revenues'!C:C,0)),0)","v":474006043.39624119},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A29,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A29,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C29,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A29,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q29=\"No\",0,IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB29,0),0))","v":0},{"$f":"IF(Q29=\"no\",IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB29,0),0),IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB29,0),0))","v":5767118.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P29=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB29),0)","v":19729825.422862146},{"$f":"IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB29,0),0)","v":6752360.75},{"$f":"IF(Q29=\"NO\",IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB29,0),0),0)","v":8437827.75},40687132.172862142,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB29,0)","v":104057},6.3908667749104269E-3,9.3777052091614261E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB29,0)","v":27506},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A29,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3424040.1055965577},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8739347.4390583914},{"$f":"IFERROR(IF(OR($K29=\"YES\",$L29=\"YES\",$M29=\"YES\",$N29=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B29,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB29/$BE29)*$AG$16),0)","v":667875},{"$f":"IFERROR(IF(OR($J29=\"YES\",$K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB29/$BE29,0)),0)","v":1037500},{"$f":"IFERROR(IF(OR($J29=\"YES\",$K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB29/$BE29,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J29=\"YES\",$K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A29,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A29,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB29/BE29),0)","v":0},{"$f":"IFERROR(IF(OR($K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,IF($J29=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB29/$BE29,0),0)),0)","v":0},13868762.544654949,null,{"$f":"ROUND(VLOOKUP($A29,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":13552069.26},{"$f":"ROUND(VLOOKUP($A29,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":19126068.010000002},32678137.270000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB29/BE29,0)","v":3831442.2501634918},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A29,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB29/BE29,0)","v":3800623.0217643403},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB29/BE29,0)","v":5920003.9859236469},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A29,'MC PT SA (CHA Only)'!A:A,0))*$BB29/BE29,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A29,'SFY 17-18 Directed Payments'!B:B,0))*$BB29/BE29,0)","v":14977383.649895228},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A29,'SFY 17-18 Directed Payments'!B:B,0))*$BB29/BE29,0)","v":4148684.3617931306},32678137.269539837,null,null,5859767.6417928115,null,1,null,"No",1]
[106164029,164029,50121,3,"ADVENTIST HEALTH HANFORD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C30,'Projected Nt Pt Revenues'!C:C,0)),0)","v":349919142.24761021},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A30,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A30,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C30,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A30,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q30=\"No\",0,IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB30,0),0))","v":0},{"$f":"IF(Q30=\"no\",IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB30,0),0),IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB30,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P30=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB30),0)","v":0},{"$f":"IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB30,0),0)","v":0},{"$f":"IF(Q30=\"NO\",IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB30,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB30,0)","v":46541},2.8584077051145643E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB30,0)","v":14649},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A30,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4407414.328485555},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7208742.5713993739},{"$f":"IFERROR(IF(OR($K30=\"YES\",$L30=\"YES\",$M30=\"YES\",$N30=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B30,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB30/$BE30)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J30=\"YES\",$K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB30/$BE30,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J30=\"YES\",$K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB30/$BE30,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J30=\"YES\",$K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A30,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A30,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB30/BE30),0)","v":0},{"$f":"IFERROR(IF(OR($K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,IF($J30=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB30/$BE30,0),0)),0)","v":585000},12201156.899884928,null,{"$f":"ROUND(VLOOKUP($A30,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":15107522.060000001},{"$f":"ROUND(VLOOKUP($A30,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":28951389.530000001},44058911.590000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB30/BE30,0)","v":2784356.0259847455},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A30,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB30/BE30,0)","v":12308070.400804762},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB30/BE30,0)","v":15095.632773285968},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A30,'MC PT SA (CHA Only)'!A:A,0))*$BB30/BE30,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A30,'SFY 17-18 Directed Payments'!B:B,0))*$BB30/BE30,0)","v":14074161.622293618},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A30,'SFY 17-18 Directed Payments'!B:B,0))*$BB30/BE30,0)","v":14877227.903690817},44058911.585547224,null,null,56260068.489884928,null,1,null,"No",1]
[106230949,234038,51310,3,"ADVENTIST HEALTH HOWARD MEMORIAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C31,'Projected Nt Pt Revenues'!C:C,0)),0)","v":63699663.461521864},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A31,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A31,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C31,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A31,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q31=\"No\",0,IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB31,0),0))","v":0},{"$f":"IF(Q31=\"no\",IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB31,0),0),IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB31,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P31=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB31),0)","v":0},{"$f":"IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB31,0),0)","v":0},{"$f":"IF(Q31=\"NO\",IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB31,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB31,0)","v":5029},3.0886599662708459E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB31,0)","v":1317},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A31,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":432803.43932645227},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":230267.98893985222},{"$f":"IFERROR(IF(OR($K31=\"YES\",$L31=\"YES\",$M31=\"YES\",$N31=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B31,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB31/$BE31)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J31=\"YES\",$K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB31/$BE31,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J31=\"YES\",$K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB31/$BE31,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J31=\"YES\",$K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A31,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A31,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB31/BE31),0)","v":0},{"$f":"IFERROR(IF(OR($K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,IF($J31=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB31/$BE31,0),0)),0)","v":47500},710571.42826630455,null,{"$f":"ROUND(VLOOKUP($A31,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1744940.73},{"$f":"ROUND(VLOOKUP($A31,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3329670.7},5074611.43,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB31/BE31,0)","v":254899.78426992852},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A31,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB31/BE31,0)","v":1478719.2220440728},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB31/BE31,0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A31,'MC PT SA (CHA Only)'!A:A,0))*$BB31/BE31,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A31,'SFY 17-18 Directed Payments'!B:B,0))*$BB31/BE31,0)","v":1195070.9278851391},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A31,'SFY 17-18 Directed Payments'!B:B,0))*$BB31/BE31,0)","v":2134599.7677807729},5074611.4265598785,null,null,5785182.8582663042,null,1,null,"No",1]
[106390923,390923,50336,3,"ADVENTIST HEALTH LODI MEMORIAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C32,'Projected Nt Pt Revenues'!C:C,0)),0)","v":234625599.27664226},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A32,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A32,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C32,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A32,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q32=\"No\",0,IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB32,0),0))","v":0},{"$f":"IF(Q32=\"no\",IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB32,0),0),IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB32,0),0))","v":2089189},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P32=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB32),0)","v":5594234.9365360467},{"$f":"IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB32,0),0)","v":1433641},{"$f":"IF(Q32=\"NO\",IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB32,0),0),0)","v":4090515.75},13207580.686536048,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB32,0)","v":33246},2.0418689448924348E-3,3.0441270148590131E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB32,0)","v":10003},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A32,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3081172.1094163875},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4834273.2501548976},{"$f":"IFERROR(IF(OR($K32=\"YES\",$L32=\"YES\",$M32=\"YES\",$N32=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B32,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB32/$BE32)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J32=\"YES\",$K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB32/$BE32,0)),0)","v":415000},{"$f":"IFERROR(IF(OR($J32=\"YES\",$K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB32/$BE32,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J32=\"YES\",$K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A32,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A32,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB32/BE32),0)","v":0},{"$f":"IFERROR(IF(OR($K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,IF($J32=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB32/$BE32,0),0)),0)","v":0},8330445.3595712855,null,{"$f":"ROUND(VLOOKUP($A32,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5258448.4800000004},{"$f":"ROUND(VLOOKUP($A32,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":15732859.970000001},20991308.450000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB32/BE32,0)","v":1655667.5119807487},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A32,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB32/BE32,0)","v":3103367.1182535714},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB32/BE32,0)","v":499413.85091621079},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A32,'MC PT SA (CHA Only)'!A:A,0))*$BB32/BE32,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A32,'SFY 17-18 Directed Payments'!B:B,0))*$BB32/BE32,0)","v":9004544.9492650796},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A32,'SFY 17-18 Directed Payments'!B:B,0))*$BB32/BE32,0)","v":6728315.0226516798},20991308.453067288,null,null,16114173.123035241,null,1,null,"No",1]
[106100797,100797,50192,3,"ADVENTIST HEALTH REEDLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C33,'Projected Nt Pt Revenues'!C:C,0)),0)","v":194810597.28897512},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A33,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A33,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C33,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A33,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q33=\"No\",0,IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB33,0),0))","v":0},{"$f":"IF(Q33=\"no\",IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB33,0),0),IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB33,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P33=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB33),0)","v":0},{"$f":"IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB33,0),0)","v":0},{"$f":"IF(Q33=\"NO\",IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB33,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB33,0)","v":4498},2.7625357980286865E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB33,0)","v":3043},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A33,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1531367.2110137772},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1991140.8455387221},{"$f":"IFERROR(IF(OR($K33=\"YES\",$L33=\"YES\",$M33=\"YES\",$N33=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B33,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB33/$BE33)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J33=\"YES\",$K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB33/$BE33,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J33=\"YES\",$K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB33/$BE33,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J33=\"YES\",$K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A33,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A33,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB33/BE33),0)","v":0},{"$f":"IFERROR(IF(OR($K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,IF($J33=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB33/$BE33,0),0)),0)","v":0},3522508.0565524995,null,{"$f":"ROUND(VLOOKUP($A33,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4344505.78},{"$f":"ROUND(VLOOKUP($A33,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":9944699.0800000001},14289204.859999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB33/BE33,0)","v":794119.12572046812},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A33,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB33/BE33,0)","v":3546612.7423831779},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB33/BE33,0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A33,'MC PT SA (CHA Only)'!A:A,0))*$BB33/BE33,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A33,'SFY 17-18 Directed Payments'!B:B,0))*$BB33/BE33,0)","v":3502186.8034023447},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A33,'SFY 17-18 Directed Payments'!B:B,0))*$BB33/BE33,0)","v":6442512.2781561939},14289204.857855506,null,null,17811712.916552499,null,1,null,"No",1]
[106560525,560525,50236,3,"ADVENTIST HEALTH SIMI VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C34,'Projected Nt Pt Revenues'!C:C,0)),0)","v":165945362.42469433},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A34,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A34,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C34,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A34,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q34=\"No\",0,IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB34,0),0))","v":0},{"$f":"IF(Q34=\"no\",IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB34,0),0),IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB34,0),0))","v":2644259},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P34=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB34),0)","v":5171734.7288592663},{"$f":"IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB34,0),0)","v":365037.25},{"$f":"IF(Q34=\"NO\",IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB34,0),0),0)","v":2079773.5},10260804.478859266,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB34,0)","v":28329},1.7398816501190452E-3,2.3649442581201376E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB34,0)","v":4427},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A34,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":742930.31818187039},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1447979.2951570707},{"$f":"IFERROR(IF(OR($K34=\"YES\",$L34=\"YES\",$M34=\"YES\",$N34=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B34,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB34/$BE34)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J34=\"YES\",$K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB34/$BE34,0)),0)","v":150000},{"$f":"IFERROR(IF(OR($J34=\"YES\",$K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB34/$BE34,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J34=\"YES\",$K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A34,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A34,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB34/BE34),0)","v":0},{"$f":"IFERROR(IF(OR($K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,IF($J34=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB34/$BE34,0),0)),0)","v":0},2340909.6133389412,null,{"$f":"ROUND(VLOOKUP($A34,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2237861.5699999998},{"$f":"ROUND(VLOOKUP($A34,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6485628.1900000004},8723489.7599999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB34/BE34,0)","v":815163.92678066436},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A34,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB34/BE34,0)","v":1421439.6727045684},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB34/BE34,0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A34,'MC PT SA (CHA Only)'!A:A,0))*$BB34/BE34,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A34,'SFY 17-18 Directed Payments'!B:B,0))*$BB34/BE34,0)","v":4073304.9099916639},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A34,'SFY 17-18 Directed Payments'!B:B,0))*$BB34/BE34,0)","v":2412323.2827498843},8723489.7616245542,null,null,803594.89447967522,null,1,null,"No",1]
[106554011,554011,50335,3,"ADVENTIST HEALTH SONORA - GREENLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C35,'Projected Nt Pt Revenues'!C:C,0)),0)","v":276348437.92418396},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A35,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A35,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C35,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A35,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q35=\"No\",0,IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB35,0),0))","v":0},{"$f":"IF(Q35=\"no\",IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB35,0),0),IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB35,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P35=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB35),0)","v":0},{"$f":"IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB35,0),0)","v":0},{"$f":"IF(Q35=\"NO\",IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB35,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB35,0)","v":19457},1.1949901961370421E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB35,0)","v":6153},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A35,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1544844.7099388205},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":952225.86014538887},{"$f":"IFERROR(IF(OR($K35=\"YES\",$L35=\"YES\",$M35=\"YES\",$N35=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B35,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB35/$BE35)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J35=\"YES\",$K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB35/$BE35,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J35=\"YES\",$K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB35/$BE35,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J35=\"YES\",$K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A35,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A35,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB35/BE35),0)","v":0},{"$f":"IFERROR(IF(OR($K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,IF($J35=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB35/$BE35,0),0)),0)","v":112500},2609570.5700842096,null,{"$f":"ROUND(VLOOKUP($A35,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3104084.91},{"$f":"ROUND(VLOOKUP($A35,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10157064.029999999},13261148.939999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB35/BE35,0)","v":661837.51905637712},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A35,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB35/BE35,0)","v":2422119.8771591745},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB35/BE35,0)","v":20127.510364381291},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A35,'MC PT SA (CHA Only)'!A:A,0))*$BB35/BE35,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A35,'SFY 17-18 Directed Payments'!B:B,0))*$BB35/BE35,0)","v":3612888.1104064416},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A35,'SFY 17-18 Directed Payments'!B:B,0))*$BB35/BE35,0)","v":6544175.9163630689},13261148.933349442,null,null,15870719.510084208,null,1,null,"No",1]
[106281078,281078,50013,3,"ADVENTIST HEALTH ST. HELENA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C36,'Projected Nt Pt Revenues'!C:C,0)),0)","v":244186791.45260173},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A36,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A36,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C36,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A36,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q36=\"No\",0,IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB36,0),0))","v":0},{"$f":"IF(Q36=\"no\",IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB36,0),0),IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB36,0),0))","v":1482155},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P36=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB36),0)","v":5441982.6094453149},{"$f":"IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB36,0),0)","v":2274717.75},{"$f":"IF(Q36=\"NO\",IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB36,0),0),0)","v":1551822.5},10750677.859445315,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB36,0)","v":27676},1.6997763616327685E-3,2.4778519001095963E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB36,0)","v":6929},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A36,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":221164.03159352092},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":925135.50850540632},{"$f":"IFERROR(IF(OR($K36=\"YES\",$L36=\"YES\",$M36=\"YES\",$N36=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B36,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB36/$BE36)*$AG$16),0)","v":411450},{"$f":"IFERROR(IF(OR($J36=\"YES\",$K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB36/$BE36,0)),0)","v":212500},{"$f":"IFERROR(IF(OR($J36=\"YES\",$K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB36/$BE36,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J36=\"YES\",$K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A36,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A36,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB36/BE36),0)","v":0},{"$f":"IFERROR(IF(OR($K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,IF($J36=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB36/$BE36,0),0)),0)","v":0},1770249.5400989272,null,{"$f":"ROUND(VLOOKUP($A36,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":6148752.5199999996},{"$f":"ROUND(VLOOKUP($A36,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4066912.64},10215665.16,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB36/BE36,0)","v":1236059.9479845902},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A36,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB36/BE36,0)","v":1012987.4420348227},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB36/BE36,0)","v":3899705.1330988752},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A36,'MC PT SA (CHA Only)'!A:A,0))*$BB36/BE36,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A36,'SFY 17-18 Directed Payments'!B:B,0))*$BB36/BE36,0)","v":3160019.1272078627},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A36,'SFY 17-18 Directed Payments'!B:B,0))*$BB36/BE36,0)","v":906893.51433549938},10215665.164661651,null,null,1235236.8406536132,null,1,null,"No",1]
[106150808,150808,51301,3,"ADVENTIST HEALTH TEHACHAPI VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C37,'Projected Nt Pt Revenues'!C:C,0)),0)","v":25769044.319396228},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A37,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A37,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C37,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A37,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q37=\"No\",0,IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB37,0),0))","v":0},{"$f":"IF(Q37=\"no\",IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB37,0),0),IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB37,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P37=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB37),0)","v":0},{"$f":"IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB37,0),0)","v":0},{"$f":"IF(Q37=\"NO\",IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB37,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB37,0)","v":202},1.2406230128986098E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB37,0)","v":57},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A37,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":696063.56184259627},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K37=\"YES\",$L37=\"YES\",$M37=\"YES\",$N37=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B37,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB37/$BE37)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J37=\"YES\",$K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB37/$BE37,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J37=\"YES\",$K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB37/$BE37,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J37=\"YES\",$K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A37,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A37,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB37/BE37),0)","v":0},{"$f":"IFERROR(IF(OR($K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,IF($J37=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB37/$BE37,0),0)),0)","v":0},696063.56184259627,null,{"$f":"ROUND(VLOOKUP($A37,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1030179.45},{"$f":"ROUND(VLOOKUP($A37,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":1728495},2758674.45,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB37/BE37,0)","v":9233.9433223310243},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A37,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB37/BE37,0)","v":1020945.5054325566},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB37/BE37,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A37,'MC PT SA (CHA Only)'!A:A,0))*$BB37/BE37,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A37,'SFY 17-18 Directed Payments'!B:B,0))*$BB37/BE37,0)","v":35223.143137667255},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A37,'SFY 17-18 Directed Payments'!B:B,0))*$BB37/BE37,0)","v":1693271.8549025843},2758674.4467951395,null,null,3454738.0118425963,null,1,null,"No",1]
[106231396,231396,50301,3,"ADVENTIST HEALTH UKIAH VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C38,'Projected Nt Pt Revenues'!C:C,0)),0)","v":145111318.30839068},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A38,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A38,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C38,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A38,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q38=\"No\",0,IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB38,0),0))","v":0},{"$f":"IF(Q38=\"no\",IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB38,0),0),IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB38,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P38=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB38),0)","v":0},{"$f":"IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB38,0),0)","v":0},{"$f":"IF(Q38=\"NO\",IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB38,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB38,0)","v":11999},7.3694235305794148E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB38,0)","v":2623},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A38,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":972920.10074879054},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1304400.4314651629},{"$f":"IFERROR(IF(OR($K38=\"YES\",$L38=\"YES\",$M38=\"YES\",$N38=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B38,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB38/$BE38)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J38=\"YES\",$K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB38/$BE38,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J38=\"YES\",$K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB38/$BE38,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J38=\"YES\",$K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A38,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A38,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB38/BE38),0)","v":0},{"$f":"IFERROR(IF(OR($K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,IF($J38=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB38/$BE38,0),0)),0)","v":222500},2499820.5322139533,null,{"$f":"ROUND(VLOOKUP($A38,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4442849.7699999996},{"$f":"ROUND(VLOOKUP($A38,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6043959.2699999996},10486809.039999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB38/BE38,0)","v":807433.18353406165},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A38,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB38/BE38,0)","v":3606483.2891079909},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB38/BE38,0)","v":28933.296148798105},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A38,'MC PT SA (CHA Only)'!A:A,0))*$BB38/BE38,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A38,'SFY 17-18 Directed Payments'!B:B,0))*$BB38/BE38,0)","v":3786487.8872992303},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A38,'SFY 17-18 Directed Payments'!B:B,0))*$BB38/BE38,0)","v":2257471.3834943799},10486809.039584462,null,null,12986629.572213951,null,1,null,"No",1]
[106481015,481015,54074,3,"ADVENTIST HEALTH VALLEJO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C39,'Projected Nt Pt Revenues'!C:C,0)),0)","v":26912699.614744015},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A39,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A39,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C39,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A39,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q39=\"No\",0,IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB39,0),0))","v":0},{"$f":"IF(Q39=\"no\",IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB39,0),0),IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB39,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P39=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB39),0)","v":0},{"$f":"IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB39,0),0)","v":0},{"$f":"IF(Q39=\"NO\",IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB39,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB39,0)","v":20726},1.2729283448186428E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB39,0)","v":3944},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A39,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K39=\"YES\",$L39=\"YES\",$M39=\"YES\",$N39=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B39,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB39/$BE39)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J39=\"YES\",$K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB39/$BE39,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J39=\"YES\",$K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB39/$BE39,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J39=\"YES\",$K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A39,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A39,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB39/BE39),0)","v":0},{"$f":"IFERROR(IF(OR($K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,IF($J39=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB39/$BE39,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A39,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A39,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB39/BE39,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A39,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB39/BE39,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB39/BE39,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A39,'MC PT SA (CHA Only)'!A:A,0))*$BB39/BE39,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A39,'SFY 17-18 Directed Payments'!B:B,0))*$BB39/BE39,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A39,'SFY 17-18 Directed Payments'!B:B,0))*$BB39/BE39,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190878,190878,50103,3,"ADVENTIST HEALTH WHITE MEMORIAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C40,'Projected Nt Pt Revenues'!C:C,0)),0)","v":452823009.19265252},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A40,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A40,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C40,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A40,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q40=\"No\",0,IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB40,0),0))","v":0},{"$f":"IF(Q40=\"no\",IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB40,0),0),IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB40,0),0))","v":3871318},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P40=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB40),0)","v":6940975.9752567923},{"$f":"IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB40,0),0)","v":13023711.75},{"$f":"IF(Q40=\"NO\",IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB40,0),0),0)","v":13997880.75},37833886.475256793,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB40,0)","v":82101},5.0423955436628099E-3,8.7200796746859915E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB40,0)","v":48930},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A40,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":6966668.0327308383},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":24546567.620988246},{"$f":"IFERROR(IF(OR($K40=\"YES\",$L40=\"YES\",$M40=\"YES\",$N40=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B40,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB40/$BE40)*$AG$16),0)","v":1422525},{"$f":"IFERROR(IF(OR($J40=\"YES\",$K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB40/$BE40,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J40=\"YES\",$K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB40/$BE40,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J40=\"YES\",$K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A40,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A40,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB40/BE40),0)","v":0},{"$f":"IFERROR(IF(OR($K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,IF($J40=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB40/$BE40,0),0)),0)","v":0},32935760.653719082,null,{"$f":"ROUND(VLOOKUP($A40,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":19231130.699999999},{"$f":"ROUND(VLOOKUP($A40,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":35092533.57},54323664.269999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB40/BE40,0)","v":6609570.7329773633},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A40,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB40/BE40,0)","v":4478724.0517480057},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB40/BE40,0)","v":8142835.9117900059},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A40,'MC PT SA (CHA Only)'!A:A,0))*$BB40/BE40,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A40,'SFY 17-18 Directed Payments'!B:B,0))*$BB40/BE40,0)","v":27396057.544718485},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A40,'SFY 17-18 Directed Payments'!B:B,0))*$BB40/BE40,0)","v":7696476.0275621833},54323664.268796042,null,null,49425538.448462285,null,1,null,"No",1]
[106301098,301098,50226,3,"AHMC ANAHEIM REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C41,'Projected Nt Pt Revenues'!C:C,0)),0)","v":270416289.50907922},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A41,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A41,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C41,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A41,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q41=\"No\",0,IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB41,0),0))","v":0},{"$f":"IF(Q41=\"no\",IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB41,0),0),IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB41,0),0))","v":4512305.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P41=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB41),0)","v":5328485.4201594964},{"$f":"IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB41,0),0)","v":3309082},{"$f":"IF(Q41=\"NO\",IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB41,0),0),0)","v":6760092.25},19909965.420159496,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB41,0)","v":48915},3.004211617620569E-3,4.5889148844800347E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB41,0)","v":18233},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A41,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2113011.4474242409},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7741067.9811250316},{"$f":"IFERROR(IF(OR($K41=\"YES\",$L41=\"YES\",$M41=\"YES\",$N41=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B41,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB41/$BE41)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J41=\"YES\",$K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB41/$BE41,0)),0)","v":1865000},{"$f":"IFERROR(IF(OR($J41=\"YES\",$K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB41/$BE41,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J41=\"YES\",$K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A41,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A41,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB41/BE41),0)","v":0},{"$f":"IFERROR(IF(OR($K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,IF($J41=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB41/$BE41,0),0)),0)","v":0},11719079.428549273,null,{"$f":"ROUND(VLOOKUP($A41,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5136323.71},{"$f":"ROUND(VLOOKUP($A41,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":18124576.539999999},23260900.25,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB41/BE41,0)","v":2455799.43800413},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A41,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB41/BE41,0)","v":1615024.1916354946},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB41/BE41,0)","v":1065500.0799144346},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A41,'MC PT SA (CHA Only)'!A:A,0))*$BB41/BE41,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A41,'SFY 17-18 Directed Payments'!B:B,0))*$BB41/BE41,0)","v":14738369.464318201},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A41,'SFY 17-18 Directed Payments'!B:B,0))*$BB41/BE41,0)","v":3386207.0752415694},23260900.249113832,null,null,15070014.258389778,null,1,null,"No",1]
[106190017,190017,50281,3,"ALHAMBRA HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C42,'Projected Nt Pt Revenues'!C:C,0)),0)","v":86768231.907420307},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A42,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A42,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C42,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A42,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q42=\"No\",0,IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB42,0),0))","v":0},{"$f":"IF(Q42=\"no\",IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB42,0),0),IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB42,0),0))","v":1628008.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P42=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB42),0)","v":3669627.1109027509},{"$f":"IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB42,0),0)","v":699148.5},{"$f":"IF(Q42=\"NO\",IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB42,0),0),0)","v":4203174.75},10199958.860902751,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB42,0)","v":24996},1.5351788529907747E-3,2.3509203582286124E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB42,0)","v":8877},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A42,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":792076.1397095659},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1565822.3247909951},{"$f":"IFERROR(IF(OR($K42=\"YES\",$L42=\"YES\",$M42=\"YES\",$N42=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B42,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1479152.0380000002},{"$f":"IFERROR(IF(OR($K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB42/$BE42)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J42=\"YES\",$K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB42/$BE42,0)),0)","v":332500},{"$f":"IFERROR(IF(OR($J42=\"YES\",$K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB42/$BE42,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J42=\"YES\",$K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A42,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A42,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB42/BE42),0)","v":0},{"$f":"IFERROR(IF(OR($K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,IF($J42=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB42/$BE42,0),0)),0)","v":0},4169550.5025005611,null,{"$f":"ROUND(VLOOKUP($A42,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4371201.79},{"$f":"ROUND(VLOOKUP($A42,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":8442567.5800000001},12813769.370000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB42/BE42,0)","v":1341283.9532855717},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A42,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB42/BE42,0)","v":797101.83846606023},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB42/BE42,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A42,'MC PT SA (CHA Only)'!A:A,0))*$BB42/BE42,0)","v":2232816},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A42,'SFY 17-18 Directed Payments'!B:B,0))*$BB42/BE42,0)","v":7170425.5673108352},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A42,'SFY 17-18 Directed Payments'!B:B,0))*$BB42/BE42,0)","v":1272142.0158403311},12813769.374902798,null,null,6783361.0115978103,null,1,null,"No",1]
[106010739,10739,50305,3,"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C43,'Projected Nt Pt Revenues'!C:C,0)),0)","v":735245218.45056546},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A43,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A43,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C43,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A43,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q43=\"No\",0,IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB43,0),0))","v":0},{"$f":"IF(Q43=\"no\",IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB43,0),0),IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB43,0),0))","v":7834458.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P43=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB43),0)","v":8816793.8506178297},{"$f":"IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB43,0),0)","v":5529679.25},{"$f":"IF(Q43=\"NO\",IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB43,0),0),0)","v":7211832.75},29392764.60061783,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB43,0)","v":75087},4.6116168400751438E-3,6.7745419002697843E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB43,0)","v":23072},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A43,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2999169.0464622052},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":19213831.900657669},{"$f":"IFERROR(IF(OR($K43=\"YES\",$L43=\"YES\",$M43=\"YES\",$N43=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B43,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB43/$BE43)*$AG$16),0)","v":648375},{"$f":"IFERROR(IF(OR($J43=\"YES\",$K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB43/$BE43,0)),0)","v":2625000},{"$f":"IFERROR(IF(OR($J43=\"YES\",$K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB43/$BE43,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J43=\"YES\",$K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A43,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A43,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB43/BE43),0)","v":0},{"$f":"IFERROR(IF(OR($K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,IF($J43=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB43/$BE43,0),0)),0)","v":0},25486375.947119873,null,{"$f":"ROUND(VLOOKUP($A43,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":9298546.3200000003},{"$f":"ROUND(VLOOKUP($A43,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":21148912.25},30447458.57,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB43/BE43,0)","v":4108890.0355693446},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A43,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB43/BE43,0)","v":1255985.982528423},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB43/BE43,0)","v":3933670.3068387685},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A43,'MC PT SA (CHA Only)'!A:A,0))*$BB43/BE43,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A43,'SFY 17-18 Directed Payments'!B:B,0))*$BB43/BE43,0)","v":16607711.989410114},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A43,'SFY 17-18 Directed Payments'!B:B,0))*$BB43/BE43,0)","v":4541200.2629494751},30447458.577296123,null,null,26541069.91650204,null,1,null,"No",1]
[106010937,10937,50043,3,"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C44,'Projected Nt Pt Revenues'!C:C,0)),0)","v":566558348.47925615},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A44,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A44,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C44,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A44,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q44=\"No\",0,IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB44,0),0))","v":0},{"$f":"IF(Q44=\"no\",IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB44,0),0),IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB44,0),0))","v":5646065.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P44=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB44),0)","v":12505798.530423038},{"$f":"IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB44,0),0)","v":3469786.75},{"$f":"IF(Q44=\"NO\",IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB44,0),0),0)","v":7948534.25},29570185.280423038,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB44,0)","v":75940},4.6640055247287341E-3,6.8154344071722989E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB44,0)","v":20676},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A44,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1370270.5990825901},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6727888.8297896823},{"$f":"IFERROR(IF(OR($K44=\"YES\",$L44=\"YES\",$M44=\"YES\",$N44=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B44,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB44/$BE44)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J44=\"YES\",$K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB44/$BE44,0)),0)","v":1182500},{"$f":"IFERROR(IF(OR($J44=\"YES\",$K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB44/$BE44,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J44=\"YES\",$K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A44,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A44,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB44/BE44),0)","v":0},{"$f":"IFERROR(IF(OR($K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,IF($J44=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB44/$BE44,0),0)),0)","v":0},9280659.4288722724,null,{"$f":"ROUND(VLOOKUP($A44,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4725382.5199999996},{"$f":"ROUND(VLOOKUP($A44,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":20569748.010000002},25295130.530000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB44/BE44,0)","v":3111838.8996255551},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A44,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB44/BE44,0)","v":1613543.6217010324},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB44/BE44,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A44,'MC PT SA (CHA Only)'!A:A,0))*$BB44/BE44,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A44,'SFY 17-18 Directed Payments'!B:B,0))*$BB44/BE44,0)","v":15883121.616292385},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A44,'SFY 17-18 Directed Payments'!B:B,0))*$BB44/BE44,0)","v":4686626.3944242103},25295130.532043185,null,null,5005604.6784492359,null,1,null,"No",1]
[106370652,370652,50757,3,"ALVARADO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C45,'Projected Nt Pt Revenues'!C:C,0)),0)","v":142024597.64281416},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A45,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A45,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C45,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A45,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q45=\"No\",0,IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB45,0),0))","v":0},{"$f":"IF(Q45=\"no\",IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB45,0),0),IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB45,0),0))","v":2072359.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P45=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB45),0)","v":3937452.7953759925},{"$f":"IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB45,0),0)","v":1570046.75},{"$f":"IF(Q45=\"NO\",IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB45,0),0),0)","v":3346635},10926494.295375992,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB45,0)","v":27301},1.6767449938190565E-3,2.5183746555615767E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB45,0)","v":8903},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A45,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":960399.34204613173},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3975509.1031674487},{"$f":"IFERROR(IF(OR($K45=\"YES\",$L45=\"YES\",$M45=\"YES\",$N45=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B45,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB45/$BE45)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J45=\"YES\",$K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB45/$BE45,0)),0)","v":750000},{"$f":"IFERROR(IF(OR($J45=\"YES\",$K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB45/$BE45,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J45=\"YES\",$K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A45,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A45,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB45/BE45),0)","v":0},{"$f":"IFERROR(IF(OR($K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,IF($J45=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB45/$BE45,0),0)),0)","v":0},5685908.4452135805,null,{"$f":"ROUND(VLOOKUP($A45,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2159679.66},{"$f":"ROUND(VLOOKUP($A45,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6717217.1799999997},8876896.8399999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB45/BE45,0)","v":1141787.8289496293},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A45,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB45/BE45,0)","v":1017891.8299427285},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB45/BE45,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A45,'MC PT SA (CHA Only)'!A:A,0))*$BB45/BE45,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A45,'SFY 17-18 Directed Payments'!B:B,0))*$BB45/BE45,0)","v":5374045.2672898043},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A45,'SFY 17-18 Directed Payments'!B:B,0))*$BB45/BE45,0)","v":1343171.9087597041},8876896.8349418659,null,null,3636310.9898375887,null,1,null,"No",1]
[106370749,370749,54075,3,"ALVARADO PARKWAY INSTITUTE BHS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C46,'Projected Nt Pt Revenues'!C:C,0)),0)","v":32282997.204728149},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A46,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A46,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C46,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A46,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q46=\"No\",0,IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB46,0),0))","v":0},{"$f":"IF(Q46=\"no\",IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB46,0),0),IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB46,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P46=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB46),0)","v":0},{"$f":"IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB46,0),0)","v":0},{"$f":"IF(Q46=\"NO\",IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB46,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB46,0)","v":22347},1.3724852707547143E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB46,0)","v":2485},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A46,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K46=\"YES\",$L46=\"YES\",$M46=\"YES\",$N46=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B46,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB46/$BE46)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J46=\"YES\",$K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB46/$BE46,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J46=\"YES\",$K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB46/$BE46,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J46=\"YES\",$K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A46,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A46,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB46/BE46),0)","v":0},{"$f":"IFERROR(IF(OR($K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,IF($J46=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB46/$BE46,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A46,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A46,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB46/BE46,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A46,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB46/BE46,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB46/BE46,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A46,'MC PT SA (CHA Only)'!A:A,0))*$BB46/BE46,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A46,'SFY 17-18 Directed Payments'!B:B,0))*$BB46/BE46,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A46,'SFY 17-18 Directed Payments'!B:B,0))*$BB46/BE46,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106301188,301188,50744,3,"ANAHEIM GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C47,'Projected Nt Pt Revenues'!C:C,0)),0)","v":83644150.91160208},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A47,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A47,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C47,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A47,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q47=\"No\",0,IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB47,0),0))","v":0},{"$f":"IF(Q47=\"no\",IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB47,0),0),IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB47,0),0))","v":2371152.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P47=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB47),0)","v":3981398.3534226357},{"$f":"IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB47,0),0)","v":10689903.25},{"$f":"IF(Q47=\"NO\",IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB47,0),0),0)","v":2269747.5},19312201.853422634,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB47,0)","v":43004},2.6411758438956343E-3,4.4511403544438754E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB47,0)","v":23467},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A47,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1378820.7648166134},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4530861.3117870921},{"$f":"IFERROR(IF(OR($K47=\"YES\",$L47=\"YES\",$M47=\"YES\",$N47=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B47,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB47/$BE47)*$AG$16),0)","v":1467375},{"$f":"IFERROR(IF(OR($J47=\"YES\",$K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB47/$BE47,0)),0)","v":477500},{"$f":"IFERROR(IF(OR($J47=\"YES\",$K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB47/$BE47,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J47=\"YES\",$K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A47,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A47,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB47/BE47),0)","v":0},{"$f":"IFERROR(IF(OR($K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,IF($J47=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB47/$BE47,0),0)),0)","v":0},7854557.0766037051,null,{"$f":"ROUND(VLOOKUP($A47,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":24697529.539999999},{"$f":"ROUND(VLOOKUP($A47,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4851385.04},29548914.579999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB47/BE47,0)","v":3435885.887378986},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A47,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB47/BE47,0)","v":1491396.6021079051},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB47/BE47,0)","v":19770247.055413522},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A47,'MC PT SA (CHA Only)'!A:A,0))*$BB47/BE47,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A47,'SFY 17-18 Directed Payments'!B:B,0))*$BB47/BE47,0)","v":3655659.0699307518},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A47,'SFY 17-18 Directed Payments'!B:B,0))*$BB47/BE47,0)","v":1195725.9699033755},29548914.58473454,null,null,18091269.803181067,null,1,null,"No",1]
[106494048,494048,54151,3,"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C48,'Projected Nt Pt Revenues'!C:C,0)),0)","v":29005176.898065984},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A48,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A48,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C48,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A48,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q48=\"No\",0,IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB48,0),0))","v":0},{"$f":"IF(Q48=\"no\",IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB48,0),0),IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB48,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P48=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB48),0)","v":0},{"$f":"IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB48,0),0)","v":0},{"$f":"IF(Q48=\"NO\",IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB48,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB48,0)","v":21024},1.2912306051079392E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB48,0)","v":5378},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A48,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K48=\"YES\",$L48=\"YES\",$M48=\"YES\",$N48=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B48,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB48/$BE48)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J48=\"YES\",$K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB48/$BE48,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J48=\"YES\",$K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB48/$BE48,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J48=\"YES\",$K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A48,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A48,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB48/BE48),0)","v":0},{"$f":"IFERROR(IF(OR($K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,IF($J48=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB48/$BE48,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A48,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A48,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB48/BE48,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A48,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB48/BE48,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB48/BE48,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A48,'MC PT SA (CHA Only)'!A:A,0))*$BB48/BE48,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A48,'SFY 17-18 Directed Payments'!B:B,0))*$BB48/BE48,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A48,'SFY 17-18 Directed Payments'!B:B,0))*$BB48/BE48,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190163,190163,54069,3,"AURORA CHARTER OAK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C49,'Projected Nt Pt Revenues'!C:C,0)),0)","v":45455463.309190765},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A49,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A49,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C49,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A49,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q49=\"No\",0,IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB49,0),0))","v":0},{"$f":"IF(Q49=\"no\",IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB49,0),0),IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB49,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P49=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB49),0)","v":0},{"$f":"IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB49,0),0)","v":0},{"$f":"IF(Q49=\"NO\",IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB49,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB49,0)","v":47322},2.9063743671479212E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB49,0)","v":6777},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A49,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K49=\"YES\",$L49=\"YES\",$M49=\"YES\",$N49=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B49,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB49/$BE49)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J49=\"YES\",$K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB49/$BE49,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J49=\"YES\",$K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB49/$BE49,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J49=\"YES\",$K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A49,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A49,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB49/BE49),0)","v":0},{"$f":"IFERROR(IF(OR($K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,IF($J49=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB49/$BE49,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A49,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A49,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB49/BE49,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A49,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB49/BE49,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB49/BE49,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A49,'MC PT SA (CHA Only)'!A:A,0))*$BB49/BE49,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A49,'SFY 17-18 Directed Payments'!B:B,0))*$BB49/BE49,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A49,'SFY 17-18 Directed Payments'!B:B,0))*$BB49/BE49,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190462,190462,54078,3,"AURORA LAS ENCINAS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C50,'Projected Nt Pt Revenues'!C:C,0)),0)","v":33932983.228377678},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A50,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A50,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C50,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A50,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q50=\"No\",0,IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB50,0),0))","v":0},{"$f":"IF(Q50=\"no\",IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB50,0),0),IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB50,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P50=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB50),0)","v":0},{"$f":"IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB50,0),0)","v":0},{"$f":"IF(Q50=\"NO\",IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB50,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB50,0)","v":28515},1.7513052085546463E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB50,0)","v":1259},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A50,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K50=\"YES\",$L50=\"YES\",$M50=\"YES\",$N50=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B50,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB50/$BE50)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J50=\"YES\",$K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB50/$BE50,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J50=\"YES\",$K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB50/$BE50,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J50=\"YES\",$K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A50,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A50,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB50/BE50),0)","v":0},{"$f":"IFERROR(IF(OR($K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,IF($J50=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB50/$BE50,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A50,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A50,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB50/BE50,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A50,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB50/BE50,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB50/BE50,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A50,'MC PT SA (CHA Only)'!A:A,0))*$BB50/BE50,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A50,'SFY 17-18 Directed Payments'!B:B,0))*$BB50/BE50,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A50,'SFY 17-18 Directed Payments'!B:B,0))*$BB50/BE50,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106374024,374024,54095,3,"AURORA SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C51,'Projected Nt Pt Revenues'!C:C,0)),0)","v":31161304.580190849},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A51,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A51,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C51,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A51,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q51=\"No\",0,IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB51,0),0))","v":0},{"$f":"IF(Q51=\"no\",IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB51,0),0),IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB51,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P51=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB51),0)","v":0},{"$f":"IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB51,0),0)","v":0},{"$f":"IF(Q51=\"NO\",IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB51,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB51,0)","v":26648},1.6366397053327799E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB51,0)","v":1979},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A51,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K51=\"YES\",$L51=\"YES\",$M51=\"YES\",$N51=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B51,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB51/$BE51)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J51=\"YES\",$K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB51/$BE51,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J51=\"YES\",$K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB51/$BE51,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J51=\"YES\",$K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A51,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A51,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB51/BE51),0)","v":0},{"$f":"IFERROR(IF(OR($K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,IF($J51=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB51/$BE51,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A51,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A51,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB51/BE51,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A51,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB51/BE51,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB51/BE51,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A51,'MC PT SA (CHA Only)'!A:A,0))*$BB51/BE51,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A51,'SFY 17-18 Directed Payments'!B:B,0))*$BB51/BE51,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A51,'SFY 17-18 Directed Payments'!B:B,0))*$BB51/BE51,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106560203,560203,54077,3,"AURORA VISTA DEL MAR HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C52,'Projected Nt Pt Revenues'!C:C,0)),0)","v":23512784.119300112},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A52,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A52,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C52,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A52,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q52=\"No\",0,IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB52,0),0))","v":0},{"$f":"IF(Q52=\"no\",IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB52,0),0),IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB52,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P52=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB52),0)","v":0},{"$f":"IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB52,0),0)","v":0},{"$f":"IF(Q52=\"NO\",IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB52,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB52,0)","v":23786},1.4608643061785312E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB52,0)","v":3965},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A52,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K52=\"YES\",$L52=\"YES\",$M52=\"YES\",$N52=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B52,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB52/$BE52)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J52=\"YES\",$K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB52/$BE52,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J52=\"YES\",$K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB52/$BE52,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J52=\"YES\",$K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A52,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A52,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB52/BE52),0)","v":0},{"$f":"IFERROR(IF(OR($K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,IF($J52=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB52/$BE52,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A52,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A52,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB52/BE52,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A52,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB52/BE52,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB52/BE52,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A52,'MC PT SA (CHA Only)'!A:A,0))*$BB52/BE52,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A52,'SFY 17-18 Directed Payments'!B:B,0))*$BB52/BE52,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A52,'SFY 17-18 Directed Payments'!B:B,0))*$BB52/BE52,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106154101,154101,50724,3,"BAKERSFIELD HEART HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C53,'Projected Nt Pt Revenues'!C:C,0)),0)","v":77924446.068462625},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A53,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A53,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C53,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A53,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q53=\"No\",0,IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB53,0),0))","v":0},{"$f":"IF(Q53=\"no\",IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB53,0),0),IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB53,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P53=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB53),0)","v":0},{"$f":"IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB53,0),0)","v":0},{"$f":"IF(Q53=\"NO\",IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB53,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB53,0)","v":13877},8.522834430690102E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB53,0)","v":446},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A53,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K53=\"YES\",$L53=\"YES\",$M53=\"YES\",$N53=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B53,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB53/$BE53)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J53=\"YES\",$K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB53/$BE53,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J53=\"YES\",$K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB53/$BE53,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J53=\"YES\",$K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A53,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A53,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB53/BE53),0)","v":0},{"$f":"IFERROR(IF(OR($K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,IF($J53=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB53/$BE53,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A53,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A53,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB53/BE53,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A53,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB53/BE53,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB53/BE53,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A53,'MC PT SA (CHA Only)'!A:A,0))*$BB53/BE53,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A53,'SFY 17-18 Directed Payments'!B:B,0))*$BB53/BE53,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A53,'SFY 17-18 Directed Payments'!B:B,0))*$BB53/BE53,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106150722,150722,50036,3,"BAKERSFIELD MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C54,'Projected Nt Pt Revenues'!C:C,0)),0)","v":418826477.13288248},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A54,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A54,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C54,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A54,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q54=\"No\",0,IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB54,0),0))","v":0},{"$f":"IF(Q54=\"no\",IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB54,0),0),IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB54,0),0))","v":5160674.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P54=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB54),0)","v":5815692.8668498378},{"$f":"IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB54,0),0)","v":6073093.25},{"$f":"IF(Q54=\"NO\",IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB54,0),0),0)","v":9107154.75},26156615.61684984,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB54,0)","v":61774},3.7939725741979562E-3,6.0286635460577104E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB54,0)","v":27488},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A54,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4627903.7761506224},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9497877.2849779036},{"$f":"IFERROR(IF(OR($K54=\"YES\",$L54=\"YES\",$M54=\"YES\",$N54=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B54,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB54/$BE54)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J54=\"YES\",$K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB54/$BE54,0)),0)","v":3792500},{"$f":"IFERROR(IF(OR($J54=\"YES\",$K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB54/$BE54,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J54=\"YES\",$K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A54,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A54,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB54/BE54),0)","v":0},{"$f":"IFERROR(IF(OR($K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,IF($J54=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB54/$BE54,0),0)),0)","v":0},17918281.061128527,null,{"$f":"ROUND(VLOOKUP($A54,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":15945876.25},{"$f":"ROUND(VLOOKUP($A54,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":30489666.629999999},46435542.879999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB54/BE54,0)","v":5013601.7382898238},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A54,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB54/BE54,0)","v":3622214.3446616512},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB54/BE54,0)","v":7310060.1704637296},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A54,'MC PT SA (CHA Only)'!A:A,0))*$BB54/BE54,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A54,'SFY 17-18 Directed Payments'!B:B,0))*$BB54/BE54,0)","v":22132713.584432777},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A54,'SFY 17-18 Directed Payments'!B:B,0))*$BB54/BE54,0)","v":8356953.0413432708},46435542.87919125,null,null,38197208.324278682,null,1,null,"No",1]
[106364121,364121,53037,3,"BALLARD REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C55,'Projected Nt Pt Revenues'!C:C,0)),0)","v":29481196.564486675},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A55,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A55,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C55,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A55,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q55=\"No\",0,IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB55,0),0))","v":0},{"$f":"IF(Q55=\"no\",IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB55,0),0),IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB55,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P55=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB55),0)","v":0},{"$f":"IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB55,0),0)","v":0},{"$f":"IF(Q55=\"NO\",IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB55,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB55,0)","v":15502},9.5208603692842808E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB55,0)","v":6059},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A55,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K55=\"YES\",$L55=\"YES\",$M55=\"YES\",$N55=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B55,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB55/$BE55)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J55=\"YES\",$K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB55/$BE55,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J55=\"YES\",$K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB55/$BE55,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J55=\"YES\",$K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A55,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A55,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB55/BE55),0)","v":0},{"$f":"IFERROR(IF(OR($K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,IF($J55=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB55/$BE55,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A55,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A55,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB55/BE55,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A55,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB55/BE55,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB55/BE55,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A55,'MC PT SA (CHA Only)'!A:A,0))*$BB55/BE55,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A55,'SFY 17-18 Directed Payments'!B:B,0))*$BB55/BE55,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A55,'SFY 17-18 Directed Payments'!B:B,0))*$BB55/BE55,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106184008,184008,51320,3,"BANNER LASSEN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C56,'Projected Nt Pt Revenues'!C:C,0)),0)","v":44856416.489286788},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A56,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A56,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C56,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A56,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q56=\"No\",0,IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB56,0),0))","v":0},{"$f":"IF(Q56=\"no\",IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB56,0),0),IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB56,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P56=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB56),0)","v":0},{"$f":"IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB56,0),0)","v":0},{"$f":"IF(Q56=\"NO\",IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB56,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB56,0)","v":3105},1.9069972549753381E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB56,0)","v":783},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A56,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":152647.0870853347},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":170669.21533189047},{"$f":"IFERROR(IF(OR($K56=\"YES\",$L56=\"YES\",$M56=\"YES\",$N56=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B56,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB56/$BE56)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J56=\"YES\",$K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB56/$BE56,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J56=\"YES\",$K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB56/$BE56,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J56=\"YES\",$K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A56,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A56,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB56/BE56),0)","v":0},{"$f":"IFERROR(IF(OR($K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,IF($J56=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB56/$BE56,0),0)),0)","v":0},323316.3024172252,null,{"$f":"ROUND(VLOOKUP($A56,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1000298.77},{"$f":"ROUND(VLOOKUP($A56,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2547154.1},3547452.87,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB56/BE56,0)","v":174585.95165244472},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A56,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB56/BE56,0)","v":823196.88356095564},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB56/BE56,0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A56,'MC PT SA (CHA Only)'!A:A,0))*$BB56/BE56,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A56,'SFY 17-18 Directed Payments'!B:B,0))*$BB56/BE56,0)","v":1149784.0295652812},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A56,'SFY 17-18 Directed Payments'!B:B,0))*$BB56/BE56,0)","v":1397370.0734991306},3547452.8770733601,null,null,3870769.1724172253,null,1,null,"No",1]
[106190052,190052,52031,3,"BARLOW RESPIRATORY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C57,'Projected Nt Pt Revenues'!C:C,0)),0)","v":74550141.186242595},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A57,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A57,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C57,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A57,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q57=\"No\",0,IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB57,0),0))","v":0},{"$f":"IF(Q57=\"no\",IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB57,0),0),IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB57,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P57=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB57),0)","v":0},{"$f":"IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB57,0),0)","v":0},{"$f":"IF(Q57=\"NO\",IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB57,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB57,0)","v":24115},1.481070492873761E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB57,0)","v":2650},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A57,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K57=\"YES\",$L57=\"YES\",$M57=\"YES\",$N57=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B57,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB57/$BE57)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J57=\"YES\",$K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB57/$BE57,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J57=\"YES\",$K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB57/$BE57,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J57=\"YES\",$K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A57,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A57,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB57/BE57),0)","v":0},{"$f":"IFERROR(IF(OR($K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,IF($J57=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB57/$BE57,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A57,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A57,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB57/BE57,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A57,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB57/BE57,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB57/BE57,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A57,'MC PT SA (CHA Only)'!A:A,0))*$BB57/BE57,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A57,'SFY 17-18 Directed Payments'!B:B,0))*$BB57/BE57,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A57,'SFY 17-18 Directed Payments'!B:B,0))*$BB57/BE57,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106090793,90793,50352,3,"BARTON MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C58,'Projected Nt Pt Revenues'!C:C,0)),0)","v":131669873.79755394},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A58,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A58,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C58,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A58,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q58=\"No\",0,IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB58,0),0))","v":0},{"$f":"IF(Q58=\"no\",IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB58,0),0),IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB58,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P58=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB58),0)","v":0},{"$f":"IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB58,0),0)","v":0},{"$f":"IF(Q58=\"NO\",IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB58,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB58,0)","v":6686},4.1063393387327248E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB58,0)","v":1662},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A58,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1203257.0584652286},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1343681.4413431378},{"$f":"IFERROR(IF(OR($K58=\"YES\",$L58=\"YES\",$M58=\"YES\",$N58=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B58,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB58/$BE58)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J58=\"YES\",$K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB58/$BE58,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J58=\"YES\",$K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB58/$BE58,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J58=\"YES\",$K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A58,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A58,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB58/BE58),0)","v":0},{"$f":"IFERROR(IF(OR($K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,IF($J58=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB58/$BE58,0),0)),0)","v":222500},2769438.4998083664,null,{"$f":"ROUND(VLOOKUP($A58,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1872156.95},{"$f":"ROUND(VLOOKUP($A58,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4361440.18},6233597.1299999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB58/BE58,0)","v":278736.24261362024},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A58,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB58/BE58,0)","v":1579583.0488293068},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB58/BE58,0)","v":13837.663375512137},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A58,'MC PT SA (CHA Only)'!A:A,0))*$BB58/BE58,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A58,'SFY 17-18 Directed Payments'!B:B,0))*$BB58/BE58,0)","v":1343511.3168224511},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A58,'SFY 17-18 Directed Payments'!B:B,0))*$BB58/BE58,0)","v":3017928.8626643475},6233597.1343052378,null,null,9003035.6298083663,null,1,null,"No",1]
[106190081,190081,50350,3,"BEVERLY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C59,'Projected Nt Pt Revenues'!C:C,0)),0)","v":210249411.80630851},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A59,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A59,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C59,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A59,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q59=\"No\",0,IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB59,0),0))","v":0},{"$f":"IF(Q59=\"no\",IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB59,0),0),IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB59,0),0))","v":2412487.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P59=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB59),0)","v":4107698.5793047198},{"$f":"IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB59,0),0)","v":2491199.75},{"$f":"IF(Q59=\"NO\",IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB59,0),0),0)","v":6729166.25},15740552.329304719,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB59,0)","v":36738},2.256337041973719E-3,3.6279347226161412E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB59,0)","v":16696},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A59,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2277908.4965956104},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5782435.5575542888},{"$f":"IFERROR(IF(OR($K59=\"YES\",$L59=\"YES\",$M59=\"YES\",$N59=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B59,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB59/$BE59)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J59=\"YES\",$K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB59/$BE59,0)),0)","v":975000},{"$f":"IFERROR(IF(OR($J59=\"YES\",$K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB59/$BE59,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J59=\"YES\",$K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A59,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A59,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB59/BE59),0)","v":0},{"$f":"IFERROR(IF(OR($K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,IF($J59=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB59/$BE59,0),0)),0)","v":0},9035344.0541498996,null,{"$f":"ROUND(VLOOKUP($A59,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3931676.89},{"$f":"ROUND(VLOOKUP($A59,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":16397932.369999999},20329609.259999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB59/BE59,0)","v":2364533.7191206259},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A59,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB59/BE59,0)","v":1559595.3547140679},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB59/BE59,0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A59,'MC PT SA (CHA Only)'!A:A,0))*$BB59/BE59,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A59,'SFY 17-18 Directed Payments'!B:B,0))*$BB59/BE59,0)","v":14079193.499884713},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A59,'SFY 17-18 Directed Payments'!B:B,0))*$BB59/BE59,0)","v":2318738.8740693838},20329609.264175437,null,null,13624400.984845178,null,1,null,"No",1]
[106190020,190020,54032,3,"BHC ALHAMBRA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C60,'Projected Nt Pt Revenues'!C:C,0)),0)","v":41715290.29152178},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A60,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A60,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C60,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A60,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q60=\"No\",0,IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB60,0),0))","v":0},{"$f":"IF(Q60=\"no\",IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB60,0),0),IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB60,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P60=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB60),0)","v":0},{"$f":"IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB60,0),0)","v":0},{"$f":"IF(Q60=\"NO\",IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB60,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB60,0)","v":32362},1.9875763338329114E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB60,0)","v":7473},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A60,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K60=\"YES\",$L60=\"YES\",$M60=\"YES\",$N60=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B60,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB60/$BE60)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J60=\"YES\",$K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB60/$BE60,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J60=\"YES\",$K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB60/$BE60,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J60=\"YES\",$K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A60,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A60,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB60/BE60),0)","v":0},{"$f":"IFERROR(IF(OR($K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,IF($J60=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB60/$BE60,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A60,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A60,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB60/BE60,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A60,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB60/BE60,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB60/BE60,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A60,'MC PT SA (CHA Only)'!A:A,0))*$BB60/BE60,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A60,'SFY 17-18 Directed Payments'!B:B,0))*$BB60/BE60,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A60,'SFY 17-18 Directed Payments'!B:B,0))*$BB60/BE60,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190125,190125,50149,3,"CALIFORNIA HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C61,'Projected Nt Pt Revenues'!C:C,0)),0)","v":381136013.13039637},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A61,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A61,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C61,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A61,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q61=\"No\",0,IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB61,0),0))","v":0},{"$f":"IF(Q61=\"no\",IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB61,0),0),IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB61,0),0))","v":2415735.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P61=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB61),0)","v":3448169.1805889593},{"$f":"IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB61,0),0)","v":12839812.5},{"$f":"IF(Q61=\"NO\",IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB61,0),0),0)","v":18313162.25},37016879.430588961,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB61,0)","v":74558},4.5791272572126007E-3,8.5317731804815822E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB61,0)","v":56411},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A61,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":7962617.4450011095},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":29868467.200662833},{"$f":"IFERROR(IF(OR($K61=\"YES\",$L61=\"YES\",$M61=\"YES\",$N61=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B61,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":331000.56600000005},{"$f":"IFERROR(IF(OR($K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB61/$BE61)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J61=\"YES\",$K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB61/$BE61,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J61=\"YES\",$K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB61/$BE61,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J61=\"YES\",$K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A61,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A61,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB61/BE61),0)","v":0},{"$f":"IFERROR(IF(OR($K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,IF($J61=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB61/$BE61,0),0)),0)","v":0},38162085.211663939,null,{"$f":"ROUND(VLOOKUP($A61,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":17788793.300000001},{"$f":"ROUND(VLOOKUP($A61,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":36213093.520000003},54001886.820000008,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB61/BE61,0)","v":8659291.40766689},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A61,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB61/BE61,0)","v":4173449.0383860907},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB61/BE61,0)","v":3544957.7629266549},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A61,'MC PT SA (CHA Only)'!A:A,0))*$BB61/BE61,0)","v":1411095.0918537399},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A61,'SFY 17-18 Directed Payments'!B:B,0))*$BB61/BE61,0)","v":29199985.661126159},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A61,'SFY 17-18 Directed Payments'!B:B,0))*$BB61/BE61,0)","v":7013107.8634563694},54001886.825415902,null,null,55147092.601074994,null,1,null,"No",1]
[106380929,380929,50047,3,"CALIFORNIA PACIFIC MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C62,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1108010950.7779188},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A62,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A62,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C62,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A62,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q62=\"No\",0,IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB62,0),0))","v":0},{"$f":"IF(Q62=\"no\",IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB62,0),0),IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB62,0),0))","v":15712614.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P62=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB62),0)","v":16928036.576376565},{"$f":"IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB62,0),0)","v":5380019.5},{"$f":"IF(Q62=\"NO\",IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB62,0),0),0)","v":9013272.25},47033942.826376565,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB62,0)","v":128202},7.8737797772092857E-3,1.0840539185125985E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB62,0)","v":26063},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A62,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1474588.5110436585},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":11241141.413010785},{"$f":"IFERROR(IF(OR($K62=\"YES\",$L62=\"YES\",$M62=\"YES\",$N62=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B62,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB62/$BE62)*$AG$16),0)","v":452400},{"$f":"IFERROR(IF(OR($J62=\"YES\",$K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB62/$BE62,0)),0)","v":3742500},{"$f":"IFERROR(IF(OR($J62=\"YES\",$K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB62/$BE62,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J62=\"YES\",$K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A62,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A62,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB62/BE62),0)","v":1892500},{"$f":"IFERROR(IF(OR($K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,IF($J62=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB62/$BE62,0),0)),0)","v":0},18803129.924054444,null,{"$f":"ROUND(VLOOKUP($A62,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5430238.71},{"$f":"ROUND(VLOOKUP($A62,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":18898254.469999999},24328493.18,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB62/BE62,0)","v":4356918.048064515},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A62,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB62/BE62,0)","v":1073320.6668641553},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB62/BE62,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A62,'MC PT SA (CHA Only)'!A:A,0))*$BB62/BE62,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A62,'SFY 17-18 Directed Payments'!B:B,0))*$BB62/BE62,0)","v":16104524.230300581},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A62,'SFY 17-18 Directed Payments'!B:B,0))*$BB62/BE62,0)","v":2793730.2433074648},24328493.188536715,null,null,-3902319.7223221213,null,1,null,"No",1]
[106380964,380964,50055,3,"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C63,'Projected Nt Pt Revenues'!C:C,0)),0)","v":147911049.65215707},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A63,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A63,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C63,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A63,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q63=\"No\",0,IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB63,0),0))","v":0},{"$f":"IF(Q63=\"no\",IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB63,0),0),IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB63,0),0))","v":1263670},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P63=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB63),0)","v":2123573.9348995928},{"$f":"IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB63,0),0)","v":1396088},{"$f":"IF(Q63=\"NO\",IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB63,0),0),0)","v":2063758.25},6847090.1848995928,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB63,0)","v":16682},1.0245580743155746E-3,1.5781400621142408E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB63,0)","v":6265},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A63,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1159109.4683487418},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4250476.172313272},{"$f":"IFERROR(IF(OR($K63=\"YES\",$L63=\"YES\",$M63=\"YES\",$N63=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B63,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB63/$BE63)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J63=\"YES\",$K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB63/$BE63,0)),0)","v":565000},{"$f":"IFERROR(IF(OR($J63=\"YES\",$K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB63/$BE63,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J63=\"YES\",$K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A63,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A63,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB63/BE63),0)","v":0},{"$f":"IFERROR(IF(OR($K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,IF($J63=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB63/$BE63,0),0)),0)","v":0},5974585.6406620136,null,{"$f":"ROUND(VLOOKUP($A63,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2631618.91},{"$f":"ROUND(VLOOKUP($A63,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2266869.75},4898488.66,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB63/BE63,0)","v":1345149.3249088731},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A63,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB63/BE63,0)","v":1021038.0410534606},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB63/BE63,0)","v":265431.54293027829},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A63,'MC PT SA (CHA Only)'!A:A,0))*$BB63/BE63,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A63,'SFY 17-18 Directed Payments'!B:B,0))*$BB63/BE63,0)","v":1688194.9318124808},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A63,'SFY 17-18 Directed Payments'!B:B,0))*$BB63/BE63,0)","v":578674.81482654915},4898488.655531642,null,null,4025984.1157624219,null,1,null,"No",1]
[106364050,364050,54111,3,"CANYON RIDGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C64,'Projected Nt Pt Revenues'!C:C,0)),0)","v":35015970.856602877},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A64,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A64,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C64,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A64,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q64=\"No\",0,IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB64,0),0))","v":0},{"$f":"IF(Q64=\"no\",IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB64,0),0),IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB64,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P64=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB64),0)","v":0},{"$f":"IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB64,0),0)","v":0},{"$f":"IF(Q64=\"NO\",IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB64,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB64,0)","v":33453},2.0545822599256033E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB64,0)","v":4493},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A64,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K64=\"YES\",$L64=\"YES\",$M64=\"YES\",$N64=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B64,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB64/$BE64)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J64=\"YES\",$K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB64/$BE64,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J64=\"YES\",$K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB64/$BE64,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J64=\"YES\",$K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A64,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A64,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB64/BE64),0)","v":0},{"$f":"IFERROR(IF(OR($K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,IF($J64=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB64/$BE64,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A64,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A64,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB64/BE64,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A64,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB64/BE64,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB64/BE64,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A64,'MC PT SA (CHA Only)'!A:A,0))*$BB64/BE64,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A64,'SFY 17-18 Directed Payments'!B:B,0))*$BB64/BE64,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A64,'SFY 17-18 Directed Payments'!B:B,0))*$BB64/BE64,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190137,190137,50782,3,"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C65,'Projected Nt Pt Revenues'!C:C,0)),0)","v":68330082.645880103},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A65,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A65,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C65,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A65,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q65=\"No\",0,IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB65,0),0))","v":0},{"$f":"IF(Q65=\"no\",IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB65,0),0),IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB65,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P65=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB65),0)","v":0},{"$f":"IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB65,0),0)","v":0},{"$f":"IF(Q65=\"NO\",IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB65,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB65,0)","v":22122},1.3586664500664872E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB65,0)","v":1535},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A65,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K65=\"YES\",$L65=\"YES\",$M65=\"YES\",$N65=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B65,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB65/$BE65)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J65=\"YES\",$K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB65/$BE65,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J65=\"YES\",$K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB65/$BE65,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J65=\"YES\",$K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A65,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A65,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB65/BE65),0)","v":0},{"$f":"IFERROR(IF(OR($K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,IF($J65=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB65/$BE65,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A65,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A65,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB65/BE65,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A65,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB65/BE65,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB65/BE65,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A65,'MC PT SA (CHA Only)'!A:A,0))*$BB65/BE65,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A65,'SFY 17-18 Directed Payments'!B:B,0))*$BB65/BE65,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A65,'SFY 17-18 Directed Payments'!B:B,0))*$BB65/BE65,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190045,190045,51307,3,"CATALINA ISLAND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C66,'Projected Nt Pt Revenues'!C:C,0)),0)","v":9431130.0841361172},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A66,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A66,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C66,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A66,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q66=\"No\",0,IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB66,0),0))","v":0},{"$f":"IF(Q66=\"no\",IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB66,0),0),IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB66,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P66=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB66),0)","v":0},{"$f":"IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB66,0),0)","v":0},{"$f":"IF(Q66=\"NO\",IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB66,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB66,0)","v":241},1.4801492381612126E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB66,0)","v":52},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A66,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":243309.0441134701},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K66=\"YES\",$L66=\"YES\",$M66=\"YES\",$N66=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B66,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB66/$BE66)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J66=\"YES\",$K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB66/$BE66,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J66=\"YES\",$K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB66/$BE66,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J66=\"YES\",$K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A66,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A66,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB66/BE66),0)","v":0},{"$f":"IFERROR(IF(OR($K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,IF($J66=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB66/$BE66,0),0)),0)","v":0},243309.0441134701,null,{"$f":"ROUND(VLOOKUP($A66,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A66,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB66/BE66,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A66,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB66/BE66,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB66/BE66,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A66,'MC PT SA (CHA Only)'!A:A,0))*$BB66/BE66,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A66,'SFY 17-18 Directed Payments'!B:B,0))*$BB66/BE66,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A66,'SFY 17-18 Directed Payments'!B:B,0))*$BB66/BE66,0)","v":0},0,null,null,243309.0441134701,null,1,null,"No",1]
[106190555,190555,50625,3,"CEDARS-SINAI MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C67,'Projected Nt Pt Revenues'!C:C,0)),0)","v":3340526249.0881109},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A67,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A67,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C67,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A67,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q67=\"No\",0,IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB67,0),0))","v":0},{"$f":"IF(Q67=\"no\",IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB67,0),0),IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB67,0),0))","v":28460033.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P67=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB67),0)","v":41835133.176355824},{"$f":"IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB67,0),0)","v":11410037.25},{"$f":"IF(Q67=\"NO\",IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB67,0),0),0)","v":7418374.25},89123577.926355824,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB67,0)","v":251388},1.5439491978542361E-2,2.0541497921953408E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB67,0)","v":34094},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A67,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":14220678.358021704},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":27964015.480372053},{"$f":"IFERROR(IF(OR($K67=\"YES\",$L67=\"YES\",$M67=\"YES\",$N67=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B67,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB67/$BE67)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J67=\"YES\",$K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB67/$BE67,0)),0)","v":9950000},{"$f":"IFERROR(IF(OR($J67=\"YES\",$K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB67/$BE67,0)),0)","v":9950000},{"$f":"IFERROR(IF(OR($J67=\"YES\",$K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A67,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A67,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB67/BE67),0)","v":5137500},{"$f":"IFERROR(IF(OR($K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,IF($J67=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB67/$BE67,0),0)),0)","v":0},67222193.838393748,null,{"$f":"ROUND(VLOOKUP($A67,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":8603931.9399999995},{"$f":"ROUND(VLOOKUP($A67,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":11220056.710000001},19823988.649999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB67/BE67,0)","v":4155274.4950489611},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A67,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB67/BE67,0)","v":2116382.1856927401},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB67/BE67,0)","v":2332275.2634726819},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A67,'MC PT SA (CHA Only)'!A:A,0))*$BB67/BE67,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A67,'SFY 17-18 Directed Payments'!B:B,0))*$BB67/BE67,0)","v":9882607.588911213},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A67,'SFY 17-18 Directed Payments'!B:B,0))*$BB67/BE67,0)","v":1337449.1211785222},19823988.654304117,null,null,-2077395.4379620701,null,1,null,"No",1]
[106190148,190148,50739,3,"CENTINELA HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C68,'Projected Nt Pt Revenues'!C:C,0)),0)","v":289793053.34725684},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A68,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A68,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C68,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A68,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q68=\"No\",0,IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB68,0),0))","v":0},{"$f":"IF(Q68=\"no\",IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB68,0),0),IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB68,0),0))","v":2765902},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P68=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB68),0)","v":10753512.656815162},{"$f":"IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB68,0),0)","v":4167278.5},{"$f":"IF(Q68=\"NO\",IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB68,0),0),0)","v":10221043},27907736.156815164,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB68,0)","v":66499},4.084167808650725E-3,6.4322676177267224E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB68,0)","v":26054},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A68,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2969792.7347245044},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9125384.949928144},{"$f":"IFERROR(IF(OR($K68=\"YES\",$L68=\"YES\",$M68=\"YES\",$N68=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B68,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB68/$BE68)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J68=\"YES\",$K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB68/$BE68,0)),0)","v":1470000},{"$f":"IFERROR(IF(OR($J68=\"YES\",$K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB68/$BE68,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J68=\"YES\",$K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A68,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A68,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB68/BE68),0)","v":0},{"$f":"IFERROR(IF(OR($K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,IF($J68=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB68/$BE68,0),0)),0)","v":0},13565177.684652649,null,{"$f":"ROUND(VLOOKUP($A68,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":7849286.5800000001},{"$f":"ROUND(VLOOKUP($A68,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":19006087.75},26855374.329999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB68/BE68,0)","v":4211966.6121907141},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A68,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB68/BE68,0)","v":2561756.1291031358},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB68/BE68,0)","v":1075563.8350966251},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A68,'MC PT SA (CHA Only)'!A:A,0))*$BB68/BE68,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A68,'SFY 17-18 Directed Payments'!B:B,0))*$BB68/BE68,0)","v":16361149.987446442},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A68,'SFY 17-18 Directed Payments'!B:B,0))*$BB68/BE68,0)","v":2644937.7661967403},26855374.330033656,null,null,12512815.857837483,null,1,null,"No",1]
[106500954,500954,52055,3,"CENTRAL VALLEY SPECIALTY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C69,'Projected Nt Pt Revenues'!C:C,0)),0)","v":60696385.446308397},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A69,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A69,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C69,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A69,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q69=\"No\",0,IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB69,0),0))","v":0},{"$f":"IF(Q69=\"no\",IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB69,0),0),IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB69,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P69=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB69),0)","v":0},{"$f":"IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB69,0),0)","v":0},{"$f":"IF(Q69=\"NO\",IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB69,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB69,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB69,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A69,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K69=\"YES\",$L69=\"YES\",$M69=\"YES\",$N69=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B69,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB69/$BE69)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J69=\"YES\",$K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB69/$BE69,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J69=\"YES\",$K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB69/$BE69,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J69=\"YES\",$K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A69,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A69,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB69/BE69),0)","v":0},{"$f":"IFERROR(IF(OR($K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,IF($J69=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB69/$BE69,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A69,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A69,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB69/BE69,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A69,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB69/BE69,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB69/BE69,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A69,'MC PT SA (CHA Only)'!A:A,0))*$BB69/BE69,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A69,'SFY 17-18 Directed Payments'!B:B,0))*$BB69/BE69,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A69,'SFY 17-18 Directed Payments'!B:B,0))*$BB69/BE69,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106301140,301140,50745,3,"CHAPMAN GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C70,'Projected Nt Pt Revenues'!C:C,0)),0)","v":46642918.586905509},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A70,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A70,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C70,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A70,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q70=\"No\",0,IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB70,0),0))","v":0},{"$f":"IF(Q70=\"no\",IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB70,0),0),IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB70,0),0))","v":757611.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P70=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB70),0)","v":1567160.8849861913},{"$f":"IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB70,0),0)","v":144137.25},{"$f":"IF(Q70=\"NO\",IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB70,0),0),0)","v":462785.5},2931695.1349861911,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB70,0)","v":8194},5.0325074097481222E-4,6.7570682107131769E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB70,0)","v":1099},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A70,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":290320.89572212892},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":379264.92295975657},{"$f":"IFERROR(IF(OR($K70=\"YES\",$L70=\"YES\",$M70=\"YES\",$N70=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B70,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":54569.729500000009},{"$f":"IFERROR(IF(OR($K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB70/$BE70)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J70=\"YES\",$K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB70/$BE70,0)),0)","v":82500},{"$f":"IFERROR(IF(OR($J70=\"YES\",$K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB70/$BE70,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J70=\"YES\",$K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A70,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A70,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB70/BE70),0)","v":0},{"$f":"IFERROR(IF(OR($K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,IF($J70=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB70/$BE70,0),0)),0)","v":0},806655.5481818855,null,{"$f":"ROUND(VLOOKUP($A70,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3585093.44},{"$f":"ROUND(VLOOKUP($A70,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":1099654.2},4684747.6399999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB70/BE70,0)","v":143662.97866603386},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A70,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB70/BE70,0)","v":353208.46499012678},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB70/BE70,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A70,'MC PT SA (CHA Only)'!A:A,0))*$BB70/BE70,0)","v":3088222},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A70,'SFY 17-18 Directed Payments'!B:B,0))*$BB70/BE70,0)","v":709494.74034444045},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A70,'SFY 17-18 Directed Payments'!B:B,0))*$BB70/BE70,0)","v":390159.45921115211},4684747.6432117531,null,null,2559708.0531956945,null,1,null,"No",1]
[106010776,10776,53301,3,"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C71,'Projected Nt Pt Revenues'!C:C,0)),0)","v":607742324.02023208},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A71,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A71,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C71,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A71,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q71=\"No\",0,IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB71,0),0))","v":0},{"$f":"IF(Q71=\"no\",IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB71,0),0),IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB71,0),0))","v":3331305.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P71=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB71),0)","v":241527.55524847904},{"$f":"IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB71,0),0)","v":14686536.5},{"$f":"IF(Q71=\"NO\",IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB71,0),0),0)","v":3972334.25},22231704.05524848,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB71,0)","v":45768},2.8109323789278994E-3,5.1240369078284229E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB71,0)","v":33787},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A71,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":44308949.304565646},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":13844524.205613114},{"$f":"IFERROR(IF(OR($K71=\"YES\",$L71=\"YES\",$M71=\"YES\",$N71=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B71,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB71/$BE71)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J71=\"YES\",$K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB71/$BE71,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J71=\"YES\",$K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB71/$BE71,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J71=\"YES\",$K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A71,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A71,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB71/BE71),0)","v":0},{"$f":"IFERROR(IF(OR($K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,IF($J71=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB71/$BE71,0),0)),0)","v":0},58153473.51017876,null,{"$f":"ROUND(VLOOKUP($A71,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":24351168.07},{"$f":"ROUND(VLOOKUP($A71,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":12675044.359999999},37026212.43,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB71/BE71,0)","v":3216848.1620585755},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A71,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB71/BE71,0)","v":2868604.2480204166},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB71/BE71,0)","v":18265715.655676022},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A71,'MC PT SA (CHA Only)'!A:A,0))*$BB71/BE71,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A71,'SFY 17-18 Directed Payments'!B:B,0))*$BB71/BE71,0)","v":8715211.987777099},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A71,'SFY 17-18 Directed Payments'!B:B,0))*$BB71/BE71,0)","v":3959832.3716141349},37026212.425146244,null,null,72947981.884930268,null,1,null,"No",1]
[106304113,304113,53306,3,"CHILDREN'S HOSPITAL AT MISSION",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C72,'Projected Nt Pt Revenues'!C:C,0)),0)","v":77909762.322817504},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A72,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A72,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C72,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A72,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q72=\"No\",0,IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB72,0),0))","v":0},{"$f":"IF(Q72=\"no\",IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB72,0),0),IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB72,0),0))","v":1268098.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P72=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB72),0)","v":104500.46086682045},{"$f":"IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB72,0),0)","v":1193964.5},{"$f":"IF(Q72=\"NO\",IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB72,0),0),0)","v":712402.5},3278966.2108668205,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB72,0)","v":8049},4.9434527875351038E-4,7.557470107666974E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB72,0)","v":3452},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A72,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":336152.24540858797},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1808280.9719688394},{"$f":"IFERROR(IF(OR($K72=\"YES\",$L72=\"YES\",$M72=\"YES\",$N72=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B72,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB72/$BE72)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J72=\"YES\",$K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB72/$BE72,0)),0)","v":1032500},{"$f":"IFERROR(IF(OR($J72=\"YES\",$K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB72/$BE72,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J72=\"YES\",$K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A72,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A72,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB72/BE72),0)","v":0},{"$f":"IFERROR(IF(OR($K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,IF($J72=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB72/$BE72,0),0)),0)","v":0},3176933.2173774275,null,{"$f":"ROUND(VLOOKUP($A72,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1723265.25},{"$f":"ROUND(VLOOKUP($A72,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2495615.19},4218880.4399999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB72/BE72,0)","v":271649.72797090106},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A72,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB72/BE72,0)","v":750926.56363502191},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB72/BE72,0)","v":700688.95456002373},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A72,'MC PT SA (CHA Only)'!A:A,0))*$BB72/BE72,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A72,'SFY 17-18 Directed Payments'!B:B,0))*$BB72/BE72,0)","v":1255453.458978283},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A72,'SFY 17-18 Directed Payments'!B:B,0))*$BB72/BE72,0)","v":1240161.7322984335},4218880.4374426631,null,null,4116847.4465106069,null,1,null,"No",1]
[106190170,190170,53302,3,"CHILDREN'S HOSPITAL OF LOS ANGELES",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C73,'Projected Nt Pt Revenues'!C:C,0)),0)","v":954269782.19715762},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A73,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A73,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C73,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A73,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q73=\"No\",0,IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB73,0),0))","v":0},{"$f":"IF(Q73=\"no\",IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB73,0),0),IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB73,0),0))","v":7321314.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P73=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB73),0)","v":1701419.7552389274},{"$f":"IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB73,0),0)","v":37145439.5},{"$f":"IF(Q73=\"NO\",IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB73,0),0),0)","v":4964727.5},51132901.005238928,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB73,0)","v":105966},6.5081117913274294E-3,1.1785280665128616E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB73,0)","v":76252},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A73,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":140630589.8321909},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":45618797.644148722},{"$f":"IFERROR(IF(OR($K73=\"YES\",$L73=\"YES\",$M73=\"YES\",$N73=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B73,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB73/$BE73)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J73=\"YES\",$K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB73/$BE73,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J73=\"YES\",$K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB73/$BE73,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J73=\"YES\",$K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A73,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A73,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB73/BE73),0)","v":0},{"$f":"IFERROR(IF(OR($K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,IF($J73=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB73/$BE73,0),0)),0)","v":0},186249387.47633964,null,{"$f":"ROUND(VLOOKUP($A73,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":50833144.380000003},{"$f":"ROUND(VLOOKUP($A73,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":18169583.5},69002727.879999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB73/BE73,0)","v":7482071.0055036638},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A73,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB73/BE73,0)","v":1684610.9785552155},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB73/BE73,0)","v":41666462.393064819},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A73,'MC PT SA (CHA Only)'!A:A,0))*$BB73/BE73,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A73,'SFY 17-18 Directed Payments'!B:B,0))*$BB73/BE73,0)","v":8045972.2681614207},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A73,'SFY 17-18 Directed Payments'!B:B,0))*$BB73/BE73,0)","v":10123611.23111042},69002727.876395538,null,null,204119214.35110071,null,1,null,"No",1]
[106300032,300032,53304,3,"CHILDREN'S HOSPITAL OF ORANGE COUNTY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C74,'Projected Nt Pt Revenues'!C:C,0)),0)","v":639457268.09104133},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A74,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A74,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C74,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A74,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q74=\"No\",0,IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB74,0),0))","v":0},{"$f":"IF(Q74=\"no\",IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB74,0),0),IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB74,0),0))","v":6483985.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P74=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB74),0)","v":513159.54789898911},{"$f":"IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB74,0),0)","v":19749012.25},{"$f":"IF(Q74=\"NO\",IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB74,0),0),0)","v":3764136},30510293.047898989,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB74,0)","v":66021},4.0548104918108471E-3,7.032113564375532E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB74,0)","v":42577},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A74,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":33783501.932037696},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":17757725.500008602},{"$f":"IFERROR(IF(OR($K74=\"YES\",$L74=\"YES\",$M74=\"YES\",$N74=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B74,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB74/$BE74)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J74=\"YES\",$K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB74/$BE74,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J74=\"YES\",$K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB74/$BE74,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J74=\"YES\",$K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A74,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A74,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB74/BE74),0)","v":0},{"$f":"IFERROR(IF(OR($K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,IF($J74=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB74/$BE74,0),0)),0)","v":0},51541227.432046294,null,{"$f":"ROUND(VLOOKUP($A74,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":34260228.219999999},{"$f":"ROUND(VLOOKUP($A74,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":26654123.809999999},60914352.030000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB74/BE74,0)","v":4798858.8703286378},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A74,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB74/BE74,0)","v":4122091.768784435},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB74/BE74,0)","v":25339277.579358272},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A74,'MC PT SA (CHA Only)'!A:A,0))*$BB74/BE74,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A74,'SFY 17-18 Directed Payments'!B:B,0))*$BB74/BE74,0)","v":9389483.5849838722},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A74,'SFY 17-18 Directed Payments'!B:B,0))*$BB74/BE74,0)","v":17264640.228734381},60914352.0321896,null,null,81945286.414147303,null,1,null,"No",1]
[106382715,382715,50407,3,"CHINESE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C75,'Projected Nt Pt Revenues'!C:C,0)),0)","v":112610849.65183625},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A75,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A75,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C75,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A75,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q75=\"No\",0,IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB75,0),0))","v":0},{"$f":"IF(Q75=\"no\",IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB75,0),0),IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB75,0),0))","v":660769.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P75=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB75),0)","v":1261964.174772497},{"$f":"IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB75,0),0)","v":159600.25},{"$f":"IF(Q75=\"NO\",IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB75,0),0),0)","v":118181.5},2200515.4247724973,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB75,0)","v":6388},3.9233167358397619E-4,5.0718209565757877E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB75,0)","v":503},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A75,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":132364.82221244246},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":132742.72303591479},{"$f":"IFERROR(IF(OR($K75=\"YES\",$L75=\"YES\",$M75=\"YES\",$N75=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B75,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB75/$BE75)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J75=\"YES\",$K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB75/$BE75,0)),0)","v":150000},{"$f":"IFERROR(IF(OR($J75=\"YES\",$K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB75/$BE75,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J75=\"YES\",$K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A75,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A75,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB75/BE75),0)","v":0},{"$f":"IFERROR(IF(OR($K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,IF($J75=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB75/$BE75,0),0)),0)","v":0},415107.54524835723,null,{"$f":"ROUND(VLOOKUP($A75,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":363504.01},{"$f":"ROUND(VLOOKUP($A75,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":331304.25},694808.26,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB75/BE75,0)","v":85897.147184474641},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A75,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB75/BE75,0)","v":277606.86271165323},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB75/BE75,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A75,'MC PT SA (CHA Only)'!A:A,0))*$BB75/BE75,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A75,'SFY 17-18 Directed Payments'!B:B,0))*$BB75/BE75,0)","v":176115.71568833629},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A75,'SFY 17-18 Directed Payments'!B:B,0))*$BB75/BE75,0)","v":155188.53381910364},694808.25940356776,null,null,-1090599.6195241399,null,1,null,"No",1]
[106361144,361144,50586,3,"CHINO VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C76,'Projected Nt Pt Revenues'!C:C,0)),0)","v":118423395.18615758},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A76,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A76,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C76,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A76,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q76=\"No\",0,IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB76,0),0))","v":0},{"$f":"IF(Q76=\"no\",IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB76,0),0),IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB76,0),0))","v":1838521.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P76=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB76),0)","v":2261293.0853134822},{"$f":"IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB76,0),0)","v":1363505.25},{"$f":"IF(Q76=\"NO\",IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB76,0),0),0)","v":1251398.5},6714718.5853134822,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB76,0)","v":17497},1.0746129136973749E-3,1.5476306166780332E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB76,0)","v":4735},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A76,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2406116.9538801005},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3347012.9451198517},{"$f":"IFERROR(IF(OR($K76=\"YES\",$L76=\"YES\",$M76=\"YES\",$N76=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B76,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB76/$BE76)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J76=\"YES\",$K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB76/$BE76,0)),0)","v":660000},{"$f":"IFERROR(IF(OR($J76=\"YES\",$K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB76/$BE76,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J76=\"YES\",$K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A76,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A76,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB76/BE76),0)","v":0},{"$f":"IFERROR(IF(OR($K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,IF($J76=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB76/$BE76,0),0)),0)","v":0},6413129.8989999518,null,{"$f":"ROUND(VLOOKUP($A76,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1529596.3},{"$f":"ROUND(VLOOKUP($A76,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3933186.63},5462782.9299999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB76/BE76,0)","v":842006.78527581273},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A76,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB76/BE76,0)","v":673751.85580118233},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB76/BE76,0)","v":13837.663375512137},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A76,'MC PT SA (CHA Only)'!A:A,0))*$BB76/BE76,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A76,'SFY 17-18 Directed Payments'!B:B,0))*$BB76/BE76,0)","v":1263001.2753649261},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A76,'SFY 17-18 Directed Payments'!B:B,0))*$BB76/BE76,0)","v":2670185.3584666597},5462782.9382840935,null,null,5161194.2436864693,null,1,null,"No",1]
[106190636,190636,50382,3,"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C77,'Projected Nt Pt Revenues'!C:C,0)),0)","v":508629737.47451651},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A77,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A77,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C77,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A77,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q77=\"No\",0,IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB77,0),0))","v":0},{"$f":"IF(Q77=\"no\",IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB77,0),0),IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB77,0),0))","v":8417577.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P77=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB77),0)","v":11067014.039415622},{"$f":"IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB77,0),0)","v":12629957.5},{"$f":"IF(Q77=\"NO\",IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB77,0),0),0)","v":9645046.25},41759595.28941562,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB77,0)","v":100828},6.1925513437891596E-3,9.6248900663297356E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB77,0)","v":40335},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A77,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":5525110.0846538292},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":23984442.824458607},{"$f":"IFERROR(IF(OR($K77=\"YES\",$L77=\"YES\",$M77=\"YES\",$N77=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B77,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB77/$BE77)*$AG$16),0)","v":847275},{"$f":"IFERROR(IF(OR($J77=\"YES\",$K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB77/$BE77,0)),0)","v":7500000},{"$f":"IFERROR(IF(OR($J77=\"YES\",$K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB77/$BE77,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J77=\"YES\",$K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A77,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A77,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB77/BE77),0)","v":0},{"$f":"IFERROR(IF(OR($K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,IF($J77=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB77/$BE77,0),0)),0)","v":0},37856827.909112439,null,{"$f":"ROUND(VLOOKUP($A77,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":18228248.260000002},{"$f":"ROUND(VLOOKUP($A77,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":34100307.93},52328556.189999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB77/BE77,0)","v":6025684.8749908963},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A77,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB77/BE77,0)","v":5517714.0032568192},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB77/BE77,0)","v":6684849.3797701364},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A77,'MC PT SA (CHA Only)'!A:A,0))*$BB77/BE77,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A77,'SFY 17-18 Directed Payments'!B:B,0))*$BB77/BE77,0)","v":24802124.646508846},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A77,'SFY 17-18 Directed Payments'!B:B,0))*$BB77/BE77,0)","v":9298183.2811658606},52328556.185692556,null,null,48425788.809696816,null,1,null,"No",1]
[106190176,190176,50146,3,"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C78,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1054251934.2221909},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A78,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A78,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C78,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A78,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q78=\"No\",0,IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB78,0),0))","v":0},{"$f":"IF(Q78=\"no\",IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB78,0),0),IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB78,0),0))","v":9430580.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P78=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB78),0)","v":7098764.750605369},{"$f":"IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB78,0),0)","v":6603253.25},{"$f":"IF(Q78=\"NO\",IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB78,0),0),0)","v":1764438.75},24897037.000605367,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB78,0)","v":67608},4.1522792403984755E-3,5.7383516877355214E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB78,0)","v":15152},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A78,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":46846187.927588314},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":12876044.134483736},{"$f":"IFERROR(IF(OR($K78=\"YES\",$L78=\"YES\",$M78=\"YES\",$N78=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B78,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB78/$BE78)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J78=\"YES\",$K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB78/$BE78,0)),0)","v":6275000},{"$f":"IFERROR(IF(OR($J78=\"YES\",$K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB78/$BE78,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J78=\"YES\",$K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A78,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A78,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB78/BE78),0)","v":10892500},{"$f":"IFERROR(IF(OR($K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,IF($J78=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB78/$BE78,0),0)),0)","v":0},76889732.062072054,null,{"$f":"ROUND(VLOOKUP($A78,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4242843.2300000004},{"$f":"ROUND(VLOOKUP($A78,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4056985.64},8299828.870000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB78/BE78,0)","v":1367697.3260447977},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A78,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB78/BE78,0)","v":48488.665353635428},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB78/BE78,0)","v":2826657.2367977975},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A78,'MC PT SA (CHA Only)'!A:A,0))*$BB78/BE78,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A78,'SFY 17-18 Directed Payments'!B:B,0))*$BB78/BE78,0)","v":2822883.3286044761},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A78,'SFY 17-18 Directed Payments'!B:B,0))*$BB78/BE78,0)","v":1234102.3101536529},8299828.8669543592,null,null,60292523.931466691,null,1,null,"No",1]
[106100005,100005,50492,3,"CLOVIS COMMUNITY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C79,'Projected Nt Pt Revenues'!C:C,0)),0)","v":359040179.21434081},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A79,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A79,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C79,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A79,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q79=\"No\",0,IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB79,0),0))","v":0},{"$f":"IF(Q79=\"no\",IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB79,0),0),IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB79,0),0))","v":7086590.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P79=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB79),0)","v":6719518.0449430002},{"$f":"IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB79,0),0)","v":1723020},{"$f":"IF(Q79=\"NO\",IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB79,0),0),0)","v":6757331},22286459.544943001,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB79,0)","v":58777},3.6099058826307715E-3,5.1366571347531654E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB79,0)","v":15356},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A79,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2173069.5558756678},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6322888.0727719422},{"$f":"IFERROR(IF(OR($K79=\"YES\",$L79=\"YES\",$M79=\"YES\",$N79=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B79,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB79/$BE79)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J79=\"YES\",$K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB79/$BE79,0)),0)","v":497500},{"$f":"IFERROR(IF(OR($J79=\"YES\",$K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB79/$BE79,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J79=\"YES\",$K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A79,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A79,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB79/BE79),0)","v":0},{"$f":"IFERROR(IF(OR($K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,IF($J79=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB79/$BE79,0),0)),0)","v":0},8993457.6286476105,null,{"$f":"ROUND(VLOOKUP($A79,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":7354159.8200000003},{"$f":"ROUND(VLOOKUP($A79,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":25901786.120000001},33255945.940000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB79/BE79,0)","v":3793862.2482702839},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A79,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB79/BE79,0)","v":2675945.0852985294},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB79/BE79,0)","v":884352.48663500301},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A79,'MC PT SA (CHA Only)'!A:A,0))*$BB79/BE79,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A79,'SFY 17-18 Directed Payments'!B:B,0))*$BB79/BE79,0)","v":20180345.07908779},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A79,'SFY 17-18 Directed Payments'!B:B,0))*$BB79/BE79,0)","v":5721441.0429273006},33255945.942218907,null,null,19962944.023704607,null,1,null,"No",1]
[106190766,190766,50771,3,"COAST PLAZA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C80,'Projected Nt Pt Revenues'!C:C,0)),0)","v":51419670.193903707},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A80,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A80,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C80,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A80,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q80=\"No\",0,IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB80,0),0))","v":0},{"$f":"IF(Q80=\"no\",IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB80,0),0),IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB80,0),0))","v":545031.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P80=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB80),0)","v":1724949.6603347678},{"$f":"IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB80,0),0)","v":930541.25},{"$f":"IF(Q80=\"NO\",IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB80,0),0),0)","v":2491752},5692274.4103347678,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB80,0)","v":13028},8.0014042633876666E-4,1.3119742911095811E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB80,0)","v":6197},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A80,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":933260.59409966879},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2088666.1114426595},{"$f":"IFERROR(IF(OR($K80=\"YES\",$L80=\"YES\",$M80=\"YES\",$N80=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B80,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB80/$BE80)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J80=\"YES\",$K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB80/$BE80,0)),0)","v":550000},{"$f":"IFERROR(IF(OR($J80=\"YES\",$K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB80/$BE80,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J80=\"YES\",$K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A80,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A80,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB80/BE80),0)","v":0},{"$f":"IFERROR(IF(OR($K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,IF($J80=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB80/$BE80,0),0)),0)","v":0},3571926.7055423283,null,{"$f":"ROUND(VLOOKUP($A80,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1464774.29},{"$f":"ROUND(VLOOKUP($A80,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4333638.16},5798412.4500000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB80/BE80,0)","v":819673.5270078493},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A80,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB80/BE80,0)","v":640068.8897921684},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB80/BE80,0)","v":5031.8775910953227},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A80,'MC PT SA (CHA Only)'!A:A,0))*$BB80/BE80,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A80,'SFY 17-18 Directed Payments'!B:B,0))*$BB80/BE80,0)","v":3464447.7214691299},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A80,'SFY 17-18 Directed Payments'!B:B,0))*$BB80/BE80,0)","v":869190.44321241998},5798412.4590726625,null,null,3678064.7452075612,null,1,null,"No",1]
[106190184,190184,54055,3,"COLLEGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C81,'Projected Nt Pt Revenues'!C:C,0)),0)","v":80816640.588002831},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A81,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A81,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C81,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A81,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q81=\"No\",0,IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB81,0),0))","v":0},{"$f":"IF(Q81=\"no\",IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB81,0),0),IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB81,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P81=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB81),0)","v":0},{"$f":"IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB81,0),0)","v":0},{"$f":"IF(Q81=\"NO\",IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB81,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB81,0)","v":62636},3.8469140116790751E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB81,0)","v":2872},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A81,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K81=\"YES\",$L81=\"YES\",$M81=\"YES\",$N81=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B81,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB81/$BE81)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J81=\"YES\",$K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB81/$BE81,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J81=\"YES\",$K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB81/$BE81,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J81=\"YES\",$K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A81,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A81,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB81/BE81),0)","v":0},{"$f":"IFERROR(IF(OR($K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,IF($J81=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB81/$BE81,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A81,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A81,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB81/BE81,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A81,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB81/BE81,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB81/BE81,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A81,'MC PT SA (CHA Only)'!A:A,0))*$BB81/BE81,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A81,'SFY 17-18 Directed Payments'!B:B,0))*$BB81/BE81,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A81,'SFY 17-18 Directed Payments'!B:B,0))*$BB81/BE81,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106301155,301155,50543,3,"COLLEGE HOSPITAL COSTA MESA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C82,'Projected Nt Pt Revenues'!C:C,0)),0)","v":115453482.62338524},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A82,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A82,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C82,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A82,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D82=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB82=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB82>0,IF(BB82<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J82:O82,\"YES\"),\"NO\",\"YES\")","v":"YES"},"NO",{"$f":"IF(Q82=\"No\",0,IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB82,0),0))","v":0},{"$f":"IF(Q82=\"no\",IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB82,0),0),IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB82,0),0))","v":334813.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P82=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB82),0)","v":465407.68167507777},{"$f":"IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB82,0),0)","v":18955981.25},{"$f":"IF(Q82=\"NO\",IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB82,0),0),0)","v":154077.75},{"$f":"SUM(R82:V82)","v":19910280.181675076},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB82,0)","v":37083},{"$f":"Y82/$Y$17","v":2.277525900362334E-3},{"$f":"W82/$W$16","v":4.5889874317584164E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB82,0)","v":34604},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A82,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5668656.0806663623},{"$f":"IFERROR(IF(OR($K82=\"YES\",$L82=\"YES\",$M82=\"YES\",$N82=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B82,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB82/$BE82)*$AG$16),0)","v":6513000},{"$f":"IFERROR(IF(OR($J82=\"YES\",$K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB82/$BE82,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J82=\"YES\",$K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB82/$BE82,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J82=\"YES\",$K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A82,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A82,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB82/BE82),0)","v":0},{"$f":"IFERROR(IF(OR($K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,IF($J82=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB82/$BE82,0),0)),0)","v":0},{"$f":"(AD82+AE82+AF82+AG82+AH82+AI82+AJ82+AK82)","v":12181656.080666363},null,{"$f":"ROUND(VLOOKUP($A82,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":40144878.390000001},{"$f":"ROUND(VLOOKUP($A82,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":437773.35},40582651.740000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB82/BE82,0)","v":5853890.5806219475},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A82,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB82/BE82,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB82/BE82,0)","v":34290987.813916847},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A82,'MC PT SA (CHA Only)'!A:A,0))*$BB82/BE82,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A82,'SFY 17-18 Directed Payments'!B:B,0))*$BB82/BE82,0)","v":437773.35042529309},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A82,'SFY 17-18 Directed Payments'!B:B,0))*$BB82/BE82,0)","v":0},{"$f":"SUM(AQ82:AV82)","v":40582651.744964093},null,null,32854027.638991289,null,1,null,"No",1]
[106190587,190587,50776,3,"COLLEGE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C83,'Projected Nt Pt Revenues'!C:C,0)),0)","v":117258190.41324875},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A83,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A83,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C83,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A83,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q83=\"No\",0,IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB83,0),0))","v":0},{"$f":"IF(Q83=\"no\",IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB83,0),0),IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB83,0),0))","v":988201.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P83=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB83),0)","v":3478273.6179909902},{"$f":"IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB83,0),0)","v":24433749},{"$f":"IF(Q83=\"NO\",IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB83,0),0),0)","v":1759468.5},30659692.867990989,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB83,0)","v":60829},3.7359335273074025E-3,7.0665477305677368E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB83,0)","v":47430},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A83,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":562219.72028628818},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3238651.5385599216},{"$f":"IFERROR(IF(OR($K83=\"YES\",$L83=\"YES\",$M83=\"YES\",$N83=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B83,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB83/$BE83)*$AG$16),0)","v":11186552.253864},{"$f":"IFERROR(IF(OR($J83=\"YES\",$K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB83/$BE83,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J83=\"YES\",$K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB83/$BE83,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J83=\"YES\",$K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A83,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A83,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB83/BE83),0)","v":0},{"$f":"IFERROR(IF(OR($K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,IF($J83=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB83/$BE83,0),0)),0)","v":0},14987423.51271021,null,{"$f":"ROUND(VLOOKUP($A83,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":54688195.740000002},{"$f":"ROUND(VLOOKUP($A83,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3692181.8},{"$f":"SUM(AN83:AO83)","v":58380377.539999999},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB83/BE83,0)","v":7874323.120534745},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A83,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB83/BE83,0)","v":594818.97117016895},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB83/BE83,0)","v":46219053.643608309},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A83,'MC PT SA (CHA Only)'!A:A,0))*$BB83/BE83,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A83,'SFY 17-18 Directed Payments'!B:B,0))*$BB83/BE83,0)","v":2936100.5744041209},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A83,'SFY 17-18 Directed Payments'!B:B,0))*$BB83/BE83,0)","v":756081.22984318179},58380377.539560527,null,null,{"$f":"SUM(AL83,AP83)-W83","v":42708108.18471922},null,1,null,"No",1]
[106361458,361458,51323,3,"COLORADO RIVER MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C84,'Projected Nt Pt Revenues'!C:C,0)),0)","v":10910505.180504151},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A84,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A84,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C84,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A84,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q84=\"No\",0,IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB84,0),0))","v":0},{"$f":"IF(Q84=\"no\",IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB84,0),0),IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB84,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P84=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB84),0)","v":0},{"$f":"IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB84,0),0)","v":0},{"$f":"IF(Q84=\"NO\",IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB84,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB84,0)","v":1532},9.4090814641617336E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB84,0)","v":639},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A84,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1144634.2332698659},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":816774.10194547579},{"$f":"IFERROR(IF(OR($K84=\"YES\",$L84=\"YES\",$M84=\"YES\",$N84=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B84,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB84/$BE84)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J84=\"YES\",$K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB84/$BE84,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J84=\"YES\",$K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB84/$BE84,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J84=\"YES\",$K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A84,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A84,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB84/BE84),0)","v":0},{"$f":"IFERROR(IF(OR($K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,IF($J84=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB84/$BE84,0),0)),0)","v":0},1961408.3352153418,null,{"$f":"ROUND(VLOOKUP($A84,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":7301.26},{"$f":"ROUND(VLOOKUP($A84,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},7301.26,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB84/BE84,0)","v":7301.2575106803451},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A84,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB84/BE84,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB84/BE84,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A84,'MC PT SA (CHA Only)'!A:A,0))*$BB84/BE84,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A84,'SFY 17-18 Directed Payments'!B:B,0))*$BB84/BE84,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A84,'SFY 17-18 Directed Payments'!B:B,0))*$BB84/BE84,0)","v":0},7301.2575106803451,null,null,1968709.5952153418,null,1,null,"No",1]
[106190475,190475,50727,3,"COMMUNITY HOSPITAL LONG BEACH",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C85,'Projected Nt Pt Revenues'!C:C,0)),0)","v":76793252.984596387},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A85,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A85,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C85,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A85,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q85=\"No\",0,IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB85,0),0))","v":0},{"$f":"IF(Q85=\"no\",IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB85,0),0),IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB85,0),0))","v":2023938.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P85=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB85),0)","v":3292110.5453209593},{"$f":"IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB85,0),0)","v":1194516.75},{"$f":"IF(Q85=\"NO\",IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB85,0),0),0)","v":2967239.25},9477805.2953209598,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB85,0)","v":23905},1.4681729268980824E-3,2.1844760085752888E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB85,0)","v":7536},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A85,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":740810.18206189503},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1633548.2038909516},{"$f":"IFERROR(IF(OR($K85=\"YES\",$L85=\"YES\",$M85=\"YES\",$N85=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B85,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB85/$BE85)*$AG$16),0)","v":1102725},{"$f":"IFERROR(IF(OR($J85=\"YES\",$K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB85/$BE85,0)),0)","v":607500},{"$f":"IFERROR(IF(OR($J85=\"YES\",$K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB85/$BE85,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J85=\"YES\",$K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A85,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A85,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB85/BE85),0)","v":0},{"$f":"IFERROR(IF(OR($K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,IF($J85=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB85/$BE85,0),0)),0)","v":0},4084583.3859528466,null,{"$f":"ROUND(VLOOKUP($A85,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1819820.73},{"$f":"ROUND(VLOOKUP($A85,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4325507.6100000003},6145328.3399999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB85/BE85,0)","v":677513.74841754383},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A85,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB85/BE85,0)","v":1122179.4747014062},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB85/BE85,0)","v":20127.510364381291},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A85,'MC PT SA (CHA Only)'!A:A,0))*$BB85/BE85,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A85,'SFY 17-18 Directed Payments'!B:B,0))*$BB85/BE85,0)","v":2422849.0601123981},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A85,'SFY 17-18 Directed Payments'!B:B,0))*$BB85/BE85,0)","v":1902658.5534611146},6145328.3470568443,null,null,752106.43063188717,null,1,null,"No",1]
[106190197,190197,50091,3,"COMMUNITY HOSPITAL OF HUNTINGTON PARK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C86,'Projected Nt Pt Revenues'!C:C,0)),0)","v":55490215.211208925},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A86,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A86,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C86,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A86,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q86=\"No\",0,IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB86,0),0))","v":0},{"$f":"IF(Q86=\"no\",IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB86,0),0),IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB86,0),0))","v":766764.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P86=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB86),0)","v":828737.09859614226},{"$f":"IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB86,0),0)","v":2600545.25},{"$f":"IF(Q86=\"NO\",IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB86,0),0),0)","v":2224463},6420509.5985961426,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB86,0)","v":13729},8.4319372990519868E-4,1.4798203533348349E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB86,0)","v":8737},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A86,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4798644.8073215773},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5611766.3422223981},{"$f":"IFERROR(IF(OR($K86=\"YES\",$L86=\"YES\",$M86=\"YES\",$N86=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B86,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB86/$BE86)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J86=\"YES\",$K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB86/$BE86,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J86=\"YES\",$K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB86/$BE86,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J86=\"YES\",$K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A86,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A86,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB86/BE86),0)","v":0},{"$f":"IFERROR(IF(OR($K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,IF($J86=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB86/$BE86,0),0)),0)","v":0},10410411.149543975,null,{"$f":"ROUND(VLOOKUP($A86,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2768103.21},{"$f":"ROUND(VLOOKUP($A86,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6759528.8899999997},9527632.0999999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB86/BE86,0)","v":887747.01615154545},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A86,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB86/BE86,0)","v":1869034.4710166573},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB86/BE86,0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A86,'MC PT SA (CHA Only)'!A:A,0))*$BB86/BE86,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A86,'SFY 17-18 Directed Payments'!B:B,0))*$BB86/BE86,0)","v":4347542.2387063587},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A86,'SFY 17-18 Directed Payments'!B:B,0))*$BB86/BE86,0)","v":2411986.6481862855},9527632.0986408107,null,null,13517533.65094783,null,1,null,"No",1]
[106361323,361323,50089,3,"COMMUNITY HOSPITAL OF SAN BERNARDINO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C87,'Projected Nt Pt Revenues'!C:C,0)),0)","v":245141901.24639395},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A87,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A87,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C87,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A87,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q87=\"No\",0,IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB87,0),0))","v":0},{"$f":"IF(Q87=\"no\",IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB87,0),0),IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB87,0),0))","v":2323027},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P87=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB87),0)","v":2618047.9699283559},{"$f":"IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB87,0),0)","v":9357324},{"$f":"IF(Q87=\"NO\",IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB87,0),0),0)","v":6572879.5},20871278.469928354,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB87,0)","v":44280},2.7195439114430912E-3,4.8104815054979969E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB87,0)","v":28846},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A87,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3643602.2364657051},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8379045.7622466227},{"$f":"IFERROR(IF(OR($K87=\"YES\",$L87=\"YES\",$M87=\"YES\",$N87=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B87,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":8446861.9234999996},{"$f":"IFERROR(IF(OR($K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB87/$BE87)*$AG$16),0)","v":2797275},{"$f":"IFERROR(IF(OR($J87=\"YES\",$K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB87/$BE87,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J87=\"YES\",$K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB87/$BE87,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J87=\"YES\",$K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A87,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A87,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB87/BE87),0)","v":0},{"$f":"IFERROR(IF(OR($K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,IF($J87=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB87/$BE87,0),0)),0)","v":0},23266784.922212325,null,{"$f":"ROUND(VLOOKUP($A87,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":22108787.800000001},{"$f":"ROUND(VLOOKUP($A87,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":22686018.91},44794806.710000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB87/BE87,0)","v":3348915.0258547054},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A87,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB87/BE87,0)","v":3465644.0740922787},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB87/BE87,0)","v":10577006.696482368},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A87,'MC PT SA (CHA Only)'!A:A,0))*$BB87/BE87,0)","v":4717222},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A87,'SFY 17-18 Directed Payments'!B:B,0))*$BB87/BE87,0)","v":15301939.754520876},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A87,'SFY 17-18 Directed Payments'!B:B,0))*$BB87/BE87,0)","v":7384079.1525423825},44794806.703492612,null,null,47190313.162283972,null,1,null,"No",1]
[106270744,270744,50145,3,"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C88,'Projected Nt Pt Revenues'!C:C,0)),0)","v":588110132.65405345},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A88,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A88,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C88,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A88,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q88=\"No\",0,IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB88,0),0))","v":0},{"$f":"IF(Q88=\"no\",IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB88,0),0),IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB88,0),0))","v":3807839.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P88=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB88),0)","v":11801631.517628403},{"$f":"IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB88,0),0)","v":1536911.75},{"$f":"IF(Q88=\"NO\",IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB88,0),0),0)","v":3953005.5},21099388.017628402,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB88,0)","v":56944},3.4973285567573482E-3,4.8630569508412045E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB88,0)","v":9941},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A88,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1761080.5304271504},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2726643.8925642502},{"$f":"IFERROR(IF(OR($K88=\"YES\",$L88=\"YES\",$M88=\"YES\",$N88=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B88,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB88/$BE88)*$AG$16),0)","v":224250},{"$f":"IFERROR(IF(OR($J88=\"YES\",$K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB88/$BE88,0)),0)","v":475000},{"$f":"IFERROR(IF(OR($J88=\"YES\",$K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB88/$BE88,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J88=\"YES\",$K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A88,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A88,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB88/BE88),0)","v":0},{"$f":"IFERROR(IF(OR($K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,IF($J88=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB88/$BE88,0),0)),0)","v":0},5186974.4229914006,null,{"$f":"ROUND(VLOOKUP($A88,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":7324781.29},{"$f":"ROUND(VLOOKUP($A88,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":15269610.43},22594391.719999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB88/BE88,0)","v":1486020.6462914115},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A88,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB88/BE88,0)","v":3768143.018827077},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB88/BE88,0)","v":2070617.6287357253},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A88,'MC PT SA (CHA Only)'!A:A,0))*$BB88/BE88,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A88,'SFY 17-18 Directed Payments'!B:B,0))*$BB88/BE88,0)","v":8679988.8446394317},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A88,'SFY 17-18 Directed Payments'!B:B,0))*$BB88/BE88,0)","v":6589621.582448924},22594391.720942572,null,null,6681978.1253629997,null,1,null,"No",1]
[106560473,560473,50394,3,"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C89,'Projected Nt Pt Revenues'!C:C,0)),0)","v":391653300.63886833},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A89,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A89,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C89,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A89,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q89=\"No\",0,IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB89,0),0))","v":0},{"$f":"IF(Q89=\"no\",IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB89,0),0),IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB89,0),0))","v":6832380.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P89=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB89),0)","v":5260663.9290008973},{"$f":"IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB89,0),0)","v":1463462.5},{"$f":"IF(Q89=\"NO\",IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB89,0),0),0)","v":3545445},17101951.679000899,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB89,0)","v":47414},2.912024729384885E-3,3.9417145613905771E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB89,0)","v":9070},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A89,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4419176.2501027845},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4564724.25133707},{"$f":"IFERROR(IF(OR($K89=\"YES\",$L89=\"YES\",$M89=\"YES\",$N89=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B89,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB89/$BE89)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J89=\"YES\",$K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB89/$BE89,0)),0)","v":577500},{"$f":"IFERROR(IF(OR($J89=\"YES\",$K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB89/$BE89,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J89=\"YES\",$K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A89,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A89,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB89/BE89),0)","v":0},{"$f":"IFERROR(IF(OR($K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,IF($J89=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB89/$BE89,0),0)),0)","v":0},9561400.5014398545,null,{"$f":"ROUND(VLOOKUP($A89,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4754214.84},{"$f":"ROUND(VLOOKUP($A89,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":9081921.1799999997},13836136.02,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB89/BE89,0)","v":1709997.4575749291},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A89,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB89/BE89,0)","v":2454229.7376128221},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB89/BE89,0)","v":589987.64755592658},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A89,'MC PT SA (CHA Only)'!A:A,0))*$BB89/BE89,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A89,'SFY 17-18 Directed Payments'!B:B,0))*$BB89/BE89,0)","v":6906251.9937783303},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A89,'SFY 17-18 Directed Payments'!B:B,0))*$BB89/BE89,0)","v":2175669.1845398415},13836136.021061851,null,null,6295584.8424389549,null,1,null,"No",1]
[106100717,100717,50060,3,"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C90,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1325845182.4206724},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A90,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A90,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C90,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A90,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q90=\"No\",0,IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB90,0),0))","v":0},{"$f":"IF(Q90=\"no\",IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB90,0),0),IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB90,0),0))","v":9910952},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P90=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB90),0)","v":22649609.822843041},{"$f":"IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB90,0),0)","v":39008178.75},{"$f":"IF(Q90=\"NO\",IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB90,0),0),0)","v":38664127},110232867.57284304,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB90,0)","v":239671},1.4719869214080332E-2,2.5406837033064202E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB90,0)","v":140647},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A90,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":12535781.889197838},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":51597638.251092888},{"$f":"IFERROR(IF(OR($K90=\"YES\",$L90=\"YES\",$M90=\"YES\",$N90=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B90,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":8520816.2650000006},{"$f":"IFERROR(IF(OR($K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB90/$BE90)*$AG$16),0)","v":2579850},{"$f":"IFERROR(IF(OR($J90=\"YES\",$K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB90/$BE90,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J90=\"YES\",$K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB90/$BE90,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J90=\"YES\",$K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A90,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A90,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB90/BE90),0)","v":0},{"$f":"IFERROR(IF(OR($K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,IF($J90=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB90/$BE90,0),0)),0)","v":0},75234086.405290723,null,{"$f":"ROUND(VLOOKUP($A90,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":54999218.649999999},{"$f":"ROUND(VLOOKUP($A90,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":108872567.14},163871785.78999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB90/BE90,0)","v":19123926.106283475},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A90,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB90/BE90,0)","v":6855964.1527687954},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB90/BE90,0)","v":28582322.686819207},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A90,'MC PT SA (CHA Only)'!A:A,0))*$BB90/BE90,0)","v":437005.70788121864},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A90,'SFY 17-18 Directed Payments'!B:B,0))*$BB90/BE90,0)","v":79390448.693506449},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A90,'SFY 17-18 Directed Payments'!B:B,0))*$BB90/BE90,0)","v":29482118.445430104},163871785.79268923,null,null,128873004.62244767,null,1,null,"No",1]
[106331152,331152,50329,3,"CORONA REGIONAL MEDICAL CENTER - MAIN",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C91,'Projected Nt Pt Revenues'!C:C,0)),0)","v":197362109.0425162},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A91,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A91,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C91,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A91,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q91=\"No\",0,IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB91,0),0))","v":0},{"$f":"IF(Q91=\"no\",IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB91,0),0),IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB91,0),0))","v":4129661.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P91=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB91),0)","v":3926725.9268764183},{"$f":"IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB91,0),0)","v":3409591.5},{"$f":"IF(Q91=\"NO\",IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB91,0),0),0)","v":2972761.75},14438740.926876418,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB91,0)","v":36892},2.2657952570225501E-3,3.3278889116203931E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB91,0)","v":11557},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A91,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1841477.8351552985},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4228803.891001286},{"$f":"IFERROR(IF(OR($K91=\"YES\",$L91=\"YES\",$M91=\"YES\",$N91=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B91,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":3190409.4819999998},{"$f":"IFERROR(IF(OR($K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB91/$BE91)*$AG$16),0)","v":1041300},{"$f":"IFERROR(IF(OR($J91=\"YES\",$K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB91/$BE91,0)),0)","v":572500},{"$f":"IFERROR(IF(OR($J91=\"YES\",$K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB91/$BE91,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J91=\"YES\",$K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A91,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A91,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB91/BE91),0)","v":0},{"$f":"IFERROR(IF(OR($K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,IF($J91=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB91/$BE91,0),0)),0)","v":0},10874491.208156586,null,{"$f":"ROUND(VLOOKUP($A91,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":6614337.29},{"$f":"ROUND(VLOOKUP($A91,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":7921441.5199999996},14535778.809999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB91/BE91,0)","v":2105983.3060953571},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A91,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB91/BE91,0)","v":1841458.8559872997},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB91/BE91,0)","v":2666895.123280521},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A91,'MC PT SA (CHA Only)'!A:A,0))*$BB91/BE91,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A91,'SFY 17-18 Directed Payments'!B:B,0))*$BB91/BE91,0)","v":3814163.2140502548},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A91,'SFY 17-18 Directed Payments'!B:B,0))*$BB91/BE91,0)","v":4107278.3104704632},14535778.809883896,null,null,10971529.091280166,null,1,null,"No",1]
[106390846,390846,50122,3,"DAMERON HOSPITAL ASSOCIATION",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C92,'Projected Nt Pt Revenues'!C:C,0)),0)","v":177075188.47679779},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A92,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A92,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C92,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A92,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q92=\"No\",0,IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB92,0),0))","v":0},{"$f":"IF(Q92=\"no\",IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB92,0),0),IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB92,0),0))","v":2186031},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P92=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB92),0)","v":2416659.6645492516},{"$f":"IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB92,0),0)","v":1373445.75},{"$f":"IF(Q92=\"NO\",IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB92,0),0),0)","v":3208020.25},9184156.664549252,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB92,0)","v":22684},1.3931827932966367E-3,2.1167948979295089E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB92,0)","v":8296},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A92,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1617226.3390424445},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3571862.8637317074},{"$f":"IFERROR(IF(OR($K92=\"YES\",$L92=\"YES\",$M92=\"YES\",$N92=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B92,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB92/$BE92)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J92=\"YES\",$K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB92/$BE92,0)),0)","v":1160000},{"$f":"IFERROR(IF(OR($J92=\"YES\",$K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB92/$BE92,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J92=\"YES\",$K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A92,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A92,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB92/BE92),0)","v":0},{"$f":"IFERROR(IF(OR($K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,IF($J92=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB92/$BE92,0),0)),0)","v":0},6349089.2027741522,null,{"$f":"ROUND(VLOOKUP($A92,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5591399.7300000004},{"$f":"ROUND(VLOOKUP($A92,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":9031336.6199999992},14622736.35,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB92/BE92,0)","v":1055675.9388971934},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A92,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB92/BE92,0)","v":4349544.3249661829},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB92/BE92,0)","v":186179.47087052694},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A92,'MC PT SA (CHA Only)'!A:A,0))*$BB92/BE92,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A92,'SFY 17-18 Directed Payments'!B:B,0))*$BB92/BE92,0)","v":4531205.7707813382},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A92,'SFY 17-18 Directed Payments'!B:B,0))*$BB92/BE92,0)","v":4500130.8461904069},14622736.351705648,null,null,11787668.888224902,null,1,null,"No",1]
[106190232,190232,54053,3,"DEL AMO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C93,'Projected Nt Pt Revenues'!C:C,0)),0)","v":44845786.511062086},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A93,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A93,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C93,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A93,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q93=\"No\",0,IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB93,0),0))","v":0},{"$f":"IF(Q93=\"no\",IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB93,0),0),IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB93,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P93=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB93),0)","v":0},{"$f":"IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB93,0),0)","v":0},{"$f":"IF(Q93=\"NO\",IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB93,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB93,0)","v":44231},2.7165344793820992E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB93,0)","v":12322},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A93,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K93=\"YES\",$L93=\"YES\",$M93=\"YES\",$N93=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B93,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB93/$BE93)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J93=\"YES\",$K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB93/$BE93,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J93=\"YES\",$K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB93/$BE93,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J93=\"YES\",$K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A93,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A93,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB93/BE93),0)","v":0},{"$f":"IFERROR(IF(OR($K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,IF($J93=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB93/$BE93,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A93,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A93,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB93/BE93,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A93,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB93/BE93,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB93/BE93,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A93,'MC PT SA (CHA Only)'!A:A,0))*$BB93/BE93,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A93,'SFY 17-18 Directed Payments'!B:B,0))*$BB93/BE93,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A93,'SFY 17-18 Directed Payments'!B:B,0))*$BB93/BE93,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106150706,150706,50608,3,"DELANO REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C94,'Projected Nt Pt Revenues'!C:C,0)),0)","v":95686693.231794029},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A94,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A94,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C94,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A94,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q94=\"No\",0,IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB94,0),0))","v":0},{"$f":"IF(Q94=\"no\",IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB94,0),0),IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB94,0),0))","v":256572.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P94=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB94),0)","v":1409718.1376537301},{"$f":"IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB94,0),0)","v":667670.25},{"$f":"IF(Q94=\"NO\",IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB94,0),0),0)","v":1391117.75},3725078.3876537299,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB94,0)","v":8671},5.3254664083385371E-4,8.585684253198543E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB94,0)","v":3728},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A94,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2420373.7745545669},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3020574.2078580614},{"$f":"IFERROR(IF(OR($K94=\"YES\",$L94=\"YES\",$M94=\"YES\",$N94=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B94,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":7887699.9564999985},{"$f":"IFERROR(IF(OR($K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB94/$BE94)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J94=\"YES\",$K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB94/$BE94,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J94=\"YES\",$K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB94/$BE94,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J94=\"YES\",$K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A94,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A94,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB94/BE94),0)","v":0},{"$f":"IFERROR(IF(OR($K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,IF($J94=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB94/$BE94,0),0)),0)","v":0},13328647.938912626,null,{"$f":"ROUND(VLOOKUP($A94,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2509831.92},{"$f":"ROUND(VLOOKUP($A94,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":9271673.1400000006},11781505.060000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB94/BE94,0)","v":789394.782625322},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A94,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB94/BE94,0)","v":1677948.4138501359},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB94/BE94,0)","v":16353.6021710598},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A94,'MC PT SA (CHA Only)'!A:A,0))*$BB94/BE94,0)","v":26135.118949771688},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A94,'SFY 17-18 Directed Payments'!B:B,0))*$BB94/BE94,0)","v":4345026.2999108108},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A94,'SFY 17-18 Directed Payments'!B:B,0))*$BB94/BE94,0)","v":4926646.8382702423},11781505.055777341,null,null,21385074.611258894,null,1,null,"No",1]
[106331164,331164,50243,3,"DESERT REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C95,'Projected Nt Pt Revenues'!C:C,0)),0)","v":576503166.34563673},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A95,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A95,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C95,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A95,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q95=\"No\",0,IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB95,0),0))","v":0},{"$f":"IF(Q95=\"no\",IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB95,0),0),IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB95,0),0))","v":9042326.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P95=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB95),0)","v":7754141.8131277459},{"$f":"IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB95,0),0)","v":10066413},{"$f":"IF(Q95=\"NO\",IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB95,0),0),0)","v":10573378.5},37436259.813127741,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB95,0)","v":90409},5.5526478204529902E-3,8.6284333624094978E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB95,0)","v":37374},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A95,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":11137763.455958193},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":22566262.916105516},{"$f":"IFERROR(IF(OR($K95=\"YES\",$L95=\"YES\",$M95=\"YES\",$N95=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B95,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB95/$BE95)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J95=\"YES\",$K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB95/$BE95,0)),0)","v":7372500},{"$f":"IFERROR(IF(OR($J95=\"YES\",$K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB95/$BE95,0)),0)","v":7372500},{"$f":"IFERROR(IF(OR($J95=\"YES\",$K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A95,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A95,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB95/BE95),0)","v":0},{"$f":"IFERROR(IF(OR($K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,IF($J95=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB95/$BE95,0),0)),0)","v":0},48449026.372063711,null,{"$f":"ROUND(VLOOKUP($A95,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":10187868.93},{"$f":"ROUND(VLOOKUP($A95,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":26227968.390000001},36415837.32,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB95/BE95,0)","v":4513036.1130722975},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A95,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB95/BE95,0)","v":2991584.0882016788},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB95/BE95,0)","v":2683248.7254515807},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A95,'MC PT SA (CHA Only)'!A:A,0))*$BB95/BE95,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A95,'SFY 17-18 Directed Payments'!B:B,0))*$BB95/BE95,0)","v":17928579.857072636},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A95,'SFY 17-18 Directed Payments'!B:B,0))*$BB95/BE95,0)","v":8299388.5309678549},36415837.314766049,null,null,47428603.878935978,null,1,null,"No",1]
[106364144,364144,50709,3,"DESERT VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C96,'Projected Nt Pt Revenues'!C:C,0)),0)","v":156890186.90116641},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A96,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A96,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C96,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A96,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q96=\"No\",0,IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB96,0),0))","v":0},{"$f":"IF(Q96=\"no\",IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB96,0),0),IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB96,0),0))","v":2105132.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P96=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB96),0)","v":5042320.2508321442},{"$f":"IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB96,0),0)","v":1679392.25},{"$f":"IF(Q96=\"NO\",IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB96,0),0),0)","v":5513111.75},14339956.750832144,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB96,0)","v":34726},2.1327660765305505E-3,3.305120806993668E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB96,0)","v":13024},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A96,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1762487.2149640014},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4566078.7689190693},{"$f":"IFERROR(IF(OR($K96=\"YES\",$L96=\"YES\",$M96=\"YES\",$N96=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B96,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB96/$BE96)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J96=\"YES\",$K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB96/$BE96,0)),0)","v":447500},{"$f":"IFERROR(IF(OR($J96=\"YES\",$K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB96/$BE96,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J96=\"YES\",$K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A96,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A96,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB96/BE96),0)","v":0},{"$f":"IFERROR(IF(OR($K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,IF($J96=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB96/$BE96,0),0)),0)","v":0},6776065.9838830708,null,{"$f":"ROUND(VLOOKUP($A96,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3898214.59},{"$f":"ROUND(VLOOKUP($A96,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":15432826.300000001},19331040.890000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB96/BE96,0)","v":2021159.8732506884},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A96,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB96/BE96,0)","v":1848121.4206923794},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB96/BE96,0)","v":28933.296148798105},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A96,'MC PT SA (CHA Only)'!A:A,0))*$BB96/BE96,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A96,'SFY 17-18 Directed Payments'!B:B,0))*$BB96/BE96,0)","v":12247590.056726016},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A96,'SFY 17-18 Directed Payments'!B:B,0))*$BB96/BE96,0)","v":3185236.2407730124},19331040.887590893,null,null,11767150.123050928,null,1,null,"No",1]
[106392287,392287,50118,3,"DOCTORS HOSPITAL OF MANTECA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C97,'Projected Nt Pt Revenues'!C:C,0)),0)","v":111525316.14159399},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A97,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A97,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C97,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A97,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q97=\"No\",0,IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB97,0),0))","v":0},{"$f":"IF(Q97=\"no\",IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB97,0),0),IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB97,0),0))","v":1228535.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P97=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB97),0)","v":2367177.6582447635},{"$f":"IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB97,0),0)","v":408112.75},{"$f":"IF(Q97=\"NO\",IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB97,0),0),0)","v":1551270.25},5555095.9082447635,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB97,0)","v":14550},8.9361707117201834E-4,1.2803569348366212E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB97,0)","v":3548},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A97,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":865558.48695964995},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1343681.4413431378},{"$f":"IFERROR(IF(OR($K97=\"YES\",$L97=\"YES\",$M97=\"YES\",$N97=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B97,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB97/$BE97)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J97=\"YES\",$K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB97/$BE97,0)),0)","v":250000},{"$f":"IFERROR(IF(OR($J97=\"YES\",$K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB97/$BE97,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J97=\"YES\",$K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A97,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A97,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB97/BE97),0)","v":0},{"$f":"IFERROR(IF(OR($K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,IF($J97=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB97/$BE97,0),0)),0)","v":0},2459239.9283027877,null,{"$f":"ROUND(VLOOKUP($A97,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2825142.79},{"$f":"ROUND(VLOOKUP($A97,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":8833599.0199999996},11658741.809999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB97/BE97,0)","v":688680.37755152548},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A97,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB97/BE97,0)","v":2136462.4154288834},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB97/BE97,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A97,'MC PT SA (CHA Only)'!A:A,0))*$BB97/BE97,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A97,'SFY 17-18 Directed Payments'!B:B,0))*$BB97/BE97,0)","v":5097291.9997795615},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A97,'SFY 17-18 Directed Payments'!B:B,0))*$BB97/BE97,0)","v":3736307.0213844497},11658741.81414442,null,null,8562885.8300580233,null,1,null,"No",1]
[106500852,500852,50464,3,"DOCTORS MEDICAL CENTER - MODESTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C98,'Projected Nt Pt Revenues'!C:C,0)),0)","v":654056725.06276667},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A98,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A98,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C98,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A98,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q98=\"No\",0,IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB98,0),0))","v":0},{"$f":"IF(Q98=\"no\",IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB98,0),0),IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB98,0),0))","v":8228027},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P98=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB98),0)","v":13483673.703964874},{"$f":"IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB98,0),0)","v":14968736.25},{"$f":"IF(Q98=\"NO\",IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB98,0),0),0)","v":19298928.5},55979365.453964874,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB98,0)","v":128886},7.9157889921014964E-3,1.290230987017902E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB98,0)","v":62051},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A98,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3630674.4182256693},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":21221226.957180381},{"$f":"IFERROR(IF(OR($K98=\"YES\",$L98=\"YES\",$M98=\"YES\",$N98=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B98,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB98/$BE98)*$AG$16),0)","v":1537575},{"$f":"IFERROR(IF(OR($J98=\"YES\",$K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB98/$BE98,0)),0)","v":8255000},{"$f":"IFERROR(IF(OR($J98=\"YES\",$K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB98/$BE98,0)),0)","v":8255000},{"$f":"IFERROR(IF(OR($J98=\"YES\",$K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A98,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A98,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB98/BE98),0)","v":0},{"$f":"IFERROR(IF(OR($K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,IF($J98=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB98/$BE98,0),0)),0)","v":0},42899476.375406049,null,{"$f":"ROUND(VLOOKUP($A98,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":26436699.52},{"$f":"ROUND(VLOOKUP($A98,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":58551073.119999997},84987772.640000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB98/BE98,0)","v":8987203.7670436203},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A98,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB98/BE98,0)","v":6325272.3668850185},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB98/BE98,0)","v":11124223.384513985},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A98,'MC PT SA (CHA Only)'!A:A,0))*$BB98/BE98,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A98,'SFY 17-18 Directed Payments'!B:B,0))*$BB98/BE98,0)","v":47178884.294109747},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A98,'SFY 17-18 Directed Payments'!B:B,0))*$BB98/BE98,0)","v":11372188.827498827},84987772.640051186,null,null,71907883.561441168,null,1,null,"No",1]
[106440755,440755,50242,3,"DOMINICAN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C99,'Projected Nt Pt Revenues'!C:C,0)),0)","v":479178428.51575238},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A99,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A99,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C99,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A99,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q99=\"No\",0,IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB99,0),0))","v":0},{"$f":"IF(Q99=\"no\",IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB99,0),0),IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB99,0),0))","v":4438788.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P99=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB99),0)","v":8511251.1123880204},{"$f":"IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB99,0),0)","v":3456532.75},{"$f":"IF(Q99=\"NO\",IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB99,0),0),0)","v":4662646.75},21069219.112388022,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB99,0)","v":54333},3.3369688197930772E-3,4.8561035214713137E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB99,0)","v":14702},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A99,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1041501.425629531},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4915544.3050748454},{"$f":"IFERROR(IF(OR($K99=\"YES\",$L99=\"YES\",$M99=\"YES\",$N99=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B99,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB99/$BE99)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J99=\"YES\",$K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB99/$BE99,0)),0)","v":747500},{"$f":"IFERROR(IF(OR($J99=\"YES\",$K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB99/$BE99,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J99=\"YES\",$K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A99,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A99,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB99/BE99),0)","v":0},{"$f":"IFERROR(IF(OR($K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,IF($J99=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB99/$BE99,0),0)),0)","v":0},6704545.7307043765,null,{"$f":"ROUND(VLOOKUP($A99,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4653900.57},{"$f":"ROUND(VLOOKUP($A99,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":15996467.289999999},20650367.859999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB99/BE99,0)","v":1885871.8664351408},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A99,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB99/BE99,0)","v":2613298.4699465996},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB99/BE99,0)","v":154730.23592618117},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A99,'MC PT SA (CHA Only)'!A:A,0))*$BB99/BE99,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A99,'SFY 17-18 Directed Payments'!B:B,0))*$BB99/BE99,0)","v":11638732.868203482},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A99,'SFY 17-18 Directed Payments'!B:B,0))*$BB99/BE99,0)","v":4357734.4257880626},20650367.866299465,null,null,6285694.4783163518,null,1,null,"No",1]
[106196168,196168,53309,3,"EARL AND LORRAINE MILLER CHILDRENS HOSP",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C100,'Projected Nt Pt Revenues'!C:C,0)),0)","v":389643911.078035},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A100,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A100,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C100,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A100,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q100=\"No\",0,IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB100,0),0))","v":0},{"$f":"IF(Q100=\"no\",IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB100,0),0),IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB100,0),0))","v":6687117.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P100=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB100),0)","v":376132.45351733052},{"$f":"IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB100,0),0)","v":19043789},{"$f":"IF(Q100=\"NO\",IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB100,0),0),0)","v":7721559.5},33828598.203517333,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB100,0)","v":72202},4.4344288503616542E-3,7.7969275456416971E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB100,0)","v":48466},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A100,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":24547584.908664778},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":29701861.538076937},{"$f":"IFERROR(IF(OR($K100=\"YES\",$L100=\"YES\",$M100=\"YES\",$N100=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B100,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB100/$BE100)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J100=\"YES\",$K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB100/$BE100,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J100=\"YES\",$K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB100/$BE100,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J100=\"YES\",$K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A100,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A100,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB100/BE100),0)","v":0},{"$f":"IFERROR(IF(OR($K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,IF($J100=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB100/$BE100,0),0)),0)","v":0},54249446.446741715,null,{"$f":"ROUND(VLOOKUP($A100,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":26910329.329999998},{"$f":"ROUND(VLOOKUP($A100,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":26678866.27},53589195.599999994,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB100/BE100,0)","v":5655468.1706258105},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A100,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB100/BE100,0)","v":1282081.0276233184},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB100/BE100,0)","v":19972780.12845511},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A100,'MC PT SA (CHA Only)'!A:A,0))*$BB100/BE100,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A100,'SFY 17-18 Directed Payments'!B:B,0))*$BB100/BE100,0)","v":22736538.895364217},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A100,'SFY 17-18 Directed Payments'!B:B,0))*$BB100/BE100,0)","v":3942327.3743069908},53589195.59637545,null,null,74010043.843224376,null,1,null,"No",1]
[106190256,190256,50641,3,"EAST LOS ANGELES DOCTOR'S HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C101,'Projected Nt Pt Revenues'!C:C,0)),0)","v":91790278.2851284},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A101,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A101,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C101,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A101,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q101=\"No\",0,IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB101,0),0))","v":0},{"$f":"IF(Q101=\"no\",IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB101,0),0),IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB101,0),0))","v":543850.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P101=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB101),0)","v":1277535.4354976856},{"$f":"IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB101,0),0)","v":2308957.25},{"$f":"IF(Q101=\"NO\",IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB101,0),0),0)","v":2715413.25},6845756.4354976853,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB101,0)","v":14632},8.9865326360061672E-4,1.5778326551271658E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB101,0)","v":9098},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A101,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1774859.4997578897},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6045211.9684621207},{"$f":"IFERROR(IF(OR($K101=\"YES\",$L101=\"YES\",$M101=\"YES\",$N101=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B101,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1838815.9464999996},{"$f":"IFERROR(IF(OR($K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB101/$BE101)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J101=\"YES\",$K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB101/$BE101,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J101=\"YES\",$K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB101/$BE101,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J101=\"YES\",$K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A101,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A101,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB101/BE101),0)","v":0},{"$f":"IFERROR(IF(OR($K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,IF($J101=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB101/$BE101,0),0)),0)","v":0},9658887.41472001,null,{"$f":"ROUND(VLOOKUP($A101,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3513464.96},{"$f":"ROUND(VLOOKUP($A101,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6335422.1200000001},9848887.0800000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB101/BE101,0)","v":1208358.1180175971},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A101,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB101/BE101,0)","v":687817.27017857274},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB101/BE101,0)","v":17611.571568833628},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A101,'MC PT SA (CHA Only)'!A:A,0))*$BB101/BE101,0)","v":1599678},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A101,'SFY 17-18 Directed Payments'!B:B,0))*$BB101/BE101,0)","v":5484746.5742939021},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A101,'SFY 17-18 Directed Payments'!B:B,0))*$BB101/BE101,0)","v":850675.54221447918},9848887.0762733854,null,null,12662018.059222326,null,1,null,"No",1]
[106014233,14233,50488,3,"EDEN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C102,'Projected Nt Pt Revenues'!C:C,0)),0)","v":410964717.56764853},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A102,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A102,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C102,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A102,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q102=\"No\",0,IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB102,0),0))","v":0},{"$f":"IF(Q102=\"no\",IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB102,0),0),IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB102,0),0))","v":3204348.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P102=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB102),0)","v":5848219.5003646761},{"$f":"IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB102,0),0)","v":2257045.75},{"$f":"IF(Q102=\"NO\",IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB102,0),0),0)","v":3497951.5},14807565.000364676,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB102,0)","v":38175},2.3445932434358625E-3,3.4128967077098381E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB102,0)","v":10421},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A102,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1849303.6684911668},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5993740.3003461538},{"$f":"IFERROR(IF(OR($K102=\"YES\",$L102=\"YES\",$M102=\"YES\",$N102=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B102,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB102/$BE102)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J102=\"YES\",$K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB102/$BE102,0)),0)","v":2260000},{"$f":"IFERROR(IF(OR($J102=\"YES\",$K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB102/$BE102,0)),0)","v":2260000},{"$f":"IFERROR(IF(OR($J102=\"YES\",$K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A102,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A102,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB102/BE102),0)","v":0},{"$f":"IFERROR(IF(OR($K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,IF($J102=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB102/$BE102,0),0)),0)","v":0},12363043.968837321,null,{"$f":"ROUND(VLOOKUP($A102,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3303159.34},{"$f":"ROUND(VLOOKUP($A102,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10904309.960000001},14207469.300000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB102/BE102,0)","v":1550872.9924156899},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A102,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB102/BE102,0)","v":1694419.7543710275},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB102/BE102,0)","v":57866.592297596209},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A102,'MC PT SA (CHA Only)'!A:A,0))*$BB102/BE102,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A102,'SFY 17-18 Directed Payments'!B:B,0))*$BB102/BE102,0)","v":7477370.1003676495},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A102,'SFY 17-18 Directed Payments'!B:B,0))*$BB102/BE102,0)","v":3426939.8574370393},14207469.296889002,null,null,11762948.268472645,null,1,null,"No",1]
[106331168,331168,50573,3,"EISENHOWER MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C103,'Projected Nt Pt Revenues'!C:C,0)),0)","v":745247318.10426736},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A103,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A103,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C103,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A103,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q103=\"No\",0,IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB103,0),0))","v":0},{"$f":"IF(Q103=\"no\",IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB103,0),0),IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB103,0),0))","v":7117001.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P103=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB103),0)","v":14565357.2823413},{"$f":"IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB103,0),0)","v":1894769.75},{"$f":"IF(Q103=\"NO\",IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB103,0),0),0)","v":5417020.25},28994148.532341301,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB103,0)","v":79438},4.8788421236950373E-3,6.6826675463819108E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB103,0)","v":13240},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A103,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2504363.2114331867},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5521013.664228457},{"$f":"IFERROR(IF(OR($K103=\"YES\",$L103=\"YES\",$M103=\"YES\",$N103=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B103,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB103/$BE103)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J103=\"YES\",$K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB103/$BE103,0)),0)","v":1065000},{"$f":"IFERROR(IF(OR($J103=\"YES\",$K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB103/$BE103,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J103=\"YES\",$K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A103,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A103,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB103/BE103),0)","v":0},{"$f":"IFERROR(IF(OR($K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,IF($J103=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB103/$BE103,0),0)),0)","v":0},9090376.8756616432,null,{"$f":"ROUND(VLOOKUP($A103,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4288366.53},{"$f":"ROUND(VLOOKUP($A103,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":16517155.82},20805522.350000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB103/BE103,0)","v":2001188.7865302982},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A103,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB103/BE103,0)","v":2270824.1369813234},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB103/BE103,0)","v":16353.6021710598},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A103,'MC PT SA (CHA Only)'!A:A,0))*$BB103/BE103,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A103,'SFY 17-18 Directed Payments'!B:B,0))*$BB103/BE103,0)","v":10702803.636259751},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A103,'SFY 17-18 Directed Payments'!B:B,0))*$BB103/BE103,0)","v":5814352.1824806035},20805522.344423037,null,null,901750.69332034141,null,1,null,"No",1]
[106500867,500867,50179,3,"EMANUEL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C104,'Projected Nt Pt Revenues'!C:C,0)),0)","v":233848033.78106093},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A104,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A104,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C104,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A104,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q104=\"No\",0,IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB104,0),0))","v":0},{"$f":"IF(Q104=\"no\",IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB104,0),0),IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB104,0),0))","v":2106018.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P104=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB104),0)","v":5552019.5185699798},{"$f":"IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB104,0),0)","v":1915755.25},{"$f":"IF(Q104=\"NO\",IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB104,0),0),0)","v":5074625.25},14648418.26856998,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB104,0)","v":35836},2.2009389252591375E-3,3.3762160409714836E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB104,0)","v":12658},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A104,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2902310.6115930197},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5493923.3125884738},{"$f":"IFERROR(IF(OR($K104=\"YES\",$L104=\"YES\",$M104=\"YES\",$N104=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B104,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB104/$BE104)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J104=\"YES\",$K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB104/$BE104,0)),0)","v":507500},{"$f":"IFERROR(IF(OR($J104=\"YES\",$K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB104/$BE104,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J104=\"YES\",$K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A104,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A104,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB104/BE104),0)","v":0},{"$f":"IFERROR(IF(OR($K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,IF($J104=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB104/$BE104,0),0)),0)","v":0},8903733.924181493,null,{"$f":"ROUND(VLOOKUP($A104,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":6613995.0700000003},{"$f":"ROUND(VLOOKUP($A104,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":21713455.550000001},28327450.620000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB104/BE104,0)","v":2058525.132275935},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A104,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB104/BE104,0)","v":4457348.3233192079},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB104/BE104,0)","v":98121.613026358798},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A104,'MC PT SA (CHA Only)'!A:A,0))*$BB104/BE104,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A104,'SFY 17-18 Directed Payments'!B:B,0))*$BB104/BE104,0)","v":12428737.650005447},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A104,'SFY 17-18 Directed Payments'!B:B,0))*$BB104/BE104,0)","v":9284717.8986219037},28327450.617248856,null,null,22582766.275611516,null,1,null,"No",1]
[106190280,190280,50158,3,"ENCINO HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C105,'Projected Nt Pt Revenues'!C:C,0)),0)","v":48191971.730179071},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A105,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A105,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C105,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A105,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q105=\"No\",0,IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB105,0),0))","v":0},{"$f":"IF(Q105=\"no\",IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB105,0),0),IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB105,0),0))","v":442875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P105=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB105),0)","v":2418389.8046298278},{"$f":"IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB105,0),0)","v":301528.5},{"$f":"IF(Q105=\"NO\",IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB105,0),0),0)","v":960915},4123708.3046298278,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB105,0)","v":10775},6.6176796851398609E-4,9.5044597110195044E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB105,0)","v":2286},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A105,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":284776.17604108155},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":587860.63058762276},{"$f":"IFERROR(IF(OR($K105=\"YES\",$L105=\"YES\",$M105=\"YES\",$N105=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B105,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1850310.3970000003},{"$f":"IFERROR(IF(OR($K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB105/$BE105)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J105=\"YES\",$K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB105/$BE105,0)),0)","v":57500},{"$f":"IFERROR(IF(OR($J105=\"YES\",$K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB105/$BE105,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J105=\"YES\",$K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A105,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A105,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB105/BE105),0)","v":0},{"$f":"IFERROR(IF(OR($K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,IF($J105=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB105/$BE105,0),0)),0)","v":0},2780447.2036287049,null,{"$f":"ROUND(VLOOKUP($A105,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1834537.78},{"$f":"ROUND(VLOOKUP($A105,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":1188136.8999999999},3022674.6799999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB105/BE105,0)","v":249531.21257089885},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A105,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB105/BE105,0)","v":290376.77839638927},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB105/BE105,0)","v":8805.7857844168138},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A105,'MC PT SA (CHA Only)'!A:A,0))*$BB105/BE105,0)","v":1285824},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A105,'SFY 17-18 Directed Payments'!B:B,0))*$BB105/BE105,0)","v":772393.21023313201},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A105,'SFY 17-18 Directed Payments'!B:B,0))*$BB105/BE105,0)","v":415743.68604467029},3022674.673029507,null,null,1679413.5789988767,null,1,null,"No",1]
[106040962,40962,50039,3,"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C106,'Projected Nt Pt Revenues'!C:C,0)),0)","v":610681172.58111966},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A106,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A106,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C106,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A106,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q106=\"No\",0,IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB106,0),0))","v":0},{"$f":"IF(Q106=\"no\",IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB106,0),0),IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB106,0),0))","v":3698301.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P106=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB106),0)","v":15784067.955099385},{"$f":"IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB106,0),0)","v":2979941},{"$f":"IF(Q106=\"NO\",IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB106,0),0),0)","v":6768376},29230686.455099385,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB106,0)","v":75793},4.654977228545759E-3,6.7371855915709543E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB106,0)","v":17652},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A106,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":5456416.3069487968},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7258859.7219333416},{"$f":"IFERROR(IF(OR($K106=\"YES\",$L106=\"YES\",$M106=\"YES\",$N106=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B106,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB106/$BE106)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J106=\"YES\",$K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB106/$BE106,0)),0)","v":982500},{"$f":"IFERROR(IF(OR($J106=\"YES\",$K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB106/$BE106,0)),0)","v":982500},{"$f":"IFERROR(IF(OR($J106=\"YES\",$K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A106,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A106,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB106/BE106),0)","v":0},{"$f":"IFERROR(IF(OR($K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,IF($J106=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB106/$BE106,0),0)),0)","v":0},14680276.028882138,null,{"$f":"ROUND(VLOOKUP($A106,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5786706.3099999996},{"$f":"ROUND(VLOOKUP($A106,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":28473976.699999999},34260683.009999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB106/BE106,0)","v":2831599.4569362067},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A106,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB106/BE106,0)","v":2684643.4336634944},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB106/BE106,0)","v":270463.42052137357},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A106,'MC PT SA (CHA Only)'!A:A,0))*$BB106/BE106,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A106,'SFY 17-18 Directed Payments'!B:B,0))*$BB106/BE106,0)","v":16781311.766302902},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A106,'SFY 17-18 Directed Payments'!B:B,0))*$BB106/BE106,0)","v":11692664.932045002},34260683.00946898,null,null,19710272.583782751,null,1,null,"No",1]
[106474007,474007,51316,3,"FAIRCHILD MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C107,'Projected Nt Pt Revenues'!C:C,0)),0)","v":89257488.418897375},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A107,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A107,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C107,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A107,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q107=\"No\",0,IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB107,0),0))","v":0},{"$f":"IF(Q107=\"no\",IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB107,0),0),IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB107,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P107=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB107),0)","v":0},{"$f":"IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB107,0),0)","v":0},{"$f":"IF(Q107=\"NO\",IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB107,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB107,0)","v":4539},2.7877167601716779E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB107,0)","v":1157},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A107,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2175020.4407848208},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":197759.56697187308},{"$f":"IFERROR(IF(OR($K107=\"YES\",$L107=\"YES\",$M107=\"YES\",$N107=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B107,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB107/$BE107)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J107=\"YES\",$K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB107/$BE107,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J107=\"YES\",$K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB107/$BE107,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J107=\"YES\",$K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A107,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A107,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB107/BE107),0)","v":0},{"$f":"IFERROR(IF(OR($K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,IF($J107=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB107/$BE107,0),0)),0)","v":85000},2457780.0077566938,null,{"$f":"ROUND(VLOOKUP($A107,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1327580.18},{"$f":"ROUND(VLOOKUP($A107,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2357350.96},3684931.1399999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB107/BE107,0)","v":267354.87061167735},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A107,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB107/BE107,0)","v":1033807.9567381965},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB107/BE107,0)","v":26417.357353250445},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A107,'MC PT SA (CHA Only)'!A:A,0))*$BB107/BE107,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A107,'SFY 17-18 Directed Payments'!B:B,0))*$BB107/BE107,0)","v":1517111.0937152398},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A107,'SFY 17-18 Directed Payments'!B:B,0))*$BB107/BE107,0)","v":840239.87074291252},3684931.1491612764,null,null,6142711.1477566939,null,1,null,"No",1]
[106190298,190298,50597,3,"FOOTHILL PRESBYTERIAN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C108,'Projected Nt Pt Revenues'!C:C,0)),0)","v":105188279.84736785},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A108,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A108,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C108,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A108,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q108=\"No\",0,IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB108,0),0))","v":0},{"$f":"IF(Q108=\"no\",IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB108,0),0),IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB108,0),0))","v":2509329.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P108=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB108),0)","v":2409393.0762108304},{"$f":"IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB108,0),0)","v":987975.25},{"$f":"IF(Q108=\"NO\",IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB108,0),0),0)","v":1609808.75},7516506.8262108304,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB108,0)","v":20166},1.2385348355501665E-3,1.7324294304986467E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB108,0)","v":4704},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A108,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1250882.1996311161},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2799787.8419922031},{"$f":"IFERROR(IF(OR($K108=\"YES\",$L108=\"YES\",$M108=\"YES\",$N108=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B108,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB108/$BE108)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J108=\"YES\",$K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB108/$BE108,0)),0)","v":1042500},{"$f":"IFERROR(IF(OR($J108=\"YES\",$K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB108/$BE108,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J108=\"YES\",$K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A108,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A108,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB108/BE108),0)","v":0},{"$f":"IFERROR(IF(OR($K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,IF($J108=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB108/$BE108,0),0)),0)","v":0},5093170.0416233195,null,{"$f":"ROUND(VLOOKUP($A108,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2040117.05},{"$f":"ROUND(VLOOKUP($A108,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6776966.2400000002},8817083.290000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB108/BE108,0)","v":686103.46313599125},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A108,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB108/BE108,0)","v":1342691.8593153628},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB108/BE108,0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A108,'MC PT SA (CHA Only)'!A:A,0))*$BB108/BE108,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A108,'SFY 17-18 Directed Payments'!B:B,0))*$BB108/BE108,0)","v":4558881.0975323627},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A108,'SFY 17-18 Directed Payments'!B:B,0))*$BB108/BE108,0)","v":2218085.1395533057},8817083.2841169871,null,null,6393746.5054124892,null,1,null,"No",1]
[106301357,301357,50780,3,"FOOTHILL REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C109,'Projected Nt Pt Revenues'!C:C,0)),0)","v":32446307.555826545},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A109,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A109,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C109,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A109,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q109=\"No\",0,IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB109,0),0))","v":0},{"$f":"IF(Q109=\"no\",IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB109,0),0),IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB109,0),0))","v":571899.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P109=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB109),0)","v":919050.41080223536},{"$f":"IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB109,0),0)","v":53568.25},{"$f":"IF(Q109=\"NO\",IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB109,0),0),0)","v":741119.5},2285637.4108022354,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB109,0)","v":6032},3.7046722840615909E-4,5.2680129340328921E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB109,0)","v":1439},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A109,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1108.2735290241976},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":37926.492295975659},{"$f":"IFERROR(IF(OR($K109=\"YES\",$L109=\"YES\",$M109=\"YES\",$N109=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B109,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1844530.6294999998},{"$f":"IFERROR(IF(OR($K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB109/$BE109)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J109=\"YES\",$K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB109/$BE109,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J109=\"YES\",$K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB109/$BE109,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J109=\"YES\",$K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A109,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A109,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB109/BE109),0)","v":0},{"$f":"IFERROR(IF(OR($K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,IF($J109=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB109/$BE109,0),0)),0)","v":0},1883565.3953249997,null,{"$f":"ROUND(VLOOKUP($A109,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3387801.8},{"$f":"ROUND(VLOOKUP($A109,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4387900.1900000004},7775701.9900000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB109/BE109,0)","v":438504.93637674308},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A109,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB109/BE109,0)","v":24336.868297721598},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB109/BE109,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A109,'MC PT SA (CHA Only)'!A:A,0))*$BB109/BE109,0)","v":2924960},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A109,'SFY 17-18 Directed Payments'!B:B,0))*$BB109/BE109,0)","v":4166394.6454269271},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A109,'SFY 17-18 Directed Payments'!B:B,0))*$BB109/BE109,0)","v":221505.54284809154},7775701.9929494839,null,null,7373629.9745227639,null,1,null,"No",1]
[106301175,301175,50570,3,"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C110,'Projected Nt Pt Revenues'!C:C,0)),0)","v":454602341.87174964},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A110,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A110,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C110,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A110,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q110=\"No\",0,IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB110,0),0))","v":0},{"$f":"IF(Q110=\"no\",IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB110,0),0),IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB110,0),0))","v":6193754.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P110=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB110),0)","v":10020625.318682957},{"$f":"IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB110,0),0)","v":5153597},{"$f":"IF(Q110=\"NO\",IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB110,0),0),0)","v":14399918.75},35767895.568682954,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB110,0)","v":85344},5.2415708125157891E-3,8.2439032362890859E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB110,0)","v":35407},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A110,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2071859.7793221453},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":10863231.007633029},{"$f":"IFERROR(IF(OR($K110=\"YES\",$L110=\"YES\",$M110=\"YES\",$N110=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B110,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB110/$BE110)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J110=\"YES\",$K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB110/$BE110,0)),0)","v":3942500},{"$f":"IFERROR(IF(OR($J110=\"YES\",$K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB110/$BE110,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J110=\"YES\",$K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A110,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A110,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB110/BE110),0)","v":0},{"$f":"IFERROR(IF(OR($K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,IF($J110=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB110/$BE110,0),0)),0)","v":0},16877590.786955174,null,{"$f":"ROUND(VLOOKUP($A110,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":10992666.619999999},{"$f":"ROUND(VLOOKUP($A110,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":44506988.189999998},55499654.809999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB110/BE110,0)","v":5467138.6754238503},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A110,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB110/BE110,0)","v":3275020.6950302771},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB110/BE110,0)","v":2250507.2526173829},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A110,'MC PT SA (CHA Only)'!A:A,0))*$BB110/BE110,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A110,'SFY 17-18 Directed Payments'!B:B,0))*$BB110/BE110,0)","v":38400773.836443953},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A110,'SFY 17-18 Directed Payments'!B:B,0))*$BB110/BE110,0)","v":6106214.3491208702},55499654.808636338,null,null,36609350.028272212,null,1,null,"No",1]
[106014034,14034,54110,3,"FREMONT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C111,'Projected Nt Pt Revenues'!C:C,0)),0)","v":57273359.458516657},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A111,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A111,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C111,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A111,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q111=\"No\",0,IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB111,0),0))","v":0},{"$f":"IF(Q111=\"no\",IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB111,0),0),IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB111,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P111=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB111),0)","v":0},{"$f":"IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB111,0),0)","v":0},{"$f":"IF(Q111=\"NO\",IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB111,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB111,0)","v":41449},2.5456724386947759E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB111,0)","v":5623},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A111,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K111=\"YES\",$L111=\"YES\",$M111=\"YES\",$N111=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B111,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB111/$BE111)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J111=\"YES\",$K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB111/$BE111,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J111=\"YES\",$K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB111/$BE111,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J111=\"YES\",$K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A111,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A111,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB111/BE111),0)","v":0},{"$f":"IFERROR(IF(OR($K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,IF($J111=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB111/$BE111,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A111,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A111,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB111/BE111,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A111,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB111/BE111,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB111/BE111,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A111,'MC PT SA (CHA Only)'!A:A,0))*$BB111/BE111,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A111,'SFY 17-18 Directed Payments'!B:B,0))*$BB111/BE111,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A111,'SFY 17-18 Directed Payments'!B:B,0))*$BB111/BE111,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106400480,400480,50232,3,"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C112,'Projected Nt Pt Revenues'!C:C,0)),0)","v":149564991.22419262},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A112,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A112,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C112,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A112,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q112=\"No\",0,IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB112,0),0))","v":0},{"$f":"IF(Q112=\"no\",IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB112,0),0),IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB112,0),0))","v":1370255.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P112=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB112),0)","v":3403185.5384939704},{"$f":"IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB112,0),0)","v":369455.25},{"$f":"IF(Q112=\"NO\",IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB112,0),0),0)","v":918944},6061840.0384939704,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB112,0)","v":16809},1.0323580308818183E-3,1.3971530031798099E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB112,0)","v":2333},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A112,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":359296.98934184993},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":684031.37890956097},{"$f":"IFERROR(IF(OR($K112=\"YES\",$L112=\"YES\",$M112=\"YES\",$N112=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B112,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB112/$BE112)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J112=\"YES\",$K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB112/$BE112,0)),0)","v":222500},{"$f":"IFERROR(IF(OR($J112=\"YES\",$K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB112/$BE112,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J112=\"YES\",$K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A112,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A112,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB112/BE112),0)","v":0},{"$f":"IFERROR(IF(OR($K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,IF($J112=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB112/$BE112,0),0)),0)","v":0},1265828.3682514108,null,{"$f":"ROUND(VLOOKUP($A112,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1374553.84},{"$f":"ROUND(VLOOKUP($A112,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4198267.04},5572820.8799999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB112/BE112,0)","v":350889.84624857892},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A112,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB112/BE112,0)","v":1018632.1149099596},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB112/BE112,0)","v":5031.8775910953227},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A112,'MC PT SA (CHA Only)'!A:A,0))*$BB112/BE112,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A112,'SFY 17-18 Directed Payments'!B:B,0))*$BB112/BE112,0)","v":2900877.4312664536},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A112,'SFY 17-18 Directed Payments'!B:B,0))*$BB112/BE112,0)","v":1297389.6081102504},5572820.8781263381,null,null,776809.20975743979,null,1,null,"No",1]
[106104047,104047,50708,3,"FRESNO SURGICAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C113,'Projected Nt Pt Revenues'!C:C,0)),0)","v":82669840.67773287},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A113,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A113,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C113,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A113,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q113=\"No\",0,IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB113,0),0))","v":0},{"$f":"IF(Q113=\"no\",IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB113,0),0),IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB113,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P113=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB113),0)","v":0},{"$f":"IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB113,0),0)","v":0},{"$f":"IF(Q113=\"NO\",IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB113,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB113,0)","v":3177},1.951217481177665E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB113,0)","v":44},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A113,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K113=\"YES\",$L113=\"YES\",$M113=\"YES\",$N113=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B113,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB113/$BE113)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J113=\"YES\",$K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB113/$BE113,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J113=\"YES\",$K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB113/$BE113,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J113=\"YES\",$K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A113,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A113,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB113/BE113),0)","v":0},{"$f":"IFERROR(IF(OR($K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,IF($J113=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB113/$BE113,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A113,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A113,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB113/BE113,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A113,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB113/BE113,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB113/BE113,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A113,'MC PT SA (CHA Only)'!A:A,0))*$BB113/BE113,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A113,'SFY 17-18 Directed Payments'!B:B,0))*$BB113/BE113,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A113,'SFY 17-18 Directed Payments'!B:B,0))*$BB113/BE113,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106301283,301283,50230,3,"GARDEN GROVE HOSPITAL AND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C114,'Projected Nt Pt Revenues'!C:C,0)),0)","v":113622165.28807282},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A114,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A114,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C114,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A114,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q114=\"No\",0,IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB114,0),0))","v":0},{"$f":"IF(Q114=\"no\",IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB114,0),0),IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB114,0),0))","v":1604979},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P114=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB114),0)","v":2394513.8715178724},{"$f":"IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB114,0),0)","v":1452969.75},{"$f":"IF(Q114=\"NO\",IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB114,0),0),0)","v":2945701.5},8398164.1215178724,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB114,0)","v":20321},1.248054467579834E-3,1.9356367289577558E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB114,0)","v":7965},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A114,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1733819.6459970525},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4556597.1458450761},{"$f":"IFERROR(IF(OR($K114=\"YES\",$L114=\"YES\",$M114=\"YES\",$N114=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B114,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB114/$BE114)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J114=\"YES\",$K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB114/$BE114,0)),0)","v":1025000},{"$f":"IFERROR(IF(OR($J114=\"YES\",$K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB114/$BE114,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J114=\"YES\",$K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A114,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A114,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB114/BE114),0)","v":0},{"$f":"IFERROR(IF(OR($K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,IF($J114=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB114/$BE114,0),0)),0)","v":0},7315416.7918421291,null,{"$f":"ROUND(VLOOKUP($A114,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2246506.63},{"$f":"ROUND(VLOOKUP($A114,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6954391.75},9200898.379999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB114/BE114,0)","v":1322816.0666409095},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A114,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB114/BE114,0)","v":923690.56786257413},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB114/BE114,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A114,'MC PT SA (CHA Only)'!A:A,0))*$BB114/BE114,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A114,'SFY 17-18 Directed Payments'!B:B,0))*$BB114/BE114,0)","v":4649454.894172078},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A114,'SFY 17-18 Directed Payments'!B:B,0))*$BB114/BE114,0)","v":2304936.8569618277},9200898.3856373895,null,null,8118151.0503242556,null,1,null,"No",1]
[106190159,190159,50575,3,"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C115,'Projected Nt Pt Revenues'!C:C,0)),0)","v":21597477.661246337},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A115,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A115,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C115,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A115,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO",{"$f":"IF(COUNTIF(J115:O115,\"YES\"),\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(Q115=\"No\",0,IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB115,0),0))","v":0},{"$f":"IF(Q115=\"no\",IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB115,0),0),IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB115,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P115=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB115),0)","v":0},{"$f":"IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB115,0),0)","v":0},{"$f":"IF(Q115=\"NO\",IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB115,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB115,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB115,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A115,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K115=\"YES\",$L115=\"YES\",$M115=\"YES\",$N115=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B115,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB115/$BE115)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J115=\"YES\",$K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB115/$BE115,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J115=\"YES\",$K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB115/$BE115,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J115=\"YES\",$K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A115,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A115,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB115/BE115),0)","v":0},{"$f":"IFERROR(IF(OR($K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,IF($J115=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB115/$BE115,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A115,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A115,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB115/BE115,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A115,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB115/BE115,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB115/BE115,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A115,'MC PT SA (CHA Only)'!A:A,0))*$BB115/BE115,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A115,'SFY 17-18 Directed Payments'!B:B,0))*$BB115/BE115,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A115,'SFY 17-18 Directed Payments'!B:B,0))*$BB115/BE115,0)","v":0},0,null,null,0,null,0,null,"No",1]
[106190315,190315,50737,3,"GARFIELD MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C116,'Projected Nt Pt Revenues'!C:C,0)),0)","v":206629794.840507},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A116,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A116,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C116,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A116,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q116=\"No\",0,IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB116,0),0))","v":0},{"$f":"IF(Q116=\"no\",IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB116,0),0),IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB116,0),0))","v":4288801.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P116=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB116),0)","v":7557597.8999742558},{"$f":"IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB116,0),0)","v":3722165},{"$f":"IF(Q116=\"NO\",IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB116,0),0),0)","v":7828143.75},23396708.149974257,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB116,0)","v":57282},3.5180874962801069E-3,5.392550916665133E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB116,0)","v":20915},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A116,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1882243.0347978503},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":10569300.692339217},{"$f":"IFERROR(IF(OR($K116=\"YES\",$L116=\"YES\",$M116=\"YES\",$N116=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B116,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB116/$BE116)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J116=\"YES\",$K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB116/$BE116,0)),0)","v":1822500},{"$f":"IFERROR(IF(OR($J116=\"YES\",$K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB116/$BE116,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J116=\"YES\",$K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A116,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A116,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB116/BE116),0)","v":0},{"$f":"IFERROR(IF(OR($K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,IF($J116=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB116/$BE116,0),0)),0)","v":0},14274043.727137068,null,{"$f":"ROUND(VLOOKUP($A116,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5234612.55},{"$f":"ROUND(VLOOKUP($A116,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":15978504.08},21213116.629999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB116/BE116,0)","v":3069319.8117692405},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A116,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB116/BE116,0)","v":1252006.950829556},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB116/BE116,0)","v":913285.78278380109},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A116,'MC PT SA (CHA Only)'!A:A,0))*$BB116/BE116,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A116,'SFY 17-18 Directed Payments'!B:B,0))*$BB116/BE116,0)","v":14121964.459409023},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A116,'SFY 17-18 Directed Payments'!B:B,0))*$BB116/BE116,0)","v":1856539.618248062},21213116.623039681,null,null,12090452.207162812,null,1,null,"No",1]
[106190317,190317,54028,3,"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C117,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A117,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A117,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C117,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A117,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q117=\"No\",0,IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB117,0),0))","v":0},{"$f":"IF(Q117=\"no\",IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB117,0),0),IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB117,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P117=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB117),0)","v":0},{"$f":"IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB117,0),0)","v":0},{"$f":"IF(Q117=\"NO\",IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB117,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB117,0)","v":11890},7.302479021467559E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB117,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A117,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K117=\"YES\",$L117=\"YES\",$M117=\"YES\",$N117=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B117,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB117/$BE117)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J117=\"YES\",$K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB117/$BE117,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J117=\"YES\",$K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB117/$BE117,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J117=\"YES\",$K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A117,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A117,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB117/BE117),0)","v":0},{"$f":"IFERROR(IF(OR($K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,IF($J117=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB117/$BE117,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A117,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A117,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB117/BE117,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A117,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB117/BE117,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB117/BE117,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A117,'MC PT SA (CHA Only)'!A:A,0))*$BB117/BE117,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A117,'SFY 17-18 Directed Payments'!B:B,0))*$BB117/BE117,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A117,'SFY 17-18 Directed Payments'!B:B,0))*$BB117/BE117,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106270777,270777,50189,3,"GEORGE L. MEE MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C118,'Projected Nt Pt Revenues'!C:C,0)),0)","v":66798681.596657351},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A118,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A118,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C118,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A118,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q118=\"No\",0,IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB118,0),0))","v":0},{"$f":"IF(Q118=\"no\",IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB118,0),0),IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB118,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P118=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB118),0)","v":0},{"$f":"IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB118,0),0)","v":0},{"$f":"IF(Q118=\"NO\",IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB118,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB118,0)","v":13576},8.3379693183720423E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB118,0)","v":11278},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A118,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":750356.43453524774},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1525186.7973310212},{"$f":"IFERROR(IF(OR($K118=\"YES\",$L118=\"YES\",$M118=\"YES\",$N118=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B118,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB118/$BE118)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J118=\"YES\",$K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB118/$BE118,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J118=\"YES\",$K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB118/$BE118,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J118=\"YES\",$K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A118,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A118,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB118/BE118),0)","v":0},{"$f":"IFERROR(IF(OR($K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,IF($J118=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB118/$BE118,0),0)),0)","v":0},2275543.2318662689,null,{"$f":"ROUND(VLOOKUP($A118,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2236422.6800000002},{"$f":"ROUND(VLOOKUP($A118,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":5004284.34},7240707.0199999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB118/BE118,0)","v":373223.10451654234},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A118,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB118/BE118,0)","v":1850619.8824567844},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB118/BE118,0)","v":12579.693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A118,'MC PT SA (CHA Only)'!A:A,0))*$BB118/BE118,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A118,'SFY 17-18 Directed Payments'!B:B,0))*$BB118/BE118,0)","v":1091917.4372676851},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A118,'SFY 17-18 Directed Payments'!B:B,0))*$BB118/BE118,0)","v":3912366.8981466866},7240707.0163654368,null,null,9516250.251866268,null,1,null,"No",1]
[106190522,190522,50058,3,"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C119,'Projected Nt Pt Revenues'!C:C,0)),0)","v":198371885.54183847},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A119,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A119,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C119,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A119,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q119=\"No\",0,IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB119,0),0))","v":0},{"$f":"IF(Q119=\"no\",IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB119,0),0),IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB119,0),0))","v":2267520},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P119=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB119),0)","v":9862490.5153182652},{"$f":"IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB119,0),0)","v":4155129},{"$f":"IF(Q119=\"NO\",IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB119,0),0),0)","v":5488260.5},21773400.015318267,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB119,0)","v":53644},3.2946525199966841E-3,5.0184054722095736E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB119,0)","v":17462},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A119,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2768952.948263335},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9698345.8871137761},{"$f":"IFERROR(IF(OR($K119=\"YES\",$L119=\"YES\",$M119=\"YES\",$N119=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B119,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB119/$BE119)*$AG$16),0)","v":791700},{"$f":"IFERROR(IF(OR($J119=\"YES\",$K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB119/$BE119,0)),0)","v":970000},{"$f":"IFERROR(IF(OR($J119=\"YES\",$K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB119/$BE119,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J119=\"YES\",$K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A119,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A119,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB119/BE119),0)","v":0},{"$f":"IFERROR(IF(OR($K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,IF($J119=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB119/$BE119,0),0)),0)","v":0},14228998.835377112,null,{"$f":"ROUND(VLOOKUP($A119,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":9070730.7899999991},{"$f":"ROUND(VLOOKUP($A119,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":15017467.07},24088197.859999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB119/BE119,0)","v":2664314.7627944425},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A119,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB119/BE119,0)","v":1951946.3873465378},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB119/BE119,0)","v":4454469.6375171347},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A119,'MC PT SA (CHA Only)'!A:A,0))*$BB119/BE119,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A119,'SFY 17-18 Directed Payments'!B:B,0))*$BB119/BE119,0)","v":11897874.564144891},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A119,'SFY 17-18 Directed Payments'!B:B,0))*$BB119/BE119,0)","v":3119592.5008712225},24088197.852674227,null,null,16543796.680058844,null,1,null,"No",1]
[106190328,190328,50205,3,"GLENDORA COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C120,'Projected Nt Pt Revenues'!C:C,0)),0)","v":32004094.211376481},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A120,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A120,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C120,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A120,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q120=\"No\",0,IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB120,0),0))","v":0},{"$f":"IF(Q120=\"no\",IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB120,0),0),IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB120,0),0))","v":368472},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P120=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB120),0)","v":3397649.0902361255},{"$f":"IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB120,0),0)","v":725656.5},{"$f":"IF(Q120=\"NO\",IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB120,0),0),0)","v":536234.75},5028012.3402361255,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB120,0)","v":13352},8.200395281298137E-4,1.1588729653993549E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB120,0)","v":2285},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A120,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":300065.29076357424},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":851991.55907745322},{"$f":"IFERROR(IF(OR($K120=\"YES\",$L120=\"YES\",$M120=\"YES\",$N120=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B120,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB120/$BE120)*$AG$16),0)","v":38025},{"$f":"IFERROR(IF(OR($J120=\"YES\",$K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB120/$BE120,0)),0)","v":337500},{"$f":"IFERROR(IF(OR($J120=\"YES\",$K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB120/$BE120,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J120=\"YES\",$K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A120,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A120,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB120/BE120),0)","v":0},{"$f":"IFERROR(IF(OR($K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,IF($J120=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB120/$BE120,0),0)),0)","v":0},1527581.8498410275,null,{"$f":"ROUND(VLOOKUP($A120,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":671160.42},{"$f":"ROUND(VLOOKUP($A120,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":892855.46},1564015.88,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB120/BE120,0)","v":182746.18063496982},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A120,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB120/BE120,0)","v":380228.86629406101},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB120/BE120,0)","v":108185.36820854944},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A120,'MC PT SA (CHA Only)'!A:A,0))*$BB120/BE120,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A120,'SFY 17-18 Directed Payments'!B:B,0))*$BB120/BE120,0)","v":787488.84300641797},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A120,'SFY 17-18 Directed Payments'!B:B,0))*$BB120/BE120,0)","v":105366.61840646299},1564015.8765504612,null,null,-1936414.6103950981,null,1,null,"No",1]
[106110889,110889,51306,3,"GLENN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C121,'Projected Nt Pt Revenues'!C:C,0)),0)","v":13791931.322271138},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A121,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A121,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C121,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A121,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q121=\"No\",0,IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB121,0),0))","v":0},{"$f":"IF(Q121=\"no\",IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB121,0),0),IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB121,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P121=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB121),0)","v":0},{"$f":"IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB121,0),0)","v":0},{"$f":"IF(Q121=\"NO\",IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB121,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB121,0)","v":920},5.6503622369639648E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB121,0)","v":223},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A121,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":167748.62081324877},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":28444.869221981746},{"$f":"IFERROR(IF(OR($K121=\"YES\",$L121=\"YES\",$M121=\"YES\",$N121=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B121,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB121/$BE121)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J121=\"YES\",$K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB121/$BE121,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J121=\"YES\",$K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB121/$BE121,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J121=\"YES\",$K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A121,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A121,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB121/BE121),0)","v":0},{"$f":"IFERROR(IF(OR($K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,IF($J121=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB121/$BE121,0),0)),0)","v":0},196193.49003523053,null,{"$f":"ROUND(VLOOKUP($A121,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":34144.120000000003},{"$f":"ROUND(VLOOKUP($A121,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":183147.57},217291.69,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB121/BE121,0)","v":34144.11600582867},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A121,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB121/BE121,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB121/BE121,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A121,'MC PT SA (CHA Only)'!A:A,0))*$BB121/BE121,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A121,'SFY 17-18 Directed Payments'!B:B,0))*$BB121/BE121,0)","v":42770.959524310245},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A121,'SFY 17-18 Directed Payments'!B:B,0))*$BB121/BE121,0)","v":140376.61302075101},217291.68855088993,null,null,413485.18003523053,null,1,null,"No",1]
[106420483,420483,50357,3,"GOLETA VALLEY COTTAGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C122,'Projected Nt Pt Revenues'!C:C,0)),0)","v":82167859.934715509},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A122,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A122,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C122,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A122,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q122=\"No\",0,IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB122,0),0))","v":0},{"$f":"IF(Q122=\"no\",IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB122,0),0),IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB122,0),0))","v":393273},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P122=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB122),0)","v":786175.65261396044},{"$f":"IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB122,0),0)","v":49702.5},{"$f":"IF(Q122=\"NO\",IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB122,0),0),0)","v":146898.5},1376049.6526139604,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB122,0)","v":3960},2.4321124411279675E-4,3.1715648919560999E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB122,0)","v":356},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A122,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":394015.62163894775},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":102943.33623193394},{"$f":"IFERROR(IF(OR($K122=\"YES\",$L122=\"YES\",$M122=\"YES\",$N122=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B122,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB122/$BE122)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J122=\"YES\",$K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB122/$BE122,0)),0)","v":20000},{"$f":"IFERROR(IF(OR($J122=\"YES\",$K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB122/$BE122,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J122=\"YES\",$K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A122,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A122,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB122/BE122),0)","v":0},{"$f":"IFERROR(IF(OR($K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,IF($J122=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB122/$BE122,0),0)),0)","v":0},516958.95787088166,null,{"$f":"ROUND(VLOOKUP($A122,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":741566.85},{"$f":"ROUND(VLOOKUP($A122,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3548967.49},4290534.34,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB122/BE122,0)","v":70220.917823308031},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A122,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB122/BE122,0)","v":671345.92965768138},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB122/BE122,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A122,'MC PT SA (CHA Only)'!A:A,0))*$BB122/BE122,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A122,'SFY 17-18 Directed Payments'!B:B,0))*$BB122/BE122,0)","v":1585041.4411950267},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A122,'SFY 17-18 Directed Payments'!B:B,0))*$BB122/BE122,0)","v":1963926.0440361185},4290534.3327121343,null,null,3431443.6452569216,null,1,null,"No",1]
[106150775,150775,50257,3,"GOOD SAMARITAN HOSPITAL - BAKERSFIELD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C123,'Projected Nt Pt Revenues'!C:C,0)),0)","v":55740206.092429891},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A123,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A123,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C123,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A123,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q123=\"No\",0,IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB123,0),0))","v":0},{"$f":"IF(Q123=\"no\",IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB123,0),0),IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB123,0),0))","v":328908.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P123=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB123),0)","v":2723932.5428596372},{"$f":"IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB123,0),0)","v":1947785.75},{"$f":"IF(Q123=\"NO\",IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB123,0),0),0)","v":1133217},6133843.7928596372,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB123,0)","v":14565},8.945383258845669E-4,1.4137486673697884E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB123,0)","v":5579},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A123,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":75085.365319766061},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":769365.98657550628},{"$f":"IFERROR(IF(OR($K123=\"YES\",$L123=\"YES\",$M123=\"YES\",$N123=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B123,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB123/$BE123)*$AG$16),0)","v":630825},{"$f":"IFERROR(IF(OR($J123=\"YES\",$K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB123/$BE123,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J123=\"YES\",$K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB123/$BE123,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J123=\"YES\",$K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A123,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A123,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB123/BE123),0)","v":0},{"$f":"IFERROR(IF(OR($K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,IF($J123=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB123/$BE123,0),0)),0)","v":0},1475276.3518952723,null,{"$f":"ROUND(VLOOKUP($A123,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3185401.66},{"$f":"ROUND(VLOOKUP($A123,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2667453.0699999998},5852854.7300000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB123/BE123,0)","v":756324.38095929928},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A123,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB123/BE123,0)","v":75416.531036665794},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB123/BE123,0)","v":2353660.7432348374},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A123,'MC PT SA (CHA Only)'!A:A,0))*$BB123/BE123,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A123,'SFY 17-18 Directed Payments'!B:B,0))*$BB123/BE123,0)","v":2075649.5063268207},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A123,'SFY 17-18 Directed Payments'!B:B,0))*$BB123/BE123,0)","v":591803.56280690723},5852854.7243645303,null,null,1194287.289035636,null,1,null,"No",1]
[106190392,190392,50471,3,"GOOD SAMARITAN HOSPITAL - LA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C124,'Projected Nt Pt Revenues'!C:C,0)),0)","v":314738629.95360255},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A124,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A124,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C124,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A124,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q124=\"No\",0,IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB124,0),0))","v":0},{"$f":"IF(Q124=\"no\",IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB124,0),0),IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB124,0),0))","v":5072395},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P124=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB124),0)","v":6821250.2816808987},{"$f":"IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB124,0),0)","v":7546496.25},{"$f":"IF(Q124=\"NO\",IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB124,0),0),0)","v":3914900.25},23355041.781680897,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB124,0)","v":57647},3.5405046942854532E-3,5.3829475138661501E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB124,0)","v":20754},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A124,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3510945.4412826914},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":21780642.718546022},{"$f":"IFERROR(IF(OR($K124=\"YES\",$L124=\"YES\",$M124=\"YES\",$N124=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B124,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB124/$BE124)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J124=\"YES\",$K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB124/$BE124,0)),0)","v":4365000},{"$f":"IFERROR(IF(OR($J124=\"YES\",$K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB124/$BE124,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J124=\"YES\",$K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A124,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A124,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB124/BE124),0)","v":0},{"$f":"IFERROR(IF(OR($K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,IF($J124=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB124/$BE124,0),0)),0)","v":0},29656588.159828715,null,{"$f":"ROUND(VLOOKUP($A124,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3328297.92},{"$f":"ROUND(VLOOKUP($A124,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":8429331.5299999993},11757629.449999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB124/BE124,0)","v":2073771.8759011792},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A124,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB124/BE124,0)","v":672086.21462491248},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB124/BE124,0)","v":582439.8311692836},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A124,'MC PT SA (CHA Only)'!A:A,0))*$BB124/BE124,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A124,'SFY 17-18 Directed Payments'!B:B,0))*$BB124/BE124,0)","v":7105011.1586265955},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A124,'SFY 17-18 Directed Payments'!B:B,0))*$BB124/BE124,0)","v":1324320.3731981644},11757629.453520136,null,null,18059175.828147814,null,1,null,"No",1]
[106430779,430779,50380,3,"GOOD SAMARITAN HOSPITAL - SAN JOSE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C125,'Projected Nt Pt Revenues'!C:C,0)),0)","v":690298653.62956595},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A125,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A125,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C125,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A125,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q125=\"No\",0,IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB125,0),0))","v":0},{"$f":"IF(Q125=\"no\",IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB125,0),0),IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB125,0),0))","v":11827124.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P125=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB125),0)","v":11805783.853821788},{"$f":"IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB125,0),0)","v":2644725.25},{"$f":"IF(Q125=\"NO\",IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB125,0),0),0)","v":2444258.5},28721892.103821788,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB125,0)","v":83391},5.1216234489419787E-3,6.6199169814832115E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB125,0)","v":9215},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A125,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":765063.30593802023},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6456985.3133898564},{"$f":"IFERROR(IF(OR($K125=\"YES\",$L125=\"YES\",$M125=\"YES\",$N125=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B125,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB125/$BE125)*$AG$16),0)","v":135525},{"$f":"IFERROR(IF(OR($J125=\"YES\",$K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB125/$BE125,0)),0)","v":2995000},{"$f":"IFERROR(IF(OR($J125=\"YES\",$K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB125/$BE125,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J125=\"YES\",$K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A125,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A125,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB125/BE125),0)","v":0},{"$f":"IFERROR(IF(OR($K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,IF($J125=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB125/$BE125,0),0)),0)","v":0},10352573.619327877,null,{"$f":"ROUND(VLOOKUP($A125,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4865189.6100000003},{"$f":"ROUND(VLOOKUP($A125,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":5176544.58},10041734.190000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB125/BE125,0)","v":1384232.5268778089},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A125,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB125/BE125,0)","v":1329829.4080097228},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB125/BE125,0)","v":2151127.6701932503},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A125,'MC PT SA (CHA Only)'!A:A,0))*$BB125/BE125,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A125,'SFY 17-18 Directed Payments'!B:B,0))*$BB125/BE125,0)","v":4048145.5220361874},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A125,'SFY 17-18 Directed Payments'!B:B,0))*$BB125/BE125,0)","v":1128399.057183591},10041734.184300561,null,null,-8327584.2944939099,null,1,null,"No",1]
[106190352,190352,50738,3,"GREATER EL MONTE COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C126,'Projected Nt Pt Revenues'!C:C,0)),0)","v":63884741.606122628},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A126,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A126,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C126,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A126,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q126=\"No\",0,IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB126,0),0))","v":0},{"$f":"IF(Q126=\"no\",IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB126,0),0),IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB126,0),0))","v":759087.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P126=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB126),0)","v":1003481.2467343685},{"$f":"IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB126,0),0)","v":1942815.5},{"$f":"IF(Q126=\"NO\",IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB126,0),0),0)","v":3422845.5},7128229.9967343686,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB126,0)","v":15187},9.3273968796491022E-4,1.6429380986714627E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB126,0)","v":9716},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A126,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2419064.5384907182},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5401816.1170125334},{"$f":"IFERROR(IF(OR($K126=\"YES\",$L126=\"YES\",$M126=\"YES\",$N126=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B126,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1093655.2315000002},{"$f":"IFERROR(IF(OR($K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB126/$BE126)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J126=\"YES\",$K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB126/$BE126,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J126=\"YES\",$K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB126/$BE126,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J126=\"YES\",$K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A126,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A126,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB126/BE126),0)","v":0},{"$f":"IFERROR(IF(OR($K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,IF($J126=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB126/$BE126,0),0)),0)","v":0},8914535.8870032523,null,{"$f":"ROUND(VLOOKUP($A126,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3624955.87},{"$f":"ROUND(VLOOKUP($A126,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":7070880.4299999997},10695836.300000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB126/BE126,0)","v":1182374.2309942935},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A126,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB126/BE126,0)","v":1967492.3716583902},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB126/BE126,0)","v":30191.265546571936},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A126,'MC PT SA (CHA Only)'!A:A,0))*$BB126/BE126,0)","v":444898},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A126,'SFY 17-18 Directed Payments'!B:B,0))*$BB126/BE126,0)","v":5509905.9622493787},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A126,'SFY 17-18 Directed Payments'!B:B,0))*$BB126/BE126,0)","v":1560974.4714082074},10695836.301856842,null,null,12482142.190268885,null,1,null,"No",1]
[106304159,304159,53308,3,"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C127,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A127,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A127,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C127,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A127,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q127=\"No\",0,IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB127,0),0))","v":0},{"$f":"IF(Q127=\"no\",IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB127,0),0),IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB127,0),0))","v":202836.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P127=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB127),0)","v":144293.68272007987},{"$f":"IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB127,0),0)","v":258453},{"$f":"IF(Q127=\"NO\",IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB127,0),0),0)","v":59090.75},664674.1827200799,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB127,0)","v":1679},1.0311911082459236E-4,1.5319631079446357E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB127,0)","v":575},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A127,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":28444.869221981746},{"$f":"IFERROR(IF(OR($K127=\"YES\",$L127=\"YES\",$M127=\"YES\",$N127=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B127,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":394793.3795000001},{"$f":"IFERROR(IF(OR($K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB127/$BE127)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J127=\"YES\",$K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB127/$BE127,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J127=\"YES\",$K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB127/$BE127,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J127=\"YES\",$K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A127,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A127,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB127/BE127),0)","v":0},{"$f":"IFERROR(IF(OR($K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,IF($J127=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB127/$BE127,0),0)),0)","v":0},423238.24872198183,null,{"$f":"ROUND(VLOOKUP($A127,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2466331.37},{"$f":"ROUND(VLOOKUP($A127,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":220675.69},2687007.06,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB127/BE127,0)","v":155688.5792718603},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A127,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB127/BE127,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB127/BE127,0)","v":378648.78872992302},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A127,'MC PT SA (CHA Only)'!A:A,0))*$BB127/BE127,0)","v":1931994},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A127,'SFY 17-18 Directed Payments'!B:B,0))*$BB127/BE127,0)","v":188695.40966607461},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A127,'SFY 17-18 Directed Payments'!B:B,0))*$BB127/BE127,0)","v":31980.283541897716},2687007.0612097555,null,null,2445571.1260019019,null,1,null,"No",1]
[106154022,154022,53031,3,"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C128,'Projected Nt Pt Revenues'!C:C,0)),0)","v":42002690.347475797},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A128,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A128,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C128,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A128,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q128=\"No\",0,IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB128,0),0))","v":0},{"$f":"IF(Q128=\"no\",IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB128,0),0),IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB128,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P128=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB128),0)","v":0},{"$f":"IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB128,0),0)","v":0},{"$f":"IF(Q128=\"NO\",IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB128,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB128,0)","v":22539},1.3842773310753348E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB128,0)","v":4355},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A128,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K128=\"YES\",$L128=\"YES\",$M128=\"YES\",$N128=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B128,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB128/$BE128)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J128=\"YES\",$K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB128/$BE128,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J128=\"YES\",$K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB128/$BE128,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J128=\"YES\",$K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A128,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A128,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB128/BE128),0)","v":0},{"$f":"IFERROR(IF(OR($K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,IF($J128=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB128/$BE128,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A128,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A128,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB128/BE128,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A128,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB128/BE128,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB128/BE128,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A128,'MC PT SA (CHA Only)'!A:A,0))*$BB128/BE128,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A128,'SFY 17-18 Directed Payments'!B:B,0))*$BB128/BE128,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A128,'SFY 17-18 Directed Payments'!B:B,0))*$BB128/BE128,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106304079,304079,53034,3,"HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C129,'Projected Nt Pt Revenues'!C:C,0)),0)","v":28273431.69816494},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A129,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A129,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C129,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A129,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q129=\"No\",0,IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB129,0),0))","v":0},{"$f":"IF(Q129=\"no\",IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB129,0),0),IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB129,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P129=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB129),0)","v":0},{"$f":"IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB129,0),0)","v":0},{"$f":"IF(Q129=\"NO\",IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB129,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB129,0)","v":15132},9.2936175401889915E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB129,0)","v":1029},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A129,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K129=\"YES\",$L129=\"YES\",$M129=\"YES\",$N129=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B129,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB129/$BE129)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J129=\"YES\",$K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB129/$BE129,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J129=\"YES\",$K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB129/$BE129,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J129=\"YES\",$K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A129,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A129,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB129/BE129),0)","v":0},{"$f":"IFERROR(IF(OR($K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,IF($J129=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB129/$BE129,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A129,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A129,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB129/BE129,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A129,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB129/BE129,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB129/BE129,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A129,'MC PT SA (CHA Only)'!A:A,0))*$BB129/BE129,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A129,'SFY 17-18 Directed Payments'!B:B,0))*$BB129/BE129,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A129,'SFY 17-18 Directed Payments'!B:B,0))*$BB129/BE129,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106331194,331194,50390,3,"HEMET VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C130,'Projected Nt Pt Revenues'!C:C,0)),0)","v":173292310.26941502},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A130,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A130,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C130,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A130,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q130=\"No\",0,IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB130,0),0))","v":0},{"$f":"IF(Q130=\"no\",IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB130,0),0),IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB130,0),0))","v":4496952.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P130=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB130),0)","v":4127076.1482071769},{"$f":"IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB130,0),0)","v":1357982.75},{"$f":"IF(Q130=\"NO\",IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB130,0),0),0)","v":5270674},15252685.648207176,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB130,0)","v":39161},2.4051503865407157E-3,3.5154895913823343E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB130,0)","v":12003},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A130,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1943467.5719412782},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3727632.3856616076},{"$f":"IFERROR(IF(OR($K130=\"YES\",$L130=\"YES\",$M130=\"YES\",$N130=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B130,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1108218.0264999997},{"$f":"IFERROR(IF(OR($K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB130/$BE130)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J130=\"YES\",$K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB130/$BE130,0)),0)","v":612500},{"$f":"IFERROR(IF(OR($J130=\"YES\",$K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB130/$BE130,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J130=\"YES\",$K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A130,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A130,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB130/BE130),0)","v":0},{"$f":"IFERROR(IF(OR($K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,IF($J130=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB130/$BE130,0),0)),0)","v":0},7391817.9841028852,null,{"$f":"ROUND(VLOOKUP($A130,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5636020.1799999997},{"$f":"ROUND(VLOOKUP($A130,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":17608418.940000001},23244439.120000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB130/BE130,0)","v":2228171.9979652725},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A130,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB130/BE130,0)","v":1550064.1857609677},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB130/BE130,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A130,'MC PT SA (CHA Only)'!A:A,0))*$BB130/BE130,0)","v":1857784},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A130,'SFY 17-18 Directed Payments'!B:B,0))*$BB130/BE130,0)","v":13037594.838527981},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A130,'SFY 17-18 Directed Payments'!B:B,0))*$BB130/BE130,0)","v":4570824.1045461809},23244439.126800403,null,null,15383571.455895711,null,1,null,"No",1]
[106190949,190949,50624,3,"HENRY MAYO NEWHALL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C131,'Projected Nt Pt Revenues'!C:C,0)),0)","v":354432797.97417992},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A131,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A131,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C131,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A131,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q131=\"No\",0,IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB131,0),0))","v":0},{"$f":"IF(Q131=\"no\",IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB131,0),0),IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB131,0),0))","v":7756808},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P131=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB131),0)","v":7721615.1796129076},{"$f":"IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB131,0),0)","v":3634357.25},{"$f":"IF(Q131=\"NO\",IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB131,0),0),0)","v":1663929.25},20776709.679612909,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB131,0)","v":58181},3.5733013620521787E-3,4.7886849769592571E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB131,0)","v":9594},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A131,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2791000.5123102819},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5067250.2742587477},{"$f":"IFERROR(IF(OR($K131=\"YES\",$L131=\"YES\",$M131=\"YES\",$N131=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B131,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB131/$BE131)*$AG$16),0)","v":626925},{"$f":"IFERROR(IF(OR($J131=\"YES\",$K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB131/$BE131,0)),0)","v":1887500},{"$f":"IFERROR(IF(OR($J131=\"YES\",$K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB131/$BE131,0)),0)","v":1887500},{"$f":"IFERROR(IF(OR($J131=\"YES\",$K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A131,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A131,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB131/BE131),0)","v":0},{"$f":"IFERROR(IF(OR($K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,IF($J131=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB131/$BE131,0),0)),0)","v":0},12260175.786569029,null,{"$f":"ROUND(VLOOKUP($A131,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4262369.59},{"$f":"ROUND(VLOOKUP($A131,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":1934958.42},6197328.0099999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB131/BE131,0)","v":864554.78641173732},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A131,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB131/BE131,0)","v":1859318.2308217494},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB131/BE131,0)","v":1538496.5734773949},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A131,'MC PT SA (CHA Only)'!A:A,0))*$BB131/BE131,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A131,'SFY 17-18 Directed Payments'!B:B,0))*$BB131/BE131,0)","v":1205134.6830673297},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A131,'SFY 17-18 Directed Payments'!B:B,0))*$BB131/BE131,0)","v":729823.73388246575},6197328.0076606767,null,null,-2319205.8830438815,null,1,null,"No",1]
[106344021,344021,54104,3,"HERITAGE OAKS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C132,'Projected Nt Pt Revenues'!C:C,0)),0)","v":50110806.689657368},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A132,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A132,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C132,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A132,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q132=\"No\",0,IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB132,0),0))","v":0},{"$f":"IF(Q132=\"no\",IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB132,0),0),IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB132,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P132=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB132),0)","v":0},{"$f":"IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB132,0),0)","v":0},{"$f":"IF(Q132=\"NO\",IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB132,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB132,0)","v":39667},2.4362273788440174E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB132,0)","v":15760},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A132,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K132=\"YES\",$L132=\"YES\",$M132=\"YES\",$N132=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B132,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB132/$BE132)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J132=\"YES\",$K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB132/$BE132,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J132=\"YES\",$K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB132/$BE132,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J132=\"YES\",$K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A132,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A132,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB132/BE132),0)","v":0},{"$f":"IFERROR(IF(OR($K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,IF($J132=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB132/$BE132,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A132,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A132,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB132/BE132,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A132,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB132/BE132,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB132/BE132,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A132,'MC PT SA (CHA Only)'!A:A,0))*$BB132/BE132,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A132,'SFY 17-18 Directed Payments'!B:B,0))*$BB132/BE132,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A132,'SFY 17-18 Directed Payments'!B:B,0))*$BB132/BE132,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106362041,362041,50279,3,"HI-DESERT MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C133,'Projected Nt Pt Revenues'!C:C,0)),0)","v":66559580.750877216},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A133,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A133,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C133,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A133,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q133=\"No\",0,IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB133,0),0))","v":0},{"$f":"IF(Q133=\"no\",IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB133,0),0),IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB133,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P133=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB133),0)","v":0},{"$f":"IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB133,0),0)","v":0},{"$f":"IF(Q133=\"NO\",IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB133,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB133,0)","v":4144},2.5451196858672468E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB133,0)","v":2165},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A133,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":7730281.8757687584},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3857666.0735335243},{"$f":"IFERROR(IF(OR($K133=\"YES\",$L133=\"YES\",$M133=\"YES\",$N133=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B133,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":2257023.7820000006},{"$f":"IFERROR(IF(OR($K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB133/$BE133)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J133=\"YES\",$K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB133/$BE133,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J133=\"YES\",$K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB133/$BE133,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J133=\"YES\",$K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A133,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A133,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB133/BE133),0)","v":0},{"$f":"IFERROR(IF(OR($K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,IF($J133=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB133/$BE133,0),0)),0)","v":0},13844971.731302284,null,{"$f":"ROUND(VLOOKUP($A133,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":672485.91},{"$f":"ROUND(VLOOKUP($A133,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":362611.26},1035097.17,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB133/BE133,0)","v":100499.66220583534},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A133,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB133/BE133,0)","v":338587.83688731305},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB133/BE133,0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A133,'MC PT SA (CHA Only)'!A:A,0))*$BB133/BE133,0)","v":230882.47348167974},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A133,'SFY 17-18 Directed Payments'!B:B,0))*$BB133/BE133,0)","v":176115.71568833629},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A133,'SFY 17-18 Directed Payments'!B:B,0))*$BB133/BE133,0)","v":186495.54823380351},1035097.1752925155,null,null,14880068.901302284,null,1,null,"No",1]
[106301205,301205,50224,3,"HOAG MEMORIAL HOSPITAL PRESBYTERIAN",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C134,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1050960915.7327793},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A134,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A134,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C134,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A134,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q134=\"No\",0,IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB134,0),0))","v":0},{"$f":"IF(Q134=\"no\",IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB134,0),0),IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB134,0),0))","v":16189443.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P134=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB134),0)","v":14460856.82147448},{"$f":"IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB134,0),0)","v":1884277},{"$f":"IF(Q134=\"NO\",IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB134,0),0),0)","v":4385417.25},36919994.321474478,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB134,0)","v":107977},6.6316213397897613E-3,8.5094427791012894E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB134,0)","v":11353},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A134,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1536450.0148234777},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6305279.3442059532},{"$f":"IFERROR(IF(OR($K134=\"YES\",$L134=\"YES\",$M134=\"YES\",$N134=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B134,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB134/$BE134)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J134=\"YES\",$K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB134/$BE134,0)),0)","v":847500},{"$f":"IFERROR(IF(OR($J134=\"YES\",$K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB134/$BE134,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J134=\"YES\",$K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A134,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A134,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB134/BE134),0)","v":0},{"$f":"IFERROR(IF(OR($K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,IF($J134=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB134/$BE134,0),0)),0)","v":0},8689229.3590294309,null,{"$f":"ROUND(VLOOKUP($A134,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5112345.2699999996},{"$f":"ROUND(VLOOKUP($A134,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":16517992.09},21630337.359999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB134/BE134,0)","v":2196175.3106390554},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A134,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB134/BE134,0)","v":2696025.3150346722},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB134/BE134,0)","v":220144.64461042036},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A134,'MC PT SA (CHA Only)'!A:A,0))*$BB134/BE134,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A134,'SFY 17-18 Directed Payments'!B:B,0))*$BB134/BE134,0)","v":12096633.728993155},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A134,'SFY 17-18 Directed Payments'!B:B,0))*$BB134/BE134,0)","v":4421358.3583082585},21630337.357585564,null,null,-6600427.6024450473,null,1,null,"No",1]
[106304460,304460,50769,3,"HOAG ORTHOPEDIC INSTITUTE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C135,'Projected Nt Pt Revenues'!C:C,0)),0)","v":142160173.39406946},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A135,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A135,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C135,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A135,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q135=\"No\",0,IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB135,0),0))","v":0},{"$f":"IF(Q135=\"no\",IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB135,0),0),IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB135,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P135=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB135),0)","v":0},{"$f":"IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB135,0),0)","v":0},{"$f":"IF(Q135=\"NO\",IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB135,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB135,0)","v":10595},6.5071291196340444E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB135,0)","v":86},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A135,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K135=\"YES\",$L135=\"YES\",$M135=\"YES\",$N135=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B135,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB135/$BE135)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J135=\"YES\",$K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB135/$BE135,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J135=\"YES\",$K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB135/$BE135,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J135=\"YES\",$K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A135,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A135,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB135/BE135),0)","v":0},{"$f":"IFERROR(IF(OR($K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,IF($J135=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB135/$BE135,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A135,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A135,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB135/BE135,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A135,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB135/BE135,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB135/BE135,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A135,'MC PT SA (CHA Only)'!A:A,0))*$BB135/BE135,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A135,'SFY 17-18 Directed Payments'!B:B,0))*$BB135/BE135,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A135,'SFY 17-18 Directed Payments'!B:B,0))*$BB135/BE135,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190382,190382,50063,3,"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C136,'Projected Nt Pt Revenues'!C:C,0)),0)","v":322551073.51843137},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A136,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A136,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C136,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A136,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q136=\"No\",0,IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB136,0),0))","v":0},{"$f":"IF(Q136=\"no\",IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB136,0),0),IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB136,0),0))","v":2260138.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P136=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB136),0)","v":7432681.7861566329},{"$f":"IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB136,0),0)","v":8458813.25},{"$f":"IF(Q136=\"NO\",IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB136,0),0),0)","v":9706346},27857979.786156632,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB136,0)","v":62028},3.8095724873304436E-3,6.4207996043427586E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB136,0)","v":32893},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A136,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3463416.0193649237},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":23889626.593718667},{"$f":"IFERROR(IF(OR($K136=\"YES\",$L136=\"YES\",$M136=\"YES\",$N136=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B136,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":3375128.2629999993},{"$f":"IFERROR(IF(OR($K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB136/$BE136)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J136=\"YES\",$K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB136/$BE136,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J136=\"YES\",$K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB136/$BE136,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J136=\"YES\",$K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A136,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A136,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB136/BE136),0)","v":0},{"$f":"IFERROR(IF(OR($K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,IF($J136=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB136/$BE136,0),0)),0)","v":0},30728170.87608359,null,{"$f":"ROUND(VLOOKUP($A136,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":13717457.630000001},{"$f":"ROUND(VLOOKUP($A136,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":16777182.050000001},30494639.68,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB136/BE136,0)","v":4148832.2090101256},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A136,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB136/BE136,0)","v":1946764.3925759201},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB136/BE136,0)","v":1519627.0325107875},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A136,'MC PT SA (CHA Only)'!A:A,0))*$BB136/BE136,0)","v":6102234},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A136,'SFY 17-18 Directed Payments'!B:B,0))*$BB136/BE136,0)","v":14358462.706190504},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A136,'SFY 17-18 Directed Payments'!B:B,0))*$BB136/BE136,0)","v":2418719.3394582639},30494639.6797456,null,null,33364830.769926958,null,1,null,"No",1]
[106301209,301209,50526,3,"HUNTINGTON BEACH HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C137,'Projected Nt Pt Revenues'!C:C,0)),0)","v":57096902.266436644},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A137,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A137,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C137,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A137,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q137=\"No\",0,IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB137,0),0))","v":0},{"$f":"IF(Q137=\"no\",IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB137,0),0),IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB137,0),0))","v":758202},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P137=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB137),0)","v":3429829.6957348483},{"$f":"IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB137,0),0)","v":1334236},{"$f":"IF(Q137=\"NO\",IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB137,0),0),0)","v":1563972},7086239.6957348483,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB137,0)","v":17728},1.0888002362706214E-3,1.6332600347876655E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB137,0)","v":5248},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A137,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":596039.71431705914},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1061941.7842873184},{"$f":"IFERROR(IF(OR($K137=\"YES\",$L137=\"YES\",$M137=\"YES\",$N137=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B137,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB137/$BE137)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J137=\"YES\",$K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB137/$BE137,0)),0)","v":290000},{"$f":"IFERROR(IF(OR($J137=\"YES\",$K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB137/$BE137,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J137=\"YES\",$K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A137,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A137,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB137/BE137),0)","v":0},{"$f":"IFERROR(IF(OR($K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,IF($J137=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB137/$BE137,0),0)),0)","v":0},1947981.4986043775,null,{"$f":"ROUND(VLOOKUP($A137,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1172406.4099999999},{"$f":"ROUND(VLOOKUP($A137,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2905273.65},4077680.0599999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB137/BE137,0)","v":522898.88348548941},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A137,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB137/BE137,0)","v":649507.52312436467},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB137/BE137,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A137,'MC PT SA (CHA Only)'!A:A,0))*$BB137/BE137,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A137,'SFY 17-18 Directed Payments'!B:B,0))*$BB137/BE137,0)","v":1886954.096660746},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A137,'SFY 17-18 Directed Payments'!B:B,0))*$BB137/BE137,0)","v":1018319.554886743},4077680.058157343,null,null,-1060578.1371304709,null,1,null,"No",1]
[106190400,190400,50438,3,"HUNTINGTON MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C138,'Projected Nt Pt Revenues'!C:C,0)),0)","v":721588070.43052197},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A138,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A138,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C138,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A138,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q138=\"No\",0,IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB138,0),0))","v":0},{"$f":"IF(Q138=\"no\",IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB138,0),0),IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB138,0),0))","v":17903664.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P138=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB138),0)","v":14923150.251004521},{"$f":"IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB138,0),0)","v":7650319.25},{"$f":"IF(Q138=\"NO\",IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB138,0),0),0)","v":5144208.75},45621343.001004517,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB138,0)","v":126934},7.7959030455085213E-3,1.0514958490852145E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB138,0)","v":23168},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A138,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2789460.6774574658},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":13860778.416597104},{"$f":"IFERROR(IF(OR($K138=\"YES\",$L138=\"YES\",$M138=\"YES\",$N138=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B138,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB138/$BE138)*$AG$16),0)","v":814125},{"$f":"IFERROR(IF(OR($J138=\"YES\",$K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB138/$BE138,0)),0)","v":2820000},{"$f":"IFERROR(IF(OR($J138=\"YES\",$K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB138/$BE138,0)),0)","v":2820000},{"$f":"IFERROR(IF(OR($J138=\"YES\",$K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A138,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A138,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB138/BE138),0)","v":0},{"$f":"IFERROR(IF(OR($K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,IF($J138=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB138/$BE138,0),0)),0)","v":0},23104364.094054569,null,{"$f":"ROUND(VLOOKUP($A138,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":7170056.9299999997},{"$f":"ROUND(VLOOKUP($A138,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":9124542.1199999992},16294599.049999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB138/BE138,0)","v":2341985.717984701},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A138,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB138/BE138,0)","v":1454197.2825045434},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB138/BE138,0)","v":3373873.9248294136},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A138,'MC PT SA (CHA Only)'!A:A,0))*$BB138/BE138,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A138,'SFY 17-18 Directed Payments'!B:B,0))*$BB138/BE138,0)","v":7567943.8970073657},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A138,'SFY 17-18 Directed Payments'!B:B,0))*$BB138/BE138,0)","v":1556598.2220814214},16294599.044407444,null,null,-6222379.8569499478,null,1,null,"No",1]
[106380842,380842,54089,3,"JEWISH HOME",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C139,'Projected Nt Pt Revenues'!C:C,0)),0)","v":75461449.755187035},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A139,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A139,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C139,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A139,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q139=\"No\",0,IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB139,0),0))","v":0},{"$f":"IF(Q139=\"no\",IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB139,0),0),IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB139,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P139=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB139),0)","v":0},{"$f":"IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB139,0),0)","v":0},{"$f":"IF(Q139=\"NO\",IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB139,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB139,0)","v":3964},2.4345691203614303E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB139,0)","v":2},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A139,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K139=\"YES\",$L139=\"YES\",$M139=\"YES\",$N139=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B139,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB139/$BE139)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J139=\"YES\",$K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB139/$BE139,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J139=\"YES\",$K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB139/$BE139,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J139=\"YES\",$K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A139,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A139,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB139/BE139),0)","v":0},{"$f":"IFERROR(IF(OR($K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,IF($J139=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB139/$BE139,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A139,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A139,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB139/BE139,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A139,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB139/BE139,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB139/BE139,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A139,'MC PT SA (CHA Only)'!A:A,0))*$BB139/BE139,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A139,'SFY 17-18 Directed Payments'!B:B,0))*$BB139/BE139,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A139,'SFY 17-18 Directed Payments'!B:B,0))*$BB139/BE139,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106331216,331216,50534,3,"JOHN F. KENNEDY MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C140,'Projected Nt Pt Revenues'!C:C,0)),0)","v":121544292.72733453},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A140,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A140,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C140,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A140,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q140=\"No\",0,IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB140,0),0))","v":0},{"$f":"IF(Q140=\"no\",IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB140,0),0),IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB140,0),0))","v":1261012.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P140=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB140),0)","v":1679273.9622075483},{"$f":"IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB140,0),0)","v":2210104.5},{"$f":"IF(Q140=\"NO\",IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB140,0),0),0)","v":3469786.75},8620177.9622075483,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB140,0)","v":19409},1.1920421810568869E-3,1.9868072155257467E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB140,0)","v":10285},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A140,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2447680.6829700032},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6163054.9980960451},{"$f":"IFERROR(IF(OR($K140=\"YES\",$L140=\"YES\",$M140=\"YES\",$N140=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B140,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB140/$BE140)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J140=\"YES\",$K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB140/$BE140,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J140=\"YES\",$K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB140/$BE140,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J140=\"YES\",$K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A140,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A140,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB140/BE140),0)","v":0},{"$f":"IFERROR(IF(OR($K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,IF($J140=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB140/$BE140,0),0)),0)","v":0},8610735.6810660474,null,{"$f":"ROUND(VLOOKUP($A140,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3686693.4},{"$f":"ROUND(VLOOKUP($A140,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10939662.560000001},14626355.960000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB140/BE140,0)","v":1852157.2361652346},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A140,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB140/BE140,0)","v":1832020.2226551035},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB140/BE140,0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A140,'MC PT SA (CHA Only)'!A:A,0))*$BB140/BE140,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A140,'SFY 17-18 Directed Payments'!B:B,0))*$BB140/BE140,0)","v":6707492.828930065},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A140,'SFY 17-18 Directed Payments'!B:B,0))*$BB140/BE140,0)","v":4232169.7335656639},14626355.960111614,null,null,14616913.6788585,null,1,null,"No",1]
[106074039,74039,54131,3,"JOHN MUIR BEHAVIORAL HEALTH CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C141,'Projected Nt Pt Revenues'!C:C,0)),0)","v":33416837.738022044},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A141,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A141,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C141,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A141,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q141=\"No\",0,IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB141,0),0))","v":0},{"$f":"IF(Q141=\"no\",IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB141,0),0),IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB141,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P141=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB141),0)","v":0},{"$f":"IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB141,0),0)","v":0},{"$f":"IF(Q141=\"NO\",IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB141,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB141,0)","v":12505},7.6801934536124329E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB141,0)","v":5255},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A141,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K141=\"YES\",$L141=\"YES\",$M141=\"YES\",$N141=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B141,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB141/$BE141)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J141=\"YES\",$K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB141/$BE141,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J141=\"YES\",$K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB141/$BE141,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J141=\"YES\",$K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A141,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A141,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB141/BE141),0)","v":0},{"$f":"IFERROR(IF(OR($K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,IF($J141=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB141/$BE141,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A141,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A141,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB141/BE141,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A141,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB141/BE141,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB141/BE141,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A141,'MC PT SA (CHA Only)'!A:A,0))*$BB141/BE141,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A141,'SFY 17-18 Directed Payments'!B:B,0))*$BB141/BE141,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A141,'SFY 17-18 Directed Payments'!B:B,0))*$BB141/BE141,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106071018,71018,50496,3,"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C142,'Projected Nt Pt Revenues'!C:C,0)),0)","v":498370459.09207511},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A142,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A142,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C142,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A142,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q142=\"No\",0,IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB142,0),0))","v":0},{"$f":"IF(Q142=\"no\",IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB142,0),0),IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB142,0),0))","v":4474218.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P142=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB142),0)","v":8224739.9150445526},{"$f":"IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB142,0),0)","v":1462358},{"$f":"IF(Q142=\"NO\",IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB142,0),0),0)","v":4807888.5},18969204.915044554,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB142,0)","v":50277},3.0878615455199702E-3,4.3720852821402065E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB142,0)","v":11354},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A142,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2489959.539660993},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4240994.5492392778},{"$f":"IFERROR(IF(OR($K142=\"YES\",$L142=\"YES\",$M142=\"YES\",$N142=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B142,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB142/$BE142)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J142=\"YES\",$K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB142/$BE142,0)),0)","v":807500},{"$f":"IFERROR(IF(OR($J142=\"YES\",$K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB142/$BE142,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J142=\"YES\",$K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A142,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A142,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB142/BE142),0)","v":0},{"$f":"IFERROR(IF(OR($K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,IF($J142=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB142/$BE142,0),0)),0)","v":0},7538454.0889002709,null,{"$f":"ROUND(VLOOKUP($A142,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3813865.47},{"$f":"ROUND(VLOOKUP($A142,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":12823283.27},16637148.74,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB142/BE142,0)","v":1835622.0353322232},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A142,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB142/BE142,0)","v":1929182.6246041821},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB142/BE142,0)","v":49060.806513179399},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A142,'MC PT SA (CHA Only)'!A:A,0))*$BB142/BE142,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A142,'SFY 17-18 Directed Payments'!B:B,0))*$BB142/BE142,0)","v":9593274.6274232324},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A142,'SFY 17-18 Directed Payments'!B:B,0))*$BB142/BE142,0)","v":3230008.637731669},16637148.731604487,null,null,5206397.9138557166,null,1,null,"No",1]
[106070988,70988,50180,3,"JOHN MUIR MEDICAL CENTER - WALNUT CREEK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C143,'Projected Nt Pt Revenues'!C:C,0)),0)","v":978935181.19495511},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A143,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A143,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C143,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A143,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q143=\"No\",0,IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB143,0),0))","v":0},{"$f":"IF(Q143=\"no\",IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB143,0),0),IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB143,0),0))","v":11772798.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P143=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB143),0)","v":14029359.885378702},{"$f":"IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB143,0),0)","v":2495065.5},{"$f":"IF(Q143=\"NO\",IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB143,0),0),0)","v":7019097.5},35316321.385378703,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB143,0)","v":97646},5.9971225107672103E-3,8.1398229203527468E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB143,0)","v":17228},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A143,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1876122.004368603},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7295431.6966473181},{"$f":"IFERROR(IF(OR($K143=\"YES\",$L143=\"YES\",$M143=\"YES\",$N143=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B143,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB143/$BE143)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J143=\"YES\",$K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB143/$BE143,0)),0)","v":2287500},{"$f":"IFERROR(IF(OR($J143=\"YES\",$K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB143/$BE143,0)),0)","v":2287500},{"$f":"IFERROR(IF(OR($J143=\"YES\",$K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A143,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A143,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB143/BE143),0)","v":0},{"$f":"IFERROR(IF(OR($K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,IF($J143=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB143/$BE143,0),0)),0)","v":0},13746553.701015921,null,{"$f":"ROUND(VLOOKUP($A143,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5698539.3700000001},{"$f":"ROUND(VLOOKUP($A143,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":13168296.67},18866836.039999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB143/BE143,0)","v":2405334.8640332515},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A143,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB143/BE143,0)","v":1328256.3024543568},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB143/BE143,0)","v":1964948.1993227236},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A143,'MC PT SA (CHA Only)'!A:A,0))*$BB143/BE143,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A143,'SFY 17-18 Directed Payments'!B:B,0))*$BB143/BE143,0)","v":11812332.64509627},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A143,'SFY 17-18 Directed Payments'!B:B,0))*$BB143/BE143,0)","v":1355964.0221764632},18866836.033083066,null,null,-2702931.6443627849,null,1,null,"No",1]
[106194219,194219,50696,3,"KECK HOSPITAL OF USC",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C144,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1000221434.6747115},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A144,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A144,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C144,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A144,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q144=\"No\",0,IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB144,0),0))","v":0},{"$f":"IF(Q144=\"no\",IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB144,0),0),IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB144,0),0))","v":10816779},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P144=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB144),0)","v":11093658.196656501},{"$f":"IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB144,0),0)","v":4192682},{"$f":"IF(Q144=\"NO\",IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB144,0),0),0)","v":5139238.5},31242357.696656503,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB144,0)","v":85594},5.2569250577249307E-3,7.200842253360774E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB144,0)","v":16898},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A144,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3341252.9322701995},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9306890.3059160262},{"$f":"IFERROR(IF(OR($K144=\"YES\",$L144=\"YES\",$M144=\"YES\",$N144=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B144,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB144/$BE144)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J144=\"YES\",$K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB144/$BE144,0)),0)","v":6285000},{"$f":"IFERROR(IF(OR($J144=\"YES\",$K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB144/$BE144,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J144=\"YES\",$K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A144,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A144,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB144/BE144),0)","v":2155000},{"$f":"IFERROR(IF(OR($K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,IF($J144=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB144/$BE144,0),0)),0)","v":0},21088143.238186225,null,{"$f":"ROUND(VLOOKUP($A144,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2973654.33},{"$f":"ROUND(VLOOKUP($A144,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":13525098.4},16498752.73,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB144/BE144,0)","v":2084294.2764312774},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A144,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB144/BE144,0)","v":483035.94111827662},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB144/BE144,0)","v":406324.11548094731},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A144,'MC PT SA (CHA Only)'!A:A,0))*$BB144/BE144,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A144,'SFY 17-18 Directed Payments'!B:B,0))*$BB144/BE144,0)","v":12109213.422970895},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A144,'SFY 17-18 Directed Payments'!B:B,0))*$BB144/BE144,0)","v":1415884.9744970715},16498752.730498467,null,null,6344538.2715297267,null,1,null,"No",1]
[106210993,210993,52043,3,"KENTFIELD HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C145,'Projected Nt Pt Revenues'!C:C,0)),0)","v":69716294.755854145},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A145,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A145,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C145,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A145,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q145=\"No\",0,IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB145,0),0))","v":0},{"$f":"IF(Q145=\"no\",IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB145,0),0),IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB145,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P145=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB145),0)","v":0},{"$f":"IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB145,0),0)","v":0},{"$f":"IF(Q145=\"NO\",IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB145,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB145,0)","v":19039},1.1693178981473579E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB145,0)","v":5947},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A145,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K145=\"YES\",$L145=\"YES\",$M145=\"YES\",$N145=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B145,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB145/$BE145)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J145=\"YES\",$K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB145/$BE145,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J145=\"YES\",$K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB145/$BE145,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J145=\"YES\",$K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A145,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A145,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB145/BE145),0)","v":0},{"$f":"IFERROR(IF(OR($K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,IF($J145=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB145/$BE145,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A145,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A145,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB145/BE145,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A145,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB145/BE145,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB145/BE145,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A145,'MC PT SA (CHA Only)'!A:A,0))*$BB145/BE145,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A145,'SFY 17-18 Directed Payments'!B:B,0))*$BB145/BE145,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A145,'SFY 17-18 Directed Payments'!B:B,0))*$BB145/BE145,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190049,190049,52045,3,"KINDRED HOSPITAL - BALDWIN PARK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C146,'Projected Nt Pt Revenues'!C:C,0)),0)","v":56051756.869596228},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A146,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A146,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C146,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A146,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D146=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB146=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB146>0,IF(BB146<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J146:O146,\"YES\"),\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(Q146=\"No\",0,IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB146,0),0))","v":0},{"$f":"IF(Q146=\"no\",IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB146,0),0),IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB146,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P146=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB146),0)","v":0},{"$f":"IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB146,0),0)","v":0},{"$f":"IF(Q146=\"NO\",IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB146,0),0),0)","v":0},{"$f":"SUM(R146:V146)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB146,0)","v":26211},{"$f":"Y146/$Y$17","v":1.609800484707201E-3},{"$f":"W146/$W$16","v":0},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB146,0)","v":2162},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A146,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K146=\"YES\",$L146=\"YES\",$M146=\"YES\",$N146=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B146,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB146/$BE146)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J146=\"YES\",$K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB146/$BE146,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J146=\"YES\",$K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB146/$BE146,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J146=\"YES\",$K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A146,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A146,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB146/BE146),0)","v":0},{"$f":"IFERROR(IF(OR($K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,IF($J146=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB146/$BE146,0),0)),0)","v":0},{"$f":"(AD146+AE146+AF146+AG146+AH146+AI146+AJ146+AK146)","v":0},null,{"$f":"ROUND(VLOOKUP($A146,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A146,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB146/BE146,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A146,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB146/BE146,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB146/BE146,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A146,'MC PT SA (CHA Only)'!A:A,0))*$BB146/BE146,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A146,'SFY 17-18 Directed Payments'!B:B,0))*$BB146/BE146,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A146,'SFY 17-18 Directed Payments'!B:B,0))*$BB146/BE146,0)","v":0},{"$f":"SUM(AQ146:AV146)","v":0},null,null,0,null,1,null,"No",1]
[106301127,301127,52039,3,"KINDRED HOSPITAL - BREA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C147,'Projected Nt Pt Revenues'!C:C,0)),0)","v":42294954.477884158},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A147,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A147,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C147,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A147,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q147=\"No\",0,IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB147,0),0))","v":0},{"$f":"IF(Q147=\"no\",IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB147,0),0),IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB147,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P147=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB147),0)","v":0},{"$f":"IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB147,0),0)","v":0},{"$f":"IF(Q147=\"NO\",IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB147,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB147,0)","v":14156},8.694187807224118E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB147,0)","v":2182},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A147,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K147=\"YES\",$L147=\"YES\",$M147=\"YES\",$N147=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B147,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB147/$BE147)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J147=\"YES\",$K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB147/$BE147,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J147=\"YES\",$K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB147/$BE147,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J147=\"YES\",$K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A147,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A147,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB147/BE147),0)","v":0},{"$f":"IFERROR(IF(OR($K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,IF($J147=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB147/$BE147,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A147,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A147,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},{"$f":"SUM(AN147:AO147)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB147/BE147,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A147,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB147/BE147,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB147/BE147,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A147,'MC PT SA (CHA Only)'!A:A,0))*$BB147/BE147,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A147,'SFY 17-18 Directed Payments'!B:B,0))*$BB147/BE147,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A147,'SFY 17-18 Directed Payments'!B:B,0))*$BB147/BE147,0)","v":0},0,null,null,{"$f":"SUM(AL147,AP147)-W147","v":0},null,1,null,"No",1]
[106190449,190449,52038,3,"KINDRED HOSPITAL - LA MIRADA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C148,'Projected Nt Pt Revenues'!C:C,0)),0)","v":117355894.91385907},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A148,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A148,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C148,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A148,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q148=\"No\",0,IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB148,0),0))","v":0},{"$f":"IF(Q148=\"no\",IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB148,0),0),IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB148,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P148=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB148),0)","v":0},{"$f":"IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB148,0),0)","v":0},{"$f":"IF(Q148=\"NO\",IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB148,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB148,0)","v":59592},3.6599607220125716E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB148,0)","v":8729},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A148,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K148=\"YES\",$L148=\"YES\",$M148=\"YES\",$N148=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B148,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB148/$BE148)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J148=\"YES\",$K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB148/$BE148,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J148=\"YES\",$K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB148/$BE148,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J148=\"YES\",$K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A148,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A148,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB148/BE148),0)","v":0},{"$f":"IFERROR(IF(OR($K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,IF($J148=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB148/$BE148,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A148,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A148,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB148/BE148,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A148,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB148/BE148,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB148/BE148,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A148,'MC PT SA (CHA Only)'!A:A,0))*$BB148/BE148,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A148,'SFY 17-18 Directed Payments'!B:B,0))*$BB148/BE148,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A148,'SFY 17-18 Directed Payments'!B:B,0))*$BB148/BE148,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190305,190305,52032,3,"KINDRED HOSPITAL - LOS ANGELES",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C149,'Projected Nt Pt Revenues'!C:C,0)),0)","v":68843450.100137323},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A149,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A149,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C149,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A149,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q149=\"No\",0,IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB149,0),0))","v":0},{"$f":"IF(Q149=\"no\",IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB149,0),0),IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB149,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P149=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB149),0)","v":0},{"$f":"IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB149,0),0)","v":0},{"$f":"IF(Q149=\"NO\",IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB149,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB149,0)","v":28581},1.7553587292898597E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB149,0)","v":4214},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A149,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K149=\"YES\",$L149=\"YES\",$M149=\"YES\",$N149=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B149,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB149/$BE149)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J149=\"YES\",$K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB149/$BE149,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J149=\"YES\",$K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB149/$BE149,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J149=\"YES\",$K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A149,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A149,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB149/BE149),0)","v":0},{"$f":"IFERROR(IF(OR($K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,IF($J149=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB149/$BE149,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A149,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A149,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB149/BE149,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A149,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB149/BE149,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB149/BE149,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A149,'MC PT SA (CHA Only)'!A:A,0))*$BB149/BE149,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A149,'SFY 17-18 Directed Payments'!B:B,0))*$BB149/BE149,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A149,'SFY 17-18 Directed Payments'!B:B,0))*$BB149/BE149,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106361274,361274,52037,3,"KINDRED HOSPITAL - ONTARIO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C150,'Projected Nt Pt Revenues'!C:C,0)),0)","v":66524935.102612495},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A150,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A150,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C150,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A150,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q150=\"No\",0,IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB150,0),0))","v":0},{"$f":"IF(Q150=\"no\",IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB150,0),0),IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB150,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P150=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB150),0)","v":0},{"$f":"IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB150,0),0)","v":0},{"$f":"IF(Q150=\"NO\",IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB150,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB150,0)","v":27948},1.716481780420314E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB150,0)","v":8639},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A150,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K150=\"YES\",$L150=\"YES\",$M150=\"YES\",$N150=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B150,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB150/$BE150)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J150=\"YES\",$K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB150/$BE150,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J150=\"YES\",$K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB150/$BE150,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J150=\"YES\",$K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A150,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A150,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB150/BE150),0)","v":0},{"$f":"IFERROR(IF(OR($K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,IF($J150=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB150/$BE150,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A150,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A150,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB150/BE150,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A150,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB150/BE150,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB150/BE150,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A150,'MC PT SA (CHA Only)'!A:A,0))*$BB150/BE150,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A150,'SFY 17-18 Directed Payments'!B:B,0))*$BB150/BE150,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A150,'SFY 17-18 Directed Payments'!B:B,0))*$BB150/BE150,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106364188,364188,52049,3,"KINDRED HOSPITAL - RANCHO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C151,'Projected Nt Pt Revenues'!C:C,0)),0)","v":43587518.086919077},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A151,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A151,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C151,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A151,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q151=\"No\",0,IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB151,0),0))","v":0},{"$f":"IF(Q151=\"no\",IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB151,0),0),IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB151,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P151=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB151),0)","v":0},{"$f":"IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB151,0),0)","v":0},{"$f":"IF(Q151=\"NO\",IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB151,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB151,0)","v":19000},1.166922635894732E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB151,0)","v":2719},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A151,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K151=\"YES\",$L151=\"YES\",$M151=\"YES\",$N151=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B151,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB151/$BE151)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J151=\"YES\",$K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB151/$BE151,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J151=\"YES\",$K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB151/$BE151,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J151=\"YES\",$K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A151,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A151,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB151/BE151),0)","v":0},{"$f":"IFERROR(IF(OR($K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,IF($J151=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB151/$BE151,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A151,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A151,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB151/BE151,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A151,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB151/BE151,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB151/BE151,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A151,'MC PT SA (CHA Only)'!A:A,0))*$BB151/BE151,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A151,'SFY 17-18 Directed Payments'!B:B,0))*$BB151/BE151,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A151,'SFY 17-18 Directed Payments'!B:B,0))*$BB151/BE151,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106332172,332172,52052,3,"KINDRED HOSPITAL - RIVERSIDE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C152,'Projected Nt Pt Revenues'!C:C,0)),0)","v":28357677.958809547},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A152,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A152,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C152,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A152,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q152=\"No\",0,IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB152,0),0))","v":0},{"$f":"IF(Q152=\"no\",IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB152,0),0),IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB152,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P152=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB152),0)","v":0},{"$f":"IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB152,0),0)","v":0},{"$f":"IF(Q152=\"NO\",IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB152,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB152,0)","v":12248},7.5223518128624608E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB152,0)","v":3589},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A152,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K152=\"YES\",$L152=\"YES\",$M152=\"YES\",$N152=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B152,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB152/$BE152)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J152=\"YES\",$K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB152/$BE152,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J152=\"YES\",$K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB152/$BE152,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J152=\"YES\",$K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A152,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A152,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB152/BE152),0)","v":0},{"$f":"IFERROR(IF(OR($K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,IF($J152=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB152/$BE152,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A152,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A152,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB152/BE152,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A152,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB152/BE152,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB152/BE152,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A152,'MC PT SA (CHA Only)'!A:A,0))*$BB152/BE152,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A152,'SFY 17-18 Directed Payments'!B:B,0))*$BB152/BE152,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A152,'SFY 17-18 Directed Payments'!B:B,0))*$BB152/BE152,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106370721,370721,52036,3,"KINDRED HOSPITAL - SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C153,'Projected Nt Pt Revenues'!C:C,0)),0)","v":36657832.603530705},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A153,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A153,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C153,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A153,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q153=\"No\",0,IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB153,0),0))","v":0},{"$f":"IF(Q153=\"no\",IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB153,0),0),IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB153,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P153=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB153),0)","v":0},{"$f":"IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB153,0),0)","v":0},{"$f":"IF(Q153=\"NO\",IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB153,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB153,0)","v":16383},1.0061943970454416E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB153,0)","v":2241},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A153,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K153=\"YES\",$L153=\"YES\",$M153=\"YES\",$N153=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B153,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB153/$BE153)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J153=\"YES\",$K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB153/$BE153,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J153=\"YES\",$K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB153/$BE153,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J153=\"YES\",$K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A153,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A153,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB153/BE153),0)","v":0},{"$f":"IFERROR(IF(OR($K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,IF($J153=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB153/$BE153,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A153,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A153,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB153/BE153,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A153,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB153/BE153,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB153/BE153,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A153,'MC PT SA (CHA Only)'!A:A,0))*$BB153/BE153,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A153,'SFY 17-18 Directed Payments'!B:B,0))*$BB153/BE153,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A153,'SFY 17-18 Directed Payments'!B:B,0))*$BB153/BE153,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106010887,10887,52034,3,"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C154,'Projected Nt Pt Revenues'!C:C,0)),0)","v":59099074.960491195},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A154,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A154,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C154,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A154,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q154=\"No\",0,IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB154,0),0))","v":0},{"$f":"IF(Q154=\"no\",IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB154,0),0),IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB154,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P154=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB154),0)","v":0},{"$f":"IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB154,0),0)","v":0},{"$f":"IF(Q154=\"NO\",IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB154,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB154,0)","v":22382},1.3746348650839943E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB154,0)","v":6265},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A154,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K154=\"YES\",$L154=\"YES\",$M154=\"YES\",$N154=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B154,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB154/$BE154)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J154=\"YES\",$K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB154/$BE154,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J154=\"YES\",$K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB154/$BE154,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J154=\"YES\",$K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A154,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A154,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB154/BE154),0)","v":0},{"$f":"IFERROR(IF(OR($K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,IF($J154=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB154/$BE154,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A154,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A154,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB154/BE154,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A154,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB154/BE154,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB154/BE154,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A154,'MC PT SA (CHA Only)'!A:A,0))*$BB154/BE154,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A154,'SFY 17-18 Directed Payments'!B:B,0))*$BB154/BE154,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A154,'SFY 17-18 Directed Payments'!B:B,0))*$BB154/BE154,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190196,190196,52050,3,"KINDRED HOSPITAL - SOUTH BAY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C155,'Projected Nt Pt Revenues'!C:C,0)),0)","v":31959834.258992944},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A155,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A155,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C155,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A155,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q155=\"No\",0,IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB155,0),0))","v":0},{"$f":"IF(Q155=\"no\",IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB155,0),0),IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB155,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P155=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB155),0)","v":0},{"$f":"IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB155,0),0)","v":0},{"$f":"IF(Q155=\"NO\",IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB155,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB155,0)","v":14818},9.1007682203621775E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB155,0)","v":1319},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A155,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K155=\"YES\",$L155=\"YES\",$M155=\"YES\",$N155=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B155,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB155/$BE155)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J155=\"YES\",$K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB155/$BE155,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J155=\"YES\",$K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB155/$BE155,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J155=\"YES\",$K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A155,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A155,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB155/BE155),0)","v":0},{"$f":"IFERROR(IF(OR($K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,IF($J155=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB155/$BE155,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A155,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A155,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB155/BE155,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A155,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB155/BE155,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB155/BE155,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A155,'MC PT SA (CHA Only)'!A:A,0))*$BB155/BE155,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A155,'SFY 17-18 Directed Payments'!B:B,0))*$BB155/BE155,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A155,'SFY 17-18 Directed Payments'!B:B,0))*$BB155/BE155,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106301380,301380,52035,3,"KINDRED HOSPITAL - WESTMINSTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C156,'Projected Nt Pt Revenues'!C:C,0)),0)","v":74616136.564492166},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A156,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A156,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C156,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A156,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q156=\"No\",0,IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB156,0),0))","v":0},{"$f":"IF(Q156=\"no\",IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB156,0),0),IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB156,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P156=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB156),0)","v":0},{"$f":"IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB156,0),0)","v":0},{"$f":"IF(Q156=\"NO\",IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB156,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB156,0)","v":35244},2.1645800726038909E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB156,0)","v":3441},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A156,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K156=\"YES\",$L156=\"YES\",$M156=\"YES\",$N156=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B156,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB156/$BE156)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J156=\"YES\",$K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB156/$BE156,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J156=\"YES\",$K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB156/$BE156,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J156=\"YES\",$K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A156,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A156,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB156/BE156),0)","v":0},{"$f":"IFERROR(IF(OR($K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,IF($J156=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB156/$BE156,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A156,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A156,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB156/BE156,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A156,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB156/BE156,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB156/BE156,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A156,'MC PT SA (CHA Only)'!A:A,0))*$BB156/BE156,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A156,'SFY 17-18 Directed Payments'!B:B,0))*$BB156/BE156,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A156,'SFY 17-18 Directed Payments'!B:B,0))*$BB156/BE156,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106301234,301234,50580,3,"LA PALMA INTERCOMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C157,'Projected Nt Pt Revenues'!C:C,0)),0)","v":63550284.587555006},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A157,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A157,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C157,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A157,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q157=\"No\",0,IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB157,0),0))","v":0},{"$f":"IF(Q157=\"no\",IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB157,0),0),IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB157,0),0))","v":903169.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P157=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB157),0)","v":3412182.2669129679},{"$f":"IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB157,0),0)","v":1211084.25},{"$f":"IF(Q157=\"NO\",IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB157,0),0),0)","v":1381729.5},6908165.7669129679,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB157,0)","v":17615},1.0818601174360895E-3,1.5922169648845325E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB157,0)","v":4695},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A157,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":474654.0335226577},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2004686.0213587135},{"$f":"IFERROR(IF(OR($K157=\"YES\",$L157=\"YES\",$M157=\"YES\",$N157=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B157,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB157/$BE157)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J157=\"YES\",$K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB157/$BE157,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J157=\"YES\",$K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB157/$BE157,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J157=\"YES\",$K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A157,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A157,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB157/BE157),0)","v":0},{"$f":"IFERROR(IF(OR($K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,IF($J157=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB157/$BE157,0),0)),0)","v":0},2479340.0548813711,null,{"$f":"ROUND(VLOOKUP($A157,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1000910.22},{"$f":"ROUND(VLOOKUP($A157,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2163925.0299999998},3164835.25,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB157/BE157,0)","v":556184.02801947331},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A157,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB157/BE157,0)","v":444726.19406406843},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB157/BE157,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A157,'MC PT SA (CHA Only)'!A:A,0))*$BB157/BE157,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A157,'SFY 17-18 Directed Payments'!B:B,0))*$BB157/BE157,0)","v":1333447.5616402605},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A157,'SFY 17-18 Directed Payments'!B:B,0))*$BB157/BE157,0)","v":830477.46839854377},3164835.2521223463,null,null,-1263990.4620315963,null,1,null,"No",1]
[106190240,190240,50581,3,"LAKEWOOD REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C158,'Projected Nt Pt Revenues'!C:C,0)),0)","v":206797247.13293171},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A158,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A158,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C158,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A158,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q158=\"No\",0,IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB158,0),0))","v":0},{"$f":"IF(Q158=\"no\",IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB158,0),0),IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB158,0),0))","v":4638082.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P158=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB158),0)","v":4349226.1345531987},{"$f":"IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB158,0),0)","v":2088609.5},{"$f":"IF(Q158=\"NO\",IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB158,0),0),0)","v":4286564.5},15362482.384553198,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB158,0)","v":39822},2.4457470108736851E-3,3.5407959074433069E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB158,0)","v":11544},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A158,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1906091.2540168364},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4891162.9885988608},{"$f":"IFERROR(IF(OR($K158=\"YES\",$L158=\"YES\",$M158=\"YES\",$N158=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B158,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB158/$BE158)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J158=\"YES\",$K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB158/$BE158,0)),0)","v":4822500},{"$f":"IFERROR(IF(OR($J158=\"YES\",$K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB158/$BE158,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J158=\"YES\",$K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A158,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A158,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB158/BE158),0)","v":0},{"$f":"IFERROR(IF(OR($K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,IF($J158=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB158/$BE158,0),0)),0)","v":0},11619754.242615696,null,{"$f":"ROUND(VLOOKUP($A158,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3244397.14},{"$f":"ROUND(VLOOKUP($A158,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":8823821.0199999996},12068218.16,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB158/BE158,0)","v":1343646.1248331447},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A158,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB158/BE158,0)","v":1844142.3889935124},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB158/BE158,0)","v":56608.622899822381},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A158,'MC PT SA (CHA Only)'!A:A,0))*$BB158/BE158,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A158,'SFY 17-18 Directed Payments'!B:B,0))*$BB158/BE158,0)","v":6398032.3570777029},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A158,'SFY 17-18 Directed Payments'!B:B,0))*$BB158/BE158,0)","v":2425788.6652938412},12068218.159098024,null,null,8325490.0180624984,null,1,null,"No",1]
[106364014,364014,54093,3,"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C159,'Projected Nt Pt Revenues'!C:C,0)),0)","v":37210660.670989782},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A159,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A159,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C159,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A159,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q159=\"No\",0,IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB159,0),0))","v":0},{"$f":"IF(Q159=\"no\",IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB159,0),0),IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB159,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P159=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB159),0)","v":0},{"$f":"IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB159,0),0)","v":0},{"$f":"IF(Q159=\"NO\",IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB159,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB159,0)","v":22308},1.3700900085020884E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB159,0)","v":12391},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A159,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K159=\"YES\",$L159=\"YES\",$M159=\"YES\",$N159=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B159,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB159/$BE159)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J159=\"YES\",$K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB159/$BE159,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J159=\"YES\",$K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB159/$BE159,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J159=\"YES\",$K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A159,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A159,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB159/BE159),0)","v":0},{"$f":"IFERROR(IF(OR($K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,IF($J159=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB159/$BE159,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A159,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A159,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB159/BE159,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A159,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB159/BE159,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB159/BE159,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A159,'MC PT SA (CHA Only)'!A:A,0))*$BB159/BE159,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A159,'SFY 17-18 Directed Payments'!B:B,0))*$BB159/BE159,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A159,'SFY 17-18 Directed Payments'!B:B,0))*$BB159/BE159,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106364502,364502,50778,3,"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C160,'Projected Nt Pt Revenues'!C:C,0)),0)","v":364531235.99101353},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A160,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A160,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C160,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A160,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q160=\"No\",0,IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB160,0),0))","v":0},{"$f":"IF(Q160=\"no\",IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB160,0),0),IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB160,0),0))","v":3951330.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P160=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB160),0)","v":1357813.9352364352},{"$f":"IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB160,0),0)","v":29592868.5},{"$f":"IF(Q160=\"NO\",IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB160,0),0),0)","v":7067143.25},41969156.435236439,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB160,0)","v":83690},5.1399871262121114E-3,9.6731904144705776E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB160,0)","v":66383},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A160,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":27617518.57274111},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":42232503.6891509},{"$f":"IFERROR(IF(OR($K160=\"YES\",$L160=\"YES\",$M160=\"YES\",$N160=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B160,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB160/$BE160)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J160=\"YES\",$K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB160/$BE160,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J160=\"YES\",$K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB160/$BE160,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J160=\"YES\",$K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A160,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A160,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB160/BE160),0)","v":0},{"$f":"IFERROR(IF(OR($K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,IF($J160=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB160/$BE160,0),0)),0)","v":0},69850022.261892006,null,{"$f":"ROUND(VLOOKUP($A160,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":38804054.619999997},{"$f":"ROUND(VLOOKUP($A160,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":13273167.15},52077221.769999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB160/BE160,0)","v":6936194.6351463282},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A160,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB160/BE160,0)","v":1172148.7099895037},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB160/BE160,0)","v":30695711.275079243},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A160,'MC PT SA (CHA Only)'!A:A,0))*$BB160/BE160,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A160,'SFY 17-18 Directed Payments'!B:B,0))*$BB160/BE160,0)","v":11809816.706300722},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A160,'SFY 17-18 Directed Payments'!B:B,0))*$BB160/BE160,0)","v":1463350.4479645197},52077221.774480313,null,null,79958087.596655563,null,1,null,"No",1]
[106361246,361246,50327,3,"LOMA LINDA UNIVERSITY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C161,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1121155058.3684444},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A161,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A161,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C161,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A161,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q161=\"No\",0,IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB161,0),0))","v":0},{"$f":"IF(Q161=\"no\",IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB161,0),0),IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB161,0),0))","v":11940500.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P161=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB161),0)","v":15095818.231046055},{"$f":"IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB161,0),0)","v":9789735.75},{"$f":"IF(Q161=\"NO\",IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB161,0),0),0)","v":14748940.75},51574995.231046051,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB161,0)","v":128502},7.8922048714602545E-3,1.1887176009009766E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB161,0)","v":44434},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A161,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":22733343.668980841},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":21181945.947302405},{"$f":"IFERROR(IF(OR($K161=\"YES\",$L161=\"YES\",$M161=\"YES\",$N161=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B161,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB161/$BE161)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J161=\"YES\",$K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB161/$BE161,0)),0)","v":7660000},{"$f":"IFERROR(IF(OR($J161=\"YES\",$K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB161/$BE161,0)),0)","v":7660000},{"$f":"IFERROR(IF(OR($J161=\"YES\",$K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A161,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A161,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB161/BE161),0)","v":2312500},{"$f":"IFERROR(IF(OR($K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,IF($J161=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB161/$BE161,0),0)),0)","v":0},61547789.616283245,null,{"$f":"ROUND(VLOOKUP($A161,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":18908903.440000001},{"$f":"ROUND(VLOOKUP($A161,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":34929810.920000002},53838714.359999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB161/BE161,0)","v":6360469.0061423862},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A161,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB161/BE161,0)","v":10769665.703277683},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB161/BE161,0)","v":1778768.7284521966},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A161,'MC PT SA (CHA Only)'!A:A,0))*$BB161/BE161,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A161,'SFY 17-18 Directed Payments'!B:B,0))*$BB161/BE161,0)","v":23639760.922965825},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A161,'SFY 17-18 Directed Payments'!B:B,0))*$BB161/BE161,0)","v":11290049.993980689},53838714.354818784,null,null,63811508.745237201,null,1,null,"No",1]
[106334589,334589,50770,3,"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C162,'Projected Nt Pt Revenues'!C:C,0)),0)","v":181883664.26092148},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A162,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A162,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C162,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A162,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q162=\"No\",0,IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB162,0),0))","v":0},{"$f":"IF(Q162=\"no\",IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB162,0),0),IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB162,0),0))","v":4203179},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P162=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB162),0)","v":3603881.7878408441},{"$f":"IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB162,0),0)","v":720686.25},{"$f":"IF(Q162=\"NO\",IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB162,0),0),0)","v":1604838.5},10132585.537840843,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB162,0)","v":28862},1.7726169009049343E-3,2.3353919312077086E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB162,0)","v":4211},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A162,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1218749.2639993243},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2234954.0102985655},{"$f":"IFERROR(IF(OR($K162=\"YES\",$L162=\"YES\",$M162=\"YES\",$N162=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B162,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB162/$BE162)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J162=\"YES\",$K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB162/$BE162,0)),0)","v":395000},{"$f":"IFERROR(IF(OR($J162=\"YES\",$K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB162/$BE162,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J162=\"YES\",$K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A162,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A162,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB162/BE162),0)","v":0},{"$f":"IFERROR(IF(OR($K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,IF($J162=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB162/$BE162,0),0)),0)","v":0},3848703.2742978898,null,{"$f":"ROUND(VLOOKUP($A162,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1994777.35},{"$f":"ROUND(VLOOKUP($A162,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":8004490.1100000003},9999267.4600000009,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB162/BE162,0)","v":798199.24021173071},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A162,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB162/BE162,0)","v":1196578.1139081293},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB162/BE162,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A162,'MC PT SA (CHA Only)'!A:A,0))*$BB162/BE162,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A162,'SFY 17-18 Directed Payments'!B:B,0))*$BB162/BE162,0)","v":5379077.1448809002},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A162,'SFY 17-18 Directed Payments'!B:B,0))*$BB162/BE162,0)","v":2625412.9615080031},9999267.4605087638,null,null,3715385.196457047,null,1,null,"No",1]
[106190525,190525,50485,3,"LONG BEACH MEMORIAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C163,'Projected Nt Pt Revenues'!C:C,0)),0)","v":665567319.52429008},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A163,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A163,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C163,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A163,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q163=\"No\",0,IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB163,0),0))","v":0},{"$f":"IF(Q163=\"no\",IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB163,0),0),IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB163,0),0))","v":11172260},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P163=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB163),0)","v":12244201.350239871},{"$f":"IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB163,0),0)","v":5779848.5},{"$f":"IF(Q163=\"NO\",IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB163,0),0),0)","v":11110165.5},40306475.350239873,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB163,0)","v":103809},6.3756353636629593E-3,9.2899701617945672E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB163,0)","v":30584},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A163,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":9117183.8405312169},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":15450982.057864083},{"$f":"IFERROR(IF(OR($K163=\"YES\",$L163=\"YES\",$M163=\"YES\",$N163=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B163,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB163/$BE163)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J163=\"YES\",$K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB163/$BE163,0)),0)","v":3977500},{"$f":"IFERROR(IF(OR($J163=\"YES\",$K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB163/$BE163,0)),0)","v":3977500},{"$f":"IFERROR(IF(OR($J163=\"YES\",$K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A163,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A163,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB163/BE163),0)","v":0},{"$f":"IFERROR(IF(OR($K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,IF($J163=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB163/$BE163,0),0)),0)","v":0},32523165.8983953,null,{"$f":"ROUND(VLOOKUP($A163,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":13985379.800000001},{"$f":"ROUND(VLOOKUP($A163,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":27410036.100000001},41395415.900000006,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB163/BE163,0)","v":4715323.8946917355},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A163,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB163/BE163,0)","v":5030699.0304396758},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB163/BE163,0)","v":4239356.8704978097},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A163,'MC PT SA (CHA Only)'!A:A,0))*$BB163/BE163,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A163,'SFY 17-18 Directed Payments'!B:B,0))*$BB163/BE163,0)","v":20384136.121527154},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A163,'SFY 17-18 Directed Payments'!B:B,0))*$BB163/BE163,0)","v":7025899.9768731287},41395415.894029506,null,null,33612106.448155433,null,1,null,"No",1]
[106301248,301248,50551,3,"LOS ALAMITOS MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C164,'Projected Nt Pt Revenues'!C:C,0)),0)","v":237263060.49817479},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A164,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A164,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C164,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A164,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q164=\"No\",0,IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB164,0),0))","v":0},{"$f":"IF(Q164=\"no\",IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB164,0),0),IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB164,0),0))","v":5992098.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P164=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB164),0)","v":7075234.8455095282},{"$f":"IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB164,0),0)","v":983557.25},{"$f":"IF(Q164=\"NO\",IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB164,0),0),0)","v":2000801.75},16051692.595509529,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB164,0)","v":46146},2.8341479976841211E-3,3.6996473634277943E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB164,0)","v":5404},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A164,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":698406.50193783699},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2709035.1639982616},{"$f":"IFERROR(IF(OR($K164=\"YES\",$L164=\"YES\",$M164=\"YES\",$N164=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B164,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB164/$BE164)*$AG$16),0)","v":18525},{"$f":"IFERROR(IF(OR($J164=\"YES\",$K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB164/$BE164,0)),0)","v":647500},{"$f":"IFERROR(IF(OR($J164=\"YES\",$K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB164/$BE164,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J164=\"YES\",$K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A164,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A164,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB164/BE164),0)","v":0},{"$f":"IFERROR(IF(OR($K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,IF($J164=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB164/$BE164,0),0)),0)","v":0},4073466.6659360984,null,{"$f":"ROUND(VLOOKUP($A164,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1454463.97},{"$f":"ROUND(VLOOKUP($A164,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":5698569.8799999999},7153033.8499999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB164/BE164,0)","v":777583.9248874567},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A164,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB164/BE164,0)","v":632851.11136166542},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB164/BE164,0)","v":44028.928922084073},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A164,'MC PT SA (CHA Only)'!A:A,0))*$BB164/BE164,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A164,'SFY 17-18 Directed Payments'!B:B,0))*$BB164/BE164,0)","v":4795379.3443138422},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A164,'SFY 17-18 Directed Payments'!B:B,0))*$BB164/BE164,0)","v":903190.53413591126},7153033.8436209597,null,null,-4825192.0795734301,null,1,null,"No",1]
[106190198,190198,50663,3,"LOS ANGELES COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C165,'Projected Nt Pt Revenues'!C:C,0)),0)","v":189882178.20582372},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A165,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A165,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C165,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A165,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q165=\"No\",0,IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB165,0),0))","v":0},{"$f":"IF(Q165=\"no\",IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB165,0),0),IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB165,0),0))","v":2118123.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P165=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB165),0)","v":4111158.8594658729},{"$f":"IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB165,0),0)","v":6750151.75},{"$f":"IF(Q165=\"NO\",IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB165,0),0),0)","v":10427032.25},23406466.359465875,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB165,0)","v":50159},3.0806143417812558E-3,5.3948000211631562E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB165,0)","v":31104},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A165,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":721702.8057811989},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7142371.2098814165},{"$f":"IFERROR(IF(OR($K165=\"YES\",$L165=\"YES\",$M165=\"YES\",$N165=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B165,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1470193.8160000003},{"$f":"IFERROR(IF(OR($K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB165/$BE165)*$AG$16),0)","v":1312350},{"$f":"IFERROR(IF(OR($J165=\"YES\",$K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB165/$BE165,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J165=\"YES\",$K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB165/$BE165,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J165=\"YES\",$K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A165,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A165,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB165/BE165),0)","v":0},{"$f":"IFERROR(IF(OR($K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,IF($J165=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB165/$BE165,0),0)),0)","v":0},10646617.831662616,null,{"$f":"ROUND(VLOOKUP($A165,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":14955994.59},{"$f":"ROUND(VLOOKUP($A165,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":26427638.050000001},41383632.640000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB165/BE165,0)","v":5193341.5187733369},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A165,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB165/BE165,0)","v":581123.69927639409},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB165/BE165,0)","v":8000685.3698415635},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A165,'MC PT SA (CHA Only)'!A:A,0))*$BB165/BE165,0)","v":1180844},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A165,'SFY 17-18 Directed Payments'!B:B,0))*$BB165/BE165,0)","v":25549358.4687865},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A165,'SFY 17-18 Directed Payments'!B:B,0))*$BB165/BE165,0)","v":878279.57642959093},41383632.633107387,null,null,28623784.112196743,null,1,null,"No",1]
[106560492,560492,50549,3,"LOS ROBLES HOSPITAL AND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C166,'Projected Nt Pt Revenues'!C:C,0)),0)","v":529805841.65555191},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A166,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A166,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C166,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A166,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q166=\"No\",0,IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB166,0),0))","v":0},{"$f":"IF(Q166=\"no\",IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB166,0),0),IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB166,0),0))","v":6930403.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P166=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB166),0)","v":15689602.306699909},{"$f":"IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB166,0),0)","v":1831813.25},{"$f":"IF(Q166=\"NO\",IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB166,0),0),0)","v":2583977.75},27035796.556699909,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB166,0)","v":76811},4.7174997150373817E-3,6.2313000858953979E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB166,0)","v":7996},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A166,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":904673.0483395973},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5003587.9479047889},{"$f":"IFERROR(IF(OR($K166=\"YES\",$L166=\"YES\",$M166=\"YES\",$N166=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B166,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB166/$BE166)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J166=\"YES\",$K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB166/$BE166,0)),0)","v":1072500},{"$f":"IFERROR(IF(OR($J166=\"YES\",$K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB166/$BE166,0)),0)","v":1072500},{"$f":"IFERROR(IF(OR($J166=\"YES\",$K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A166,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A166,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB166/BE166),0)","v":0},{"$f":"IFERROR(IF(OR($K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,IF($J166=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB166/$BE166,0),0)),0)","v":0},8053260.9962443858,null,{"$f":"ROUND(VLOOKUP($A166,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2676281.71},{"$f":"ROUND(VLOOKUP($A166,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6905037.9800000004},9581319.6900000013,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB166/BE166,0)","v":1138566.6859302116},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A166,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB166/BE166,0)","v":1164098.1109708659},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB166/BE166,0)","v":373616.91113882774},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A166,'MC PT SA (CHA Only)'!A:A,0))*$BB166/BE166,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A166,'SFY 17-18 Directed Payments'!B:B,0))*$BB166/BE166,0)","v":5140062.9593038717},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A166,'SFY 17-18 Directed Payments'!B:B,0))*$BB166/BE166,0)","v":1764975.0169491549},9581319.6842929311,null,null,-9401215.8704555221,null,1,null,"No",1]
[106434040,434040,53305,3,"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C167,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1459746897.382381},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A167,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A167,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C167,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A167,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q167=\"No\",0,IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB167,0),0))","v":0},{"$f":"IF(Q167=\"no\",IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB167,0),0),IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB167,0),0))","v":12956160.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P167=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB167),0)","v":1309716.0409964086},{"$f":"IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB167,0),0)","v":15872769.5},{"$f":"IF(Q167=\"NO\",IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB167,0),0),0)","v":3703388.5},33842034.54099641,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB167,0)","v":83115},5.1046723622310865E-3,7.8000243972810379E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB167,0)","v":35448},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A167,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":25287344.067842994},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":20627948.256264761},{"$f":"IFERROR(IF(OR($K167=\"YES\",$L167=\"YES\",$M167=\"YES\",$N167=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B167,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB167/$BE167)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J167=\"YES\",$K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB167/$BE167,0)),0)","v":14125000},{"$f":"IFERROR(IF(OR($J167=\"YES\",$K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB167/$BE167,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J167=\"YES\",$K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A167,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A167,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB167/BE167),0)","v":182500},{"$f":"IFERROR(IF(OR($K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,IF($J167=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB167/$BE167,0),0)),0)","v":0},60222792.324107751,null,{"$f":"ROUND(VLOOKUP($A167,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":23896928.73},{"$f":"ROUND(VLOOKUP($A167,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":14240916.869999999},38137845.600000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB167/BE167,0)","v":4174601.3531654677},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A167,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB167/BE167,0)","v":482943.40549737273},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB167/BE167,0)","v":19239383.969552968},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A167,'MC PT SA (CHA Only)'!A:A,0))*$BB167/BE167,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A167,'SFY 17-18 Directed Payments'!B:B,0))*$BB167/BE167,0)","v":9238527.2572510131},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A167,'SFY 17-18 Directed Payments'!B:B,0))*$BB167/BE167,0)","v":5002389.6150799999},38137845.600546822,null,null,64518603.38311135,null,1,null,"No",1]
[106121002,121002,50028,3,"MAD RIVER COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C168,'Projected Nt Pt Revenues'!C:C,0)),0)","v":69861074.077084318},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A168,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A168,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C168,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A168,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q168=\"No\",0,IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB168,0),0))","v":0},{"$f":"IF(Q168=\"no\",IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB168,0),0),IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB168,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P168=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB168),0)","v":1857478.3905069276},{"$f":"IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB168,0),0)","v":347917.5},{"$f":"IF(Q168=\"NO\",IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB168,0),0),0)","v":1350803.5},3556199.3905069279,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB168,0)","v":8444},5.1860498618395349E-4,8.1964463377482539E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB168,0)","v":3076},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A168,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":616545.04919981398},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":912944.85026741412},{"$f":"IFERROR(IF(OR($K168=\"YES\",$L168=\"YES\",$M168=\"YES\",$N168=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B168,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB168/$BE168)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J168=\"YES\",$K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB168/$BE168,0)),0)","v":127500},{"$f":"IFERROR(IF(OR($J168=\"YES\",$K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB168/$BE168,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J168=\"YES\",$K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A168,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A168,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB168/BE168),0)","v":0},{"$f":"IFERROR(IF(OR($K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,IF($J168=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB168/$BE168,0),0)),0)","v":0},1656989.899467228,null,{"$f":"ROUND(VLOOKUP($A168,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2296464.46},{"$f":"ROUND(VLOOKUP($A168,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4865417.26},7161881.7199999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB168/BE168,0)","v":506793.1683884004},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A168,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB168/BE168,0)","v":1778349.5625308505},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB168/BE168,0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A168,'MC PT SA (CHA Only)'!A:A,0))*$BB168/BE168,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A168,'SFY 17-18 Directed Payments'!B:B,0))*$BB168/BE168,0)","v":2485747.5300010894},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A168,'SFY 17-18 Directed Payments'!B:B,0))*$BB168/BE168,0)","v":2379669.730080789},7161881.715581093,null,null,5262672.2289603008,null,1,null,"No",1]
[106201281,201281,50568,3,"MADERA COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C169,'Projected Nt Pt Revenues'!C:C,0)),0)","v":84070015.516349405},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A169,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A169,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C169,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A169,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q169=\"No\",0,IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB169,0),0))","v":0},{"$f":"IF(Q169=\"no\",IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB169,0),0),IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB169,0),0))","v":439627.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P169=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB169),0)","v":1954366.2350192114},{"$f":"IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB169,0),0)","v":1299444.25},{"$f":"IF(Q169=\"NO\",IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB169,0),0),0)","v":2111251.75},5804689.4850192117,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB169,0)","v":13313},8.1764426587718764E-4,1.3378840904775422E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB169,0)","v":6176},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A169,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2791269.2338570463},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4354774.0261272052},{"$f":"IFERROR(IF(OR($K169=\"YES\",$L169=\"YES\",$M169=\"YES\",$N169=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B169,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB169/$BE169)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J169=\"YES\",$K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB169/$BE169,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J169=\"YES\",$K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB169/$BE169,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J169=\"YES\",$K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A169,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A169,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB169/BE169),0)","v":0},{"$f":"IFERROR(IF(OR($K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,IF($J169=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB169/$BE169,0),0)),0)","v":0},7146043.2599842511,null,{"$f":"ROUND(VLOOKUP($A169,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5139700.66},{"$f":"ROUND(VLOOKUP($A169,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":11207351.189999999},16347051.85,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB169/BE169,0)","v":1213511.9468486656},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A169,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB169/BE169,0)","v":3913609.0148879834},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB169/BE169,0)","v":12579.693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A169,'MC PT SA (CHA Only)'!A:A,0))*$BB169/BE169,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A169,'SFY 17-18 Directed Payments'!B:B,0))*$BB169/BE169,0)","v":5104839.8161662053},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A169,'SFY 17-18 Directed Payments'!B:B,0))*$BB169/BE169,0)","v":6102511.3689212818},16347051.840801874,null,null,17688405.624965038,null,1,null,"No",1]
[106420493,420493,50107,3,"MARIAN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C170,'Projected Nt Pt Revenues'!C:C,0)),0)","v":536511075.43891817},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A170,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A170,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C170,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A170,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q170=\"No\",0,IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB170,0),0))","v":0},{"$f":"IF(Q170=\"no\",IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB170,0),0),IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB170,0),0))","v":3506093.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P170=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB170),0)","v":9798129.3043208197},{"$f":"IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB170,0),0)","v":6813108.25},{"$f":"IF(Q170=\"NO\",IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB170,0),0),0)","v":4238518.75},24355850.05432082,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB170,0)","v":60203},3.6974864973037128E-3,5.6136171248830488E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB170,0)","v":20012},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A170,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3335129.3213053583},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":15790965.970945865},{"$f":"IFERROR(IF(OR($K170=\"YES\",$L170=\"YES\",$M170=\"YES\",$N170=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B170,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB170/$BE170)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J170=\"YES\",$K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB170/$BE170,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J170=\"YES\",$K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB170/$BE170,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J170=\"YES\",$K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A170,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A170,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB170/BE170),0)","v":0},{"$f":"IFERROR(IF(OR($K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,IF($J170=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB170/$BE170,0),0)),0)","v":0},19126095.292251222,null,{"$f":"ROUND(VLOOKUP($A170,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":11760174.369999999},{"$f":"ROUND(VLOOKUP($A170,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":33205247.93},44965422.299999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB170/BE170,0)","v":3219854.5622100323},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A170,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB170/BE170,0)","v":8097514.5784362126},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB170/BE170,0)","v":442805.22801638837},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A170,'MC PT SA (CHA Only)'!A:A,0))*$BB170/BE170,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A170,'SFY 17-18 Directed Payments'!B:B,0))*$BB170/BE170,0)","v":20034420.628946029},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A170,'SFY 17-18 Directed Payments'!B:B,0))*$BB170/BE170,0)","v":13170827.300807875},44965422.29841654,null,null,39735667.537930399,null,1,null,"No",1]
[106190500,190500,50740,3,"MARINA DEL REY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C171,'Projected Nt Pt Revenues'!C:C,0)),0)","v":109432017.81031659},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A171,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A171,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C171,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A171,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q171=\"No\",0,IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB171,0),0))","v":0},{"$f":"IF(Q171=\"no\",IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB171,0),0),IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB171,0),0))","v":1328323.2251381215},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P171=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB171),0)","v":2414357.9091271362},{"$f":"IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB171,0),0)","v":606941.05662983423},{"$f":"IF(Q171=\"NO\",IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB171,0),0),0)","v":536780.89779005526},4886403.0886851475,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB171,0)","v":13547.348066298342},8.3203721657411898E-4,1.1262343952909214E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB171,0)","v":2071.0220994475139},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A171,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":692456.77118581184},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1137794.7688792697},{"$f":"IFERROR(IF(OR($K171=\"YES\",$L171=\"YES\",$M171=\"YES\",$N171=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B171,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB171/$BE171)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J171=\"YES\",$K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB171/$BE171,0)),0)","v":637500},{"$f":"IFERROR(IF(OR($J171=\"YES\",$K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB171/$BE171,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J171=\"YES\",$K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A171,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A171,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB171/BE171),0)","v":0},{"$f":"IFERROR(IF(OR($K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,IF($J171=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB171/$BE171,0),0)),0)","v":0},2467751.5400650818,null,{"$f":"ROUND(VLOOKUP($A171,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":602358.13},{"$f":"ROUND(VLOOKUP($A171,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":80455.66},682813.79,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB171/BE171,0)","v":194986.52410875744},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A171,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB171/BE171,0)","v":389760.03524716111},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB171/BE171,0)","v":17611.571568833628},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A171,'MC PT SA (CHA Only)'!A:A,0))*$BB171/BE171,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A171,'SFY 17-18 Directed Payments'!B:B,0))*$BB171/BE171,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A171,'SFY 17-18 Directed Payments'!B:B,0))*$BB171/BE171,0)","v":80455.660700142675},682813.79162489483,null,null,-1735837.7586200656,null,1,null,"No",1]
[106050932,50932,51332,3,"MARK TWAIN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C172,'Projected Nt Pt Revenues'!C:C,0)),0)","v":65518906.552353494},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A172,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A172,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C172,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A172,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q172=\"No\",0,IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB172,0),0))","v":0},{"$f":"IF(Q172=\"no\",IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB172,0),0),IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB172,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P172=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB172),0)","v":0},{"$f":"IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB172,0),0)","v":0},{"$f":"IF(Q172=\"NO\",IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB172,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB172,0)","v":3715},2.2816408380783837E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB172,0)","v":609},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A172,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":580241.568996032},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":144933.381273907},{"$f":"IFERROR(IF(OR($K172=\"YES\",$L172=\"YES\",$M172=\"YES\",$N172=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B172,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB172/$BE172)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J172=\"YES\",$K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB172/$BE172,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J172=\"YES\",$K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB172/$BE172,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J172=\"YES\",$K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A172,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A172,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB172/BE172),0)","v":0},{"$f":"IFERROR(IF(OR($K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,IF($J172=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB172/$BE172,0),0)),0)","v":52500},777674.95026993903,null,{"$f":"ROUND(VLOOKUP($A172,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1315765.43},{"$f":"ROUND(VLOOKUP($A172,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2258346.7200000002},3574112.1500000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB172/BE172,0)","v":123906.63481360467},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A172,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB172/BE172,0)","v":1191858.7972420312},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB172/BE172,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A172,'MC PT SA (CHA Only)'!A:A,0))*$BB172/BE172,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A172,'SFY 17-18 Directed Payments'!B:B,0))*$BB172/BE172,0)","v":470480.55476741266},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A172,'SFY 17-18 Directed Payments'!B:B,0))*$BB172/BE172,0)","v":1787866.1672738816},3574112.1540969303,null,null,4351787.1002699398,null,1,null,"No",1]
[106090933,90933,50254,3,"MARSHALL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C173,'Projected Nt Pt Revenues'!C:C,0)),0)","v":258674902.63918692},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A173,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A173,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C173,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A173,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q173=\"No\",0,IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB173,0),0))","v":0},{"$f":"IF(Q173=\"no\",IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB173,0),0),IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB173,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P173=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB173),0)","v":0},{"$f":"IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB173,0),0)","v":0},{"$f":"IF(Q173=\"NO\",IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB173,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB173,0)","v":21387},1.3135249691516122E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB173,0)","v":4783},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A173,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1829249.5814924059},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1770354.4796728638},{"$f":"IFERROR(IF(OR($K173=\"YES\",$L173=\"YES\",$M173=\"YES\",$N173=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B173,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB173/$BE173)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J173=\"YES\",$K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB173/$BE173,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J173=\"YES\",$K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB173/$BE173,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J173=\"YES\",$K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A173,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A173,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB173/BE173),0)","v":0},{"$f":"IFERROR(IF(OR($K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,IF($J173=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB173/$BE173,0),0)),0)","v":212500},3812104.0611652695,null,{"$f":"ROUND(VLOOKUP($A173,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4575432.4400000004},{"$f":"ROUND(VLOOKUP($A173,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":9803418.2699999996},14378850.710000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB173/BE173,0)","v":804856.26911852742},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A173,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB173/BE173,0)","v":3746674.7547773756},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB173/BE173,0)","v":23901.418557702782},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A173,'MC PT SA (CHA Only)'!A:A,0))*$BB173/BE173,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A173,'SFY 17-18 Directed Payments'!B:B,0))*$BB173/BE173,0)","v":4624295.5062166015},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A173,'SFY 17-18 Directed Payments'!B:B,0))*$BB173/BE173,0)","v":5179122.7609694349},14378850.709639642,null,null,18190954.77116527,null,1,null,"No",1]
[106191230,191230,50779,3,"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C174,'Projected Nt Pt Revenues'!C:C,0)),0)","v":115600468.5245136},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A174,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A174,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C174,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A174,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q174=\"No\",0,IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB174,0),0))","v":0},{"$f":"IF(Q174=\"no\",IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB174,0),0),IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB174,0),0))","v":323594},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P174=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB174),0)","v":1542592.895842005},{"$f":"IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB174,0),0)","v":2082534.75},{"$f":"IF(Q174=\"NO\",IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB174,0),0),0)","v":5038729},8987450.6458420046,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB174,0)","v":18449},1.1330818794537847E-3,2.0714574421347078E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB174,0)","v":12895},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A174,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":6100019.8414570587},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9435569.476205945},{"$f":"IFERROR(IF(OR($K174=\"YES\",$L174=\"YES\",$M174=\"YES\",$N174=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B174,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB174/$BE174)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J174=\"YES\",$K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB174/$BE174,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J174=\"YES\",$K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB174/$BE174,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J174=\"YES\",$K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A174,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A174,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB174/BE174),0)","v":0},{"$f":"IFERROR(IF(OR($K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,IF($J174=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB174/$BE174,0),0)),0)","v":0},15535589.317663003,null,{"$f":"ROUND(VLOOKUP($A174,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4716727.24},{"$f":"ROUND(VLOOKUP($A174,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":23156784.489999998},27873511.729999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB174/BE174,0)","v":2351219.6613070322},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A174,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB174/BE174,0)","v":2322736.6203084025},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB174/BE174,0)","v":42770.959524310245},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A174,'MC PT SA (CHA Only)'!A:A,0))*$BB174/BE174,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A174,'SFY 17-18 Directed Payments'!B:B,0))*$BB174/BE174,0)","v":17035421.584653214},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A174,'SFY 17-18 Directed Payments'!B:B,0))*$BB174/BE174,0)","v":6121362.904482821},27873511.73027578,null,null,34421650.401821002,null,1,null,"No",1]
[106240924,240924,50528,3,"MEMORIAL HOSPITAL LOS BANOS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C175,'Projected Nt Pt Revenues'!C:C,0)),0)","v":74261397.31531772},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A175,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A175,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C175,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A175,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q175=\"No\",0,IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB175,0),0))","v":0},{"$f":"IF(Q175=\"no\",IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB175,0),0),IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB175,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P175=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB175),0)","v":0},{"$f":"IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB175,0),0)","v":0},{"$f":"IF(Q175=\"NO\",IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB175,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB175,0)","v":3575},2.195657064907193E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB175,0)","v":1625},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A175,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1154573.7646884541},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1009115.5985893523},{"$f":"IFERROR(IF(OR($K175=\"YES\",$L175=\"YES\",$M175=\"YES\",$N175=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B175,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB175/$BE175)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J175=\"YES\",$K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB175/$BE175,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J175=\"YES\",$K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB175/$BE175,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J175=\"YES\",$K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A175,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A175,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB175/BE175),0)","v":0},{"$f":"IFERROR(IF(OR($K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,IF($J175=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB175/$BE175,0),0)),0)","v":0},2163689.3632778064,null,{"$f":"ROUND(VLOOKUP($A175,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2360705.1},{"$f":"ROUND(VLOOKUP($A175,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":7048594.5999999996},9409299.6999999993,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB175/BE175,0)","v":525261.05503306247},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A175,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB175/BE175,0)","v":1835444.0406285473},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB175/BE175,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A175,'MC PT SA (CHA Only)'!A:A,0))*$BB175/BE175,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A175,'SFY 17-18 Directed Payments'!B:B,0))*$BB175/BE175,0)","v":2216542.0788774895},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A175,'SFY 17-18 Directed Payments'!B:B,0))*$BB175/BE175,0)","v":4832052.5258989455},9409299.700438045,null,null,11572989.063277805,null,1,null,"No",1]
[106500939,500939,50557,3,"MEMORIAL HOSPITAL MODESTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C176,'Projected Nt Pt Revenues'!C:C,0)),0)","v":628083405.68667817},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A176,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A176,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C176,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A176,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q176=\"No\",0,IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB176,0),0))","v":0},{"$f":"IF(Q176=\"no\",IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB176,0),0),IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB176,0),0))","v":7594715.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P176=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB176),0)","v":11155251.183525024},{"$f":"IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB176,0),0)","v":3162735.75},{"$f":"IF(Q176=\"NO\",IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB176,0),0),0)","v":7124577.25},29037279.933525026,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB176,0)","v":76589},4.7038651452916639E-3,6.6926086148219426E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB176,0)","v":18628},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A176,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1737245.0542653762},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8288293.0842526807},{"$f":"IFERROR(IF(OR($K176=\"YES\",$L176=\"YES\",$M176=\"YES\",$N176=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B176,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB176/$BE176)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J176=\"YES\",$K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB176/$BE176,0)),0)","v":1517500},{"$f":"IFERROR(IF(OR($J176=\"YES\",$K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB176/$BE176,0)),0)","v":1517500},{"$f":"IFERROR(IF(OR($J176=\"YES\",$K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A176,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A176,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB176/BE176),0)","v":0},{"$f":"IFERROR(IF(OR($K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,IF($J176=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB176/$BE176,0),0)),0)","v":0},13060538.138518058,null,{"$f":"ROUND(VLOOKUP($A176,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":6648255.8600000003},{"$f":"ROUND(VLOOKUP($A176,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":22151792.25},28800048.109999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB176/BE176,0)","v":3347411.825778977},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A176,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB176/BE176,0)","v":2953644.4836310865},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB176/BE176,0)","v":347199.55378557724},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A176,'MC PT SA (CHA Only)'!A:A,0))*$BB176/BE176,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A176,'SFY 17-18 Directed Payments'!B:B,0))*$BB176/BE176,0)","v":16114587.985482771},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A176,'SFY 17-18 Directed Payments'!B:B,0))*$BB176/BE176,0)","v":6037204.2635830902},28800048.1122615,null,null,12823306.314993031,null,1,null,"No",1]
[106190521,190521,50468,3,"MEMORIAL HOSPITAL OF GARDENA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C177,'Projected Nt Pt Revenues'!C:C,0)),0)","v":144857258.03399381},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A177,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A177,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C177,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A177,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q177=\"No\",0,IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB177,0),0))","v":0},{"$f":"IF(Q177=\"no\",IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB177,0),0),IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB177,0),0))","v":836443.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P177=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB177),0)","v":1953328.1509708655},{"$f":"IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB177,0),0)","v":2841326.25},{"$f":"IF(Q177=\"NO\",IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB177,0),0),0)","v":5030445.25},10661542.900970865,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB177,0)","v":22732},1.3961308083767919E-3,2.4573077791611611E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB177,0)","v":14254},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A177,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2593918.4379329626},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6833541.2011856148},{"$f":"IFERROR(IF(OR($K177=\"YES\",$L177=\"YES\",$M177=\"YES\",$N177=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B177,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":5130026.921500002},{"$f":"IFERROR(IF(OR($K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB177/$BE177)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J177=\"YES\",$K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB177/$BE177,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J177=\"YES\",$K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB177/$BE177,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J177=\"YES\",$K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A177,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A177,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB177/BE177),0)","v":0},{"$f":"IFERROR(IF(OR($K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,IF($J177=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB177/$BE177,0),0)),0)","v":0},14557486.560618579,null,{"$f":"ROUND(VLOOKUP($A177,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":8593057.3599999994},{"$f":"ROUND(VLOOKUP($A177,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":13129933.74},21722991.100000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB177/BE177,0)","v":2211422.0542642996},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A177,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB177/BE177,0)","v":1899016.0121895159},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB177/BE177,0)","v":28933.296148798105},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A177,'MC PT SA (CHA Only)'!A:A,0))*$BB177/BE177,0)","v":4453686},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A177,'SFY 17-18 Directed Payments'!B:B,0))*$BB177/BE177,0)","v":10368183.776451912},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A177,'SFY 17-18 Directed Payments'!B:B,0))*$BB177/BE177,0)","v":2761749.959765567},21722991.098820094,null,null,25618934.759647716,null,1,null,"No",1]
[106334018,334018,50684,3,"MENIFEE VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C178,'Projected Nt Pt Revenues'!C:C,0)),0)","v":45174886.127752475},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A178,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A178,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C178,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A178,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q178=\"No\",0,IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB178,0),0))","v":0},{"$f":"IF(Q178=\"no\",IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB178,0),0),IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB178,0),0))","v":1175685.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P178=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB178),0)","v":1582732.1457113798},{"$f":"IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB178,0),0)","v":411426.25},{"$f":"IF(Q178=\"NO\",IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB178,0),0),0)","v":894645},4064488.8957113801,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB178,0)","v":10921},6.707348477161246E-4,9.3679688526472366E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB178,0)","v":2365},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A178,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":754115.3703782463},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":923780.99092340714},{"$f":"IFERROR(IF(OR($K178=\"YES\",$L178=\"YES\",$M178=\"YES\",$N178=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B178,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB178/$BE178)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J178=\"YES\",$K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB178/$BE178,0)),0)","v":310000},{"$f":"IFERROR(IF(OR($J178=\"YES\",$K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB178/$BE178,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J178=\"YES\",$K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A178,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A178,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB178/BE178),0)","v":0},{"$f":"IFERROR(IF(OR($K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,IF($J178=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB178/$BE178,0),0)),0)","v":0},1987896.3613016536,null,{"$f":"ROUND(VLOOKUP($A178,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1084814.99},{"$f":"ROUND(VLOOKUP($A178,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4198127.37},5282942.3600000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB178/BE178,0)","v":374511.56172430946},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A178,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB178/BE178,0)","v":710303.42605821672},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB178/BE178,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A178,'MC PT SA (CHA Only)'!A:A,0))*$BB178/BE178,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A178,'SFY 17-18 Directed Payments'!B:B,0))*$BB178/BE178,0)","v":3036738.126226027},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A178,'SFY 17-18 Directed Payments'!B:B,0))*$BB178/BE178,0)","v":1161389.2444162853},5282942.3584248386,null,null,3206349.8255902743,null,1,null,"No",1]
[106414018,414018,50754,3,"MENLO PARK SURGICAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C179,'Projected Nt Pt Revenues'!C:C,0)),0)","v":22745495.906319916},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A179,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A179,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C179,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A179,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q179=\"No\",0,IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB179,0),0))","v":0},{"$f":"IF(Q179=\"no\",IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB179,0),0),IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB179,0),0))","v":63183.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P179=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB179),0)","v":22491.821047494464},{"$f":"IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB179,0),0)","v":1104.5},{"$f":"IF(Q179=\"NO\",IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB179,0),0),0)","v":0},86779.821047494464,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB179,0)","v":281},1.725817161507472E-5,2.0001301060731375E-5,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB179,0)","v":2},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A179,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1280.2648961991526},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K179=\"YES\",$L179=\"YES\",$M179=\"YES\",$N179=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B179,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB179/$BE179)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J179=\"YES\",$K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB179/$BE179,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J179=\"YES\",$K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB179/$BE179,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J179=\"YES\",$K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A179,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A179,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB179/BE179),0)","v":0},{"$f":"IFERROR(IF(OR($K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,IF($J179=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB179/$BE179,0),0)),0)","v":0},1280.2648961991526,null,{"$f":"ROUND(VLOOKUP($A179,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2676.49},{"$f":"ROUND(VLOOKUP($A179,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4376.25},7052.74,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB179/BE179,0)","v":1288.4572077671196},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A179,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB179/BE179,0)","v":1388.0343135582661},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB179/BE179,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A179,'MC PT SA (CHA Only)'!A:A,0))*$BB179/BE179,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A179,'SFY 17-18 Directed Payments'!B:B,0))*$BB179/BE179,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A179,'SFY 17-18 Directed Payments'!B:B,0))*$BB179/BE179,0)","v":4376.2493267860027},7052.7408481113889,null,null,-78446.816151295308,null,1,null,"No",1]
[106340947,340947,50017,3,"MERCY GENERAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C180,'Projected Nt Pt Revenues'!C:C,0)),0)","v":580755671.05320013},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A180,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A180,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C180,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A180,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q180=\"No\",0,IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB180,0),0))","v":0},{"$f":"IF(Q180=\"no\",IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB180,0),0),IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB180,0),0))","v":7839773.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P180=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB180),0)","v":7087691.8540896792},{"$f":"IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB180,0),0)","v":3506787.5},{"$f":"IF(Q180=\"NO\",IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB180,0),0),0)","v":7718246},26152498.604089677,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB180,0)","v":67362},4.1371706631126801E-3,6.0277146432979115E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB180,0)","v":20326},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A180,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1648487.6389195386},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6565346.7199497866},{"$f":"IFERROR(IF(OR($K180=\"YES\",$L180=\"YES\",$M180=\"YES\",$N180=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B180,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB180/$BE180)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J180=\"YES\",$K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB180/$BE180,0)),0)","v":1385000},{"$f":"IFERROR(IF(OR($J180=\"YES\",$K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB180/$BE180,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J180=\"YES\",$K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A180,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A180,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB180/BE180),0)","v":450000},{"$f":"IFERROR(IF(OR($K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,IF($J180=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB180/$BE180,0),0)),0)","v":0},10048834.358869325,null,{"$f":"ROUND(VLOOKUP($A180,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5619618.4699999997},{"$f":"ROUND(VLOOKUP($A180,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":21490047.870000001},27109666.34,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB180/BE180,0)","v":3129877.3005342949},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A180,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB180/BE180,0)","v":2299787.7863242393},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB180/BE180,0)","v":189953.37906384844},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A180,'MC PT SA (CHA Only)'!A:A,0))*$BB180/BE180,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A180,'SFY 17-18 Directed Payments'!B:B,0))*$BB180/BE180,0)","v":17820394.488864087},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A180,'SFY 17-18 Directed Payments'!B:B,0))*$BB180/BE180,0)","v":3669653.3777918629},27109666.332578331,null,null,11006002.094779648,null,1,null,"No",1]
[106150761,150761,50295,3,"MERCY HOSPITAL - BAKERSFIELD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C181,'Projected Nt Pt Revenues'!C:C,0)),0)","v":290313126.48286366},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A181,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A181,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C181,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A181,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q181=\"No\",0,IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB181,0),0))","v":0},{"$f":"IF(Q181=\"no\",IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB181,0),0),IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB181,0),0))","v":6032252.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P181=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB181),0)","v":3938836.9074404538},{"$f":"IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB181,0),0)","v":1649018.5},{"$f":"IF(Q181=\"NO\",IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB181,0),0),0)","v":5439662.5},17059770.657440454,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB181,0)","v":44650},2.7422681943526199E-3,3.9319925395991523E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB181,0)","v":12836},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A181,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4084574.5607412849},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4994106.3248307947},{"$f":"IFERROR(IF(OR($K181=\"YES\",$L181=\"YES\",$M181=\"YES\",$N181=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B181,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB181/$BE181)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J181=\"YES\",$K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB181/$BE181,0)),0)","v":965000},{"$f":"IFERROR(IF(OR($J181=\"YES\",$K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB181/$BE181,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J181=\"YES\",$K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A181,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A181,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB181/BE181),0)","v":0},{"$f":"IFERROR(IF(OR($K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,IF($J181=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB181/$BE181,0),0)),0)","v":0},10043680.88557208,null,{"$f":"ROUND(VLOOKUP($A181,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":7398116.1699999999},{"$f":"ROUND(VLOOKUP($A181,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":20283693.48},27681809.649999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB181/BE181,0)","v":2787791.9118721248},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A181,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB181/BE181,0)","v":4148649.4919838496},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB181/BE181,0)","v":461674.76898299588},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A181,'MC PT SA (CHA Only)'!A:A,0))*$BB181/BE181,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A181,'SFY 17-18 Directed Payments'!B:B,0))*$BB181/BE181,0)","v":13314348.106038224},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A181,'SFY 17-18 Directed Payments'!B:B,0))*$BB181/BE181,0)","v":6969345.3701885091},27681809.649065703,null,null,20665719.878131628,null,1,null,"No",1]
[106344029,344029,50414,3,"MERCY HOSPITAL - FOLSOM",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C182,'Projected Nt Pt Revenues'!C:C,0)),0)","v":240940549.68162954},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A182,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A182,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C182,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A182,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q182=\"No\",0,IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB182,0),0))","v":0},{"$f":"IF(Q182=\"no\",IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB182,0),0),IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB182,0),0))","v":3416042.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P182=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB182),0)","v":2908711.5034652073},{"$f":"IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB182,0),0)","v":934959.25},{"$f":"IF(Q182=\"NO\",IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB182,0),0),0)","v":1436954.5},8696667.7534652073,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB182,0)","v":24271},1.4906515418842651E-3,2.0044368363817244E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB182,0)","v":4295},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A182,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1374073.058185712},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1973532.1169727335},{"$f":"IFERROR(IF(OR($K182=\"YES\",$L182=\"YES\",$M182=\"YES\",$N182=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B182,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB182/$BE182)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J182=\"YES\",$K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB182/$BE182,0)),0)","v":350000},{"$f":"IFERROR(IF(OR($J182=\"YES\",$K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB182/$BE182,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J182=\"YES\",$K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A182,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A182,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB182/BE182),0)","v":0},{"$f":"IFERROR(IF(OR($K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,IF($J182=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB182/$BE182,0),0)),0)","v":0},3697605.1751584457,null,{"$f":"ROUND(VLOOKUP($A182,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1857890.68},{"$f":"ROUND(VLOOKUP($A182,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":5653386.0499999998},7511276.7299999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB182/BE182,0)","v":633061.97474957816},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A182,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB182/BE182,0)","v":1200927.2880906118},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB182/BE182,0)","v":23901.418557702782},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A182,'MC PT SA (CHA Only)'!A:A,0))*$BB182/BE182,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A182,'SFY 17-18 Directed Payments'!B:B,0))*$BB182/BE182,0)","v":3376389.8636249616},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A182,'SFY 17-18 Directed Payments'!B:B,0))*$BB182/BE182,0)","v":2276996.1881831172},7511276.7332059722,null,null,2512214.1516932379,null,1,null,"No",1]
[106240942,240942,50444,3,"MERCY MEDICAL CENTER - MERCED",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C183,'Projected Nt Pt Revenues'!C:C,0)),0)","v":343623213.96766317},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A183,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A183,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C183,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A183,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q183=\"No\",0,IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB183,0),0))","v":0},{"$f":"IF(Q183=\"no\",IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB183,0),0),IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB183,0),0))","v":1972565.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P183=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB183),0)","v":7992901.1442473028},{"$f":"IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB183,0),0)","v":1632451},{"$f":"IF(Q183=\"NO\",IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB183,0),0),0)","v":6974365.25},18572282.644247301,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB183,0)","v":45365},2.7861813356507637E-3,4.2806013203147949E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB183,0)","v":15585},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A183,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1857242.0078582463},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4880326.8479428682},{"$f":"IFERROR(IF(OR($K183=\"YES\",$L183=\"YES\",$M183=\"YES\",$N183=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B183,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB183/$BE183)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J183=\"YES\",$K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB183/$BE183,0)),0)","v":470000},{"$f":"IFERROR(IF(OR($J183=\"YES\",$K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB183/$BE183,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J183=\"YES\",$K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A183,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A183,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB183/BE183),0)","v":0},{"$f":"IFERROR(IF(OR($K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,IF($J183=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB183/$BE183,0),0)),0)","v":0},7207568.8558011148,null,{"$f":"ROUND(VLOOKUP($A183,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":9174004.5600000005},{"$f":"ROUND(VLOOKUP($A183,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":24521578.719999999},33695583.280000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB183/BE183,0)","v":3439966.0018702485},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A183,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB183/BE183,0)","v":5630885.0676222704},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB183/BE183,0)","v":103153.49061745411},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A183,'MC PT SA (CHA Only)'!A:A,0))*$BB183/BE183,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A183,'SFY 17-18 Directed Payments'!B:B,0))*$BB183/BE183,0)","v":18645622.413803719},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A183,'SFY 17-18 Directed Payments'!B:B,0))*$BB183/BE183,0)","v":5875956.3076192066},33695583.281532899,null,null,22330869.491553813,null,1,null,"No",1]
[106450949,450949,50280,3,"MERCY MEDICAL CENTER - REDDING",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C184,'Projected Nt Pt Revenues'!C:C,0)),0)","v":510481058.00908798},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A184,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A184,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C184,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A184,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q184=\"No\",0,IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB184,0),0))","v":0},{"$f":"IF(Q184=\"no\",IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB184,0),0),IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB184,0),0))","v":3075914.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P184=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB184),0)","v":10474960.103842346},{"$f":"IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB184,0),0)","v":2402839.75},{"$f":"IF(Q184=\"NO\",IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB184,0),0),0)","v":6893736.75},22847451.103842348,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB184,0)","v":57524},3.5329504056425555E-3,5.2659563304260143E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB184,0)","v":16834},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A184,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1896944.5056982969},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4580978.4623210598},{"$f":"IFERROR(IF(OR($K184=\"YES\",$L184=\"YES\",$M184=\"YES\",$N184=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B184,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB184/$BE184)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J184=\"YES\",$K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB184/$BE184,0)),0)","v":847500},{"$f":"IFERROR(IF(OR($J184=\"YES\",$K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB184/$BE184,0)),0)","v":847500},{"$f":"IFERROR(IF(OR($J184=\"YES\",$K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A184,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A184,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB184/BE184),0)","v":0},{"$f":"IFERROR(IF(OR($K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,IF($J184=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB184/$BE184,0),0)),0)","v":0},8172922.968019357,null,{"$f":"ROUND(VLOOKUP($A184,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5788935.1200000001},{"$f":"ROUND(VLOOKUP($A184,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":24878262.800000001},30667197.920000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB184/BE184,0)","v":2764384.9392643552},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A184,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB184/BE184,0)","v":2042076.0821069211},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB184/BE184,0)","v":982474.09966136178},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A184,'MC PT SA (CHA Only)'!A:A,0))*$BB184/BE184,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A184,'SFY 17-18 Directed Payments'!B:B,0))*$BB184/BE184,0)","v":19360149.031739254},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A184,'SFY 17-18 Directed Payments'!B:B,0))*$BB184/BE184,0)","v":5518113.7665135507},30667197.919285439,null,null,15992669.784177013,null,1,null,"No",1]
[106470871,470871,51319,3,"MERCY MEDICAL CENTER MT. SHASTA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C185,'Projected Nt Pt Revenues'!C:C,0)),0)","v":60963594.793937638},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A185,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A185,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C185,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A185,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q185=\"No\",0,IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB185,0),0))","v":0},{"$f":"IF(Q185=\"no\",IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB185,0),0),IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB185,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P185=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB185),0)","v":0},{"$f":"IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB185,0),0)","v":0},{"$f":"IF(Q185=\"NO\",IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB185,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB185,0)","v":2680},1.6459750864199375E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB185,0)","v":740},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A185,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":278576.98464713845},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":113779.47688792698},{"$f":"IFERROR(IF(OR($K185=\"YES\",$L185=\"YES\",$M185=\"YES\",$N185=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B185,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB185/$BE185)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J185=\"YES\",$K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB185/$BE185,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J185=\"YES\",$K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB185/$BE185,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J185=\"YES\",$K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A185,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A185,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB185/BE185),0)","v":0},{"$f":"IFERROR(IF(OR($K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,IF($J185=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB185/$BE185,0),0)),0)","v":22500},414856.46153506543,null,{"$f":"ROUND(VLOOKUP($A185,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1472935.67},{"$f":"ROUND(VLOOKUP($A185,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2433294.5},3906230.17,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB185/BE185,0)","v":139797.6070427325},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A185,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB185/BE185,0)","v":1323074.3076837393},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB185/BE185,0)","v":10063.755182190645},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A185,'MC PT SA (CHA Only)'!A:A,0))*$BB185/BE185,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A185,'SFY 17-18 Directed Payments'!B:B,0))*$BB185/BE185,0)","v":739686.00589101249},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A185,'SFY 17-18 Directed Payments'!B:B,0))*$BB185/BE185,0)","v":1693608.4894661831},3906230.1652658582,null,null,4321086.6315350654,null,1,null,"No",1]
[106340950,340950,50516,3,"MERCY SAN JUAN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C186,'Projected Nt Pt Revenues'!C:C,0)),0)","v":598509382.08954036},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A186,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A186,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C186,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A186,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q186=\"No\",0,IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB186,0),0))","v":0},{"$f":"IF(Q186=\"no\",IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB186,0),0),IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB186,0),0))","v":8410196.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P186=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB186),0)","v":10270803.574334318},{"$f":"IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB186,0),0)","v":11085314.25},{"$f":"IF(Q186=\"NO\",IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB186,0),0),0)","v":14097285.75},43863599.824334316,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB186,0)","v":103767},6.3730558504678236E-3,1.0109828011903754E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB186,0)","v":45600},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A186,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2589675.1328986022},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":19324902.342381597},{"$f":"IFERROR(IF(OR($K186=\"YES\",$L186=\"YES\",$M186=\"YES\",$N186=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B186,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB186/$BE186)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J186=\"YES\",$K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB186/$BE186,0)),0)","v":4635000},{"$f":"IFERROR(IF(OR($J186=\"YES\",$K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB186/$BE186,0)),0)","v":4635000},{"$f":"IFERROR(IF(OR($J186=\"YES\",$K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A186,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A186,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB186/BE186),0)","v":0},{"$f":"IFERROR(IF(OR($K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,IF($J186=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB186/$BE186,0),0)),0)","v":0},31184577.475280199,null,{"$f":"ROUND(VLOOKUP($A186,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":12157802.619999999},{"$f":"ROUND(VLOOKUP($A186,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":34611501.740000002},46769304.359999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB186/BE186,0)","v":5102720.0284937164},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A186,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB186/BE186,0)","v":3394391.6459962879},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB186/BE186,0)","v":3660690.9475218472},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A186,'MC PT SA (CHA Only)'!A:A,0))*$BB186/BE186,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A186,'SFY 17-18 Directed Payments'!B:B,0))*$BB186/BE186,0)","v":28638931.30971903},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A186,'SFY 17-18 Directed Payments'!B:B,0))*$BB186/BE186,0)","v":5972570.427372097},46769304.359102979,null,null,34090282.010945879,null,1,null,"No",1]
[106340951,340951,50590,3,"METHODIST HOSPITAL - SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C187,'Projected Nt Pt Revenues'!C:C,0)),0)","v":294203237.55332053},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A187,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A187,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C187,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A187,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q187=\"No\",0,IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB187,0),0))","v":0},{"$f":"IF(Q187=\"no\",IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB187,0),0),IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB187,0),0))","v":2812846.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P187=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB187),0)","v":3794889.2527364893},{"$f":"IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB187,0),0)","v":3115242.25},{"$f":"IF(Q187=\"NO\",IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB187,0),0),0)","v":7143906},16866884.25273649,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB187,0)","v":39071},2.3996228582654246E-3,3.8875354411119986E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB187,0)","v":18577},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A187,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2587600.8611432067},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7243960.0285313511},{"$f":"IFERROR(IF(OR($K187=\"YES\",$L187=\"YES\",$M187=\"YES\",$N187=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B187,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB187/$BE187)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J187=\"YES\",$K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB187/$BE187,0)),0)","v":907500},{"$f":"IFERROR(IF(OR($J187=\"YES\",$K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB187/$BE187,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J187=\"YES\",$K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A187,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A187,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB187/BE187),0)","v":0},{"$f":"IFERROR(IF(OR($K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,IF($J187=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB187/$BE187,0),0)),0)","v":0},10739060.889674557,null,{"$f":"ROUND(VLOOKUP($A187,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":7866772.9800000004},{"$f":"ROUND(VLOOKUP($A187,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":19797815.059999999},27664588.039999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB187/BE187,0)","v":3160370.7877847836},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A187,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB187/BE187,0)","v":3901301.7773077665},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB187/BE187,0)","v":805100.41457525163},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A187,'MC PT SA (CHA Only)'!A:A,0))*$BB187/BE187,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A187,'SFY 17-18 Directed Payments'!B:B,0))*$BB187/BE187,0)","v":13923205.294560758},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A187,'SFY 17-18 Directed Payments'!B:B,0))*$BB187/BE187,0)","v":5874609.7693648105},27664588.043593373,null,null,21536764.676938068,null,1,null,"No",1]
[106190529,190529,50238,3,"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C188,'Projected Nt Pt Revenues'!C:C,0)),0)","v":331907107.33787906},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A188,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A188,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C188,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A188,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q188=\"No\",0,IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB188,0),0))","v":0},{"$f":"IF(Q188=\"no\",IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB188,0),0),IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB188,0),0))","v":6967014.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P188=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB188),0)","v":13096468.353931854},{"$f":"IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB188,0),0)","v":2632023.5},{"$f":"IF(Q188=\"NO\",IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB188,0),0),0)","v":3353262},26048768.103931852,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB188,0)","v":72283},4.4394036258094162E-3,6.0038064934792865E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB188,0)","v":10838},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A188,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2210074.9949679691},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7472873.4998892043},{"$f":"IFERROR(IF(OR($K188=\"YES\",$L188=\"YES\",$M188=\"YES\",$N188=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B188,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB188/$BE188)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J188=\"YES\",$K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB188/$BE188,0)),0)","v":2105000},{"$f":"IFERROR(IF(OR($J188=\"YES\",$K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB188/$BE188,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J188=\"YES\",$K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A188,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A188,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB188/BE188),0)","v":0},{"$f":"IFERROR(IF(OR($K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,IF($J188=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB188/$BE188,0),0)),0)","v":0},11787948.494857173,null,{"$f":"ROUND(VLOOKUP($A188,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2977934.03},{"$f":"ROUND(VLOOKUP($A188,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":7591628.2999999998},10569562.33,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB188/BE188,0)","v":1459177.7877962631},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A188,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB188/BE188,0)","v":1443278.0792378851},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB188/BE188,0)","v":75478.163866429837},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A188,'MC PT SA (CHA Only)'!A:A,0))*$BB188/BE188,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A188,'SFY 17-18 Directed Payments'!B:B,0))*$BB188/BE188,0)","v":6141406.5999318417},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A188,'SFY 17-18 Directed Payments'!B:B,0))*$BB188/BE188,0)","v":1450221.6999841616},10569562.330816582,null,null,-3691257.2790746763,null,1,null,"No",1]
[106410852,410852,50007,3,"MILLS-PENINSULA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C189,'Projected Nt Pt Revenues'!C:C,0)),0)","v":617361478.82000136},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A189,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A189,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C189,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A189,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q189=\"No\",0,IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB189,0),0))","v":0},{"$f":"IF(Q189=\"no\",IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB189,0),0),IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB189,0),0))","v":8360594.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P189=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB189),0)","v":6962429.7122559408},{"$f":"IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB189,0),0)","v":2904282.75},{"$f":"IF(Q189=\"NO\",IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB189,0),0),0)","v":2218940.5},20446247.21225594,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB189,0)","v":57715},3.5446810489823395E-3,4.7125188911216129E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB189,0)","v":9277},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A189,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":684579.2473276821},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2240372.0806265622},{"$f":"IFERROR(IF(OR($K189=\"YES\",$L189=\"YES\",$M189=\"YES\",$N189=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B189,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB189/$BE189)*$AG$16),0)","v":365625},{"$f":"IFERROR(IF(OR($J189=\"YES\",$K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB189/$BE189,0)),0)","v":402500},{"$f":"IFERROR(IF(OR($J189=\"YES\",$K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB189/$BE189,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J189=\"YES\",$K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A189,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A189,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB189/BE189),0)","v":0},{"$f":"IFERROR(IF(OR($K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,IF($J189=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB189/$BE189,0),0)),0)","v":0},3693076.3279542443,null,{"$f":"ROUND(VLOOKUP($A189,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5495878.2999999998},{"$f":"ROUND(VLOOKUP($A189,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":7725460.7199999997},13221339.02,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB189/BE189,0)","v":1002634.4505107803},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A189,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB189/BE189,0)","v":1037601.9171952559},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB189/BE189,0)","v":3455641.9356847131},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A189,'MC PT SA (CHA Only)'!A:A,0))*$BB189/BE189,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A189,'SFY 17-18 Directed Payments'!B:B,0))*$BB189/BE189,0)","v":3399033.3127848906},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A189,'SFY 17-18 Directed Payments'!B:B,0))*$BB189/BE189,0)","v":4326427.4113733619},13221339.027549002,null,null,-3531831.8643016964,null,1,null,"No",1]
[106190681,190681,50751,3,"MIRACLE MILE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C190,'Projected Nt Pt Revenues'!C:C,0)),0)","v":10769118.88046287},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A190,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A190,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C190,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A190,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q190=\"No\",0,IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB190,0),0))","v":0},{"$f":"IF(Q190=\"no\",IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB190,0),0),IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB190,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P190=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB190),0)","v":229070.54666832826},{"$f":"IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB190,0),0)","v":0},{"$f":"IF(Q190=\"NO\",IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB190,0),0),0)","v":0},229070.54666832826,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB190,0)","v":662},4.0658041313805922E-5,5.2796939573682543E-5,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB190,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A190,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K190=\"YES\",$L190=\"YES\",$M190=\"YES\",$N190=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B190,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB190/$BE190)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J190=\"YES\",$K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB190/$BE190,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J190=\"YES\",$K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB190/$BE190,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J190=\"YES\",$K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A190,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A190,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB190/BE190),0)","v":0},{"$f":"IFERROR(IF(OR($K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,IF($J190=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB190/$BE190,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A190,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":9663.43},{"$f":"ROUND(VLOOKUP($A190,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},9663.43,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB190/BE190,0)","v":9663.4290582533977},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A190,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB190/BE190,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB190/BE190,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A190,'MC PT SA (CHA Only)'!A:A,0))*$BB190/BE190,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A190,'SFY 17-18 Directed Payments'!B:B,0))*$BB190/BE190,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A190,'SFY 17-18 Directed Payments'!B:B,0))*$BB190/BE190,0)","v":0},9663.4290582533977,null,null,-219407.11666832826,null,1,null,"No",1]
[106190524,190524,50704,3,"MISSION COMMUNITY HOSPITAL - PANORAMA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C191,'Projected Nt Pt Revenues'!C:C,0)),0)","v":95252185.617044017},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A191,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A191,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C191,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A191,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q191=\"No\",0,IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB191,0),0))","v":0},{"$f":"IF(Q191=\"no\",IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB191,0),0),IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB191,0),0))","v":826404.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P191=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB191),0)","v":5466896.626605616},{"$f":"IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB191,0),0)","v":10827413.5},{"$f":"IF(Q191=\"NO\",IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB191,0),0),0)","v":1715840.75},18836555.626605615,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB191,0)","v":41311},2.5371968953393298E-3,4.3415118340559226E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB191,0)","v":22713},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A191,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":542671.09902245761},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3470274.0450817728},{"$f":"IFERROR(IF(OR($K191=\"YES\",$L191=\"YES\",$M191=\"YES\",$N191=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B191,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB191/$BE191)*$AG$16),0)","v":2470650},{"$f":"IFERROR(IF(OR($J191=\"YES\",$K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB191/$BE191,0)),0)","v":625000},{"$f":"IFERROR(IF(OR($J191=\"YES\",$K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB191/$BE191,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J191=\"YES\",$K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A191,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A191,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB191/BE191),0)","v":0},{"$f":"IFERROR(IF(OR($K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,IF($J191=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB191/$BE191,0),0)),0)","v":0},7108595.1441042302,null,{"$f":"ROUND(VLOOKUP($A191,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":18417222.670000002},{"$f":"ROUND(VLOOKUP($A191,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3654359.62},22071582.290000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB191/BE191,0)","v":2587866.3018002599},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A191,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB191/BE191,0)","v":619248.37508879451},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB191/BE191,0)","v":15210107.988483386},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A191,'MC PT SA (CHA Only)'!A:A,0))*$BB191/BE191,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A191,'SFY 17-18 Directed Payments'!B:B,0))*$BB191/BE191,0)","v":3258140.7402342213},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A191,'SFY 17-18 Directed Payments'!B:B,0))*$BB191/BE191,0)","v":396218.88135593274},22071582.286962595,null,null,10343621.807498619,null,1,null,"No",1]
[106301262,301262,50567,3,"MISSION HOSPITAL REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C192,'Projected Nt Pt Revenues'!C:C,0)),0)","v":622205564.58472776},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A192,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A192,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C192,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A192,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q192=\"No\",0,IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB192,0),0))","v":0},{"$f":"IF(Q192=\"no\",IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB192,0),0),IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB192,0),0))","v":10261709},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P192=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB192),0)","v":10480842.580116306},{"$f":"IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB192,0),0)","v":2304539.25},{"$f":"IF(Q192=\"NO\",IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB192,0),0),0)","v":4820590.25},27867681.080116306,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB192,0)","v":77947},4.7872694052677189E-3,6.4230355907601523E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB192,0)","v":12902},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A192,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2483438.7922492549},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8033643.7788368445},{"$f":"IFERROR(IF(OR($K192=\"YES\",$L192=\"YES\",$M192=\"YES\",$N192=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B192,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB192/$BE192)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J192=\"YES\",$K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB192/$BE192,0)),0)","v":1957500},{"$f":"IFERROR(IF(OR($J192=\"YES\",$K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB192/$BE192,0)),0)","v":1957500},{"$f":"IFERROR(IF(OR($J192=\"YES\",$K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A192,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A192,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB192/BE192),0)","v":0},{"$f":"IFERROR(IF(OR($K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,IF($J192=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB192/$BE192,0),0)),0)","v":0},14432082.571086099,null,{"$f":"ROUND(VLOOKUP($A192,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4940925.3499999996},{"$f":"ROUND(VLOOKUP($A192,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":13274885.890000001},18215811.240000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB192/BE192,0)","v":1987015.7572448598},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A192,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB192/BE192,0)","v":2742570.7323493259},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB192/BE192,0)","v":211338.85882600356},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A192,'MC PT SA (CHA Only)'!A:A,0))*$BB192/BE192,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A192,'SFY 17-18 Directed Payments'!B:B,0))*$BB192/BE192,0)","v":9495153.0143968742},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A192,'SFY 17-18 Directed Payments'!B:B,0))*$BB192/BE192,0)","v":3779732.8800887107},18215811.242905773,null,null,4780212.7309697978,null,1,null,"No",1]
[106190541,190541,52054,3,"MONROVIA MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C193,'Projected Nt Pt Revenues'!C:C,0)),0)","v":45840450.672589034},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A193,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A193,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C193,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A193,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q193=\"No\",0,IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB193,0),0))","v":0},{"$f":"IF(Q193=\"no\",IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB193,0),0),IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB193,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P193=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB193),0)","v":0},{"$f":"IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB193,0),0)","v":0},{"$f":"IF(Q193=\"NO\",IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB193,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB193,0)","v":12142},7.457249813175703E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB193,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A193,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K193=\"YES\",$L193=\"YES\",$M193=\"YES\",$N193=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B193,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB193/$BE193)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J193=\"YES\",$K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB193/$BE193,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J193=\"YES\",$K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB193/$BE193,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J193=\"YES\",$K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A193,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A193,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB193/BE193),0)","v":0},{"$f":"IFERROR(IF(OR($K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,IF($J193=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB193/$BE193,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A193,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A193,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB193/BE193,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A193,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB193/BE193,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB193/BE193,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A193,'MC PT SA (CHA Only)'!A:A,0))*$BB193/BE193,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A193,'SFY 17-18 Directed Payments'!B:B,0))*$BB193/BE193,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A193,'SFY 17-18 Directed Payments'!B:B,0))*$BB193/BE193,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106361166,361166,50758,3,"MONTCLAIR HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C194,'Projected Nt Pt Revenues'!C:C,0)),0)","v":65833983.169630267},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A194,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A194,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C194,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A194,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q194=\"No\",0,IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB194,0),0))","v":0},{"$f":"IF(Q194=\"no\",IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB194,0),0),IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB194,0),0))","v":623272.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P194=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB194),0)","v":1281341.7436749539},{"$f":"IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB194,0),0)","v":857644.25},{"$f":"IF(Q194=\"NO\",IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB194,0),0),0)","v":1724676.75},4486935.4936749544,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB194,0)","v":10490},6.4426412897556511E-4,1.0341637786963984E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB194,0)","v":4676},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A194,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1249731.8926357136},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2435422.612434437},{"$f":"IFERROR(IF(OR($K194=\"YES\",$L194=\"YES\",$M194=\"YES\",$N194=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B194,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB194/$BE194)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J194=\"YES\",$K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB194/$BE194,0)),0)","v":407500},{"$f":"IFERROR(IF(OR($J194=\"YES\",$K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB194/$BE194,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J194=\"YES\",$K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A194,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A194,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB194/BE194),0)","v":0},{"$f":"IFERROR(IF(OR($K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,IF($J194=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB194/$BE194,0),0)),0)","v":0},4092654.5050701508,null,{"$f":"ROUND(VLOOKUP($A194,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2642775.19},{"$f":"ROUND(VLOOKUP($A194,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":5285249.7},7928024.8900000006,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB194/BE194,0)","v":707577.74993210996},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A194,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB194/BE194,0)","v":1935197.4399629347},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB194/BE194,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A194,'MC PT SA (CHA Only)'!A:A,0))*$BB194/BE194,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A194,'SFY 17-18 Directed Payments'!B:B,0))*$BB194/BE194,0)","v":3383937.6800116044},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A194,'SFY 17-18 Directed Payments'!B:B,0))*$BB194/BE194,0)","v":1901312.0152067188},7928024.8851133678,null,null,7533743.9013951961,null,1,null,"No",1]
[106190547,190547,50736,3,"MONTEREY PARK HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C195,'Projected Nt Pt Revenues'!C:C,0)),0)","v":82894834.81469506},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A195,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A195,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C195,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A195,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q195=\"No\",0,IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB195,0),0))","v":0},{"$f":"IF(Q195=\"no\",IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB195,0),0),IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB195,0),0))","v":1332758.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P195=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB195),0)","v":1438438.4629912998},{"$f":"IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB195,0),0)","v":1475612},{"$f":"IF(Q195=\"NO\",IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB195,0),0),0)","v":4862561.25},9109370.212991301,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB195,0)","v":20148},1.2374293298951084E-3,2.0995578684586168E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB195,0)","v":11477},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A195,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2039282.4594989703},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5126849.0478667095},{"$f":"IFERROR(IF(OR($K195=\"YES\",$L195=\"YES\",$M195=\"YES\",$N195=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B195,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB195/$BE195)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J195=\"YES\",$K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB195/$BE195,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J195=\"YES\",$K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB195/$BE195,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J195=\"YES\",$K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A195,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A195,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB195/BE195),0)","v":0},{"$f":"IFERROR(IF(OR($K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,IF($J195=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB195/$BE195,0),0)),0)","v":0},7166131.5073656794,null,{"$f":"ROUND(VLOOKUP($A195,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3039758.02},{"$f":"ROUND(VLOOKUP($A195,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10040781.220000001},13080539.24,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB195/BE195,0)","v":1991525.3574720446},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A195,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB195/BE195,0)","v":976528.4073986921},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB195/BE195,0)","v":71704.255673108346},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A195,'MC PT SA (CHA Only)'!A:A,0))*$BB195/BE195,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A195,'SFY 17-18 Directed Payments'!B:B,0))*$BB195/BE195,0)","v":8118934.4932323033},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A195,'SFY 17-18 Directed Payments'!B:B,0))*$BB195/BE195,0)","v":1921846.7235862531},13080539.237362402,null,null,11137300.534374379,null,1,null,"No",1]
[106301304,301304,54135,3,"NEWPORT BAY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C196,'Projected Nt Pt Revenues'!C:C,0)),0)","v":12494470.155020129},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A196,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A196,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C196,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A196,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q196=\"No\",0,IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB196,0),0))","v":0},{"$f":"IF(Q196=\"no\",IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB196,0),0),IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB196,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P196=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB196),0)","v":0},{"$f":"IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB196,0),0)","v":0},{"$f":"IF(Q196=\"NO\",IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB196,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB196,0)","v":11667},7.1655191542020194E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB196,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A196,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K196=\"YES\",$L196=\"YES\",$M196=\"YES\",$N196=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B196,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB196/$BE196)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J196=\"YES\",$K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB196/$BE196,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J196=\"YES\",$K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB196/$BE196,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J196=\"YES\",$K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A196,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A196,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB196/BE196),0)","v":0},{"$f":"IFERROR(IF(OR($K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,IF($J196=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB196/$BE196,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A196,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A196,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB196/BE196,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A196,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB196/BE196,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB196/BE196,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A196,'MC PT SA (CHA Only)'!A:A,0))*$BB196/BE196,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A196,'SFY 17-18 Directed Payments'!B:B,0))*$BB196/BE196,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A196,'SFY 17-18 Directed Payments'!B:B,0))*$BB196/BE196,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106514033,514033,null,3,"NORTH VALLEY BEHAVIORAL HEALTH - PHF",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C197,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A197,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A197,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C197,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A197,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q197=\"No\",0,IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB197,0),0))","v":0},{"$f":"IF(Q197=\"no\",IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB197,0),0),IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB197,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P197=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB197),0)","v":0},{"$f":"IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB197,0),0)","v":0},{"$f":"IF(Q197=\"NO\",IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB197,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB197,0)","v":5230},3.2121080977523411E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB197,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A197,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K197=\"YES\",$L197=\"YES\",$M197=\"YES\",$N197=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B197,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB197/$BE197)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J197=\"YES\",$K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB197/$BE197,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J197=\"YES\",$K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB197/$BE197,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J197=\"YES\",$K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A197,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A197,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB197/BE197),0)","v":0},{"$f":"IFERROR(IF(OR($K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,IF($J197=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB197/$BE197,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A197,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A197,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB197/BE197,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A197,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB197/BE197,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB197/BE197,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A197,'MC PT SA (CHA Only)'!A:A,0))*$BB197/BE197,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A197,'SFY 17-18 Directed Payments'!B:B,0))*$BB197/BE197,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A197,'SFY 17-18 Directed Payments'!B:B,0))*$BB197/BE197,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106481357,481357,50367,3,"NORTHBAY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C198,'Projected Nt Pt Revenues'!C:C,0)),0)","v":622699818.3916626},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A198,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A198,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C198,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A198,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q198=\"No\",0,IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB198,0),0))","v":0},{"$f":"IF(Q198=\"no\",IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB198,0),0),IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB198,0),0))","v":1654876.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P198=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB198),0)","v":7848607.4615272228},{"$f":"IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB198,0),0)","v":2809295.75},{"$f":"IF(Q198=\"NO\",IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB198,0),0),0)","v":6159244.25},18472023.711527221,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB198,0)","v":44527},2.7347139057097227E-3,4.2574933088766935E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB198,0)","v":16240},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A198,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3516102.1495035305},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7203324.5010713767},{"$f":"IFERROR(IF(OR($K198=\"YES\",$L198=\"YES\",$M198=\"YES\",$N198=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B198,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB198/$BE198)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J198=\"YES\",$K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB198/$BE198,0)),0)","v":1680000},{"$f":"IFERROR(IF(OR($J198=\"YES\",$K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB198/$BE198,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J198=\"YES\",$K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A198,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A198,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB198/BE198),0)","v":0},{"$f":"IFERROR(IF(OR($K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,IF($J198=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB198/$BE198,0),0)),0)","v":0},12399426.650574908,null,{"$f":"ROUND(VLOOKUP($A198,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":6928309.9299999997},{"$f":"ROUND(VLOOKUP($A198,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":19910705.300000001},26839015.23,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB198/BE198,0)","v":2515283.2124293786},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A198,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB198/BE198,0)","v":4239426.9360905606},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB198/BE198,0)","v":173599.77689278862},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A198,'MC PT SA (CHA Only)'!A:A,0))*$BB198/BE198,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A198,'SFY 17-18 Directed Payments'!B:B,0))*$BB198/BE198,0)","v":13505559.454499846},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A198,'SFY 17-18 Directed Payments'!B:B,0))*$BB198/BE198,0)","v":6405145.8415967142},26839015.221509289,null,null,20766418.169047691,null,1,null,"No",1]
[106190568,190568,50116,3,"NORTHRIDGE HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C199,'Projected Nt Pt Revenues'!C:C,0)),0)","v":432583054.06726563},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A199,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A199,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C199,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A199,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q199=\"No\",0,IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB199,0),0))","v":0},{"$f":"IF(Q199=\"no\",IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB199,0),0),IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB199,0),0))","v":7529170.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P199=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB199),0)","v":7448599.0748979365},{"$f":"IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB199,0),0)","v":4746588.75},{"$f":"IF(Q199=\"NO\",IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB199,0),0),0)","v":3907721},23632079.074897937,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB199,0)","v":62698},3.850721864490942E-3,5.4467999883216055E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB199,0)","v":15671},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A199,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3767736.8527543354},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":10229316.779257435},{"$f":"IFERROR(IF(OR($K199=\"YES\",$L199=\"YES\",$M199=\"YES\",$N199=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B199,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB199/$BE199)*$AG$16),0)","v":140400},{"$f":"IFERROR(IF(OR($J199=\"YES\",$K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB199/$BE199,0)),0)","v":4287500},{"$f":"IFERROR(IF(OR($J199=\"YES\",$K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB199/$BE199,0)),0)","v":4287500},{"$f":"IFERROR(IF(OR($J199=\"YES\",$K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A199,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A199,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB199/BE199),0)","v":0},{"$f":"IFERROR(IF(OR($K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,IF($J199=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB199/$BE199,0),0)),0)","v":0},22712453.632011771,null,{"$f":"ROUND(VLOOKUP($A199,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4912015.91},{"$f":"ROUND(VLOOKUP($A199,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4414090.18},9326106.0899999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB199/BE199,0)","v":1816939.4058196},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A199,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB199/BE199,0)","v":1830817.2595833531},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB199/BE199,0)","v":1264259.2447626998},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A199,'MC PT SA (CHA Only)'!A:A,0))*$BB199/BE199,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A199,'SFY 17-18 Directed Payments'!B:B,0))*$BB199/BE199,0)","v":3225433.5358921019},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A199,'SFY 17-18 Directed Payments'!B:B,0))*$BB199/BE199,0)","v":1188656.6440677983},9326106.0901255533,null,null,8406480.6471138336,null,1,null,"No",1]
[106214034,214034,50131,3,"NOVATO COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C200,'Projected Nt Pt Revenues'!C:C,0)),0)","v":75190896.495886117},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A200,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A200,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C200,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A200,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q200=\"No\",0,IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB200,0),0))","v":0},{"$f":"IF(Q200=\"no\",IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB200,0),0),IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB200,0),0))","v":286983},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P200=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB200),0)","v":1430825.8466367633},{"$f":"IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB200,0),0)","v":197153.25},{"$f":"IF(Q200=\"NO\",IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB200,0),0),0)","v":357305.75},2272267.8466367633,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB200,0)","v":6111},3.7531916989224772E-4,5.2371983189879938E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB200,0)","v":1004},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A200,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":357064.08115606569},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":402291.72185374179},{"$f":"IFERROR(IF(OR($K200=\"YES\",$L200=\"YES\",$M200=\"YES\",$N200=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B200,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB200/$BE200)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J200=\"YES\",$K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB200/$BE200,0)),0)","v":105000},{"$f":"IFERROR(IF(OR($J200=\"YES\",$K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB200/$BE200,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J200=\"YES\",$K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A200,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A200,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB200/BE200),0)","v":0},{"$f":"IFERROR(IF(OR($K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,IF($J200=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB200/$BE200,0),0)),0)","v":0},864355.80300980748,null,{"$f":"ROUND(VLOOKUP($A200,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":654976.48},{"$f":"ROUND(VLOOKUP($A200,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2088653.45},2743629.9299999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB200/BE200,0)","v":144092.46440195621},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A200,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB200/BE200,0)","v":498304.3185674175},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB200/BE200,0)","v":12579.693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A200,'MC PT SA (CHA Only)'!A:A,0))*$BB200/BE200,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A200,'SFY 17-18 Directed Payments'!B:B,0))*$BB200/BE200,0)","v":862967.00687284779},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A200,'SFY 17-18 Directed Payments'!B:B,0))*$BB200/BE200,0)","v":1225686.4460636799},2743629.9298836393,null,null,1335717.886373044,null,1,null,"No",1]
[106560501,560501,51334,3,"OJAI VALLEY COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C201,'Projected Nt Pt Revenues'!C:C,0)),0)","v":28707108.915623978},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A201,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A201,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C201,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A201,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q201=\"No\",0,IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB201,0),0))","v":0},{"$f":"IF(Q201=\"no\",IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB201,0),0),IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB201,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P201=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB201),0)","v":0},{"$f":"IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB201,0),0)","v":0},{"$f":"IF(Q201=\"NO\",IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB201,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB201,0)","v":3878},2.3817505168419843E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB201,0)","v":424},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A201,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":136794.83032721022},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":109715.92414192959},{"$f":"IFERROR(IF(OR($K201=\"YES\",$L201=\"YES\",$M201=\"YES\",$N201=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B201,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB201/$BE201)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J201=\"YES\",$K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB201/$BE201,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J201=\"YES\",$K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB201/$BE201,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J201=\"YES\",$K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A201,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A201,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB201/BE201),0)","v":0},{"$f":"IFERROR(IF(OR($K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,IF($J201=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB201/$BE201,0),0)),0)","v":25000},271510.75446913979,null,{"$f":"ROUND(VLOOKUP($A201,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":515692.93},{"$f":"ROUND(VLOOKUP($A201,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":908118.75},1423811.68,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB201/BE201,0)","v":63563.888916511241},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A201,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB201/BE201,0)","v":452129.04373637919},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB201/BE201,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A201,'MC PT SA (CHA Only)'!A:A,0))*$BB201/BE201,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A201,'SFY 17-18 Directed Payments'!B:B,0))*$BB201/BE201,0)","v":178631.65448388396},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A201,'SFY 17-18 Directed Payments'!B:B,0))*$BB201/BE201,0)","v":729487.09931886685},1423811.6864556414,null,null,1695322.4344691397,null,1,null,"No",1]
[106190534,190534,50742,3,"OLYMPIA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C202,'Projected Nt Pt Revenues'!C:C,0)),0)","v":96465919.521957278},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A202,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A202,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C202,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A202,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q202=\"No\",0,IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB202,0),0))","v":0},{"$f":"IF(Q202=\"no\",IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB202,0),0),IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB202,0),0))","v":768831},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P202=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB202),0)","v":5799775.5781085342},{"$f":"IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB202,0),0)","v":1576673.75},{"$f":"IF(Q202=\"NO\",IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB202,0),0),0)","v":2916432.25},11061712.578108534,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB202,0)","v":27501},1.6890283899863696E-3,2.5495402139736928E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB202,0)","v":8136},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A202,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":489553.67359465669},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3677515.23512764},{"$f":"IFERROR(IF(OR($K202=\"YES\",$L202=\"YES\",$M202=\"YES\",$N202=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B202,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB202/$BE202)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J202=\"YES\",$K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB202/$BE202,0)),0)","v":1712500},{"$f":"IFERROR(IF(OR($J202=\"YES\",$K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB202/$BE202,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J202=\"YES\",$K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A202,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A202,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB202/BE202),0)","v":0},{"$f":"IFERROR(IF(OR($K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,IF($J202=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB202/$BE202,0),0)),0)","v":0},5879568.9087222964,null,{"$f":"ROUND(VLOOKUP($A202,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1923947.24},{"$f":"ROUND(VLOOKUP($A202,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":861067.77},2785015.01,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB202/BE202,0)","v":1038496.5094602985},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A202,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB202/BE202,0)","v":875386.97375074646},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB202/BE202,0)","v":10063.755182190645},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A202,'MC PT SA (CHA Only)'!A:A,0))*$BB202/BE202,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A202,'SFY 17-18 Directed Payments'!B:B,0))*$BB202/BE202,0)","v":636532.51527355833},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A202,'SFY 17-18 Directed Payments'!B:B,0))*$BB202/BE202,0)","v":224535.25392048186},2785015.0075872759,null,null,-2397128.6593862381,null,1,null,"No",1]
[106300225,300225,50678,3,"ORANGE COAST MEMORIAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C203,'Projected Nt Pt Revenues'!C:C,0)),0)","v":290157973.89224875},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A203,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A203,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C203,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A203,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q203=\"No\",0,IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB203,0),0))","v":0},{"$f":"IF(Q203=\"no\",IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB203,0),0),IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB203,0),0))","v":6681212.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P203=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB203),0)","v":4251646.2340086848},{"$f":"IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB203,0),0)","v":656625.25},{"$f":"IF(Q203=\"NO\",IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB203,0),0),0)","v":3098122.5},14687606.234008685,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB203,0)","v":41715},2.5620093555973021E-3,3.3852482132580349E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB203,0)","v":6799},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A203,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":514543.44727079343},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2050739.619146684},{"$f":"IFERROR(IF(OR($K203=\"YES\",$L203=\"YES\",$M203=\"YES\",$N203=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B203,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB203/$BE203)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J203=\"YES\",$K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB203/$BE203,0)),0)","v":502500},{"$f":"IFERROR(IF(OR($J203=\"YES\",$K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB203/$BE203,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J203=\"YES\",$K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A203,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A203,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB203/BE203),0)","v":0},{"$f":"IFERROR(IF(OR($K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,IF($J203=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB203/$BE203,0),0)),0)","v":0},3067783.0664174776,null,{"$f":"ROUND(VLOOKUP($A203,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2564252.79},{"$f":"ROUND(VLOOKUP($A203,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":5735293.2199999997},8299546.0099999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB203/BE203,0)","v":1405706.8136739277},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A203,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB203/BE203,0)","v":1158545.9737166327},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB203/BE203,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A203,'MC PT SA (CHA Only)'!A:A,0))*$BB203/BE203,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A203,'SFY 17-18 Directed Payments'!B:B,0))*$BB203/BE203,0)","v":4450695.7293238128},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A203,'SFY 17-18 Directed Payments'!B:B,0))*$BB203/BE203,0)","v":1284597.4946934914},8299546.0114078652,null,null,-3320277.157591207,null,1,null,"No",1]
[106301566,301566,50746,3,"ORANGE COUNTY GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C204,'Projected Nt Pt Revenues'!C:C,0)),0)","v":231313498.93681365},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A204,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A204,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C204,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A204,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q204=\"No\",0,IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB204,0),0))","v":0},{"$f":"IF(Q204=\"no\",IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB204,0),0),IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB204,0),0))","v":3396851.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P204=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB204),0)","v":2957501.4537374647},{"$f":"IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB204,0),0)","v":4535629.25},{"$f":"IF(Q204=\"NO\",IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB204,0),0),0)","v":5553978.25},16443960.203737464,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB204,0)","v":38322},2.3536215396188376E-3,3.7900585031816537E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB204,0)","v":18270},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A204,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3444685.0554359923},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":13054840.455307622},{"$f":"IFERROR(IF(OR($K204=\"YES\",$L204=\"YES\",$M204=\"YES\",$N204=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B204,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB204/$BE204)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J204=\"YES\",$K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB204/$BE204,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J204=\"YES\",$K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB204/$BE204,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J204=\"YES\",$K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A204,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A204,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB204/BE204),0)","v":0},{"$f":"IFERROR(IF(OR($K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,IF($J204=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB204/$BE204,0),0)),0)","v":0},16499525.510743614,null,{"$f":"ROUND(VLOOKUP($A204,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4332479.28},{"$f":"ROUND(VLOOKUP($A204,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":13509938.18},17842417.460000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB204/BE204,0)","v":2491017.2683497649},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A204,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB204/BE204,0)","v":1261538.1197826562},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB204/BE204,0)","v":579923.8923737359},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A204,'MC PT SA (CHA Only)'!A:A,0))*$BB204/BE204,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A204,'SFY 17-18 Directed Payments'!B:B,0))*$BB204/BE204,0)","v":11344368.029124405},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A204,'SFY 17-18 Directed Payments'!B:B,0))*$BB204/BE204,0)","v":2165570.1476318738},17842417.457262434,null,null,17897982.767006148,null,1,null,"No",1]
[106040802,40802,51311,3,"ORCHARD HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C205,'Projected Nt Pt Revenues'!C:C,0)),0)","v":26247440.888264608},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A205,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A205,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C205,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A205,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q205=\"No\",0,IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB205,0),0))","v":0},{"$f":"IF(Q205=\"no\",IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB205,0),0),IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB205,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P205=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB205),0)","v":0},{"$f":"IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB205,0),0)","v":0},{"$f":"IF(Q205=\"NO\",IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB205,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB205,0)","v":3413},2.0961615559519578E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB205,0)","v":533},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A205,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":556700.27389198728},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":112424.95930592784},{"$f":"IFERROR(IF(OR($K205=\"YES\",$L205=\"YES\",$M205=\"YES\",$N205=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B205,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB205/$BE205)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J205=\"YES\",$K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB205/$BE205,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J205=\"YES\",$K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB205/$BE205,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J205=\"YES\",$K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A205,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A205,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB205/BE205),0)","v":0},{"$f":"IFERROR(IF(OR($K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,IF($J205=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB205/$BE205,0),0)),0)","v":82500},751625.23319791513,null,{"$f":"ROUND(VLOOKUP($A205,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":572363.94999999995},{"$f":"ROUND(VLOOKUP($A205,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2487397.16},3059761.1100000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB205/BE205,0)","v":84608.689976707523},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A205,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB205/BE205,0)","v":487755.2577843747},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB205/BE205,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A205,'MC PT SA (CHA Only)'!A:A,0))*$BB205/BE205,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A205,'SFY 17-18 Directed Payments'!B:B,0))*$BB205/BE205,0)","v":286817.02269243338},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A205,'SFY 17-18 Directed Payments'!B:B,0))*$BB205/BE205,0)","v":2200580.1422461616},3059761.1126996772,null,null,3811386.3431979157,null,1,null,"No",1]
[106040937,40937,50030,3,"OROVILLE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C206,'Projected Nt Pt Revenues'!C:C,0)),0)","v":270576130.94246209},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A206,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A206,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C206,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A206,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q206=\"No\",0,IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB206,0),0))","v":0},{"$f":"IF(Q206=\"no\",IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB206,0),0),IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB206,0),0))","v":378215.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P206=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB206),0)","v":8490835.4594372176},{"$f":"IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB206,0),0)","v":1517583},{"$f":"IF(Q206=\"NO\",IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB206,0),0),0)","v":7259326.25},17645959.959437218,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB206,0)","v":41712},2.5618251046547924E-3,4.0670993946985701E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB206,0)","v":15893},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A206,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1888348.5820135323},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3738468.5263176006},{"$f":"IFERROR(IF(OR($K206=\"YES\",$L206=\"YES\",$M206=\"YES\",$N206=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B206,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB206/$BE206)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J206=\"YES\",$K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB206/$BE206,0)),0)","v":695000},{"$f":"IFERROR(IF(OR($J206=\"YES\",$K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB206/$BE206,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J206=\"YES\",$K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A206,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A206,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB206/BE206),0)","v":0},{"$f":"IFERROR(IF(OR($K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,IF($J206=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB206/$BE206,0),0)),0)","v":0},6321817.1083311327,null,{"$f":"ROUND(VLOOKUP($A206,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":8095891},{"$f":"ROUND(VLOOKUP($A206,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":26485904.09},34581795.090000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB206/BE206,0)","v":2819788.5991983414},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A206,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB206/BE206,0)","v":5183012.6624474693},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB206/BE206,0)","v":93089.735435263472},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A206,'MC PT SA (CHA Only)'!A:A,0))*$BB206/BE206,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A206,'SFY 17-18 Directed Payments'!B:B,0))*$BB206/BE206,0)","v":16947363.726809047},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A206,'SFY 17-18 Directed Payments'!B:B,0))*$BB206/BE206,0)","v":9538540.3595754914},34581795.083465613,null,null,23257652.238893915,null,1,null,"No",1]
[106190307,190307,50018,3,"PACIFIC ALLIANCE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C207,'Projected Nt Pt Revenues'!C:C,0)),0)","v":112164824.73917565},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A207,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A207,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C207,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A207,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q207=\"No\",0,IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB207,0),0))","v":0},{"$f":"IF(Q207=\"no\",IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB207,0),0),IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB207,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P207=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB207),0)","v":0},{"$f":"IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB207,0),0)","v":0},{"$f":"IF(Q207=\"NO\",IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB207,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB207,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB207,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A207,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K207=\"YES\",$L207=\"YES\",$M207=\"YES\",$N207=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B207,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB207/$BE207)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J207=\"YES\",$K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB207/$BE207,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J207=\"YES\",$K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB207/$BE207,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J207=\"YES\",$K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A207,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A207,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB207/BE207),0)","v":0},{"$f":"IFERROR(IF(OR($K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,IF($J207=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB207/$BE207,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A207,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A207,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB207/BE207,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A207,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB207/BE207,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB207/BE207,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A207,'MC PT SA (CHA Only)'!A:A,0))*$BB207/BE207,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A207,'SFY 17-18 Directed Payments'!B:B,0))*$BB207/BE207,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A207,'SFY 17-18 Directed Payments'!B:B,0))*$BB207/BE207,0)","v":0},0,null,null,0,null,0,null,"No",1]
[106331226,331226,54130,3,"PACIFIC GROVE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C208,'Projected Nt Pt Revenues'!C:C,0)),0)","v":12975765.746164478},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A208,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A208,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C208,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A208,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q208=\"No\",0,IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB208,0),0))","v":0},{"$f":"IF(Q208=\"no\",IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB208,0),0),IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB208,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P208=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB208),0)","v":0},{"$f":"IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB208,0),0)","v":0},{"$f":"IF(Q208=\"NO\",IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB208,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB208,0)","v":13262},8.1451199985452282E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB208,0)","v":93},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A208,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K208=\"YES\",$L208=\"YES\",$M208=\"YES\",$N208=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B208,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB208/$BE208)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J208=\"YES\",$K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB208/$BE208,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J208=\"YES\",$K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB208/$BE208,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J208=\"YES\",$K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A208,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A208,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB208/BE208),0)","v":0},{"$f":"IFERROR(IF(OR($K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,IF($J208=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB208/$BE208,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A208,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A208,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB208/BE208,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A208,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB208/BE208,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB208/BE208,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A208,'MC PT SA (CHA Only)'!A:A,0))*$BB208/BE208,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A208,'SFY 17-18 Directed Payments'!B:B,0))*$BB208/BE208,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A208,'SFY 17-18 Directed Payments'!B:B,0))*$BB208/BE208,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190696,190696,50378,3,"PACIFICA HOSPITAL OF THE VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C209,'Projected Nt Pt Revenues'!C:C,0)),0)","v":112788555.7882289},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A209,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A209,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C209,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A209,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q209=\"No\",0,IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB209,0),0))","v":0},{"$f":"IF(Q209=\"no\",IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB209,0),0),IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB209,0),0))","v":760268.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P209=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB209),0)","v":1801767.8799123643},{"$f":"IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB209,0),0)","v":5958777.5},{"$f":"IF(Q209=\"NO\",IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB209,0),0),0)","v":2133341.75},10654155.879912365,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB209,0)","v":22435},1.3778899650683321E-3,2.4556051940399942E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB209,0)","v":14653},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A209,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1081435.2139485015},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3460792.4220077791},{"$f":"IFERROR(IF(OR($K209=\"YES\",$L209=\"YES\",$M209=\"YES\",$N209=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B209,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":7907913.8514999989},{"$f":"IFERROR(IF(OR($K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB209/$BE209)*$AG$16),0)","v":2376075},{"$f":"IFERROR(IF(OR($J209=\"YES\",$K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB209/$BE209,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J209=\"YES\",$K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB209/$BE209,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J209=\"YES\",$K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A209,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A209,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB209/BE209),0)","v":0},{"$f":"IFERROR(IF(OR($K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,IF($J209=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB209/$BE209,0),0)),0)","v":0},14826216.487456281,null,{"$f":"ROUND(VLOOKUP($A209,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":12980646.43},{"$f":"ROUND(VLOOKUP($A209,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4068985.37},17049631.800000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB209/BE209,0)","v":1890166.7237943646},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A209,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB209/BE209,0)","v":620081.19567692943},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB209/BE209,0)","v":8282470.5149429012},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A209,'MC PT SA (CHA Only)'!A:A,0))*$BB209/BE209,0)","v":2187928},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A209,'SFY 17-18 Directed Payments'!B:B,0))*$BB209/BE209,0)","v":3144923.4944345765},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A209,'SFY 17-18 Directed Payments'!B:B,0))*$BB209/BE209,0)","v":924061.87707904447},17049631.805927817,null,null,21221692.407543916,null,1,null,"No",1]
[106196405,196405,50204,3,"PALMDALE REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C210,'Projected Nt Pt Revenues'!C:C,0)),0)","v":202658416.44807446},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A210,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A210,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C210,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A210,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D210=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB210=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB210>0,IF(BB210<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J210:O210,\"YES\"),\"NO\",\"YES\")","v":"YES"},"NO",{"$f":"IF(Q210=\"No\",0,IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB210,0),0))","v":0},{"$f":"IF(Q210=\"no\",IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB210,0),0),IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB210,0),0))","v":3434348},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P210=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB210),0)","v":5579701.7598592043},{"$f":"IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB210,0),0)","v":1457940},{"$f":"IF(Q210=\"NO\",IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB210,0),0),0)","v":4825008.25},{"$f":"SUM(R210:V210)","v":15296998.009859204},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB210,0)","v":39134},{"$f":"Y210/$Y$17","v":2.4034921280581285E-3},{"$f":"W210/$W$16","v":3.5257028515091227E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB210,0)","v":11377},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A210,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2899764.8467207728},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3558317.6879117163},{"$f":"IFERROR(IF(OR($K210=\"YES\",$L210=\"YES\",$M210=\"YES\",$N210=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B210,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB210/$BE210)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J210=\"YES\",$K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB210/$BE210,0)),0)","v":1052500},{"$f":"IFERROR(IF(OR($J210=\"YES\",$K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB210/$BE210,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J210=\"YES\",$K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A210,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A210,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB210/BE210),0)","v":0},{"$f":"IFERROR(IF(OR($K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,IF($J210=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB210/$BE210,0),0)),0)","v":0},{"$f":"(AD210+AE210+AF210+AG210+AH210+AI210+AJ210+AK210)","v":7510582.5346324891},null,{"$f":"ROUND(VLOOKUP($A210,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5481738.3399999999},{"$f":"ROUND(VLOOKUP($A210,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10139369.800000001},15621108.140000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB210/BE210,0)","v":1792243.9760040636},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A210,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB210/BE210,0)","v":3615274.17309386},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB210/BE210,0)","v":74220.194468656016},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A210,'MC PT SA (CHA Only)'!A:A,0))*$BB210/BE210,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A210,'SFY 17-18 Directed Payments'!B:B,0))*$BB210/BE210,0)","v":6307458.5604379866},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A210,'SFY 17-18 Directed Payments'!B:B,0))*$BB210/BE210,0)","v":3831911.2374465442},{"$f":"SUM(AQ210:AV210)","v":15621108.141451111},null,null,7834692.6647732854,null,1,null,"No",1]
[106370759,370759,50024,3,"PARADISE VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C211,'Projected Nt Pt Revenues'!C:C,0)),0)","v":151538304.26400983},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A211,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A211,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C211,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A211,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q211=\"No\",0,IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB211,0),0))","v":0},{"$f":"IF(Q211=\"no\",IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB211,0),0),IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB211,0),0))","v":2251576.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P211=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB211),0)","v":8546199.9420156665},{"$f":"IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB211,0),0)","v":10810293.75},{"$f":"IF(Q211=\"NO\",IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB211,0),0),0)","v":2471871},24079941.192015667,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB211,0)","v":56375},3.4623822946613426E-3,5.5500247349279117E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB211,0)","v":24051},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A211,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1762921.9687029612},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4173268.6701393216},{"$f":"IFERROR(IF(OR($K211=\"YES\",$L211=\"YES\",$M211=\"YES\",$N211=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B211,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB211/$BE211)*$AG$16),0)","v":4408950},{"$f":"IFERROR(IF(OR($J211=\"YES\",$K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB211/$BE211,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J211=\"YES\",$K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB211/$BE211,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J211=\"YES\",$K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A211,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A211,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB211/BE211),0)","v":0},{"$f":"IFERROR(IF(OR($K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,IF($J211=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB211/$BE211,0),0)),0)","v":0},10345140.638842283,null,{"$f":"ROUND(VLOOKUP($A211,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":21402805.260000002},{"$f":"ROUND(VLOOKUP($A211,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":8634219.3699999992},{"$f":"SUM(AN211:AO211)","v":30037024.630000003},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB211/BE211,0)","v":2818070.656254652},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A211,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB211/BE211,0)","v":2110367.3703339878},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB211/BE211,0)","v":16474367.233246086},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A211,'MC PT SA (CHA Only)'!A:A,0))*$BB211/BE211,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A211,'SFY 17-18 Directed Payments'!B:B,0))*$BB211/BE211,0)","v":6035737.1705188397},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A211,'SFY 17-18 Directed Payments'!B:B,0))*$BB211/BE211,0)","v":2598482.1964200889},30037024.626773655,null,null,{"$f":"SUM(AL211,AP211)-W211","v":16302224.076826621},null,1,null,"No",1]
[106331293,331293,50102,3,"PARKVIEW COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C212,'Projected Nt Pt Revenues'!C:C,0)),0)","v":176246386.12901324},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A212,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A212,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C212,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A212,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q212=\"No\",0,IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB212,0),0))","v":0},{"$f":"IF(Q212=\"no\",IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB212,0),0),IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB212,0),0))","v":3154155.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P212=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB212),0)","v":3938144.8514082232},{"$f":"IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB212,0),0)","v":3457085},{"$f":"IF(Q212=\"NO\",IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB212,0),0),0)","v":5706951.5},16256337.101408223,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB212,0)","v":38658},2.3742576451799237E-3,3.7468145080876594E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB212,0)","v":16594},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A212,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2178288.4895888227},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9380034.2553439792},{"$f":"IFERROR(IF(OR($K212=\"YES\",$L212=\"YES\",$M212=\"YES\",$N212=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B212,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB212/$BE212)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J212=\"YES\",$K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB212/$BE212,0)),0)","v":835000},{"$f":"IFERROR(IF(OR($J212=\"YES\",$K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB212/$BE212,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J212=\"YES\",$K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A212,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A212,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB212/BE212),0)","v":0},{"$f":"IFERROR(IF(OR($K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,IF($J212=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB212/$BE212,0),0)),0)","v":0},12393322.744932802,null,{"$f":"ROUND(VLOOKUP($A212,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4702821.83},{"$f":"ROUND(VLOOKUP($A212,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":16086568.43},20789390.259999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB212/BE212,0)","v":2303761.48748761},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A212,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB212/BE212,0)","v":1495838.3119112914},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB212/BE212,0)","v":903222.0276016104},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A212,'MC PT SA (CHA Only)'!A:A,0))*$BB212/BE212,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A212,'SFY 17-18 Directed Payments'!B:B,0))*$BB212/BE212,0)","v":12104181.545379799},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A212,'SFY 17-18 Directed Payments'!B:B,0))*$BB212/BE212,0)","v":3982386.8873752626},20789390.25975557,null,null,16926375.903524578,null,1,null,"No",1]
[106454013,454013,50697,3,"PATIENTS' HOSPITAL OF REDDING",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C213,'Projected Nt Pt Revenues'!C:C,0)),0)","v":7680903.7229877133},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A213,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A213,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C213,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A213,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q213=\"No\",0,IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB213,0),0))","v":0},{"$f":"IF(Q213=\"no\",IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB213,0),0),IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB213,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P213=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB213),0)","v":0},{"$f":"IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB213,0),0)","v":0},{"$f":"IF(Q213=\"NO\",IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB213,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB213,0)","v":407},2.4996711200481888E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB213,0)","v":10},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A213,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K213=\"YES\",$L213=\"YES\",$M213=\"YES\",$N213=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B213,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB213/$BE213)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J213=\"YES\",$K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB213/$BE213,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J213=\"YES\",$K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB213/$BE213,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J213=\"YES\",$K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A213,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A213,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB213/BE213),0)","v":0},{"$f":"IFERROR(IF(OR($K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,IF($J213=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB213/$BE213,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A213,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A213,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB213/BE213,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A213,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB213/BE213,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB213/BE213,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A213,'MC PT SA (CHA Only)'!A:A,0))*$BB213/BE213,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A213,'SFY 17-18 Directed Payments'!B:B,0))*$BB213/BE213,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A213,'SFY 17-18 Directed Payments'!B:B,0))*$BB213/BE213,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106491001,491001,50136,3,"PETALUMA VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C214,'Projected Nt Pt Revenues'!C:C,0)),0)","v":107022150.8775751},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A214,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A214,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C214,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A214,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q214=\"No\",0,IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB214,0),0))","v":0},{"$f":"IF(Q214=\"no\",IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB214,0),0),IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB214,0),0))","v":507239.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P214=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB214),0)","v":1872703.6232160006},{"$f":"IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB214,0),0)","v":658282},{"$f":"IF(Q214=\"NO\",IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB214,0),0),0)","v":838315.5},3876540.6232160004,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB214,0)","v":9840},6.0434309143179803E-4,8.934779438720344E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB214,0)","v":2710},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A214,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":676937.13748473115},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1434434.1193370793},{"$f":"IFERROR(IF(OR($K214=\"YES\",$L214=\"YES\",$M214=\"YES\",$N214=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B214,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB214/$BE214)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J214=\"YES\",$K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB214/$BE214,0)),0)","v":167500},{"$f":"IFERROR(IF(OR($J214=\"YES\",$K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB214/$BE214,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J214=\"YES\",$K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A214,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A214,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB214/BE214),0)","v":0},{"$f":"IFERROR(IF(OR($K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,IF($J214=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB214/$BE214,0),0)),0)","v":0},2278871.2568218103,null,{"$f":"ROUND(VLOOKUP($A214,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1819710.13},{"$f":"ROUND(VLOOKUP($A214,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4767355.8600000003},6587065.9900000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB214/BE214,0)","v":376229.50466799893},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A214,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB214/BE214,0)","v":1440964.6887152879},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB214/BE214,0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A214,'MC PT SA (CHA Only)'!A:A,0))*$BB214/BE214,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A214,'SFY 17-18 Directed Payments'!B:B,0))*$BB214/BE214,0)","v":2850558.6553555005},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A214,'SFY 17-18 Directed Payments'!B:B,0))*$BB214/BE214,0)","v":1916797.2051322693},6587065.9926666049,null,null,4989396.6236058092,null,1,null,"No",1]
[106190243,190243,50393,3,"PIH HOSPITAL - DOWNEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C215,'Projected Nt Pt Revenues'!C:C,0)),0)","v":186486156.87186933},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A215,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A215,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C215,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A215,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q215=\"No\",0,IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB215,0),0))","v":0},{"$f":"IF(Q215=\"no\",IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB215,0),0),IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB215,0),0))","v":3584335},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P215=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB215),0)","v":3428791.6116865026},{"$f":"IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB215,0),0)","v":1666138.25},{"$f":"IF(Q215=\"NO\",IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB215,0),0),0)","v":1834574.5},10513839.361686502,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB215,0)","v":28388},1.7435052519884026E-3,2.4232645773971792E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB215,0)","v":6339},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A215,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2640031.3054303178},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5407234.1873405296},{"$f":"IFERROR(IF(OR($K215=\"YES\",$L215=\"YES\",$M215=\"YES\",$N215=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B215,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB215/$BE215)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J215=\"YES\",$K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB215/$BE215,0)),0)","v":772500},{"$f":"IFERROR(IF(OR($J215=\"YES\",$K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB215/$BE215,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J215=\"YES\",$K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A215,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A215,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB215/BE215),0)","v":0},{"$f":"IFERROR(IF(OR($K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,IF($J215=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB215/$BE215,0),0)),0)","v":0},8819765.4927708469,null,{"$f":"ROUND(VLOOKUP($A215,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3063321.91},{"$f":"ROUND(VLOOKUP($A215,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":8374999.0899999999},11438321,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB215/BE215,0)","v":1072640.6254661272},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A215,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB215/BE215,0)","v":1989423.3138126109},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB215/BE215,0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A215,'MC PT SA (CHA Only)'!A:A,0))*$BB215/BE215,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A215,'SFY 17-18 Directed Payments'!B:B,0))*$BB215/BE215,0)","v":5270891.7766723502},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A215,'SFY 17-18 Directed Payments'!B:B,0))*$BB215/BE215,0)","v":3104107.310945672},11438320.996294536,null,null,9744247.1310843453,null,1,null,"No",1]
[106301297,301297,50589,3,"PLACENTIA LINDA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C216,'Projected Nt Pt Revenues'!C:C,0)),0)","v":110830745.73009387},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A216,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A216,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C216,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A216,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q216=\"No\",0,IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB216,0),0))","v":0},{"$f":"IF(Q216=\"no\",IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB216,0),0),IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB216,0),0))","v":1592873.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P216=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB216),0)","v":1228399.4572093131},{"$f":"IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB216,0),0)","v":235258.5},{"$f":"IF(Q216=\"NO\",IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB216,0),0),0)","v":942138.5},3998670.2072093133,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB216,0)","v":11077},6.8031589672662874E-4,9.216267755749164E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB216,0)","v":2132},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A216,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":757200.57360350201},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":574315.45476763137},{"$f":"IFERROR(IF(OR($K216=\"YES\",$L216=\"YES\",$M216=\"YES\",$N216=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B216,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB216/$BE216)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J216=\"YES\",$K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB216/$BE216,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J216=\"YES\",$K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB216/$BE216,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J216=\"YES\",$K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A216,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A216,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB216/BE216),0)","v":0},{"$f":"IFERROR(IF(OR($K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,IF($J216=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB216/$BE216,0),0)),0)","v":0},1331516.0283711334,null,{"$f":"ROUND(VLOOKUP($A216,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1376069.87},{"$f":"ROUND(VLOOKUP($A216,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3430401.56},4806471.43,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB216/BE216,0)","v":338005.27417090774},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A216,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB216/BE216,0)","v":1038064.5952997752},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB216/BE216,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A216,'MC PT SA (CHA Only)'!A:A,0))*$BB216/BE216,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A216,'SFY 17-18 Directed Payments'!B:B,0))*$BB216/BE216,0)","v":1605168.9515594079},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A216,'SFY 17-18 Directed Payments'!B:B,0))*$BB216/BE216,0)","v":1825232.6038333622},4806471.424863453,null,null,2139317.2511618193,null,1,null,"No",1]
[106190630,190630,50231,3,"POMONA VALLEY HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C217,'Projected Nt Pt Revenues'!C:C,0)),0)","v":621982434.37716866},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A217,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A217,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C217,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A217,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q217=\"No\",0,IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB217,0),0))","v":0},{"$f":"IF(Q217=\"no\",IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB217,0),0),IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB217,0),0))","v":7684176.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P217=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB217),0)","v":5705655.9577251729},{"$f":"IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB217,0),0)","v":14451830.25},{"$f":"IF(Q217=\"NO\",IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB217,0),0),0)","v":11956764.75},39798427.457725175,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB217,0)","v":90335},5.5481029638710846E-3,9.1728735979989921E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB217,0)","v":47820},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A217,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":8924670.9103630707},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":33919829.288422234},{"$f":"IFERROR(IF(OR($K217=\"YES\",$L217=\"YES\",$M217=\"YES\",$N217=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B217,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB217/$BE217)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J217=\"YES\",$K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB217/$BE217,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J217=\"YES\",$K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB217/$BE217,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J217=\"YES\",$K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A217,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A217,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB217/BE217),0)","v":0},{"$f":"IFERROR(IF(OR($K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,IF($J217=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB217/$BE217,0),0)),0)","v":0},42844500.198785305,null,{"$f":"ROUND(VLOOKUP($A217,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":21703061.649999999},{"$f":"ROUND(VLOOKUP($A217,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":42983345.729999997},64686407.379999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB217/BE217,0)","v":5700134.6871617381},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A217,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB217/BE217,0)","v":10221299.613801263},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB217/BE217,0)","v":5781627.3521685256},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A217,'MC PT SA (CHA Only)'!A:A,0))*$BB217/BE217,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A217,'SFY 17-18 Directed Payments'!B:B,0))*$BB217/BE217,0)","v":31497037.781461172},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A217,'SFY 17-18 Directed Payments'!B:B,0))*$BB217/BE217,0)","v":11486307.944558863},64686407.379151553,null,null,67732480.121060133,null,1,null,"No",1]
[106190631,190631,50169,3,"PRESBYTERIAN INTERCOMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C218,'Projected Nt Pt Revenues'!C:C,0)),0)","v":633824665.40839636},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A218,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A218,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C218,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A218,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q218=\"No\",0,IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB218,0),0))","v":0},{"$f":"IF(Q218=\"no\",IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB218,0),0),IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB218,0),0))","v":10272338},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P218=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB218),0)","v":9006417.2034490146},{"$f":"IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB218,0),0)","v":4308654.5},{"$f":"IF(Q218=\"NO\",IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB218,0),0),0)","v":2320554.5},25907964.203449015,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB218,0)","v":72824},4.472630212441998E-3,5.9713535433569172E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB218,0)","v":12004},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A218,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4486723.5517106168},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":12484588.553285988},{"$f":"IFERROR(IF(OR($K218=\"YES\",$L218=\"YES\",$M218=\"YES\",$N218=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B218,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB218/$BE218)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J218=\"YES\",$K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB218/$BE218,0)),0)","v":3222500},{"$f":"IFERROR(IF(OR($J218=\"YES\",$K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB218/$BE218,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J218=\"YES\",$K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A218,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A218,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB218/BE218),0)","v":0},{"$f":"IFERROR(IF(OR($K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,IF($J218=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB218/$BE218,0),0)),0)","v":0},20193812.104996607,null,{"$f":"ROUND(VLOOKUP($A218,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4409351.91},{"$f":"ROUND(VLOOKUP($A218,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10303282.109999999},14712634.02,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB218/BE218,0)","v":1459822.0164001465},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A218,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB218/BE218,0)","v":2482823.2444721228},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB218/BE218,0)","v":466706.64657409117},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A218,'MC PT SA (CHA Only)'!A:A,0))*$BB218/BE218,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A218,'SFY 17-18 Directed Payments'!B:B,0))*$BB218/BE218,0)","v":6747747.8496588273},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A218,'SFY 17-18 Directed Payments'!B:B,0))*$BB218/BE218,0)","v":3555534.2607318279},14712634.017837014,null,null,8998481.921547588,null,1,null,"No",1]
[106190385,190385,50278,3,"PROVIDENCE HOLY CROSS MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C219,'Projected Nt Pt Revenues'!C:C,0)),0)","v":529317155.08206785},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A219,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A219,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C219,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A219,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q219=\"No\",0,IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB219,0),0))","v":0},{"$f":"IF(Q219=\"no\",IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB219,0),0),IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB219,0),0))","v":6791635.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P219=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB219),0)","v":8912297.5830656532},{"$f":"IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB219,0),0)","v":7046710},{"$f":"IF(Q219=\"NO\",IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB219,0),0),0)","v":7937489.25},30688132.583065651,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB219,0)","v":75892},4.6610575096485782E-3,7.073102610451373E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB219,0)","v":27133},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A219,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4988026.8561241068},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":17870150.459314533},{"$f":"IFERROR(IF(OR($K219=\"YES\",$L219=\"YES\",$M219=\"YES\",$N219=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B219,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":3303499.4070000001},{"$f":"IFERROR(IF(OR($K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB219/$BE219)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J219=\"YES\",$K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB219/$BE219,0)),0)","v":5737500},{"$f":"IFERROR(IF(OR($J219=\"YES\",$K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB219/$BE219,0)),0)","v":5737500},{"$f":"IFERROR(IF(OR($J219=\"YES\",$K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A219,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A219,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB219/BE219),0)","v":0},{"$f":"IFERROR(IF(OR($K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,IF($J219=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB219/$BE219,0),0)),0)","v":0},37636676.722438641,null,{"$f":"ROUND(VLOOKUP($A219,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":11375529.15},{"$f":"ROUND(VLOOKUP($A219,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":23808917.07},35184446.219999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB219/BE219,0)","v":4115332.3216081802},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A219,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB219/BE219,0)","v":4225639.128575881},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB219/BE219,0)","v":1903307.6988318057},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A219,'MC PT SA (CHA Only)'!A:A,0))*$BB219/BE219,0)","v":1131250},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A219,'SFY 17-18 Directed Payments'!B:B,0))*$BB219/BE219,0)","v":15910796.943043411},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A219,'SFY 17-18 Directed Payments'!B:B,0))*$BB219/BE219,0)","v":7898120.1311579384},35184446.223217219,null,null,42132990.359372981,null,1,null,"No",1]
[106190680,190680,50078,3,"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C220,'Projected Nt Pt Revenues'!C:C,0)),0)","v":194966788.99232915},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A220,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A220,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C220,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A220,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q220=\"No\",0,IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB220,0),0))","v":0},{"$f":"IF(Q220=\"no\",IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB220,0),0),IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB220,0),0))","v":3537685.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P220=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB220),0)","v":3605957.9559375355},{"$f":"IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB220,0),0)","v":2770638.25},{"$f":"IF(Q220=\"NO\",IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB220,0),0),0)","v":2358659.75},12272941.455937535,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB220,0)","v":31691},1.9463655396915762E-3,2.8287082641780224E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB220,0)","v":9288},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A220,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1419535.0720406955},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3678869.7527096388},{"$f":"IFERROR(IF(OR($K220=\"YES\",$L220=\"YES\",$M220=\"YES\",$N220=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B220,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":7629300.4580000043},{"$f":"IFERROR(IF(OR($K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB220/$BE220)*$AG$16),0)","v":765375},{"$f":"IFERROR(IF(OR($J220=\"YES\",$K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB220/$BE220,0)),0)","v":560000},{"$f":"IFERROR(IF(OR($J220=\"YES\",$K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB220/$BE220,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J220=\"YES\",$K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A220,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A220,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB220/BE220),0)","v":0},{"$f":"IFERROR(IF(OR($K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,IF($J220=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB220/$BE220,0),0)),0)","v":0},14053080.282750338,null,{"$f":"ROUND(VLOOKUP($A220,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":8773148.1600000001},{"$f":"ROUND(VLOOKUP($A220,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6271545.5199999996},15044693.68,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB220/BE220,0)","v":1613792.6527283175},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A220,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB220/BE220,0)","v":1540347.9455660598},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB220/BE220,0)","v":2237927.5586396446},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A220,'MC PT SA (CHA Only)'!A:A,0))*$BB220/BE220,0)","v":3381080},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A220,'SFY 17-18 Directed Payments'!B:B,0))*$BB220/BE220,0)","v":4020470.1952851629},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A220,'SFY 17-18 Directed Payments'!B:B,0))*$BB220/BE220,0)","v":2251075.3267860003},15044693.679005187,null,null,16824832.506812803,null,1,null,"No",1]
[106190470,190470,50353,3,"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C221,'Projected Nt Pt Revenues'!C:C,0)),0)","v":460201254.30946469},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A221,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A221,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C221,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A221,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q221=\"No\",0,IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB221,0),0))","v":0},{"$f":"IF(Q221=\"no\",IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB221,0),0),IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB221,0),0))","v":9385702.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P221=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB221),0)","v":7325759.129177005},{"$f":"IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB221,0),0)","v":4145188.5},{"$f":"IF(Q221=\"NO\",IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB221,0),0),0)","v":3920422.75},24777072.629177004,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB221,0)","v":67565},4.1496383102225028E-3,5.7107019014080431E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB221,0)","v":14605},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A221,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3601470.8427520166},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":11348148.301988717},{"$f":"IFERROR(IF(OR($K221=\"YES\",$L221=\"YES\",$M221=\"YES\",$N221=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B221,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB221/$BE221)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J221=\"YES\",$K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB221/$BE221,0)),0)","v":3245000},{"$f":"IFERROR(IF(OR($J221=\"YES\",$K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB221/$BE221,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J221=\"YES\",$K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A221,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A221,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB221/BE221),0)","v":0},{"$f":"IFERROR(IF(OR($K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,IF($J221=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB221/$BE221,0),0)),0)","v":0},18194619.144740734,null,{"$f":"ROUND(VLOOKUP($A221,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5040887.7699999996},{"$f":"ROUND(VLOOKUP($A221,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10655278.960000001},15696166.73,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB221/BE221,0)","v":2145495.9938002154},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A221,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB221/BE221,0)","v":2236215.8147632708},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB221/BE221,0)","v":659175.96443348727},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A221,'MC PT SA (CHA Only)'!A:A,0))*$BB221/BE221,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A221,'SFY 17-18 Directed Payments'!B:B,0))*$BB221/BE221,0)","v":7983073.7982727299},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A221,'SFY 17-18 Directed Payments'!B:B,0))*$BB221/BE221,0)","v":2672205.1658482533},15696166.737117955,null,null,9113713.2455637306,null,1,null,"No",1]
[106190756,190756,50290,3,"PROVIDENCE ST. JOHN'S HEALTH CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C222,'Projected Nt Pt Revenues'!C:C,0)),0)","v":358217880.52921009},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A222,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A222,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C222,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A222,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q222=\"No\",0,IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB222,0),0))","v":0},{"$f":"IF(Q222=\"no\",IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB222,0),0),IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB222,0),0))","v":6482509},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P222=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB222),0)","v":10057996.34442341},{"$f":"IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB222,0),0)","v":926675.5},{"$f":"IF(Q222=\"NO\",IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB222,0),0),0)","v":764314},18231494.84442341,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB222,0)","v":54085},3.3217374085456092E-3,4.2020554175942601E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB222,0)","v":3062},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A222,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":612898.03411191294},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1899033.6499627812},{"$f":"IFERROR(IF(OR($K222=\"YES\",$L222=\"YES\",$M222=\"YES\",$N222=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B222,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB222/$BE222)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J222=\"YES\",$K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB222/$BE222,0)),0)","v":532500},{"$f":"IFERROR(IF(OR($J222=\"YES\",$K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB222/$BE222,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J222=\"YES\",$K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A222,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A222,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB222/BE222),0)","v":0},{"$f":"IFERROR(IF(OR($K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,IF($J222=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB222/$BE222,0),0)),0)","v":0},3044431.6840746943,null,{"$f":"ROUND(VLOOKUP($A222,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":873912.9},{"$f":"ROUND(VLOOKUP($A222,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":1969070.91},2842983.81,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB222/BE222,0)","v":423902.42135538236},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A222,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB222/BE222,0)","v":428624.99602679256},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB222/BE222,0)","v":21385.479762155122},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A222,'MC PT SA (CHA Only)'!A:A,0))*$BB222/BE222,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A222,'SFY 17-18 Directed Payments'!B:B,0))*$BB222/BE222,0)","v":1605168.9515594079},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A222,'SFY 17-18 Directed Payments'!B:B,0))*$BB222/BE222,0)","v":363901.96325043612},2842983.8119541742,null,null,-12344079.350348715,null,1,null,"No",1]
[106190758,190758,50235,3,"PROVIDENCE ST. JOSEPH MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C223,'Projected Nt Pt Revenues'!C:C,0)),0)","v":471366565.33612692},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A223,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A223,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C223,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A223,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q223=\"No\",0,IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB223,0),0))","v":0},{"$f":"IF(Q223=\"no\",IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB223,0),0),IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB223,0),0))","v":6816141.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P223=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB223),0)","v":11680521.711988049},{"$f":"IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB223,0),0)","v":4251772.75},{"$f":"IF(Q223=\"NO\",IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB223,0),0),0)","v":4780828.25},27529264.211988047,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB223,0)","v":73198},4.4956001632748726E-3,6.3450361482427662E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB223,0)","v":16356},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A223,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3642826.6658041049},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":11035254.740546918},{"$f":"IFERROR(IF(OR($K223=\"YES\",$L223=\"YES\",$M223=\"YES\",$N223=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B223,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB223/$BE223)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J223=\"YES\",$K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB223/$BE223,0)),0)","v":3372500},{"$f":"IFERROR(IF(OR($J223=\"YES\",$K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB223/$BE223,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J223=\"YES\",$K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A223,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A223,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB223/BE223),0)","v":0},{"$f":"IFERROR(IF(OR($K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,IF($J223=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB223/$BE223,0),0)),0)","v":0},18050581.406351022,null,{"$f":"ROUND(VLOOKUP($A223,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":6158929.7199999997},{"$f":"ROUND(VLOOKUP($A223,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":13476293.23},19635222.949999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB223/BE223,0)","v":2485648.6966507351},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A223,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB223/BE223,0)","v":2149880.0804599463},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB223/BE223,0)","v":1523400.9407041089},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A223,'MC PT SA (CHA Only)'!A:A,0))*$BB223/BE223,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A223,'SFY 17-18 Directed Payments'!B:B,0))*$BB223/BE223,0)","v":10234839.020287886},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A223,'SFY 17-18 Directed Payments'!B:B,0))*$BB223/BE223,0)","v":3241454.2128940327},19635222.950996708,null,null,10156540.144362971,null,1,null,"No",1]
[106190517,190517,50761,3,"PROVIDENCE TARZANA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C224,'Projected Nt Pt Revenues'!C:C,0)),0)","v":291926783.74115872},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A224,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A224,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C224,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A224,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q224=\"No\",0,IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB224,0),0))","v":0},{"$f":"IF(Q224=\"no\",IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB224,0),0),IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB224,0),0))","v":5460944},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P224=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB224),0)","v":8125083.8464033464},{"$f":"IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB224,0),0)","v":2693323.25},{"$f":"IF(Q224=\"NO\",IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB224,0),0),0)","v":2949567.25},19228918.346403345,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB224,0)","v":52195},3.2056593147645018E-3,4.4319448954399359E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB224,0)","v":10218},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A224,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1414515.9569135963},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7088190.506601451},{"$f":"IFERROR(IF(OR($K224=\"YES\",$L224=\"YES\",$M224=\"YES\",$N224=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B224,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB224/$BE224)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J224=\"YES\",$K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB224/$BE224,0)),0)","v":1687500},{"$f":"IFERROR(IF(OR($J224=\"YES\",$K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB224/$BE224,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J224=\"YES\",$K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A224,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A224,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB224/BE224),0)","v":0},{"$f":"IFERROR(IF(OR($K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,IF($J224=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB224/$BE224,0),0)),0)","v":0},10190206.463515047,null,{"$f":"ROUND(VLOOKUP($A224,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4223933.9800000004},{"$f":"ROUND(VLOOKUP($A224,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10127886.609999999},14351820.59,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB224/BE224,0)","v":1623026.5960506485},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A224,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB224/BE224,0)","v":1853673.5579466124},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB224/BE224,0)","v":747233.82227765548},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A224,'MC PT SA (CHA Only)'!A:A,0))*$BB224/BE224,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A224,'SFY 17-18 Directed Payments'!B:B,0))*$BB224/BE224,0)","v":7326413.7726347903},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A224,'SFY 17-18 Directed Payments'!B:B,0))*$BB224/BE224,0)","v":2801472.8382702395},14351820.587179948,null,null,5313108.7071117014,null,1,null,"No",1]
[106281047,281047,50009,3,"QUEEN OF THE VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C225,'Projected Nt Pt Revenues'!C:C,0)),0)","v":299335377.42347986},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A225,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A225,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C225,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A225,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q225=\"No\",0,IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB225,0),0))","v":0},{"$f":"IF(Q225=\"no\",IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB225,0),0),IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB225,0),0))","v":1783014.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P225=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB225),0)","v":5728493.8067887826},{"$f":"IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB225,0),0)","v":1387252},{"$f":"IF(Q225=\"NO\",IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB225,0),0),0)","v":2884954},11783714.556788784,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB225,0)","v":30330},1.8627770287730115E-3,2.7159496253750357E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB225,0)","v":7736},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A225,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":785988.94888109947},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3643652.2955776616},{"$f":"IFERROR(IF(OR($K225=\"YES\",$L225=\"YES\",$M225=\"YES\",$N225=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B225,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB225/$BE225)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J225=\"YES\",$K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB225/$BE225,0)),0)","v":610000},{"$f":"IFERROR(IF(OR($J225=\"YES\",$K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB225/$BE225,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J225=\"YES\",$K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A225,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A225,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB225/BE225),0)","v":0},{"$f":"IFERROR(IF(OR($K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,IF($J225=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB225/$BE225,0),0)),0)","v":0},5039641.2444587611,null,{"$f":"ROUND(VLOOKUP($A225,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3166100.53},{"$f":"ROUND(VLOOKUP($A225,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6768902.9000000004},9935003.4299999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB225/BE225,0)","v":1025826.6802505885},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A225,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB225/BE225,0)","v":2137757.9141215375},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB225/BE225,0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A225,'MC PT SA (CHA Only)'!A:A,0))*$BB225/BE225,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A225,'SFY 17-18 Directed Payments'!B:B,0))*$BB225/BE225,0)","v":6762843.482432114},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A225,'SFY 17-18 Directed Payments'!B:B,0))*$BB225/BE225,0)","v":6059.4221447806194},9935003.4377445672,null,null,3190930.1176699772,null,1,null,"No",1]
[106370673,370673,53303,3,"RADY CHILDREN'S HOSPITAL - SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C226,'Projected Nt Pt Revenues'!C:C,0)),0)","v":720254863.11537051},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A226,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A226,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C226,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A226,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q226=\"No\",0,IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB226,0),0))","v":0},{"$f":"IF(Q226=\"no\",IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB226,0),0),IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB226,0),0))","v":10224212.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P226=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB226),0)","v":3923265.6467152652},{"$f":"IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB226,0),0)","v":23000660.25},{"$f":"IF(Q226=\"NO\",IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB226,0),0),0)","v":4137457},41285595.146715268,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB226,0)","v":95108},5.8412462134040085E-3,9.5156409408701358E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB226,0)","v":49141},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A226,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":47378376.758010164},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":23171732.27525913},{"$f":"IFERROR(IF(OR($K226=\"YES\",$L226=\"YES\",$M226=\"YES\",$N226=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B226,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":2656103.2225000006},{"$f":"IFERROR(IF(OR($K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB226/$BE226)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J226=\"YES\",$K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB226/$BE226,0)),0)","v":21797500},{"$f":"IFERROR(IF(OR($J226=\"YES\",$K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB226/$BE226,0)),0)","v":21797500},{"$f":"IFERROR(IF(OR($J226=\"YES\",$K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A226,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A226,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB226/BE226),0)","v":110000},{"$f":"IFERROR(IF(OR($K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,IF($J226=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB226/$BE226,0),0)),0)","v":0},116911212.25576928,null,{"$f":"ROUND(VLOOKUP($A226,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)-0.04","v":45630258.75},{"$f":"ROUND(VLOOKUP($A226,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)-0.01","v":31258163.5},76888422.25,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB226/BE226,0)","v":5158338.431295664},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A226,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB226/BE226,0)","v":11387340.972811112},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB226/BE226,0)","v":28864107.831920546},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A226,'MC PT SA (CHA Only)'!A:A,0))*$BB226/BE226,0)","v":220471.54949267191},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A226,'SFY 17-18 Directed Payments'!B:B,0))*$BB226/BE226,0)","v":11389654.927444262},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A226,'SFY 17-18 Directed Payments'!B:B,0))*$BB226/BE226,0)","v":19868508.578172054},76888422.29113631,null,null,152514039.35905403,null,1,null,"No",1]
[106361308,361308,50272,3,"REDLANDS COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C227,'Projected Nt Pt Revenues'!C:C,0)),0)","v":196240609.50767159},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A227,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A227,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C227,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A227,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q227=\"No\",0,IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB227,0),0))","v":0},{"$f":"IF(Q227=\"no\",IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB227,0),0),IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB227,0),0))","v":6911802.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P227=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB227),0)","v":2697634.4136348749},{"$f":"IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB227,0),0)","v":2840774},{"$f":"IF(Q227=\"NO\",IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB227,0),0),0)","v":3275947},15726157.913634874,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB227,0)","v":42282},2.5968327837316346E-3,3.6246170499368174E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB227,0)","v":11076},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A227,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2045022.6880055971},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4776028.994128935},{"$f":"IFERROR(IF(OR($K227=\"YES\",$L227=\"YES\",$M227=\"YES\",$N227=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B227,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB227/$BE227)*$AG$16),0)","v":208650},{"$f":"IFERROR(IF(OR($J227=\"YES\",$K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB227/$BE227,0)),0)","v":1417500},{"$f":"IFERROR(IF(OR($J227=\"YES\",$K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB227/$BE227,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J227=\"YES\",$K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A227,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A227,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB227/BE227),0)","v":0},{"$f":"IFERROR(IF(OR($K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,IF($J227=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB227/$BE227,0),0)),0)","v":0},8447201.6821345314,null,{"$f":"ROUND(VLOOKUP($A227,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5788378.8700000001},{"$f":"ROUND(VLOOKUP($A227,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10914517.17},16702896.039999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB227/BE227,0)","v":1577930.5937787993},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A227,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB227/BE227,0)","v":2727302.354900185},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB227/BE227,0)","v":1483145.9199753464},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A227,'MC PT SA (CHA Only)'!A:A,0))*$BB227/BE227,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A227,'SFY 17-18 Directed Payments'!B:B,0))*$BB227/BE227,0)","v":6438287.3778064651},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A227,'SFY 17-18 Directed Payments'!B:B,0))*$BB227/BE227,0)","v":4476229.7921748832},16702896.038635679,null,null,9423939.8084996566,null,1,null,"No",1]
[106121051,121051,51318,3,"REDWOOD MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C228,'Projected Nt Pt Revenues'!C:C,0)),0)","v":56290046.292217046},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A228,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A228,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C228,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A228,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q228=\"No\",0,IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB228,0),0))","v":0},{"$f":"IF(Q228=\"no\",IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB228,0),0),IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB228,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P228=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB228),0)","v":0},{"$f":"IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB228,0),0)","v":0},{"$f":"IF(Q228=\"NO\",IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB228,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB228,0)","v":5117},3.1427069094070229E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB228,0)","v":1218},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A228,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":342703.24095404253},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":390101.06361574965},{"$f":"IFERROR(IF(OR($K228=\"YES\",$L228=\"YES\",$M228=\"YES\",$N228=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B228,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB228/$BE228)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J228=\"YES\",$K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB228/$BE228,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J228=\"YES\",$K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB228/$BE228,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J228=\"YES\",$K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A228,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A228,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB228/BE228),0)","v":0},{"$f":"IFERROR(IF(OR($K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,IF($J228=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB228/$BE228,0),0)),0)","v":60000},792804.30456979224,null,{"$f":"ROUND(VLOOKUP($A228,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1519075.93},{"$f":"ROUND(VLOOKUP($A228,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3386263.5},4905339.43,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB228/BE228,0)","v":259838.87023303582},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A228,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB228/BE228,0)","v":1244141.4230527258},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB228/BE228,0)","v":15095.632773285968},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A228,'MC PT SA (CHA Only)'!A:A,0))*$BB228/BE228,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A228,'SFY 17-18 Directed Payments'!B:B,0))*$BB228/BE228,0)","v":1376218.5211645707},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A228,'SFY 17-18 Directed Payments'!B:B,0))*$BB228/BE228,0)","v":2010044.979249171},4905339.4264727896,null,null,5698143.7345697917,null,1,null,"No",1]
[106430705,430705,50125,3,"REGIONAL MEDICAL CENTER OF SAN JOSE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C229,'Projected Nt Pt Revenues'!C:C,0)),0)","v":498886429.35074437},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A229,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A229,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C229,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A229,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q229=\"No\",0,IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB229,0),0))","v":0},{"$f":"IF(Q229=\"no\",IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB229,0),0),IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB229,0),0))","v":6962880.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P229=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB229),0)","v":11590554.42779807},{"$f":"IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB229,0),0)","v":4502494.25},{"$f":"IF(Q229=\"NO\",IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB229,0),0),0)","v":8518456.25},31574385.67779807,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB229,0)","v":80657},4.9537094233348096E-3,7.2773691640093301E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB229,0)","v":23578},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A229,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4279906.1540716216},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":12067397.138030255},{"$f":"IFERROR(IF(OR($K229=\"YES\",$L229=\"YES\",$M229=\"YES\",$N229=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B229,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB229/$BE229)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J229=\"YES\",$K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB229/$BE229,0)),0)","v":3825000},{"$f":"IFERROR(IF(OR($J229=\"YES\",$K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB229/$BE229,0)),0)","v":3825000},{"$f":"IFERROR(IF(OR($J229=\"YES\",$K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A229,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A229,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB229/BE229),0)","v":55000},{"$f":"IFERROR(IF(OR($K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,IF($J229=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB229/$BE229,0),0)),0)","v":0},24052303.292101875,null,{"$f":"ROUND(VLOOKUP($A229,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":8197106.5999999996},{"$f":"ROUND(VLOOKUP($A229,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":7480353.7400000002},15677460.34,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB229/BE229,0)","v":3515555.4913925859},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A229,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB229/BE229,0)","v":4383412.3622170044},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB229/BE229,0)","v":298138.74727239786},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A229,'MC PT SA (CHA Only)'!A:A,0))*$BB229/BE229,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A229,'SFY 17-18 Directed Payments'!B:B,0))*$BB229/BE229,0)","v":5618091.3304579277},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A229,'SFY 17-18 Directed Payments'!B:B,0))*$BB229/BE229,0)","v":1862262.4058292438},15677460.337169159,null,null,8155377.9543038085,null,1,null,"No",1]
[106190930,190930,54009,3,"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C230,'Projected Nt Pt Revenues'!C:C,0)),0)","v":60430585.765048087},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A230,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A230,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C230,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A230,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q230=\"No\",0,IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB230,0),0))","v":0},{"$f":"IF(Q230=\"no\",IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB230,0),0),IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB230,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P230=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB230),0)","v":0},{"$f":"IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB230,0),0)","v":0},{"$f":"IF(Q230=\"NO\",IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB230,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB230,0)","v":25477},1.5647204207731623E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB230,0)","v":4053},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A230,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K230=\"YES\",$L230=\"YES\",$M230=\"YES\",$N230=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B230,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB230/$BE230)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J230=\"YES\",$K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB230/$BE230,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J230=\"YES\",$K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB230/$BE230,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J230=\"YES\",$K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A230,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A230,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB230/BE230),0)","v":0},{"$f":"IFERROR(IF(OR($K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,IF($J230=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB230/$BE230,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A230,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A230,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB230/BE230,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A230,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB230/BE230,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB230/BE230,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A230,'MC PT SA (CHA Only)'!A:A,0))*$BB230/BE230,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A230,'SFY 17-18 Directed Payments'!B:B,0))*$BB230/BE230,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A230,'SFY 17-18 Directed Payments'!B:B,0))*$BB230/BE230,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106580996,580996,50133,3,"RIDEOUT MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C231,'Projected Nt Pt Revenues'!C:C,0)),0)","v":356723487.96570492},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A231,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A231,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C231,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A231,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q231=\"No\",0,IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB231,0),0))","v":0},{"$f":"IF(Q231=\"no\",IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB231,0),0),IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB231,0),0))","v":1769138},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P231=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB231),0)","v":10254886.285593014},{"$f":"IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB231,0),0)","v":2597231.75},{"$f":"IF(Q231=\"NO\",IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB231,0),0),0)","v":6506609.5},21127865.535593014,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB231,0)","v":52113},3.2006231223359032E-3,4.8696205436603327E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB231,0)","v":16485},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A231,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3375629.6569028064},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7728877.3228870397},{"$f":"IFERROR(IF(OR($K231=\"YES\",$L231=\"YES\",$M231=\"YES\",$N231=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B231,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB231/$BE231)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J231=\"YES\",$K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB231/$BE231,0)),0)","v":1117500},{"$f":"IFERROR(IF(OR($J231=\"YES\",$K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB231/$BE231,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J231=\"YES\",$K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A231,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A231,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB231/BE231),0)","v":0},{"$f":"IFERROR(IF(OR($K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,IF($J231=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB231/$BE231,0),0)),0)","v":0},12222006.979789846,null,{"$f":"ROUND(VLOOKUP($A231,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5444220.8300000001},{"$f":"ROUND(VLOOKUP($A231,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":21191185.91},26635406.740000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB231/BE231,0)","v":2917067.1183847589},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A231,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB231/BE231,0)","v":2179954.1572537087},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB231/BE231,0)","v":347199.55378557724},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A231,'MC PT SA (CHA Only)'!A:A,0))*$BB231/BE231,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A231,'SFY 17-18 Directed Payments'!B:B,0))*$BB231/BE231,0)","v":14247761.399186406},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A231,'SFY 17-18 Directed Payments'!B:B,0))*$BB231/BE231,0)","v":6943424.5087913917},26635406.737401843,null,null,17729548.184196834,null,1,null,"No",1]
[106150782,150782,51333,3,"RIDGECREST REGIONAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C232,'Projected Nt Pt Revenues'!C:C,0)),0)","v":129488492.66233034},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A232,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A232,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C232,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A232,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q232=\"No\",0,IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB232,0),0))","v":0},{"$f":"IF(Q232=\"no\",IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB232,0),0),IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB232,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P232=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB232),0)","v":0},{"$f":"IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB232,0),0)","v":0},{"$f":"IF(Q232=\"NO\",IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB232,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB232,0)","v":6327},3.8858523775294574E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB232,0)","v":1661},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A232,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":5780746.719748836},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2176709.754272603},{"$f":"IFERROR(IF(OR($K232=\"YES\",$L232=\"YES\",$M232=\"YES\",$N232=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B232,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB232/$BE232)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J232=\"YES\",$K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB232/$BE232,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J232=\"YES\",$K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB232/$BE232,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J232=\"YES\",$K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A232,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A232,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB232/BE232),0)","v":0},{"$f":"IFERROR(IF(OR($K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,IF($J232=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB232/$BE232,0),0)),0)","v":237500},8194956.4740214385,null,{"$f":"ROUND(VLOOKUP($A232,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":385786.73},{"$f":"ROUND(VLOOKUP($A232,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":903921.1},1289707.83,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB232/BE232,0)","v":106941.94824467093},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A232,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB232/BE232,0)","v":273812.90225459397},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB232/BE232,0)","v":5031.8775910953227},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A232,'MC PT SA (CHA Only)'!A:A,0))*$BB232/BE232,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A232,'SFY 17-18 Directed Payments'!B:B,0))*$BB232/BE232,0)","v":271721.38991914742},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A232,'SFY 17-18 Directed Payments'!B:B,0))*$BB232/BE232,0)","v":632199.71043877793},1289707.8284482856,null,null,9484664.3040214386,null,1,null,"No",1]
[106331312,331312,50022,3,"RIVERSIDE COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C233,'Projected Nt Pt Revenues'!C:C,0)),0)","v":540506225.06993008},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A233,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A233,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C233,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A233,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q233=\"No\",0,IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB233,0),0))","v":0},{"$f":"IF(Q233=\"no\",IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB233,0),0),IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB233,0),0))","v":11958806},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P233=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB233),0)","v":9926505.6982995961},{"$f":"IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB233,0),0)","v":8911658.25},{"$f":"IF(Q233=\"NO\",IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB233,0),0),0)","v":11972227.75},42769197.698299594,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB233,0)","v":107007},6.5720468683782935E-3,9.8575865790440937E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB233,0)","v":37816},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A233,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3723856.8402358447},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":22163971.194251776},{"$f":"IFERROR(IF(OR($K233=\"YES\",$L233=\"YES\",$M233=\"YES\",$N233=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B233,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB233/$BE233)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J233=\"YES\",$K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB233/$BE233,0)),0)","v":4655000},{"$f":"IFERROR(IF(OR($J233=\"YES\",$K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB233/$BE233,0)),0)","v":4655000},{"$f":"IFERROR(IF(OR($J233=\"YES\",$K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A233,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A233,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB233/BE233),0)","v":0},{"$f":"IFERROR(IF(OR($K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,IF($J233=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB233/$BE233,0),0)),0)","v":0},35197828.03448762,null,{"$f":"ROUND(VLOOKUP($A233,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":12790285.23},{"$f":"ROUND(VLOOKUP($A233,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":39971086.869999997},52761372.099999994,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB233/BE233,0)","v":4937797.5058995252},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A233,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB233/BE233,0)","v":5520212.4650212247},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB233/BE233,0)","v":2332275.2634726819},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A233,'MC PT SA (CHA Only)'!A:A,0))*$BB233/BE233,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A233,'SFY 17-18 Directed Payments'!B:B,0))*$BB233/BE233,0)","v":30359833.445873629},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A233,'SFY 17-18 Directed Payments'!B:B,0))*$BB233/BE233,0)","v":9611253.4253128599},52761372.10557992,null,null,45190002.43618802,null,1,null,"No",1]
[106301317,301317,50603,3,"SADDLEBACK MEMORIAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C234,'Projected Nt Pt Revenues'!C:C,0)),0)","v":347698282.64117849},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A234,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A234,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C234,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A234,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q234=\"No\",0,IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB234,0),0))","v":0},{"$f":"IF(Q234=\"no\",IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB234,0),0),IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB234,0),0))","v":10134456.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P234=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB234),0)","v":5170004.5887786895},{"$f":"IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB234,0),0)","v":876973},{"$f":"IF(Q234=\"NO\",IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB234,0),0),0)","v":1439715.75},17621149.58877869,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB234,0)","v":53461},3.2834132125035926E-3,4.0613810181568859E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB234,0)","v":4195},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A234,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":618605.62017344683},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1874652.3334867968},{"$f":"IFERROR(IF(OR($K234=\"YES\",$L234=\"YES\",$M234=\"YES\",$N234=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B234,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB234/$BE234)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J234=\"YES\",$K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB234/$BE234,0)),0)","v":297500},{"$f":"IFERROR(IF(OR($J234=\"YES\",$K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB234/$BE234,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J234=\"YES\",$K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A234,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A234,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB234/BE234),0)","v":0},{"$f":"IFERROR(IF(OR($K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,IF($J234=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB234/$BE234,0),0)),0)","v":0},2790757.9536602437,null,{"$f":"ROUND(VLOOKUP($A234,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1676628.94},{"$f":"ROUND(VLOOKUP($A234,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3206493.21},4883122.1500000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB234/BE234,0)","v":711872.60729133361},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A234,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB234/BE234,0)","v":960982.42308683961},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB234/BE234,0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A234,'MC PT SA (CHA Only)'!A:A,0))*$BB234/BE234,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A234,'SFY 17-18 Directed Payments'!B:B,0))*$BB234/BE234,0)","v":2050490.1183713439},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A234,'SFY 17-18 Directed Payments'!B:B,0))*$BB234/BE234,0)","v":1156003.0913987027},4883122.1483415412,null,null,-9947269.485118445,null,1,null,"No",1]
[106361318,361318,50099,3,"SAN ANTONIO REGIONAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C235,'Projected Nt Pt Revenues'!C:C,0)),0)","v":352865524.65488768},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A235,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A235,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C235,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A235,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q235=\"No\",0,IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB235,0),0))","v":0},{"$f":"IF(Q235=\"no\",IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB235,0),0),IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB235,0),0))","v":9540708.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P235=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB235),0)","v":5247168.8363724006},{"$f":"IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB235,0),0)","v":2047743},{"$f":"IF(Q235=\"NO\",IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB235,0),0),0)","v":3673567},20509187.336372402,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB235,0)","v":57838},3.5522353376252372E-3,4.7270255397417358E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB235,0)","v":10360},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A235,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2136519.4349966994},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4656831.4469130114},{"$f":"IFERROR(IF(OR($K235=\"YES\",$L235=\"YES\",$M235=\"YES\",$N235=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B235,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB235/$BE235)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J235=\"YES\",$K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB235/$BE235,0)),0)","v":1360000},{"$f":"IFERROR(IF(OR($J235=\"YES\",$K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB235/$BE235,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J235=\"YES\",$K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A235,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A235,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB235/BE235),0)","v":0},{"$f":"IFERROR(IF(OR($K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,IF($J235=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB235/$BE235,0),0)),0)","v":0},8153350.8819097113,null,{"$f":"ROUND(VLOOKUP($A235,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4010293.36},{"$f":"ROUND(VLOOKUP($A235,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":17060086.870000001},21070380.23,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB235/BE235,0)","v":1925169.8112720381},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A235,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB235/BE235,0)","v":1949262.8543403251},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB235/BE235,0)","v":135860.69495957371},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A235,'MC PT SA (CHA Only)'!A:A,0))*$BB235/BE235,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A235,'SFY 17-18 Directed Payments'!B:B,0))*$BB235/BE235,0)","v":12544470.834600639},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A235,'SFY 17-18 Directed Payments'!B:B,0))*$BB235/BE235,0)","v":4515616.0361159574},21070380.231288534,null,null,8714543.7755373083,null,1,null,"No",1]
[106190673,190673,50588,3,"SAN DIMAS COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C236,'Projected Nt Pt Revenues'!C:C,0)),0)","v":69351422.204254031},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A236,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A236,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C236,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A236,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q236=\"No\",0,IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB236,0),0))","v":0},{"$f":"IF(Q236=\"no\",IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB236,0),0),IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB236,0),0))","v":1568072.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P236=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB236),0)","v":1842945.213830085},{"$f":"IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB236,0),0)","v":592012},{"$f":"IF(Q236=\"NO\",IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB236,0),0),0)","v":1012826.5},5015856.4638300855,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB236,0)","v":13543},8.3177017146959754E-4,1.1560712386762589E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB236,0)","v":2906},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A236,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":439216.41612281121},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1297627.8435551673},{"$f":"IFERROR(IF(OR($K236=\"YES\",$L236=\"YES\",$M236=\"YES\",$N236=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B236,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB236/$BE236)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J236=\"YES\",$K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB236/$BE236,0)),0)","v":332500},{"$f":"IFERROR(IF(OR($J236=\"YES\",$K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB236/$BE236,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J236=\"YES\",$K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A236,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A236,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB236/BE236),0)","v":0},{"$f":"IFERROR(IF(OR($K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,IF($J236=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB236/$BE236,0),0)),0)","v":0},2069344.2596779785,null,{"$f":"ROUND(VLOOKUP($A236,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":568047.99},{"$f":"ROUND(VLOOKUP($A236,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":1842668.35},2410716.34,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB236/BE236,0)","v":44666.516535926814},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A236,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB236/BE236,0)","v":523381.47183237021},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB236/BE236,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A236,'MC PT SA (CHA Only)'!A:A,0))*$BB236/BE236,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A236,'SFY 17-18 Directed Payments'!B:B,0))*$BB236/BE236,0)","v":1268033.1529560213},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A236,'SFY 17-18 Directed Payments'!B:B,0))*$BB236/BE236,0)","v":574635.20006336214},2410716.3413876803,null,null,-535795.86415210739,null,1,null,"No",1]
[106190200,190200,50132,3,"SAN GABRIEL VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C237,'Projected Nt Pt Revenues'!C:C,0)),0)","v":154641943.1582644},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A237,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A237,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C237,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A237,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q237=\"No\",0,IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB237,0),0))","v":0},{"$f":"IF(Q237=\"no\",IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB237,0),0),IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB237,0),0))","v":4217055.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P237=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB237),0)","v":7356209.594595151},{"$f":"IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB237,0),0)","v":2593918.25},{"$f":"IF(Q237=\"NO\",IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB237,0),0),0)","v":4988474.25},19155657.844595149,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB237,0)","v":49272},3.0261374797792228E-3,4.4150595719299459E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB237,0)","v":13730},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A237,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1451141.605014747},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5721482.2663643276},{"$f":"IFERROR(IF(OR($K237=\"YES\",$L237=\"YES\",$M237=\"YES\",$N237=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B237,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1884806.5665000002},{"$f":"IFERROR(IF(OR($K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB237/$BE237)*$AG$16),0)","v":76050},{"$f":"IFERROR(IF(OR($J237=\"YES\",$K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB237/$BE237,0)),0)","v":722500},{"$f":"IFERROR(IF(OR($J237=\"YES\",$K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB237/$BE237,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J237=\"YES\",$K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A237,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A237,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB237/BE237),0)","v":0},{"$f":"IFERROR(IF(OR($K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,IF($J237=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB237/$BE237,0),0)),0)","v":0},9855980.4378790744,null,{"$f":"ROUND(VLOOKUP($A237,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":6551986.8300000001},{"$f":"ROUND(VLOOKUP($A237,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":12157541.98},18709528.810000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB237/BE237,0)","v":2159883.7659536148},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A237,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB237/BE237,0)","v":1080723.5165364661},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB237/BE237,0)","v":758555.54685761989},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A237,'MC PT SA (CHA Only)'!A:A,0))*$BB237/BE237,0)","v":2552824},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A237,'SFY 17-18 Directed Payments'!B:B,0))*$BB237/BE237,0)","v":10614745.778415583},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A237,'SFY 17-18 Directed Payments'!B:B,0))*$BB237/BE237,0)","v":1542796.2049738655},18709528.812737148,null,null,9409851.4032839276,null,1,null,"No",1]
[106104023,104023,53032,3,"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C238,'Projected Nt Pt Revenues'!C:C,0)),0)","v":41225148.290527679},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A238,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A238,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C238,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A238,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q238=\"No\",0,IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB238,0),0))","v":0},{"$f":"IF(Q238=\"no\",IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB238,0),0),IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB238,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P238=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB238),0)","v":0},{"$f":"IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB238,0),0)","v":0},{"$f":"IF(Q238=\"NO\",IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB238,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB238,0)","v":18208},1.1182803870721726E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB238,0)","v":1079},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A238,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K238=\"YES\",$L238=\"YES\",$M238=\"YES\",$N238=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B238,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB238/$BE238)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J238=\"YES\",$K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB238/$BE238,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J238=\"YES\",$K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB238/$BE238,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J238=\"YES\",$K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A238,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A238,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB238/BE238),0)","v":0},{"$f":"IFERROR(IF(OR($K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,IF($J238=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB238/$BE238,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A238,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A238,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB238/BE238,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A238,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB238/BE238,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB238/BE238,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A238,'MC PT SA (CHA Only)'!A:A,0))*$BB238/BE238,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A238,'SFY 17-18 Directed Payments'!B:B,0))*$BB238/BE238,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A238,'SFY 17-18 Directed Payments'!B:B,0))*$BB238/BE238,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106074017,74017,50689,3,"SAN RAMON REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C239,'Projected Nt Pt Revenues'!C:C,0)),0)","v":212171145.34342748},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A239,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A239,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C239,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A239,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q239=\"No\",0,IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB239,0),0))","v":0},{"$f":"IF(Q239=\"no\",IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB239,0),0),IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB239,0),0))","v":3250112},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P239=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB239),0)","v":2518045.8732710341},{"$f":"IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB239,0),0)","v":160704.75},{"$f":"IF(Q239=\"NO\",IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB239,0),0),0)","v":398724.5},6327587.1232710341,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB239,0)","v":19298},1.1852248961840282E-3,1.4584032729369773E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB239,0)","v":1013},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A239,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":222398.80457357637},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":461890.49546170357},{"$f":"IFERROR(IF(OR($K239=\"YES\",$L239=\"YES\",$M239=\"YES\",$N239=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B239,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB239/$BE239)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J239=\"YES\",$K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB239/$BE239,0)),0)","v":135000},{"$f":"IFERROR(IF(OR($J239=\"YES\",$K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB239/$BE239,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J239=\"YES\",$K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A239,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A239,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB239/BE239),0)","v":0},{"$f":"IFERROR(IF(OR($K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,IF($J239=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB239/$BE239,0),0)),0)","v":0},819289.30003527994,null,{"$f":"ROUND(VLOOKUP($A239,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":372650.4},{"$f":"ROUND(VLOOKUP($A239,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":35223.14},407873.54000000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB239/BE239,0)","v":178880.80901166846},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A239,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB239/BE239,0)","v":193769.59017273394},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB239/BE239,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A239,'MC PT SA (CHA Only)'!A:A,0))*$BB239/BE239,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A239,'SFY 17-18 Directed Payments'!B:B,0))*$BB239/BE239,0)","v":35223.143137667255},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A239,'SFY 17-18 Directed Payments'!B:B,0))*$BB239/BE239,0)","v":0},407873.5423220697,null,null,-5100424.2832357539,null,1,null,"No",1]
[106420514,420514,50396,3,"SANTA BARBARA COTTAGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C240,'Projected Nt Pt Revenues'!C:C,0)),0)","v":674083250.22636843},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A240,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A240,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C240,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A240,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q240=\"No\",0,IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB240,0),0))","v":0},{"$f":"IF(Q240=\"no\",IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB240,0),0),IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB240,0),0))","v":8800812},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P240=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB240),0)","v":12784005.055379739},{"$f":"IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB240,0),0)","v":4090515.75},{"$f":"IF(Q240=\"NO\",IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB240,0),0),0)","v":6174707.25},31850040.055379741,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB240,0)","v":85341},5.2413865615732799E-3,7.3409028994811058E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB240,0)","v":18588},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A240,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1772714.7288342011},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9896105.4540856481},{"$f":"IFERROR(IF(OR($K240=\"YES\",$L240=\"YES\",$M240=\"YES\",$N240=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B240,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB240/$BE240)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J240=\"YES\",$K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB240/$BE240,0)),0)","v":5080000},{"$f":"IFERROR(IF(OR($J240=\"YES\",$K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB240/$BE240,0)),0)","v":5080000},{"$f":"IFERROR(IF(OR($J240=\"YES\",$K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A240,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A240,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB240/BE240),0)","v":0},{"$f":"IFERROR(IF(OR($K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,IF($J240=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB240/$BE240,0),0)),0)","v":0},21828820.182919849,null,{"$f":"ROUND(VLOOKUP($A240,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5076411.08},{"$f":"ROUND(VLOOKUP($A240,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":23642667.579999998},28719078.659999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB240/BE240,0)","v":2595811.7879148237},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A240,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB240/BE240,0)","v":1795005.9742935498},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB240/BE240,0)","v":685593.32178673777},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A240,'MC PT SA (CHA Only)'!A:A,0))*$BB240/BE240,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A240,'SFY 17-18 Directed Payments'!B:B,0))*$BB240/BE240,0)","v":20218084.161021005},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A240,'SFY 17-18 Directed Payments'!B:B,0))*$BB240/BE240,0)","v":3424583.4154918469},28719078.660507962,null,null,18697858.787540101,null,1,null,"No",1]
[106491064,491064,50174,3,"SANTA ROSA MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C241,'Projected Nt Pt Revenues'!C:C,0)),0)","v":578240338.50421083},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A241,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A241,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C241,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A241,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q241=\"No\",0,IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB241,0),0))","v":0},{"$f":"IF(Q241=\"no\",IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB241,0),0),IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB241,0),0))","v":3149727},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P241=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB241),0)","v":12348355.783090577},{"$f":"IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB241,0),0)","v":3028539},{"$f":"IF(Q241=\"NO\",IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB241,0),0),0)","v":6903677.25},25430299.033090577,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB241,0)","v":64339},3.9515071300437448E-3,5.8612596901633758E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB241,0)","v":17985},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A241,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1886188.1948589808},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7392956.9625512557},{"$f":"IFERROR(IF(OR($K241=\"YES\",$L241=\"YES\",$M241=\"YES\",$N241=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B241,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB241/$BE241)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J241=\"YES\",$K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB241/$BE241,0)),0)","v":3020000},{"$f":"IFERROR(IF(OR($J241=\"YES\",$K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB241/$BE241,0)),0)","v":3020000},{"$f":"IFERROR(IF(OR($J241=\"YES\",$K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A241,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A241,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB241/BE241),0)","v":0},{"$f":"IFERROR(IF(OR($K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,IF($J241=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB241/$BE241,0),0)),0)","v":0},15319145.157410236,null,{"$f":"ROUND(VLOOKUP($A241,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5270254.58},{"$f":"ROUND(VLOOKUP($A241,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":23488540.25},28758794.829999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB241/BE241,0)","v":2844484.0290138777},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A241,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB241/BE241,0)","v":1940194.3634917443},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB241/BE241,0)","v":485576.18754069862},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A241,'MC PT SA (CHA Only)'!A:A,0))*$BB241/BE241,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A241,'SFY 17-18 Directed Payments'!B:B,0))*$BB241/BE241,0)","v":15450380.143458188},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A241,'SFY 17-18 Directed Payments'!B:B,0))*$BB241/BE241,0)","v":8038160.1096150903},28758794.833119597,null,null,18647640.954319656,null,1,null,"No",1]
[106420522,420522,50478,3,"SANTA YNEZ VALLEY COTTAGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C242,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A242,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A242,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C242,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A242,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q242=\"No\",0,IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB242,0),0))","v":0},{"$f":"IF(Q242=\"no\",IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB242,0),0),IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB242,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P242=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB242),0)","v":0},{"$f":"IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB242,0),0)","v":0},{"$f":"IF(Q242=\"NO\",IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB242,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB242,0)","v":823},5.0546175228492862E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB242,0)","v":48},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A242,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":117734.30273910421},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4063.5527459973919},{"$f":"IFERROR(IF(OR($K242=\"YES\",$L242=\"YES\",$M242=\"YES\",$N242=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B242,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB242/$BE242)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J242=\"YES\",$K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB242/$BE242,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J242=\"YES\",$K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB242/$BE242,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J242=\"YES\",$K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A242,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A242,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB242/BE242),0)","v":0},{"$f":"IFERROR(IF(OR($K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,IF($J242=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB242/$BE242,0),0)),0)","v":0},121797.85548510161,null,{"$f":"ROUND(VLOOKUP($A242,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":258406.22},{"$f":"ROUND(VLOOKUP($A242,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":572191.28},830597.5,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB242/BE242,0)","v":8374.9718504862776},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A242,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB242/BE242,0)","v":250031.24768229568},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB242/BE242,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A242,'MC PT SA (CHA Only)'!A:A,0))*$BB242/BE242,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A242,'SFY 17-18 Directed Payments'!B:B,0))*$BB242/BE242,0)","v":72962.225070882181},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A242,'SFY 17-18 Directed Payments'!B:B,0))*$BB242/BE242,0)","v":499229.05781720328},830597.50242086733,null,null,952395.35548510158,null,1,null,"No",1]
[106371256,371256,50424,3,"SCRIPPS GREEN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C243,'Projected Nt Pt Revenues'!C:C,0)),0)","v":416285227.03618705},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A243,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A243,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C243,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A243,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q243=\"No\",0,IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB243,0),0))","v":0},{"$f":"IF(Q243=\"no\",IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB243,0),0),IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB243,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P243=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB243),0)","v":0},{"$f":"IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB243,0),0)","v":0},{"$f":"IF(Q243=\"NO\",IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB243,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB243,0)","v":34317},2.1076465313683954E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB243,0)","v":907},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A243,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K243=\"YES\",$L243=\"YES\",$M243=\"YES\",$N243=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B243,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB243/$BE243)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J243=\"YES\",$K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB243/$BE243,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J243=\"YES\",$K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB243/$BE243,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J243=\"YES\",$K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A243,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A243,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB243/BE243),0)","v":0},{"$f":"IFERROR(IF(OR($K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,IF($J243=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB243/$BE243,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A243,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A243,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB243/BE243,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A243,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB243/BE243,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB243/BE243,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A243,'MC PT SA (CHA Only)'!A:A,0))*$BB243/BE243,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A243,'SFY 17-18 Directed Payments'!B:B,0))*$BB243/BE243,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A243,'SFY 17-18 Directed Payments'!B:B,0))*$BB243/BE243,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106371394,371394,50503,3,"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C244,'Projected Nt Pt Revenues'!C:C,0)),0)","v":310493181.39076167},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A244,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A244,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C244,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A244,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q244=\"No\",0,IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB244,0),0))","v":0},{"$f":"IF(Q244=\"no\",IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB244,0),0),IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB244,0),0))","v":7005396.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P244=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB244),0)","v":6719172.0169268847},{"$f":"IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB244,0),0)","v":1327609},{"$f":"IF(Q244=\"NO\",IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB244,0),0),0)","v":1748975.75},16801153.516926885,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB244,0)","v":48716},2.9919896384340925E-3,3.8723856030505465E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB244,0)","v":5571},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A244,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1153779.944053476},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3487882.7736477614},{"$f":"IFERROR(IF(OR($K244=\"YES\",$L244=\"YES\",$M244=\"YES\",$N244=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B244,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB244/$BE244)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J244=\"YES\",$K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB244/$BE244,0)),0)","v":487500},{"$f":"IFERROR(IF(OR($J244=\"YES\",$K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB244/$BE244,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J244=\"YES\",$K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A244,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A244,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB244/BE244),0)","v":0},{"$f":"IFERROR(IF(OR($K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,IF($J244=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB244/$BE244,0),0)),0)","v":0},5129162.7177012376,null,{"$f":"ROUND(VLOOKUP($A244,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1516609.8},{"$f":"ROUND(VLOOKUP($A244,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6615266.1799999997},8131875.9799999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB244/BE244,0)","v":764055.12420590199},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A244,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB244/BE244,0)","v":751296.70611863746},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB244/BE244,0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A244,'MC PT SA (CHA Only)'!A:A,0))*$BB244/BE244,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A244,'SFY 17-18 Directed Payments'!B:B,0))*$BB244/BE244,0)","v":5119935.4489394911},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A244,'SFY 17-18 Directed Payments'!B:B,0))*$BB244/BE244,0)","v":1495330.7315064173},8131875.9801682215,null,null,-3540114.8192256466,null,1,null,"No",1]
[106370771,370771,50324,3,"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C245,'Projected Nt Pt Revenues'!C:C,0)),0)","v":714172661.68656278},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A245,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A245,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C245,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A245,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q245=\"No\",0,IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB245,0),0))","v":0},{"$f":"IF(Q245=\"no\",IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB245,0),0),IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB245,0),0))","v":11803799.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P245=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB245),0)","v":9024410.6602870096},{"$f":"IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB245,0),0)","v":2097997.75},{"$f":"IF(Q245=\"NO\",IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB245,0),0),0)","v":3005896.75},25932104.910287008,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB245,0)","v":75301},4.6247600739741691E-3,5.9769175735595297E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB245,0)","v":9242},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A245,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":692799.10450565838},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5377434.8005365487},{"$f":"IFERROR(IF(OR($K245=\"YES\",$L245=\"YES\",$M245=\"YES\",$N245=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B245,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB245/$BE245)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J245=\"YES\",$K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB245/$BE245,0)),0)","v":2532500},{"$f":"IFERROR(IF(OR($J245=\"YES\",$K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB245/$BE245,0)),0)","v":2532500},{"$f":"IFERROR(IF(OR($J245=\"YES\",$K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A245,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A245,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB245/BE245),0)","v":0},{"$f":"IFERROR(IF(OR($K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,IF($J245=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB245/$BE245,0),0)),0)","v":0},11135233.905042207,null,{"$f":"ROUND(VLOOKUP($A245,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1870674.46},{"$f":"ROUND(VLOOKUP($A245,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":7262452.6200000001},9133127.0800000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB245/BE245,0)","v":1265479.7208952727},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A245,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB245/BE245,0)","v":543554.23718941701},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB245/BE245,0)","v":61640.500490917701},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A245,'MC PT SA (CHA Only)'!A:A,0))*$BB245/BE245,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A245,'SFY 17-18 Directed Payments'!B:B,0))*$BB245/BE245,0)","v":6126310.9671585551},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A245,'SFY 17-18 Directed Payments'!B:B,0))*$BB245/BE245,0)","v":1136141.6521463662},9133127.0778805278,null,null,-5663743.9252448007,null,1,null,"No",1]
[106370744,370744,50077,3,"SCRIPPS MERCY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C246,'Projected Nt Pt Revenues'!C:C,0)),0)","v":820317642.92253041},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A246,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A246,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C246,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A246,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q246=\"No\",0,IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB246,0),0))","v":0},{"$f":"IF(Q246=\"no\",IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB246,0),0),IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB246,0),0))","v":13687790},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P246=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB246),0)","v":14270887.44062718},{"$f":"IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB246,0),0)","v":15651869.5},{"$f":"IF(Q246=\"NO\",IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB246,0),0),0)","v":15347579.75},58958126.69062718,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB246,0)","v":143735},8.8277697405436464E-3,1.3588864642513843E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB246,0)","v":56133},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A246,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":6302769.4370855531},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":33632671.561038412},{"$f":"IFERROR(IF(OR($K246=\"YES\",$L246=\"YES\",$M246=\"YES\",$N246=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B246,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB246/$BE246)*$AG$16),0)","v":1814475},{"$f":"IFERROR(IF(OR($J246=\"YES\",$K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB246/$BE246,0)),0)","v":3942500},{"$f":"IFERROR(IF(OR($J246=\"YES\",$K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB246/$BE246,0)),0)","v":3942500},{"$f":"IFERROR(IF(OR($J246=\"YES\",$K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A246,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A246,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB246/BE246),0)","v":0},{"$f":"IFERROR(IF(OR($K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,IF($J246=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB246/$BE246,0),0)),0)","v":0},49634915.998123966,null,{"$f":"ROUND(VLOOKUP($A246,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":16604245.939999999},{"$f":"ROUND(VLOOKUP($A246,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":43437191.229999997},60041437.169999994,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB246/BE246,0)","v":5952672.299884093},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A246,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB246/BE246,0)","v":4373048.372675769},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB246/BE246,0)","v":6278525.2642891891},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A246,'MC PT SA (CHA Only)'!A:A,0))*$BB246/BE246,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A246,'SFY 17-18 Directed Payments'!B:B,0))*$BB246/BE246,0)","v":34407978.96790982},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A246,'SFY 17-18 Directed Payments'!B:B,0))*$BB246/BE246,0)","v":9029212.2648503203},60041437.169609189,null,null,50718226.47749678,null,1,null,"No",1]
[106410891,410891,50197,3,"SEQUOIA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C247,'Projected Nt Pt Revenues'!C:C,0)),0)","v":304320816.00448579},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A247,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A247,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C247,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A247,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q247=\"No\",0,IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB247,0),0))","v":0},{"$f":"IF(Q247=\"no\",IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB247,0),0),IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB247,0),0))","v":2874258.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P247=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB247),0)","v":3168578.5435677972},{"$f":"IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB247,0),0)","v":127017.5},{"$f":"IF(Q247=\"NO\",IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB247,0),0),0)","v":269498},6439352.7935677972,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB247,0)","v":19610},1.2043869942050364E-3,1.4841633954271647E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB247,0)","v":718},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A247,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":303562.55497663724},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":222140.88344785743},{"$f":"IFERROR(IF(OR($K247=\"YES\",$L247=\"YES\",$M247=\"YES\",$N247=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B247,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB247/$BE247)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J247=\"YES\",$K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB247/$BE247,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J247=\"YES\",$K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB247/$BE247,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J247=\"YES\",$K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A247,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A247,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB247/BE247),0)","v":0},{"$f":"IFERROR(IF(OR($K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,IF($J247=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB247/$BE247,0),0)),0)","v":0},525703.4384244947,null,{"$f":"ROUND(VLOOKUP($A247,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":708346.69},{"$f":"ROUND(VLOOKUP($A247,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},708346.69,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB247/BE247,0)","v":164922.52259419131},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A247,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB247/BE247,0)","v":542166.20287585875},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB247/BE247,0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A247,'MC PT SA (CHA Only)'!A:A,0))*$BB247/BE247,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A247,'SFY 17-18 Directed Payments'!B:B,0))*$BB247/BE247,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A247,'SFY 17-18 Directed Payments'!B:B,0))*$BB247/BE247,0)","v":0},708346.69486782386,null,null,-5205302.6651433026,null,1,null,"No",1]
[106410817,410817,50289,3,"SETON MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C248,'Projected Nt Pt Revenues'!C:C,0)),0)","v":277526510.50672668},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A248,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A248,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C248,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A248,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q248=\"No\",0,IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB248,0),0))","v":0},{"$f":"IF(Q248=\"no\",IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB248,0),0),IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB248,0),0))","v":3226787.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P248=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB248),0)","v":4362721.2271816954},{"$f":"IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB248,0),0)","v":855987.5},{"$f":"IF(Q248=\"NO\",IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB248,0),0),0)","v":1883724.75},10329220.727181695,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB248,0)","v":28498},1.7502611198804247E-3,2.3807130620151552E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB248,0)","v":4961},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A248,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":751327.62043626688},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1294918.8083911689},{"$f":"IFERROR(IF(OR($K248=\"YES\",$L248=\"YES\",$M248=\"YES\",$N248=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B248,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":2341951.2479999997},{"$f":"IFERROR(IF(OR($K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB248/$BE248)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J248=\"YES\",$K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB248/$BE248,0)),0)","v":322500},{"$f":"IFERROR(IF(OR($J248=\"YES\",$K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB248/$BE248,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J248=\"YES\",$K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A248,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A248,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB248/BE248),0)","v":0},{"$f":"IFERROR(IF(OR($K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,IF($J248=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB248/$BE248,0),0)),0)","v":0},4710697.6768274354,null,{"$f":"ROUND(VLOOKUP($A248,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":8592266.5600000005},{"$f":"ROUND(VLOOKUP($A248,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6073483.2400000002},14665749.800000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB248/BE248,0)","v":1063191.9392758349},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A248,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB248/BE248,0)","v":2893218.72318085},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB248/BE248,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A248,'MC PT SA (CHA Only)'!A:A,0))*$BB248/BE248,0)","v":4635855.8997513065},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A248,'SFY 17-18 Directed Payments'!B:B,0))*$BB248/BE248,0)","v":3046801.8814082178},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A248,'SFY 17-18 Directed Payments'!B:B,0))*$BB248/BE248,0)","v":3026681.3613179196},14665749.804934129,null,null,9047226.7496457398,null,1,null,"No",1]
[106370875,370875,50222,3,"SHARP CHULA VISTA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C249,'Projected Nt Pt Revenues'!C:C,0)),0)","v":409368321.18852663},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A249,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A249,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C249,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A249,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q249=\"No\",0,IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB249,0),0))","v":0},{"$f":"IF(Q249=\"no\",IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB249,0),0),IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB249,0),0))","v":5842111.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P249=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB249),0)","v":8256574.4925271608},{"$f":"IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB249,0),0)","v":5072968.5},{"$f":"IF(Q249=\"NO\",IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB249,0),0),0)","v":8676399.75},27848054.492527161,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB249,0)","v":68545},4.2098269514423371E-3,6.4185119897383156E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB249,0)","v":24897},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A249,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":5289629.9066706374},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":13673854.990281224},{"$f":"IFERROR(IF(OR($K249=\"YES\",$L249=\"YES\",$M249=\"YES\",$N249=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B249,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB249/$BE249)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J249=\"YES\",$K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB249/$BE249,0)),0)","v":2385000},{"$f":"IFERROR(IF(OR($J249=\"YES\",$K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB249/$BE249,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J249=\"YES\",$K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A249,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A249,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB249/BE249),0)","v":0},{"$f":"IFERROR(IF(OR($K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,IF($J249=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB249/$BE249,0),0)),0)","v":0},21348484.896951862,null,{"$f":"ROUND(VLOOKUP($A249,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":7313595.3899999997},{"$f":"ROUND(VLOOKUP($A249,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":25590302.93},32903898.32,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB249/BE249,0)","v":4001089.1158528291},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A249,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB249/BE249,0)","v":3198031.0584382452},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB249/BE249,0)","v":114475.2151974186},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A249,'MC PT SA (CHA Only)'!A:A,0))*$BB249/BE249,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A249,'SFY 17-18 Directed Payments'!B:B,0))*$BB249/BE249,0)","v":19679673.258773807},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A249,'SFY 17-18 Directed Payments'!B:B,0))*$BB249/BE249,0)","v":5910629.6676698951},32903898.315932196,null,null,26404328.724424701,null,1,null,"No",1]
[106370689,370689,50234,3,"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C250,'Projected Nt Pt Revenues'!C:C,0)),0)","v":105866744.56947462},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A250,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A250,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C250,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A250,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q250=\"No\",0,IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB250,0),0))","v":0},{"$f":"IF(Q250=\"no\",IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB250,0),0),IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB250,0),0))","v":721886.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P250=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB250),0)","v":650532.67029676295},{"$f":"IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB250,0),0)","v":376082.25},{"$f":"IF(Q250=\"NO\",IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB250,0),0),0)","v":549488.75},2297989.9202967631,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB250,0)","v":6001},3.6856330200022558E-4,5.2964834077298098E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB250,0)","v":1676},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A250,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":642787.12753597018},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":954934.89530938712},{"$f":"IFERROR(IF(OR($K250=\"YES\",$L250=\"YES\",$M250=\"YES\",$N250=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B250,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":3196554.7250000006},{"$f":"IFERROR(IF(OR($K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB250/$BE250)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J250=\"YES\",$K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB250/$BE250,0)),0)","v":295000},{"$f":"IFERROR(IF(OR($J250=\"YES\",$K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB250/$BE250,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J250=\"YES\",$K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A250,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A250,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB250/BE250),0)","v":0},{"$f":"IFERROR(IF(OR($K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,IF($J250=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB250/$BE250,0),0)),0)","v":0},5089276.7478453573,null,{"$f":"ROUND(VLOOKUP($A250,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5379523.3600000003},{"$f":"ROUND(VLOOKUP($A250,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3191238.08},8570761.4400000013,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB250/BE250,0)","v":342300.13153013145},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A250,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB250/BE250,0)","v":518754.69078717596},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB250/BE250,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A250,'MC PT SA (CHA Only)'!A:A,0))*$BB250/BE250,0)","v":4518468.5410628021},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A250,'SFY 17-18 Directed Payments'!B:B,0))*$BB250/BE250,0)","v":2032878.5468025103},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A250,'SFY 17-18 Directed Payments'!B:B,0))*$BB250/BE250,0)","v":1158359.5333438951},8570761.4435265157,null,null,11362048.267548595,null,1,null,"No",1]
[106370714,370714,50026,3,"SHARP GROSSMONT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C251,'Projected Nt Pt Revenues'!C:C,0)),0)","v":775195415.59072959},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A251,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A251,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C251,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A251,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q251=\"No\",0,IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB251,0),0))","v":0},{"$f":"IF(Q251=\"no\",IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB251,0),0),IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB251,0),0))","v":9601825.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P251=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB251),0)","v":15404475.221420901},{"$f":"IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB251,0),0)","v":13614619.25},{"$f":"IF(Q251=\"NO\",IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB251,0),0),0)","v":15041633.25},53662552.971420899,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB251,0)","v":128929},7.9184299222774673E-3,1.2368323242812491E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB251,0)","v":51890},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A251,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":8391044.2161495592},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":20854152.692458615},{"$f":"IFERROR(IF(OR($K251=\"YES\",$L251=\"YES\",$M251=\"YES\",$N251=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B251,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB251/$BE251)*$AG$16),0)","v":1999725},{"$f":"IFERROR(IF(OR($J251=\"YES\",$K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB251/$BE251,0)),0)","v":2670000},{"$f":"IFERROR(IF(OR($J251=\"YES\",$K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB251/$BE251,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J251=\"YES\",$K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A251,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A251,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB251/BE251),0)","v":0},{"$f":"IFERROR(IF(OR($K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,IF($J251=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB251/$BE251,0),0)),0)","v":0},33914921.908608176,null,{"$f":"ROUND(VLOOKUP($A251,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":19803008.649999999},{"$f":"ROUND(VLOOKUP($A251,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":43846633.039999999},63649641.689999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB251/BE251,0)","v":5619606.1116762925},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A251,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB251/BE251,0)","v":4884492.7494115382},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB251/BE251,0)","v":9298909.788344156},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A251,'MC PT SA (CHA Only)'!A:A,0))*$BB251/BE251,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A251,'SFY 17-18 Directed Payments'!B:B,0))*$BB251/BE251,0)","v":33612942.308516756},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A251,'SFY 17-18 Directed Payments'!B:B,0))*$BB251/BE251,0)","v":10233690.733407268},63649641.691356011,null,null,43902010.627187267,null,1,null,"No",1]
[106370694,370694,50100,3,"SHARP MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C252,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1340317619.8583908},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A252,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A252,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C252,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A252,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q252=\"No\",0,IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB252,0),0))","v":0},{"$f":"IF(Q252=\"no\",IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB252,0),0),IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB252,0),0))","v":24588715.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P252=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB252),0)","v":11873259.316964271},{"$f":"IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB252,0),0)","v":13062921.5},{"$f":"IF(Q252=\"NO\",IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB252,0),0),0)","v":9676524.5},59201420.566964269,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB252,0)","v":158770},9.7511740474213997E-3,1.3644939822297716E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB252,0)","v":41176},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A252,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":6419288.733215184},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":30799020.779496234},{"$f":"IFERROR(IF(OR($K252=\"YES\",$L252=\"YES\",$M252=\"YES\",$N252=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B252,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB252/$BE252)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J252=\"YES\",$K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB252/$BE252,0)),0)","v":8685000},{"$f":"IFERROR(IF(OR($J252=\"YES\",$K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB252/$BE252,0)),0)","v":8685000},{"$f":"IFERROR(IF(OR($J252=\"YES\",$K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A252,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A252,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB252/BE252),0)","v":190000},{"$f":"IFERROR(IF(OR($K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,IF($J252=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB252/$BE252,0),0)),0)","v":0},54778309.512711421,null,{"$f":"ROUND(VLOOKUP($A252,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":11256035.09},{"$f":"ROUND(VLOOKUP($A252,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":29606953.949999999},40862989.039999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB252/BE252,0)","v":5113242.4290238144},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A252,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB252/BE252,0)","v":2799109.9967215993},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB252/BE252,0)","v":3343682.6592828417},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A252,'MC PT SA (CHA Only)'!A:A,0))*$BB252/BE252,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A252,'SFY 17-18 Directed Payments'!B:B,0))*$BB252/BE252,0)","v":24213394.968350694},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A252,'SFY 17-18 Directed Payments'!B:B,0))*$BB252/BE252,0)","v":5393558.9779819492},40862989.031360894,null,null,36439877.985747159,null,1,null,"No",1]
[106370745,370745,54145,3,"SHARP MESA VISTA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C253,'Projected Nt Pt Revenues'!C:C,0)),0)","v":92513418.15826416},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A253,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A253,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C253,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A253,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q253=\"No\",0,IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB253,0),0))","v":0},{"$f":"IF(Q253=\"no\",IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB253,0),0),IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB253,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P253=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB253),0)","v":0},{"$f":"IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB253,0),0)","v":0},{"$f":"IF(Q253=\"NO\",IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB253,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB253,0)","v":41976},2.5780391875956455E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB253,0)","v":3106},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A253,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K253=\"YES\",$L253=\"YES\",$M253=\"YES\",$N253=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B253,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB253/$BE253)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J253=\"YES\",$K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB253/$BE253,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J253=\"YES\",$K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB253/$BE253,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J253=\"YES\",$K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A253,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A253,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB253/BE253),0)","v":0},{"$f":"IFERROR(IF(OR($K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,IF($J253=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB253/$BE253,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A253,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A253,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB253/BE253,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A253,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB253/BE253,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB253/BE253,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A253,'MC PT SA (CHA Only)'!A:A,0))*$BB253/BE253,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A253,'SFY 17-18 Directed Payments'!B:B,0))*$BB253/BE253,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A253,'SFY 17-18 Directed Payments'!B:B,0))*$BB253/BE253,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106450940,450940,50764,3,"SHASTA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C254,'Projected Nt Pt Revenues'!C:C,0)),0)","v":181440953.12454695},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A254,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A254,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C254,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A254,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q254=\"No\",0,IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB254,0),0))","v":0},{"$f":"IF(Q254=\"no\",IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB254,0),0),IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB254,0),0))","v":1048137.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P254=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB254),0)","v":7814004.6599156922},{"$f":"IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB254,0),0)","v":551145.5},{"$f":"IF(Q254=\"NO\",IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB254,0),0),0)","v":3386949.25},12800236.909915693,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB254,0)","v":33263},2.0429130335666563E-3,2.9502410697965086E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB254,0)","v":7131},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A254,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":626013.08750155114},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1194684.5073232332},{"$f":"IFERROR(IF(OR($K254=\"YES\",$L254=\"YES\",$M254=\"YES\",$N254=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B254,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB254/$BE254)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J254=\"YES\",$K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB254/$BE254,0)),0)","v":260000},{"$f":"IFERROR(IF(OR($J254=\"YES\",$K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB254/$BE254,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J254=\"YES\",$K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A254,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A254,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB254/BE254),0)","v":0},{"$f":"IFERROR(IF(OR($K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,IF($J254=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB254/$BE254,0),0)),0)","v":0},2080697.5948247844,null,{"$f":"ROUND(VLOOKUP($A254,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3426024.51},{"$f":"ROUND(VLOOKUP($A254,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":9482406.8200000003},12908431.33,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB254/BE254,0)","v":1295114.2366739165},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A254,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB254/BE254,0)","v":2130910.2781746499},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB254/BE254,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A254,'MC PT SA (CHA Only)'!A:A,0))*$BB254/BE254,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A254,'SFY 17-18 Directed Payments'!B:B,0))*$BB254/BE254,0)","v":6697429.0737478742},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A254,'SFY 17-18 Directed Payments'!B:B,0))*$BB254/BE254,0)","v":2784977.7446538927},12908431.333250333,null,null,2188892.0149090923,null,1,null,"No",1]
[106190708,190708,50755,3,"SHERMAN OAKS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C255,'Projected Nt Pt Revenues'!C:C,0)),0)","v":116539156.76542678},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A255,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A255,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C255,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A255,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q255=\"No\",0,IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB255,0),0))","v":0},{"$f":"IF(Q255=\"no\",IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB255,0),0),IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB255,0),0))","v":1286404.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P255=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB255),0)","v":6244767.6068328097},{"$f":"IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB255,0),0)","v":1142053},{"$f":"IF(Q255=\"NO\",IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB255,0),0),0)","v":2419959.5},11093184.35683281,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB255,0)","v":28854},1.7721255650582418E-3,2.5567939339466396E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB255,0)","v":6450},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A255,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":794947.90337738255},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2895958.5903141415},{"$f":"IFERROR(IF(OR($K255=\"YES\",$L255=\"YES\",$M255=\"YES\",$N255=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B255,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1685236.9040000006},{"$f":"IFERROR(IF(OR($K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB255/$BE255)*$AG$16),0)","v":3900},{"$f":"IFERROR(IF(OR($J255=\"YES\",$K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB255/$BE255,0)),0)","v":515000},{"$f":"IFERROR(IF(OR($J255=\"YES\",$K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB255/$BE255,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J255=\"YES\",$K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A255,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A255,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB255/BE255),0)","v":0},{"$f":"IFERROR(IF(OR($K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,IF($J255=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB255/$BE255,0),0)),0)","v":0},5895043.3976915246,null,{"$f":"ROUND(VLOOKUP($A255,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2003633.64},{"$f":"ROUND(VLOOKUP($A255,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3505221.03},5508854.6699999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB255/BE255,0)","v":715523.23604667385},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A255,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB255/BE255,0)","v":897502.98714677489},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB255/BE255,0)","v":23901.418557702782},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A255,'MC PT SA (CHA Only)'!A:A,0))*$BB255/BE255,0)","v":366706},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A255,'SFY 17-18 Directed Payments'!B:B,0))*$BB255/BE255,0)","v":2636703.8577339491},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A255,'SFY 17-18 Directed Payments'!B:B,0))*$BB255/BE255,0)","v":868517.17408522218},5508854.6735703228,null,null,310713.71085871384,null,1,null,"No",1]
[106344114,344114,53311,3,"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C256,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A256,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A256,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C256,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A256,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q256=\"No\",0,IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB256,0),0))","v":0},{"$f":"IF(Q256=\"no\",IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB256,0),0),IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB256,0),0))","v":368472},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P256=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB256),0)","v":1315944.5452864838},{"$f":"IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB256,0),0)","v":1820216},{"$f":"IF(Q256=\"NO\",IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB256,0),0),0)","v":279438.5},3784071.0452864841,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB256,0)","v":8853},5.4372453134610848E-4,8.7216524876847137E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB256,0)","v":3802},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A256,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":851891.59800476651},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":428027.55591172533},{"$f":"IFERROR(IF(OR($K256=\"YES\",$L256=\"YES\",$M256=\"YES\",$N256=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B256,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB256/$BE256)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J256=\"YES\",$K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB256/$BE256,0)),0)","v":170000},{"$f":"IFERROR(IF(OR($J256=\"YES\",$K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB256/$BE256,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J256=\"YES\",$K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A256,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A256,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB256/BE256),0)","v":0},{"$f":"IFERROR(IF(OR($K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,IF($J256=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB256/$BE256,0),0)),0)","v":0},1449919.1539164919,null,{"$f":"ROUND(VLOOKUP($A256,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2983605.69},{"$f":"ROUND(VLOOKUP($A256,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":1179057.3799999999},4162663.07,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB256/BE256,0)","v":334569.38828352874},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A256,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB256/BE256,0)","v":28686.042480204167},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB256/BE256,0)","v":2620350.2555628894},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A256,'MC PT SA (CHA Only)'!A:A,0))*$BB256/BE256,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A256,'SFY 17-18 Directed Payments'!B:B,0))*$BB256/BE256,0)","v":241530.12437257549},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A256,'SFY 17-18 Directed Payments'!B:B,0))*$BB256/BE256,0)","v":937527.25962300145},4162663.0703221988,null,null,1828511.1786300074,null,1,null,"No",1]
[106291023,291023,50150,3,"SIERRA NEVADA MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C257,'Projected Nt Pt Revenues'!C:C,0)),0)","v":180710665.58440667},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A257,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A257,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C257,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A257,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q257=\"No\",0,IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB257,0),0))","v":0},{"$f":"IF(Q257=\"no\",IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB257,0),0),IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB257,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P257=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB257),0)","v":0},{"$f":"IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB257,0),0)","v":0},{"$f":"IF(Q257=\"NO\",IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB257,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB257,0)","v":18476},1.1347401379363719E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB257,0)","v":4386},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A257,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1097705.7569040107},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1611875.9225789655},{"$f":"IFERROR(IF(OR($K257=\"YES\",$L257=\"YES\",$M257=\"YES\",$N257=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B257,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB257/$BE257)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J257=\"YES\",$K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB257/$BE257,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J257=\"YES\",$K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB257/$BE257,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J257=\"YES\",$K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A257,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A257,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB257/BE257),0)","v":0},{"$f":"IFERROR(IF(OR($K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,IF($J257=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB257/$BE257,0),0)),0)","v":0},2709581.679482976,null,{"$f":"ROUND(VLOOKUP($A257,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2837384.69},{"$f":"ROUND(VLOOKUP($A257,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":5560560.2000000002},8397944.8900000006,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB257/BE257,0)","v":628767.1173903544},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A257,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB257/BE257,0)","v":2198553.8170553898},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB257/BE257,0)","v":10063.755182190645},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A257,'MC PT SA (CHA Only)'!A:A,0))*$BB257/BE257,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A257,'SFY 17-18 Directed Payments'!B:B,0))*$BB257/BE257,0)","v":3160019.1272078627},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A257,'SFY 17-18 Directed Payments'!B:B,0))*$BB257/BE257,0)","v":2400541.0730239223},8397944.8898597211,null,null,11107526.569482977,null,1,null,"No",1]
[106342392,342392,54087,3,"SIERRA VISTA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C258,'Projected Nt Pt Revenues'!C:C,0)),0)","v":51340743.386873022},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A258,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A258,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C258,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A258,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q258=\"No\",0,IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB258,0),0))","v":0},{"$f":"IF(Q258=\"no\",IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB258,0),0),IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB258,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P258=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB258),0)","v":0},{"$f":"IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB258,0),0)","v":0},{"$f":"IF(Q258=\"NO\",IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB258,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB258,0)","v":44650},2.7422681943526199E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB258,0)","v":18588},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A258,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K258=\"YES\",$L258=\"YES\",$M258=\"YES\",$N258=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B258,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB258/$BE258)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J258=\"YES\",$K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB258/$BE258,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J258=\"YES\",$K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB258/$BE258,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J258=\"YES\",$K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A258,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A258,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB258/BE258),0)","v":0},{"$f":"IFERROR(IF(OR($K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,IF($J258=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB258/$BE258,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A258,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A258,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB258/BE258,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A258,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB258/BE258,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB258/BE258,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A258,'MC PT SA (CHA Only)'!A:A,0))*$BB258/BE258,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A258,'SFY 17-18 Directed Payments'!B:B,0))*$BB258/BE258,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A258,'SFY 17-18 Directed Payments'!B:B,0))*$BB258/BE258,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106400524,400524,50506,3,"SIERRA VISTA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C259,'Projected Nt Pt Revenues'!C:C,0)),0)","v":158031839.19607252},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A259,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A259,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C259,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A259,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q259=\"No\",0,IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB259,0),0))","v":0},{"$f":"IF(Q259=\"no\",IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB259,0),0),IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB259,0),0))","v":2839124},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P259=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB259),0)","v":2528426.7137544933},{"$f":"IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB259,0),0)","v":1679392.25},{"$f":"IF(Q259=\"NO\",IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB259,0),0),0)","v":1945576.75},8992519.7137544937,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB259,0)","v":23487},1.4425006289083982E-3,2.0726257777246085E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB259,0)","v":6564},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A259,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":962384.62522871955},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3944355.1987814684},{"$f":"IFERROR(IF(OR($K259=\"YES\",$L259=\"YES\",$M259=\"YES\",$N259=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B259,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB259/$BE259)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J259=\"YES\",$K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB259/$BE259,0)),0)","v":1875000},{"$f":"IFERROR(IF(OR($J259=\"YES\",$K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB259/$BE259,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J259=\"YES\",$K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A259,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A259,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB259/BE259),0)","v":0},{"$f":"IFERROR(IF(OR($K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,IF($J259=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB259/$BE259,0),0)),0)","v":0},6781739.8240101878,null,{"$f":"ROUND(VLOOKUP($A259,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2594558.88},{"$f":"ROUND(VLOOKUP($A259,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":8610597.5099999998},11205156.390000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB259/BE259,0)","v":1038067.0237243761},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A259,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB259/BE259,0)","v":937570.91099815676},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB259/BE259,0)","v":618920.94370472466},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A259,'MC PT SA (CHA Only)'!A:A,0))*$BB259/BE259,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A259,'SFY 17-18 Directed Payments'!B:B,0))*$BB259/BE259,0)","v":6916315.7489605211},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A259,'SFY 17-18 Directed Payments'!B:B,0))*$BB259/BE259,0)","v":1694281.7585933809},11205156.385981159,null,null,8994376.5002556928,null,1,null,"No",1]
[106190661,190661,50763,3,"SILVER LAKE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C260,'Projected Nt Pt Revenues'!C:C,0)),0)","v":74960907.697798789},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A260,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A260,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C260,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A260,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q260=\"No\",0,IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB260,0),0))","v":0},{"$f":"IF(Q260=\"no\",IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB260,0),0),IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB260,0),0))","v":762335.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P260=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB260),0)","v":8985655.5224820971},{"$f":"IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB260,0),0)","v":11936883.75},{"$f":"IF(Q260=\"NO\",IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB260,0),0),0)","v":1710870.5},23395745.272482097,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB260,0)","v":53263},3.2712526502979527E-3,5.3923289894662425E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB260,0)","v":24713},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A260,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":108266.66348926307},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3389002.990161825},{"$f":"IFERROR(IF(OR($K260=\"YES\",$L260=\"YES\",$M260=\"YES\",$N260=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B260,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB260/$BE260)*$AG$16),0)","v":3842475},{"$f":"IFERROR(IF(OR($J260=\"YES\",$K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB260/$BE260,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J260=\"YES\",$K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB260/$BE260,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J260=\"YES\",$K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A260,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A260,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB260/BE260),0)","v":0},{"$f":"IFERROR(IF(OR($K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,IF($J260=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB260/$BE260,0),0)),0)","v":0},7339744.6536510885,null,{"$f":"ROUND(VLOOKUP($A260,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":22223822.039999999},{"$f":"ROUND(VLOOKUP($A260,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2593946.16},24817768.199999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB260/BE260,0)","v":3682625.4426663895},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A260,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB260/BE260,0)","v":55336.301300522879},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB260/BE260,0)","v":18485860.300286442},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A260,'MC PT SA (CHA Only)'!A:A,0))*$BB260/BE260,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A260,'SFY 17-18 Directed Payments'!B:B,0))*$BB260/BE260,0)","v":2302083.9979261099},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A260,'SFY 17-18 Directed Payments'!B:B,0))*$BB260/BE260,0)","v":291862.16664026649},24817768.208819728,null,null,8761767.5811689906,null,1,null,"No",1]
[106301258,301258,50747,3,"SOUTH COAST GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C261,'Projected Nt Pt Revenues'!C:C,0)),0)","v":61421133.020501465},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A261,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A261,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C261,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A261,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q261=\"No\",0,IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB261,0),0))","v":0},{"$f":"IF(Q261=\"no\",IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB261,0),0),IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB261,0),0))","v":472990.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P261=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB261),0)","v":3095912.6601835843},{"$f":"IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB261,0),0)","v":2139416.5},{"$f":"IF(Q261=\"NO\",IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB261,0),0),0)","v":1492179.5},7200499.1601835843,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB261,0)","v":17125},1.0517657968261728E-3,1.6595949352275539E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB261,0)","v":6576},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A261,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1922078.2306950497},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6409577.1980198864},{"$f":"IFERROR(IF(OR($K261=\"YES\",$L261=\"YES\",$M261=\"YES\",$N261=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B261,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":44494.216},{"$f":"IFERROR(IF(OR($K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB261/$BE261)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J261=\"YES\",$K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB261/$BE261,0)),0)","v":777500},{"$f":"IFERROR(IF(OR($J261=\"YES\",$K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB261/$BE261,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J261=\"YES\",$K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A261,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A261,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB261/BE261),0)","v":0},{"$f":"IFERROR(IF(OR($K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,IF($J261=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB261/$BE261,0),0)),0)","v":0},9153649.6447149366,null,{"$f":"ROUND(VLOOKUP($A261,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":7488139.9199999999},{"$f":"ROUND(VLOOKUP($A261,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6135815.5999999996},13623955.52,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB261/BE261,0)","v":952384.61940786266},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A261,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB261/BE261,0)","v":1223043.3014866402},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB261/BE261,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A261,'MC PT SA (CHA Only)'!A:A,0))*$BB261/BE261,0)","v":5312712},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A261,'SFY 17-18 Directed Payments'!B:B,0))*$BB261/BE261,0)","v":4327414.7283419771},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A261,'SFY 17-18 Directed Payments'!B:B,0))*$BB261/BE261,0)","v":1808400.8756534159},13623955.524889896,null,null,15577106.004531352,null,1,null,"No",1]
[106190380,190380,50135,3,"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C262,'Projected Nt Pt Revenues'!C:C,0)),0)","v":281048453.10730344},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A262,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A262,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C262,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A262,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q262=\"No\",0,IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB262,0),0))","v":0},{"$f":"IF(Q262=\"no\",IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB262,0),0),IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB262,0),0))","v":3296761.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P262=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB262),0)","v":14365353.089026658},{"$f":"IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB262,0),0)","v":16302420},{"$f":"IF(Q262=\"NO\",IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB262,0),0),0)","v":13345121.25},47309655.83902666,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB262,0)","v":106366},6.5326785836620554E-3,1.0904086435002862E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB262,0)","v":53685},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A262,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":691544.85779307818},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7643542.7152210949},{"$f":"IFERROR(IF(OR($K262=\"YES\",$L262=\"YES\",$M262=\"YES\",$N262=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B262,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":653193.56049999991},{"$f":"IFERROR(IF(OR($K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB262/$BE262)*$AG$16),0)","v":4507425},{"$f":"IFERROR(IF(OR($J262=\"YES\",$K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB262/$BE262,0)),0)","v":1352500},{"$f":"IFERROR(IF(OR($J262=\"YES\",$K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB262/$BE262,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J262=\"YES\",$K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A262,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A262,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB262/BE262),0)","v":0},{"$f":"IFERROR(IF(OR($K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,IF($J262=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB262/$BE262,0),0)),0)","v":0},14848206.133514173,null,{"$f":"ROUND(VLOOKUP($A262,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":32907486.989999998},{"$f":"ROUND(VLOOKUP($A262,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":23952340.18},56859827.170000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB262/BE262,0)","v":8062735.7204707125},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A262,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB262/BE262,0)","v":776096.25252087857},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB262/BE262,0)","v":22238383.013845779},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A262,'MC PT SA (CHA Only)'!A:A,0))*$BB262/BE262,0)","v":1830272},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A262,'SFY 17-18 Directed Payments'!B:B,0))*$BB262/BE262,0)","v":22819564.875617288},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A262,'SFY 17-18 Directed Payments'!B:B,0))*$BB262/BE262,0)","v":1132775.306510377},56859827.168965034,null,null,24398377.464487523,null,1,null,"No",1]
[106334068,334068,50701,3,"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C263,'Projected Nt Pt Revenues'!C:C,0)),0)","v":358192390.45752841},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A263,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A263,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C263,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A263,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q263=\"No\",0,IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB263,0),0))","v":0},{"$f":"IF(Q263=\"no\",IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB263,0),0),IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB263,0),0))","v":7912995.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P263=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB263),0)","v":5232289.6316794436},{"$f":"IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB263,0),0)","v":2306748.25},{"$f":"IF(Q263=\"NO\",IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB263,0),0),0)","v":6882691.75},22334724.881679446,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB263,0)","v":58562},3.59670123175091E-3,5.1477814896920262E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB263,0)","v":16640},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A263,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3057286.5921468553},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6788842.1209796434},{"$f":"IFERROR(IF(OR($K263=\"YES\",$L263=\"YES\",$M263=\"YES\",$N263=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B263,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB263/$BE263)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J263=\"YES\",$K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB263/$BE263,0)),0)","v":1275000},{"$f":"IFERROR(IF(OR($J263=\"YES\",$K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB263/$BE263,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J263=\"YES\",$K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A263,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A263,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB263/BE263),0)","v":0},{"$f":"IFERROR(IF(OR($K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,IF($J263=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB263/$BE263,0),0)),0)","v":0},11121128.713126499,null,{"$f":"ROUND(VLOOKUP($A263,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":6458824.6600000001},{"$f":"ROUND(VLOOKUP($A263,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":14505553.039999999},20964377.699999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB263/BE263,0)","v":2871756.3732449487},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A263,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB263/BE263,0)","v":3584552.3469537701},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB263/BE263,0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A263,'MC PT SA (CHA Only)'!A:A,0))*$BB263/BE263,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A263,'SFY 17-18 Directed Payments'!B:B,0))*$BB263/BE263,0)","v":7306286.2622704087},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A263,'SFY 17-18 Directed Payments'!B:B,0))*$BB263/BE263,0)","v":7199266.777126574},20964377.698391248,null,null,9750781.531447053,null,1,null,"No",1]
[106100899,100899,50093,3,"ST. AGNES MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C264,'Projected Nt Pt Revenues'!C:C,0)),0)","v":523211483.76853621},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A264,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A264,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C264,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A264,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q264=\"No\",0,IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB264,0),0))","v":0},{"$f":"IF(Q264=\"no\",IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB264,0),0),IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB264,0),0))","v":6301225.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P264=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB264),0)","v":15306549.292860271},{"$f":"IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB264,0),0)","v":3984483.75},{"$f":"IF(Q264=\"NO\",IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB264,0),0),0)","v":10898101.5},36490360.04286027,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB264,0)","v":92526},5.6826675688839978E-3,8.4104192451869945E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB264,0)","v":26949},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A264,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2791755.598307888},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":10154818.312247483},{"$f":"IFERROR(IF(OR($K264=\"YES\",$L264=\"YES\",$M264=\"YES\",$N264=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B264,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB264/$BE264)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J264=\"YES\",$K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB264/$BE264,0)),0)","v":1995000},{"$f":"IFERROR(IF(OR($J264=\"YES\",$K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB264/$BE264,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J264=\"YES\",$K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A264,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A264,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB264/BE264),0)","v":0},{"$f":"IFERROR(IF(OR($K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,IF($J264=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB264/$BE264,0),0)),0)","v":0},14941573.91055537,null,{"$f":"ROUND(VLOOKUP($A264,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":10273149},{"$f":"ROUND(VLOOKUP($A264,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":40843474.259999998},51116623.259999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB264/BE264,0)","v":5176162.0893364418},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A264,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB264/BE264,0)","v":5085665.1892565833},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB264/BE264,0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A264,'MC PT SA (CHA Only)'!A:A,0))*$BB264/BE264,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A264,'SFY 17-18 Directed Payments'!B:B,0))*$BB264/BE264,0)","v":33192780.529660296},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A264,'SFY 17-18 Directed Payments'!B:B,0))*$BB264/BE264,0)","v":7650693.7269127304},51116623.259746015,null,null,29567837.127695099,null,1,null,"No",1]
[106361339,361339,50129,3,"ST. BERNARDINE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C265,'Projected Nt Pt Revenues'!C:C,0)),0)","v":365417406.06777453},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A265,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A265,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C265,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A265,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q265=\"No\",0,IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB265,0),0))","v":0},{"$f":"IF(Q265=\"no\",IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB265,0),0),IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB265,0),0))","v":7310685.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P265=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB265),0)","v":5270352.7134521259},{"$f":"IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB265,0),0)","v":5082909},{"$f":"IF(Q265=\"NO\",IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB265,0),0),0)","v":10274611.25},27938558.213452127,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB265,0)","v":67801},4.1641327176999325E-3,6.4393715875974301E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB265,0)","v":27809},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A265,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4025029.260579675},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9618429.3497758266},{"$f":"IFERROR(IF(OR($K265=\"YES\",$L265=\"YES\",$M265=\"YES\",$N265=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B265,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB265/$BE265)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J265=\"YES\",$K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB265/$BE265,0)),0)","v":1700000},{"$f":"IFERROR(IF(OR($J265=\"YES\",$K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB265/$BE265,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J265=\"YES\",$K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A265,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A265,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB265/BE265),0)","v":0},{"$f":"IFERROR(IF(OR($K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,IF($J265=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB265/$BE265,0),0)),0)","v":0},15343458.610355502,null,{"$f":"ROUND(VLOOKUP($A265,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":10145739.390000001},{"$f":"ROUND(VLOOKUP($A265,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":36721395.659999996},46867135.049999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB265/BE265,0)","v":4267155.5292567397},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A265,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB265/BE265,0)","v":4475947.9831208885},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB265/BE265,0)","v":1402635.8785178212},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A265,'MC PT SA (CHA Only)'!A:A,0))*$BB265/BE265,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A265,'SFY 17-18 Directed Payments'!B:B,0))*$BB265/BE265,0)","v":22339020.565667685},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A265,'SFY 17-18 Directed Payments'!B:B,0))*$BB265/BE265,0)","v":14382375.095200399},46867135.051763535,null,null,34272035.446903378,null,1,null,"No",1]
[106521041,521041,50042,3,"ST. ELIZABETH COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C266,'Projected Nt Pt Revenues'!C:C,0)),0)","v":106079806.20988068},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A266,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A266,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C266,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A266,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q266=\"No\",0,IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB266,0),0))","v":0},{"$f":"IF(Q266=\"no\",IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB266,0),0),IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB266,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P266=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB266),0)","v":0},{"$f":"IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB266,0),0)","v":0},{"$f":"IF(Q266=\"NO\",IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB266,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB266,0)","v":8561},5.2579077294183157E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB266,0)","v":2619},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A266,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1126676.4988980789},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1261055.8688411906},{"$f":"IFERROR(IF(OR($K266=\"YES\",$L266=\"YES\",$M266=\"YES\",$N266=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B266,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB266/$BE266)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J266=\"YES\",$K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB266/$BE266,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J266=\"YES\",$K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB266/$BE266,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J266=\"YES\",$K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A266,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A266,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB266/BE266),0)","v":0},{"$f":"IFERROR(IF(OR($K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,IF($J266=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB266/$BE266,0),0)),0)","v":0},2387732.3677392695,null,{"$f":"ROUND(VLOOKUP($A266,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2431836.1600000001},{"$f":"ROUND(VLOOKUP($A266,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":5850692.9800000004},8282529.1400000006,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB266/BE266,0)","v":489613.73895150551},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A266,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB266/BE266,0)","v":1923352.8804872374},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB266/BE266,0)","v":18869.540966607459},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A266,'MC PT SA (CHA Only)'!A:A,0))*$BB266/BE266,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A266,'SFY 17-18 Directed Payments'!B:B,0))*$BB266/BE266,0)","v":2453040.32565897},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A266,'SFY 17-18 Directed Payments'!B:B,0))*$BB266/BE266,0)","v":3397652.6504039331},8282529.136468254,null,null,10670261.50773927,null,1,null,"No",1]
[106190754,190754,50104,3,"ST. FRANCIS MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C267,'Projected Nt Pt Revenues'!C:C,0)),0)","v":570475274.46223378},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A267,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A267,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C267,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A267,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q267=\"No\",0,IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB267,0),0))","v":0},{"$f":"IF(Q267=\"no\",IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB267,0),0),IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB267,0),0))","v":3925939.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P267=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB267),0)","v":5797007.3539796118},{"$f":"IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB267,0),0)","v":17634447},{"$f":"IF(Q267=\"NO\",IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB267,0),0),0)","v":12848648.5},40206042.10397961,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB267,0)","v":85248},5.2356747823554791E-3,9.2668219739934117E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB267,0)","v":55198},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A267,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":7005122.5090678874},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":34297739.693799987},{"$f":"IFERROR(IF(OR($K267=\"YES\",$L267=\"YES\",$M267=\"YES\",$N267=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B267,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB267/$BE267)*$AG$16),0)","v":2356575},{"$f":"IFERROR(IF(OR($J267=\"YES\",$K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB267/$BE267,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J267=\"YES\",$K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB267/$BE267,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J267=\"YES\",$K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A267,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A267,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB267/BE267),0)","v":0},{"$f":"IFERROR(IF(OR($K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,IF($J267=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB267/$BE267,0),0)),0)","v":0},43659437.202867873,null,{"$f":"ROUND(VLOOKUP($A267,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":23946063.719999999},{"$f":"ROUND(VLOOKUP($A267,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":51156189.579999998},75102253.299999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB267/BE267,0)","v":7169620.1326201372},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A267,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB267/BE267,0)","v":4332610.3063407717},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB267/BE267,0)","v":12443833.282778732},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A267,'MC PT SA (CHA Only)'!A:A,0))*$BB267/BE267,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A267,'SFY 17-18 Directed Payments'!B:B,0))*$BB267/BE267,0)","v":45075559.461031899},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A267,'SFY 17-18 Directed Payments'!B:B,0))*$BB267/BE267,0)","v":6080630.1222873516},75102253.305058882,null,null,78555648.39888826,null,1,null,"No",1]
[106380960,380960,50152,3,"ST. FRANCIS MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C268,'Projected Nt Pt Revenues'!C:C,0)),0)","v":219297983.21589738},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A268,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A268,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C268,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A268,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q268=\"No\",0,IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB268,0),0))","v":0},{"$f":"IF(Q268=\"no\",IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB268,0),0),IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB268,0),0))","v":2281396.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P268=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB268),0)","v":5297688.9267252348},{"$f":"IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB268,0),0)","v":2994851.75},{"$f":"IF(Q268=\"NO\",IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB268,0),0),0)","v":3215199.5},13789136.926725235,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB268,0)","v":34282},2.1054969370391157E-3,3.1781660265021096E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB268,0)","v":11245},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A268,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":600175.27533950016},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4162432.5294833286},{"$f":"IFERROR(IF(OR($K268=\"YES\",$L268=\"YES\",$M268=\"YES\",$N268=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B268,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB268/$BE268)*$AG$16),0)","v":531375},{"$f":"IFERROR(IF(OR($J268=\"YES\",$K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB268/$BE268,0)),0)","v":2507500},{"$f":"IFERROR(IF(OR($J268=\"YES\",$K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB268/$BE268,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J268=\"YES\",$K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A268,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A268,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB268/BE268),0)","v":0},{"$f":"IFERROR(IF(OR($K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,IF($J268=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB268/$BE268,0),0)),0)","v":0},7801482.8048228286,null,{"$f":"ROUND(VLOOKUP($A268,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":6301731.25},{"$f":"ROUND(VLOOKUP($A268,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":1407893.08},7709624.3300000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB268/BE268,0)","v":1263976.5208195443},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A268,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB268/BE268,0)","v":1477701.33021413},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB268/BE268,0)","v":3560053.3956999406},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A268,'MC PT SA (CHA Only)'!A:A,0))*$BB268/BE268,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A268,'SFY 17-18 Directed Payments'!B:B,0))*$BB268/BE268,0)","v":1079337.7432899468},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A268,'SFY 17-18 Directed Payments'!B:B,0))*$BB268/BE268,0)","v":328555.33407254913},7709624.3240961106,null,null,1721970.2080975939,null,1,null,"No",1]
[106560508,560508,50616,3,"ST. JOHN'S PLEASANT VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C269,'Projected Nt Pt Revenues'!C:C,0)),0)","v":126285278.64130996},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A269,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A269,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C269,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A269,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q269=\"No\",0,IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB269,0),0))","v":0},{"$f":"IF(Q269=\"no\",IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB269,0),0),IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB269,0),0))","v":1130217},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P269=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB269),0)","v":3259583.911806121},{"$f":"IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB269,0),0)","v":128122},{"$f":"IF(Q269=\"NO\",IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB269,0),0),0)","v":481562},4999484.9118061215,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB269,0)","v":14352},8.8145650896637856E-4,1.152297869050577E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB269,0)","v":1104},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A269,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":286721.79346520733},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":310184.52627780091},{"$f":"IFERROR(IF(OR($K269=\"YES\",$L269=\"YES\",$M269=\"YES\",$N269=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B269,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":433807.56900000019},{"$f":"IFERROR(IF(OR($K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB269/$BE269)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J269=\"YES\",$K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB269/$BE269,0)),0)","v":55000},{"$f":"IFERROR(IF(OR($J269=\"YES\",$K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB269/$BE269,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J269=\"YES\",$K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A269,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A269,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB269/BE269),0)","v":0},{"$f":"IFERROR(IF(OR($K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,IF($J269=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB269/$BE269,0),0)),0)","v":0},1085713.8887430085,null,{"$f":"ROUND(VLOOKUP($A269,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4663422.08},{"$f":"ROUND(VLOOKUP($A269,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2244413.06},6907835.1400000006,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB269/BE269,0)","v":406937.73478644865},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A269,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB269/BE269,0)","v":682820.34664976306},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB269/BE269,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A269,'MC PT SA (CHA Only)'!A:A,0))*$BB269/BE269,0)","v":3573664},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A269,'SFY 17-18 Directed Payments'!B:B,0))*$BB269/BE269,0)","v":1132172.4579964476},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A269,'SFY 17-18 Directed Payments'!B:B,0))*$BB269/BE269,0)","v":1112240.5981308427},6907835.1375635015,null,null,2994064.1169368876,null,1,null,"No",1]
[106560529,560529,50082,3,"ST. JOHN'S REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C270,'Projected Nt Pt Revenues'!C:C,0)),0)","v":298065086.09662414},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A270,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A270,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C270,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A270,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q270=\"No\",0,IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB270,0),0))","v":0},{"$f":"IF(Q270=\"no\",IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB270,0),0),IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB270,0),0))","v":3951626},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P270=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB270),0)","v":8685649.2325101327},{"$f":"IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB270,0),0)","v":4082232},{"$f":"IF(Q270=\"NO\",IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB270,0),0),0)","v":3797271},20516778.232510135,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB270,0)","v":52753},3.2399299900713048E-3,4.7287751146675525E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB270,0)","v":14268},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A270,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1870199.5953697239},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":10381022.748441339},{"$f":"IFERROR(IF(OR($K270=\"YES\",$L270=\"YES\",$M270=\"YES\",$N270=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B270,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB270/$BE270)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J270=\"YES\",$K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB270/$BE270,0)),0)","v":2902500},{"$f":"IFERROR(IF(OR($J270=\"YES\",$K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB270/$BE270,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J270=\"YES\",$K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A270,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A270,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB270/BE270),0)","v":0},{"$f":"IFERROR(IF(OR($K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,IF($J270=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB270/$BE270,0),0)),0)","v":0},15153722.343811063,null,{"$f":"ROUND(VLOOKUP($A270,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4969254.38},{"$f":"ROUND(VLOOKUP($A270,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":14265312.6},19234566.98,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB270/BE270,0)","v":2181572.795617695},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A270,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB270/BE270,0)","v":2448029.8510122621},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB270/BE270,0)","v":339651.73739893426},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A270,'MC PT SA (CHA Only)'!A:A,0))*$BB270/BE270,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A270,'SFY 17-18 Directed Payments'!B:B,0))*$BB270/BE270,0)","v":9145437.5218157489},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A270,'SFY 17-18 Directed Payments'!B:B,0))*$BB270/BE270,0)","v":5119875.0777760241},19234566.983620666,null,null,13871511.091300927,null,1,null,"No",1]
[106121080,121080,50006,3,"ST. JOSEPH HOSPITAL - EUREKA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C271,'Projected Nt Pt Revenues'!C:C,0)),0)","v":319593556.64425242},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A271,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A271,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C271,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A271,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q271=\"No\",0,IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB271,0),0))","v":0},{"$f":"IF(Q271=\"no\",IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB271,0),0),IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB271,0),0))","v":1261898.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P271=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB271),0)","v":6543735.8127564285},{"$f":"IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB271,0),0)","v":760448.25},{"$f":"IF(Q271=\"NO\",IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB271,0),0),0)","v":4146293},12712375.562756428,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB271,0)","v":32070},1.9696425754286342E-3,2.9299904950094036E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB271,0)","v":8885},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A271,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1545559.7577295282},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2346024.4520224943},{"$f":"IFERROR(IF(OR($K271=\"YES\",$L271=\"YES\",$M271=\"YES\",$N271=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B271,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB271/$BE271)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J271=\"YES\",$K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB271/$BE271,0)),0)","v":615000},{"$f":"IFERROR(IF(OR($J271=\"YES\",$K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB271/$BE271,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J271=\"YES\",$K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A271,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A271,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB271/BE271),0)","v":0},{"$f":"IFERROR(IF(OR($K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,IF($J271=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB271/$BE271,0),0)),0)","v":0},4506584.2097520223,null,{"$f":"ROUND(VLOOKUP($A271,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5017865.09},{"$f":"ROUND(VLOOKUP($A271,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":16761491.43},21779356.52,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB271/BE271,0)","v":1634193.2251846301},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A271,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB271/BE271,0)","v":3328321.2126709144},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB271/BE271,0)","v":55350.653502048546},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A271,'MC PT SA (CHA Only)'!A:A,0))*$BB271/BE271,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A271,'SFY 17-18 Directed Payments'!B:B,0))*$BB271/BE271,0)","v":11344368.029124405},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A271,'SFY 17-18 Directed Payments'!B:B,0))*$BB271/BE271,0)","v":5417123.3974338742},21779356.517915871,null,null,13573565.166995594,null,1,null,"No",1]
[106301340,301340,50069,3,"ST. JOSEPH HOSPITAL - ORANGE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C272,'Projected Nt Pt Revenues'!C:C,0)),0)","v":731152419.00908732},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A272,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A272,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C272,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A272,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q272=\"No\",0,IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB272,0),0))","v":0},{"$f":"IF(Q272=\"no\",IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB272,0),0),IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB272,0),0))","v":11362696.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P272=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB272),0)","v":7784938.3065620074},{"$f":"IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB272,0),0)","v":4491449.25},{"$f":"IF(Q272=\"NO\",IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB272,0),0),0)","v":5580486.25},29219570.056562006,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB272,0)","v":79221},4.8655146388535027E-3,6.7346234471556592E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB272,0)","v":18238},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A272,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":7073382.0651031556},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":10963465.308700964},{"$f":"IFERROR(IF(OR($K272=\"YES\",$L272=\"YES\",$M272=\"YES\",$N272=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B272,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB272/$BE272)*$AG$16),0)","v":29250},{"$f":"IFERROR(IF(OR($J272=\"YES\",$K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB272/$BE272,0)),0)","v":990000},{"$f":"IFERROR(IF(OR($J272=\"YES\",$K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB272/$BE272,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J272=\"YES\",$K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A272,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A272,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB272/BE272),0)","v":47500},{"$f":"IFERROR(IF(OR($K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,IF($J272=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB272/$BE272,0),0)),0)","v":0},19103597.373804118,null,{"$f":"ROUND(VLOOKUP($A272,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":7836140.4100000001},{"$f":"ROUND(VLOOKUP($A272,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":24714345.670000002},32550486.080000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB272/BE272,0)","v":3073185.1833925415},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A272,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB272/BE272,0)","v":4488717.8988056248},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB272/BE272,0)","v":274237.32871469506},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A272,'MC PT SA (CHA Only)'!A:A,0))*$BB272/BE272,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A272,'SFY 17-18 Directed Payments'!B:B,0))*$BB272/BE272,0)","v":16280639.945988916},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A272,'SFY 17-18 Directed Payments'!B:B,0))*$BB272/BE272,0)","v":8433705.7218438257},32550486.078745604,null,null,22434513.397242114,null,1,null,"No",1]
[106392232,392232,54123,3,"ST. JOSEPH'S BEHAVIORAL HEALTH CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C273,'Projected Nt Pt Revenues'!C:C,0)),0)","v":18582638.799885627},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A273,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A273,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C273,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A273,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q273=\"No\",0,IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB273,0),0))","v":0},{"$f":"IF(Q273=\"no\",IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB273,0),0),IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB273,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P273=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB273),0)","v":0},{"$f":"IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB273,0),0)","v":0},{"$f":"IF(Q273=\"NO\",IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB273,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB273,0)","v":11670.194029850745},7.167480830903366E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB273,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A273,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K273=\"YES\",$L273=\"YES\",$M273=\"YES\",$N273=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B273,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB273/$BE273)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J273=\"YES\",$K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB273/$BE273,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J273=\"YES\",$K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB273/$BE273,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J273=\"YES\",$K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A273,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A273,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB273/BE273),0)","v":0},{"$f":"IFERROR(IF(OR($K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,IF($J273=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB273/$BE273,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A273,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A273,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB273/BE273,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A273,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB273/BE273,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB273/BE273,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A273,'MC PT SA (CHA Only)'!A:A,0))*$BB273/BE273,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A273,'SFY 17-18 Directed Payments'!B:B,0))*$BB273/BE273,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A273,'SFY 17-18 Directed Payments'!B:B,0))*$BB273/BE273,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106391042,391042,50084,3,"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C274,'Projected Nt Pt Revenues'!C:C,0)),0)","v":557019977.32357943},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A274,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A274,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C274,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A274,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D274=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB274=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB274>0,IF(BB274<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J274:O274,\"YES\"),\"NO\",\"YES\")","v":"YES"},"NO",{"$f":"IF(Q274=\"No\",0,IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB274,0),0))","v":0},{"$f":"IF(Q274=\"no\",IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB274,0),0),IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB274,0),0))","v":5132890.4029850746},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P274=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB274),0)","v":9730018.5957159158},{"$f":"IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB274,0),0)","v":6139800.1044776114},{"$f":"IF(Q274=\"NO\",IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB274,0),0),0)","v":11245268.929104477},{"$f":"SUM(R274:V274)","v":32247978.032283079},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB274,0)","v":76984.492537313432},{"$f":"Y274/$Y$17","v":4.728155102876848E-3},{"$f":"W274/$W$16","v":7.4326209646196116E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB274,0)","v":31480.432835820895},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A274,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2530606.779563088},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":13144238.615719564},{"$f":"IFERROR(IF(OR($K274=\"YES\",$L274=\"YES\",$M274=\"YES\",$N274=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B274,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB274/$BE274)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J274=\"YES\",$K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB274/$BE274,0)),0)","v":2930000},{"$f":"IFERROR(IF(OR($J274=\"YES\",$K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB274/$BE274,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J274=\"YES\",$K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A274,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A274,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB274/BE274),0)","v":0},{"$f":"IFERROR(IF(OR($K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,IF($J274=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB274/$BE274,0),0)),0)","v":0},{"$f":"(AD274+AE274+AF274+AG274+AH274+AI274+AJ274+AK274)","v":18604845.395282652},null,{"$f":"ROUND(VLOOKUP($A274,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":13259824.6},{"$f":"ROUND(VLOOKUP($A274,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":29809015.879999999},43068840.479999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB274/BE274,0)","v":4747964.8106218362},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A274,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB274/BE274,0)","v":5818547.3068153476},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB274/BE274,0)","v":2693312.4806337715},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A274,'MC PT SA (CHA Only)'!A:A,0))*$BB274/BE274,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A274,'SFY 17-18 Directed Payments'!B:B,0))*$BB274/BE274,0)","v":21405607.272519503},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A274,'SFY 17-18 Directed Payments'!B:B,0))*$BB274/BE274,0)","v":8403408.6111199223},{"$f":"SUM(AQ274:AV274)","v":43068840.481710374},null,null,29425707.842999566,null,1,null,"No",1]
[106301342,301342,50168,3,"ST. JUDE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C275,'Projected Nt Pt Revenues'!C:C,0)),0)","v":607196322.17566466},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A275,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A275,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C275,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A275,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q275=\"No\",0,IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB275,0),0))","v":0},{"$f":"IF(Q275=\"no\",IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB275,0),0),IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB275,0),0))","v":10463955.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P275=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB275),0)","v":8687379.3725907076},{"$f":"IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB275,0),0)","v":1953860.5},{"$f":"IF(Q275=\"NO\",IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB275,0),0),0)","v":4415791},25520986.122590706,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB275,0)","v":72081},4.4269973956804296E-3,5.882161551420048E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB275,0)","v":11534},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A275,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2713749.4125405573},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5416715.8104145238},{"$f":"IFERROR(IF(OR($K275=\"YES\",$L275=\"YES\",$M275=\"YES\",$N275=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B275,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB275/$BE275)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J275=\"YES\",$K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB275/$BE275,0)),0)","v":977500},{"$f":"IFERROR(IF(OR($J275=\"YES\",$K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB275/$BE275,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J275=\"YES\",$K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A275,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A275,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB275/BE275),0)","v":0},{"$f":"IFERROR(IF(OR($K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,IF($J275=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB275/$BE275,0),0)),0)","v":0},9107965.2229550816,null,{"$f":"ROUND(VLOOKUP($A275,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4766334.43},{"$f":"ROUND(VLOOKUP($A275,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10396097.029999999},{"$f":"SUM(AN275:AO275)","v":15162431.459999999},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB275/BE275,0)","v":1725029.4583322122},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A275,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB275/BE275,0)","v":2977148.5313406731},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB275/BE275,0)","v":64156.439286465364},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A275,'MC PT SA (CHA Only)'!A:A,0))*$BB275/BE275,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A275,'SFY 17-18 Directed Payments'!B:B,0))*$BB275/BE275,0)","v":6247076.0293448428},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A275,'SFY 17-18 Directed Payments'!B:B,0))*$BB275/BE275,0)","v":4149020.9963567299},15162431.454660922,null,null,{"$f":"SUM(AL275,AP275)-W275","v":-1250589.439635627},null,1,null,"No",1]
[106361343,361343,50300,3,"ST. MARY MEDICAL CENTER - APPLE VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C276,'Projected Nt Pt Revenues'!C:C,0)),0)","v":350195069.65066922},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A276,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A276,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C276,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A276,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q276=\"No\",0,IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB276,0),0))","v":0},{"$f":"IF(Q276=\"no\",IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB276,0),0),IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB276,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P276=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB276),0)","v":0},{"$f":"IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB276,0),0)","v":0},{"$f":"IF(Q276=\"NO\",IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB276,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB276,0)","v":62775},3.8554509720153578E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB276,0)","v":22018},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A276,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3396468.4927567765},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8007907.9447788605},{"$f":"IFERROR(IF(OR($K276=\"YES\",$L276=\"YES\",$M276=\"YES\",$N276=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B276,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB276/$BE276)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J276=\"YES\",$K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB276/$BE276,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J276=\"YES\",$K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB276/$BE276,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J276=\"YES\",$K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A276,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A276,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB276/BE276),0)","v":0},{"$f":"IFERROR(IF(OR($K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,IF($J276=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB276/$BE276,0),0)),0)","v":2697500},14101876.437535636,null,{"$f":"ROUND(VLOOKUP($A276,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":9219992.4100000001},{"$f":"ROUND(VLOOKUP($A276,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":25593233.5},34813225.909999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB276/BE276,0)","v":3971884.0858101076},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A276,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB276/BE276,0)","v":3816539.1485598083},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB276/BE276,0)","v":1431569.1746666194},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A276,'MC PT SA (CHA Only)'!A:A,0))*$BB276/BE276,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A276,'SFY 17-18 Directed Payments'!B:B,0))*$BB276/BE276,0)","v":18987790.089998201},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A276,'SFY 17-18 Directed Payments'!B:B,0))*$BB276/BE276,0)","v":6605443.4069380732},34813225.905972809,null,null,48915102.347535633,null,1,null,"No",1]
[106190053,190053,50191,3,"ST. MARY MEDICAL CENTER - LONG BEACH",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C277,'Projected Nt Pt Revenues'!C:C,0)),0)","v":265807860.22717616},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A277,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A277,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C277,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A277,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q277=\"No\",0,IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB277,0),0))","v":0},{"$f":"IF(Q277=\"no\",IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB277,0),0),IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB277,0),0))","v":2982615.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P277=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB277),0)","v":6385601.0093917362},{"$f":"IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB277,0),0)","v":6655717},{"$f":"IF(Q277=\"NO\",IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB277,0),0),0)","v":7634856.25},23658789.759391736,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB277,0)","v":54433},3.3431105178767339E-3,5.4529563555006325E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB277,0)","v":25877},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A277,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":5734270.4755949853},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":18123445.247148369},{"$f":"IFERROR(IF(OR($K277=\"YES\",$L277=\"YES\",$M277=\"YES\",$N277=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B277,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB277/$BE277)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J277=\"YES\",$K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB277/$BE277,0)),0)","v":3160000},{"$f":"IFERROR(IF(OR($J277=\"YES\",$K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB277/$BE277,0)),0)","v":3160000},{"$f":"IFERROR(IF(OR($J277=\"YES\",$K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A277,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A277,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB277/BE277),0)","v":0},{"$f":"IFERROR(IF(OR($K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,IF($J277=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB277/$BE277,0),0)),0)","v":0},30177715.722743355,null,{"$f":"ROUND(VLOOKUP($A277,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":6506205.6600000001},{"$f":"ROUND(VLOOKUP($A277,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":20998198.379999999},27504404.039999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB277/BE277,0)","v":3416344.2863945179},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A277,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB277/BE277,0)","v":2196703.1046373118},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB277/BE277,0)","v":893158.27241941984},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A277,'MC PT SA (CHA Only)'!A:A,0))*$BB277/BE277,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A277,'SFY 17-18 Directed Payments'!B:B,0))*$BB277/BE277,0)","v":17251792.321070313},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A277,'SFY 17-18 Directed Payments'!B:B,0))*$BB277/BE277,0)","v":3746406.0582924173},27504404.042813983,null,null,34023330.003351614,null,1,null,"No",1]
[106380965,380965,50457,3,"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C278,'Projected Nt Pt Revenues'!C:C,0)),0)","v":235679505.14167732},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A278,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A278,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C278,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A278,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q278=\"No\",0,IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB278,0),0))","v":0},{"$f":"IF(Q278=\"no\",IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB278,0),0),IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB278,0),0))","v":2957519.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P278=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB278),0)","v":4841970.0295013851},{"$f":"IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB278,0),0)","v":1145366.5},{"$f":"IF(Q278=\"NO\",IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB278,0),0),0)","v":1118306.25},10063162.029501386,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB278,0)","v":28109},1.7263699143350011E-3,2.3193909706822227E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB278,0)","v":4099},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A278,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":391224.12060914602},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1529250.3500770186},{"$f":"IFERROR(IF(OR($K278=\"YES\",$L278=\"YES\",$M278=\"YES\",$N278=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B278,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB278/$BE278)*$AG$16),0)","v":177450},{"$f":"IFERROR(IF(OR($J278=\"YES\",$K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB278/$BE278,0)),0)","v":457500},{"$f":"IFERROR(IF(OR($J278=\"YES\",$K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB278/$BE278,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J278=\"YES\",$K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A278,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A278,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB278/BE278),0)","v":0},{"$f":"IFERROR(IF(OR($K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,IF($J278=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB278/$BE278,0),0)),0)","v":0},2555424.4706861647,null,{"$f":"ROUND(VLOOKUP($A278,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2648726.36},{"$f":"ROUND(VLOOKUP($A278,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":1388040.53},4036766.8899999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB278/BE278,0)","v":569068.60009714449},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A278,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB278/BE278,0)","v":572610.42215323669},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB278/BE278,0)","v":1507047.3385330492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A278,'MC PT SA (CHA Only)'!A:A,0))*$BB278/BE278,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A278,'SFY 17-18 Directed Payments'!B:B,0))*$BB278/BE278,0)","v":500671.82031398459},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A278,'SFY 17-18 Directed Payments'!B:B,0))*$BB278/BE278,0)","v":887368.70964676188},4036766.8907441772,null,null,-3470970.6688152216,null,1,null,"No",1]
[106010967,10967,50002,3,"ST. ROSE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C279,'Projected Nt Pt Revenues'!C:C,0)),0)","v":166298808.08454049},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A279,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A279,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C279,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A279,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q279=\"No\",0,IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB279,0),0))","v":0},{"$f":"IF(Q279=\"no\",IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB279,0),0),IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB279,0),0))","v":678189.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P279=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB279),0)","v":3731566.1257873895},{"$f":"IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB279,0),0)","v":2257598},{"$f":"IF(Q279=\"NO\",IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB279,0),0),0)","v":3247230},9914583.3757873885,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB279,0)","v":23049},1.415599991301983E-3,2.2851460696411688E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB279,0)","v":9968},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A279,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1579503.0321927031},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6469175.9716278482},{"$f":"IFERROR(IF(OR($K279=\"YES\",$L279=\"YES\",$M279=\"YES\",$N279=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B279,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB279/$BE279)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J279=\"YES\",$K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB279/$BE279,0)),0)","v":1192500},{"$f":"IFERROR(IF(OR($J279=\"YES\",$K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB279/$BE279,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J279=\"YES\",$K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A279,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A279,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB279/BE279),0)","v":0},{"$f":"IFERROR(IF(OR($K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,IF($J279=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB279/$BE279,0),0)),0)","v":0},9241179.0038205516,null,{"$f":"ROUND(VLOOKUP($A279,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2477210.56},{"$f":"ROUND(VLOOKUP($A279,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":9391640.4299999997},11868850.99,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB279/BE279,0)","v":1235845.2051166289},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A279,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB279/BE279,0)","v":1241365.3544256093},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB279/BE279,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A279,'MC PT SA (CHA Only)'!A:A,0))*$BB279/BE279,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A279,'SFY 17-18 Directed Payments'!B:B,0))*$BB279/BE279,0)","v":6757811.6048410181},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A279,'SFY 17-18 Directed Payments'!B:B,0))*$BB279/BE279,0)","v":2633828.8255979759},11868850.989981232,null,null,11195446.618033163,null,1,null,"No",1]
[106190762,190762,50502,3,"ST. VINCENT MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C280,'Projected Nt Pt Revenues'!C:C,0)),0)","v":252887027.94051015},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A280,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A280,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C280,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A280,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q280=\"No\",0,IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB280,0),0))","v":0},{"$f":"IF(Q280=\"no\",IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB280,0),0),IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB280,0),0))","v":3645156.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P280=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB280),0)","v":9109187.5242352579},{"$f":"IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB280,0),0)","v":2342092.25},{"$f":"IF(Q280=\"NO\",IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB280,0),0),0)","v":3444935.5},18541371.774235256,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB280,0)","v":49150},3.0186446081171617E-3,4.2734768804427456E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB280,0)","v":10479},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A280,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1975262.9362725157},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3859020.5911155231},{"$f":"IFERROR(IF(OR($K280=\"YES\",$L280=\"YES\",$M280=\"YES\",$N280=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B280,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB280/$BE280)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J280=\"YES\",$K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB280/$BE280,0)),0)","v":1000000},{"$f":"IFERROR(IF(OR($J280=\"YES\",$K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB280/$BE280,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J280=\"YES\",$K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A280,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A280,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB280/BE280),0)","v":30000},{"$f":"IFERROR(IF(OR($K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,IF($J280=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB280/$BE280,0),0)),0)","v":0},6864283.527388039,null,{"$f":"ROUND(VLOOKUP($A280,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2835739.58},{"$f":"ROUND(VLOOKUP($A280,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":9487900.8599999994},12323640.439999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB280/BE280,0)","v":1750798.6024875545},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A280,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB280/BE280,0)","v":944048.40446142876},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB280/BE280,0)","v":140892.57255066902},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A280,'MC PT SA (CHA Only)'!A:A,0))*$BB280/BE280,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A280,'SFY 17-18 Directed Payments'!B:B,0))*$BB280/BE280,0)","v":7962946.2879083483},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A280,'SFY 17-18 Directed Payments'!B:B,0))*$BB280/BE280,0)","v":1524954.5731031226},12323640.440511122,null,null,646552.19315278158,null,1,null,"No",1]
[106430905,430905,50441,3,"STANFORD UNIVERSITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C281,'Projected Nt Pt Revenues'!C:C,0)),0)","v":4157575543.1440487},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A281,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A281,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C281,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A281,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q281=\"No\",0,IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB281,0),0))","v":0},{"$f":"IF(Q281=\"no\",IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB281,0),0),IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB281,0),0))","v":18575949},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P281=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB281),0)","v":22931968.683993127},{"$f":"IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB281,0),0)","v":4664303.5},{"$f":"IF(Q281=\"NO\",IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB281,0),0),0)","v":9335234},55507455.183993131,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB281,0)","v":154538},9.4912573845210568E-3,1.2793542425519392E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB281,0)","v":25350},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A281,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":13717530.396313773},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":12378936.181890056},{"$f":"IFERROR(IF(OR($K281=\"YES\",$L281=\"YES\",$M281=\"YES\",$N281=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B281,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB281/$BE281)*$AG$16),0)","v":782925},{"$f":"IFERROR(IF(OR($J281=\"YES\",$K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB281/$BE281,0)),0)","v":4105000},{"$f":"IFERROR(IF(OR($J281=\"YES\",$K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB281/$BE281,0)),0)","v":4105000},{"$f":"IFERROR(IF(OR($J281=\"YES\",$K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A281,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A281,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB281/BE281),0)","v":3182500},{"$f":"IFERROR(IF(OR($K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,IF($J281=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB281/$BE281,0),0)),0)","v":0},38271891.578203827,null,{"$f":"ROUND(VLOOKUP($A281,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":13786544.59},{"$f":"ROUND(VLOOKUP($A281,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":34260820.200000003},48047364.790000007,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB281/BE281,0)","v":3802881.448724654},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A281,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB281/BE281,0)","v":6807290.4161733529},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB281/BE281,0)","v":3176372.7293789224},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A281,'MC PT SA (CHA Only)'!A:A,0))*$BB281/BE281,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A281,'SFY 17-18 Directed Payments'!B:B,0))*$BB281/BE281,0)","v":18386480.717862308},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A281,'SFY 17-18 Directed Payments'!B:B,0))*$BB281/BE281,0)","v":15874339.481070828},48047364.793210059,null,null,30811801.184210703,null,1,null,"No",1]
[106504038,504038,50726,3,"STANISLAUS SURGICAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C282,'Projected Nt Pt Revenues'!C:C,0)),0)","v":34687972.855673492},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A282,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A282,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C282,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A282,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q282=\"No\",0,IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB282,0),0))","v":0},{"$f":"IF(Q282=\"no\",IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB282,0),0),IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB282,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P282=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB282),0)","v":0},{"$f":"IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB282,0),0)","v":0},{"$f":"IF(Q282=\"NO\",IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB282,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB282,0)","v":1039},6.3812243089190872E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB282,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A282,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K282=\"YES\",$L282=\"YES\",$M282=\"YES\",$N282=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B282,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB282/$BE282)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J282=\"YES\",$K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB282/$BE282,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J282=\"YES\",$K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB282/$BE282,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J282=\"YES\",$K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A282,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A282,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB282/BE282),0)","v":0},{"$f":"IFERROR(IF(OR($K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,IF($J282=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB282/$BE282,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A282,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A282,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB282/BE282,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A282,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB282/BE282,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB282/BE282,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A282,'MC PT SA (CHA Only)'!A:A,0))*$BB282/BE282,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A282,'SFY 17-18 Directed Payments'!B:B,0))*$BB282/BE282,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A282,'SFY 17-18 Directed Payments'!B:B,0))*$BB282/BE282,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106034002,34002,50014,3,"SUTTER AMADOR HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C283,'Projected Nt Pt Revenues'!C:C,0)),0)","v":93314520.506092697},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A283,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A283,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C283,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A283,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q283=\"No\",0,IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB283,0),0))","v":0},{"$f":"IF(Q283=\"no\",IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB283,0),0),IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB283,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P283=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB283),0)","v":0},{"$f":"IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB283,0),0)","v":0},{"$f":"IF(Q283=\"NO\",IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB283,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB283,0)","v":8704},5.3457340120146039E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB283,0)","v":1900},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A283,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":512175.84576838004},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":530970.89214365918},{"$f":"IFERROR(IF(OR($K283=\"YES\",$L283=\"YES\",$M283=\"YES\",$N283=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B283,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB283/$BE283)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J283=\"YES\",$K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB283/$BE283,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J283=\"YES\",$K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB283/$BE283,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J283=\"YES\",$K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A283,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A283,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB283/BE283),0)","v":0},{"$f":"IFERROR(IF(OR($K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,IF($J283=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB283/$BE283,0),0)),0)","v":107500},1150646.7379120393,null,{"$f":"ROUND(VLOOKUP($A283,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1135352.01},{"$f":"ROUND(VLOOKUP($A283,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3528242.37},4663594.38,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB283/BE283,0)","v":366566.07560974557},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A283,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB283/BE283,0)","v":768785.93846947164},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB283/BE283,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A283,'MC PT SA (CHA Only)'!A:A,0))*$BB283/BE283,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A283,'SFY 17-18 Directed Payments'!B:B,0))*$BB283/BE283,0)","v":1879406.2802741029},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A283,'SFY 17-18 Directed Payments'!B:B,0))*$BB283/BE283,0)","v":1648836.0925075263},4663594.3868608465,null,null,5814241.1179120392,null,1,null,"No",1]
[106310791,310791,50498,3,"SUTTER AUBURN FAITH HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C284,'Projected Nt Pt Revenues'!C:C,0)),0)","v":152227123.28136969},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A284,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A284,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C284,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A284,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q284=\"No\",0,IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB284,0),0))","v":0},{"$f":"IF(Q284=\"no\",IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB284,0),0),IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB284,0),0))","v":1058176},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P284=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB284),0)","v":2258178.8331684442},{"$f":"IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB284,0),0)","v":371664.25},{"$f":"IF(Q284=\"NO\",IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB284,0),0),0)","v":722895.25},4410914.3331684442,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB284,0)","v":12092},7.4265413227574204E-4,1.0166421694107015E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB284,0)","v":1982},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A284,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":801238.47765550914},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":896690.63928342448},{"$f":"IFERROR(IF(OR($K284=\"YES\",$L284=\"YES\",$M284=\"YES\",$N284=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B284,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB284/$BE284)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J284=\"YES\",$K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB284/$BE284,0)),0)","v":232500},{"$f":"IFERROR(IF(OR($J284=\"YES\",$K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB284/$BE284,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J284=\"YES\",$K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A284,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A284,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB284/BE284),0)","v":0},{"$f":"IFERROR(IF(OR($K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,IF($J284=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB284/$BE284,0),0)),0)","v":0},1930429.1169389337,null,{"$f":"ROUND(VLOOKUP($A284,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1117612.8799999999},{"$f":"ROUND(VLOOKUP($A284,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3026135.81},4143748.69,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB284/BE284,0)","v":293768.24337090331},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A284,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB284/BE284,0)","v":823844.63290728291},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB284/BE284,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A284,'MC PT SA (CHA Only)'!A:A,0))*$BB284/BE284,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A284,'SFY 17-18 Directed Payments'!B:B,0))*$BB284/BE284,0)","v":1403893.8479155949},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A284,'SFY 17-18 Directed Payments'!B:B,0))*$BB284/BE284,0)","v":1622241.9619832113},4143748.6861769925,null,null,1663263.473770489,null,1,null,"No",1]
[106344017,344017,54096,3,"SUTTER CENTER FOR PSYCHIATRY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C285,'Projected Nt Pt Revenues'!C:C,0)),0)","v":32041756.74657331},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A285,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A285,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C285,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A285,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q285=\"No\",0,IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB285,0),0))","v":0},{"$f":"IF(Q285=\"no\",IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB285,0),0),IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB285,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P285=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB285),0)","v":0},{"$f":"IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB285,0),0)","v":0},{"$f":"IF(Q285=\"NO\",IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB285,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB285,0)","v":20692},1.2708401674701997E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB285,0)","v":3574},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A285,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K285=\"YES\",$L285=\"YES\",$M285=\"YES\",$N285=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B285,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB285/$BE285)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J285=\"YES\",$K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB285/$BE285,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J285=\"YES\",$K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB285/$BE285,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J285=\"YES\",$K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A285,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A285,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB285/BE285),0)","v":0},{"$f":"IFERROR(IF(OR($K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,IF($J285=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB285/$BE285,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A285,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A285,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB285/BE285,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A285,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB285/BE285,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB285/BE285,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A285,'MC PT SA (CHA Only)'!A:A,0))*$BB285/BE285,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A285,'SFY 17-18 Directed Payments'!B:B,0))*$BB285/BE285,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A285,'SFY 17-18 Directed Payments'!B:B,0))*$BB285/BE285,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106084001,84001,50417,3,"SUTTER COAST HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C286,'Projected Nt Pt Revenues'!C:C,0)),0)","v":82757090.43180488},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A286,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A286,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C286,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A286,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q286=\"No\",0,IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB286,0),0))","v":0},{"$f":"IF(Q286=\"no\",IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB286,0),0),IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB286,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P286=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB286),0)","v":0},{"$f":"IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB286,0),0)","v":0},{"$f":"IF(Q286=\"NO\",IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB286,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB286,0)","v":8037},4.9360827498347163E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB286,0)","v":1862},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A286,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":265740.62910166493},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":280385.13947382005},{"$f":"IFERROR(IF(OR($K286=\"YES\",$L286=\"YES\",$M286=\"YES\",$N286=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B286,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB286/$BE286)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J286=\"YES\",$K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB286/$BE286,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J286=\"YES\",$K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB286/$BE286,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J286=\"YES\",$K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A286,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A286,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB286/BE286),0)","v":0},{"$f":"IFERROR(IF(OR($K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,IF($J286=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB286/$BE286,0),0)),0)","v":67500},613625.76857548498,null,{"$f":"ROUND(VLOOKUP($A286,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1271825.96},{"$f":"ROUND(VLOOKUP($A286,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":5664773.5999999996},6936599.5599999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB286/BE286,0)","v":375155.79032819305},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A286,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB286/BE286,0)","v":896670.16655863996},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB286/BE286,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A286,'MC PT SA (CHA Only)'!A:A,0))*$BB286/BE286,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A286,'SFY 17-18 Directed Payments'!B:B,0))*$BB286/BE286,0)","v":3056865.6365904086},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A286,'SFY 17-18 Directed Payments'!B:B,0))*$BB286/BE286,0)","v":2607907.964200859},6936599.5576781007,null,null,7550225.3285754845,null,1,null,"No",1]
[106574010,574010,50537,3,"SUTTER DAVIS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C287,'Projected Nt Pt Revenues'!C:C,0)),0)","v":145450140.49336284},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A287,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A287,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C287,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A287,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q287=\"No\",0,IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB287,0),0))","v":0},{"$f":"IF(Q287=\"no\",IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB287,0),0),IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB287,0),0))","v":1007097.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P287=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB287),0)","v":1245354.8299989628},{"$f":"IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB287,0),0)","v":532369},{"$f":"IF(Q287=\"NO\",IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB287,0),0),0)","v":1032707.5},3817529.0799989626,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB287,0)","v":9844},6.0458875935514428E-4,8.7987676761129574E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB287,0)","v":2834},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A287,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":706485.01493425085},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2351442.522350491},{"$f":"IFERROR(IF(OR($K287=\"YES\",$L287=\"YES\",$M287=\"YES\",$N287=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B287,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB287/$BE287)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J287=\"YES\",$K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB287/$BE287,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J287=\"YES\",$K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB287/$BE287,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J287=\"YES\",$K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A287,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A287,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB287/BE287),0)","v":0},{"$f":"IFERROR(IF(OR($K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,IF($J287=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB287/$BE287,0),0)),0)","v":0},3057927.5372847421,null,{"$f":"ROUND(VLOOKUP($A287,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1484126.03},{"$f":"ROUND(VLOOKUP($A287,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4563459.7},6047585.7300000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB287/BE287,0)","v":537286.65563888894},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A287,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB287/BE287,0)","v":938033.58910267625},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB287/BE287,0)","v":8805.7857844168138},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A287,'MC PT SA (CHA Only)'!A:A,0))*$BB287/BE287,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A287,'SFY 17-18 Directed Payments'!B:B,0))*$BB287/BE287,0)","v":2724761.7155781174},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A287,'SFY 17-18 Directed Payments'!B:B,0))*$BB287/BE287,0)","v":1838697.9863773191},6047585.7324814182,null,null,5287984.1872857809,null,1,null,"No",1]
[106070934,70934,50523,3,"SUTTER DELTA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C288,'Projected Nt Pt Revenues'!C:C,0)),0)","v":215224243.84772289},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A288,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A288,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C288,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A288,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q288=\"No\",0,IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB288,0),0))","v":0},{"$f":"IF(Q288=\"no\",IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB288,0),0),IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB288,0),0))","v":1956031.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P288=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB288),0)","v":4144031.5209968262},{"$f":"IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB288,0),0)","v":1751737},{"$f":"IF(Q288=\"NO\",IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB288,0),0),0)","v":4013200.75},11865000.520996826,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB288,0)","v":29040},1.7835491234938429E-3,2.7346846840846763E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB288,0)","v":10439},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A288,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1778873.695797028},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4545761.0051890826},{"$f":"IFERROR(IF(OR($K288=\"YES\",$L288=\"YES\",$M288=\"YES\",$N288=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B288,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB288/$BE288)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J288=\"YES\",$K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB288/$BE288,0)),0)","v":770000},{"$f":"IFERROR(IF(OR($J288=\"YES\",$K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB288/$BE288,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J288=\"YES\",$K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A288,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A288,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB288/BE288),0)","v":0},{"$f":"IFERROR(IF(OR($K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,IF($J288=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB288/$BE288,0),0)),0)","v":0},7094634.7009861106,null,{"$f":"ROUND(VLOOKUP($A288,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4571774.33},{"$f":"ROUND(VLOOKUP($A288,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":13000363.4},17572137.73,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB288/BE288,0)","v":1784083.7470215384},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A288,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB288/BE288,0)","v":2786432.6166577674},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB288/BE288,0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A288,'MC PT SA (CHA Only)'!A:A,0))*$BB288/BE288,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A288,'SFY 17-18 Directed Payments'!B:B,0))*$BB288/BE288,0)","v":9110214.3786780816},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A288,'SFY 17-18 Directed Payments'!B:B,0))*$BB288/BE288,0)","v":3890149.0169491577},17572137.728704318,null,null,12801771.909989284,null,1,null,"No",1]
[106171395,171395,51329,3,"SUTTER LAKESIDE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C289,'Projected Nt Pt Revenues'!C:C,0)),0)","v":81931879.775528863},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A289,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A289,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C289,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A289,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q289=\"No\",0,IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB289,0),0))","v":0},{"$f":"IF(Q289=\"no\",IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB289,0),0),IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB289,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P289=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB289),0)","v":0},{"$f":"IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB289,0),0)","v":0},{"$f":"IF(Q289=\"NO\",IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB289,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB289,0)","v":5580},3.4270675306803178E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB289,0)","v":1519},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A289,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":374834.68679208943},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":444281.76689571486},{"$f":"IFERROR(IF(OR($K289=\"YES\",$L289=\"YES\",$M289=\"YES\",$N289=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B289,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB289/$BE289)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J289=\"YES\",$K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB289/$BE289,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J289=\"YES\",$K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB289/$BE289,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J289=\"YES\",$K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A289,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A289,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB289/BE289),0)","v":0},{"$f":"IFERROR(IF(OR($K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,IF($J289=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB289/$BE289,0),0)),0)","v":55000},874116.45368780429,null,{"$f":"ROUND(VLOOKUP($A289,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1227635.69},{"$f":"ROUND(VLOOKUP($A289,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":5252276.5599999996},6479912.25,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB289/BE289,0)","v":339293.73137867486},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A289,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB289/BE289,0)","v":888341.96067729034},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB289/BE289,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A289,'MC PT SA (CHA Only)'!A:A,0))*$BB289/BE289,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A289,'SFY 17-18 Directed Payments'!B:B,0))*$BB289/BE289,0)","v":2178802.9969442748},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A289,'SFY 17-18 Directed Payments'!B:B,0))*$BB289/BE289,0)","v":3073473.5656581698},6479912.2546584103,null,null,7354028.7036878038,null,1,null,"No",1]
[106444012,444012,50714,3,"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C290,'Projected Nt Pt Revenues'!C:C,0)),0)","v":83525010.371756434},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A290,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A290,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C290,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A290,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q290=\"No\",0,IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB290,0),0))","v":0},{"$f":"IF(Q290=\"no\",IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB290,0),0),IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB290,0),0))","v":747868.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P290=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB290),0)","v":176820.31623491802},{"$f":"IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB290,0),0)","v":107136.5},{"$f":"IF(Q290=\"NO\",IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB290,0),0),0)","v":429098.25},1460923.3162349181,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB290,0)","v":4015},2.4658917805880784E-4,3.3671845276869608E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB290,0)","v":971},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A290,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":48323.242552745782},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":518780.23390566703},{"$f":"IFERROR(IF(OR($K290=\"YES\",$L290=\"YES\",$M290=\"YES\",$N290=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B290,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB290/$BE290)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J290=\"YES\",$K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB290/$BE290,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J290=\"YES\",$K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB290/$BE290,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J290=\"YES\",$K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A290,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A290,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB290/BE290),0)","v":0},{"$f":"IFERROR(IF(OR($K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,IF($J290=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB290/$BE290,0),0)),0)","v":0},567103.47645841283,null,{"$f":"ROUND(VLOOKUP($A290,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":378721.97},{"$f":"ROUND(VLOOKUP($A290,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":932029.29},1310751.26,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB290/BE290,0)","v":316745.73024275026},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A290,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB290/BE290,0)","v":51912.48332707915},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB290/BE290,0)","v":10063.755182190645},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A290,'MC PT SA (CHA Only)'!A:A,0))*$BB290/BE290,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A290,'SFY 17-18 Directed Payments'!B:B,0))*$BB290/BE290,0)","v":800068.53698415635},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A290,'SFY 17-18 Directed Payments'!B:B,0))*$BB290/BE290,0)","v":131960.74893077795},1310751.2546669543,null,null,416931.42022349476,null,1,null,"No",1]
[106341051,341051,50108,3,"SUTTER MEDICAL CENTER - SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C291,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1127475401.8913214},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A291,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A291,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C291,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A291,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q291=\"No\",0,IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB291,0),0))","v":0},{"$f":"IF(Q291=\"no\",IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB291,0),0),IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB291,0),0))","v":12242836.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P291=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB291),0)","v":17992072.725931112},{"$f":"IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB291,0),0)","v":7094755.75},{"$f":"IF(Q291=\"NO\",IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB291,0),0),0)","v":15513254.75},52842919.725931108,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB291,0)","v":134400},8.2544422244343139E-3,1.2179411453129802E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB291,0)","v":40938},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A291,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":9133384.6824222263},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":30893837.010236174},{"$f":"IFERROR(IF(OR($K291=\"YES\",$L291=\"YES\",$M291=\"YES\",$N291=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B291,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB291/$BE291)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J291=\"YES\",$K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB291/$BE291,0)),0)","v":10177500},{"$f":"IFERROR(IF(OR($J291=\"YES\",$K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB291/$BE291,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J291=\"YES\",$K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A291,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A291,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB291/BE291),0)","v":1065000},{"$f":"IFERROR(IF(OR($K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,IF($J291=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB291/$BE291,0),0)),0)","v":0},51269721.692658402,null,{"$f":"ROUND(VLOOKUP($A291,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":21145853.170000002},{"$f":"ROUND(VLOOKUP($A291,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":46352083.100000001},67497936.270000011,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB291/BE291,0)","v":7870970.3393813735},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A291,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB291/BE291,0)","v":4189827.843286078},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB291/BE291,0)","v":9085054.990722606},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A291,'MC PT SA (CHA Only)'!A:A,0))*$BB291/BE291,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A291,'SFY 17-18 Directed Payments'!B:B,0))*$BB291/BE291,0)","v":37296276.705198534},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A291,'SFY 17-18 Directed Payments'!B:B,0))*$BB291/BE291,0)","v":9055806.3953746352},67497936.273963228,null,null,65924738.236727297,null,1,null,"No",1]
[106311000,311000,50309,3,"SUTTER ROSEVILLE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C292,'Projected Nt Pt Revenues'!C:C,0)),0)","v":701856571.80767143},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A292,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A292,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C292,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A292,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q292=\"No\",0,IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB292,0),0))","v":0},{"$f":"IF(Q292=\"no\",IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB292,0),0),IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB292,0),0))","v":8843918.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P292=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB292),0)","v":14868477.824458303},{"$f":"IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB292,0),0)","v":3764136},{"$f":"IF(Q292=\"NO\",IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB292,0),0),0)","v":6000748.5},33477280.824458301,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB292,0)","v":90605},5.5646855486969574E-3,7.7159547505655122E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB292,0)","v":17682},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A292,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2350299.6231343593},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":11736894.848022468},{"$f":"IFERROR(IF(OR($K292=\"YES\",$L292=\"YES\",$M292=\"YES\",$N292=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B292,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB292/$BE292)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J292=\"YES\",$K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB292/$BE292,0)),0)","v":2485000},{"$f":"IFERROR(IF(OR($J292=\"YES\",$K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB292/$BE292,0)),0)","v":2485000},{"$f":"IFERROR(IF(OR($J292=\"YES\",$K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A292,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A292,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB292/BE292),0)","v":22500},{"$f":"IFERROR(IF(OR($K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,IF($J292=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB292/$BE292,0),0)),0)","v":0},19079694.471156828,null,{"$f":"ROUND(VLOOKUP($A292,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5271717.12},{"$f":"ROUND(VLOOKUP($A292,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":15093375.310000001},20365092.43,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB292/BE292,0)","v":2562741.3862488009},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A292,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB292/BE292,0)","v":2110182.2990921801},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB292/BE292,0)","v":598793.43334034341},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A292,'MC PT SA (CHA Only)'!A:A,0))*$BB292/BE292,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A292,'SFY 17-18 Directed Payments'!B:B,0))*$BB292/BE292,0)","v":11130513.231502853},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A292,'SFY 17-18 Directed Payments'!B:B,0))*$BB292/BE292,0)","v":3962862.0826865253},20365092.432870705,null,null,5967506.0766985267,null,1,null,"No",1]
[106481094,481094,50101,3,"SUTTER SOLANO MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C293,'Projected Nt Pt Revenues'!C:C,0)),0)","v":159373168.55569482},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A293,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A293,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C293,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A293,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q293=\"No\",0,IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB293,0),0))","v":0},{"$f":"IF(Q293=\"no\",IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB293,0),0),IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB293,0),0))","v":689999.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P293=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB293),0)","v":3192108.4486636375},{"$f":"IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB293,0),0)","v":715716},{"$f":"IF(Q293=\"NO\",IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB293,0),0),0)","v":2712652},7310475.698663637,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB293,0)","v":17770},1.0913797494657572E-3,1.6849426926808997E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB293,0)","v":6208},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A293,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":893623.83340861916},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1866525.2279948022},{"$f":"IFERROR(IF(OR($K293=\"YES\",$L293=\"YES\",$M293=\"YES\",$N293=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B293,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB293/$BE293)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J293=\"YES\",$K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB293/$BE293,0)),0)","v":365000},{"$f":"IFERROR(IF(OR($J293=\"YES\",$K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB293/$BE293,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J293=\"YES\",$K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A293,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A293,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB293/BE293),0)","v":0},{"$f":"IFERROR(IF(OR($K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,IF($J293=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB293/$BE293,0),0)),0)","v":0},3125149.0614034212,null,{"$f":"ROUND(VLOOKUP($A293,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3108702.33},{"$f":"ROUND(VLOOKUP($A293,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10307207.859999999},13415910.189999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB293/BE293,0)","v":1179797.3165787593},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A293,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB293/BE293,0)","v":1928905.0177414704},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB293/BE293,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A293,'MC PT SA (CHA Only)'!A:A,0))*$BB293/BE293,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A293,'SFY 17-18 Directed Payments'!B:B,0))*$BB293/BE293,0)","v":6252107.9069359386},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A293,'SFY 17-18 Directed Payments'!B:B,0))*$BB293/BE293,0)","v":4055099.9531126302},13415910.194368798,null,null,9230583.5527397841,null,1,null,"No",1]
[106514030,514030,50766,3,"SUTTER SURGICAL HOSPITAL - NORTH VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C294,'Projected Nt Pt Revenues'!C:C,0)),0)","v":27039690.129491068},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A294,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A294,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C294,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A294,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q294=\"No\",0,IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB294,0),0))","v":0},{"$f":"IF(Q294=\"no\",IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB294,0),0),IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB294,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P294=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB294),0)","v":0},{"$f":"IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB294,0),0)","v":0},{"$f":"IF(Q294=\"NO\",IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB294,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB294,0)","v":1164},7.1489365693761466E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB294,0)","v":121},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A294,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K294=\"YES\",$L294=\"YES\",$M294=\"YES\",$N294=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B294,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB294/$BE294)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J294=\"YES\",$K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB294/$BE294,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J294=\"YES\",$K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB294/$BE294,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J294=\"YES\",$K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A294,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A294,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB294/BE294),0)","v":0},{"$f":"IFERROR(IF(OR($K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,IF($J294=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB294/$BE294,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A294,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A294,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB294/BE294,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A294,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB294/BE294,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB294/BE294,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A294,'MC PT SA (CHA Only)'!A:A,0))*$BB294/BE294,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A294,'SFY 17-18 Directed Payments'!B:B,0))*$BB294/BE294,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A294,'SFY 17-18 Directed Payments'!B:B,0))*$BB294/BE294,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106391056,391056,50313,3,"SUTTER TRACY COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C295,'Projected Nt Pt Revenues'!C:C,0)),0)","v":137046598.03753993},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A295,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A295,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C295,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A295,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q295=\"No\",0,IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB295,0),0))","v":0},{"$f":"IF(Q295=\"no\",IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB295,0),0),IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB295,0),0))","v":1079729.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P295=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB295),0)","v":1767857.134333065},{"$f":"IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB295,0),0)","v":711850.25},{"$f":"IF(Q295=\"NO\",IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB295,0),0),0)","v":1244771.5},4804208.1343330648,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB295,0)","v":12309},7.5598161711727663E-4,1.107289829517165E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB295,0)","v":3543},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A295,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1203565.7650119723},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1774418.0324188613},{"$f":"IFERROR(IF(OR($K295=\"YES\",$L295=\"YES\",$M295=\"YES\",$N295=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B295,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB295/$BE295)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J295=\"YES\",$K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB295/$BE295,0)),0)","v":422500},{"$f":"IFERROR(IF(OR($J295=\"YES\",$K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB295/$BE295,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J295=\"YES\",$K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A295,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A295,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB295/BE295),0)","v":0},{"$f":"IFERROR(IF(OR($K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,IF($J295=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB295/$BE295,0),0)),0)","v":0},3400483.7974308338,null,{"$f":"ROUND(VLOOKUP($A295,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2202135.66},{"$f":"ROUND(VLOOKUP($A295,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":7203086.9800000004},9405222.6400000006,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB295/BE295,0)","v":585818.54379811708},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A295,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB295/BE295,0)","v":1610027.2681066848},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB295/BE295,0)","v":6289.8469888691534},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A295,'MC PT SA (CHA Only)'!A:A,0))*$BB295/BE295,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A295,'SFY 17-18 Directed Payments'!B:B,0))*$BB295/BE295,0)","v":3039254.065021575},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A295,'SFY 17-18 Directed Payments'!B:B,0))*$BB295/BE295,0)","v":4163832.9171550823},9405222.6410703287,null,null,8001498.3030977696,null,1,null,"No",1]
[106334564,334564,50775,3,"TEMECULA VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C296,'Projected Nt Pt Revenues'!C:C,0)),0)","v":169779216.31093878},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A296,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A296,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C296,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A296,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q296=\"No\",0,IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB296,0),0))","v":0},{"$f":"IF(Q296=\"no\",IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB296,0),0),IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB296,0),0))","v":3479521.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P296=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB296),0)","v":4015309.0990019352},{"$f":"IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB296,0),0)","v":788060.75},{"$f":"IF(Q296=\"NO\",IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB296,0),0),0)","v":2246000.75},10528891.849001935,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB296,0)","v":28883},1.7739066575025021E-3,2.4267339246126342E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB296,0)","v":5494},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A296,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1104551.2261452519},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1993849.8807027205},{"$f":"IFERROR(IF(OR($K296=\"YES\",$L296=\"YES\",$M296=\"YES\",$N296=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B296,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB296/$BE296)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J296=\"YES\",$K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB296/$BE296,0)),0)","v":377500},{"$f":"IFERROR(IF(OR($J296=\"YES\",$K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB296/$BE296,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J296=\"YES\",$K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A296,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A296,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB296/BE296),0)","v":0},{"$f":"IFERROR(IF(OR($K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,IF($J296=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB296/$BE296,0),0)),0)","v":0},3475901.1068479726,null,{"$f":"ROUND(VLOOKUP($A296,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1773581.61},{"$f":"ROUND(VLOOKUP($A296,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3605193.48},5378775.0899999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB296/BE296,0)","v":853817.64301367803},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A296,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB296/BE296,0)","v":912216.15087049245},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB296/BE296,0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A296,'MC PT SA (CHA Only)'!A:A,0))*$BB296/BE296,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A296,'SFY 17-18 Directed Payments'!B:B,0))*$BB296/BE296,0)","v":2110872.649464488},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A296,'SFY 17-18 Directed Payments'!B:B,0))*$BB296/BE296,0)","v":1494320.8278156205},5378775.0875509223,null,null,-1674215.6521539632,null,1,null,"No",1]
[106190422,190422,50351,3,"TORRANCE MEMORIAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C297,'Projected Nt Pt Revenues'!C:C,0)),0)","v":671819154.15453672},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A297,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A297,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C297,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A297,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q297=\"No\",0,IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB297,0),0))","v":0},{"$f":"IF(Q297=\"no\",IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB297,0),0),IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB297,0),0))","v":16537838.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P297=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB297),0)","v":10916837.880421583},{"$f":"IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB297,0),0)","v":2495065.5},{"$f":"IF(Q297=\"NO\",IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB297,0),0),0)","v":2783892.25},32733633.880421583,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB297,0)","v":97121},5.9648785958280135E-3,7.5445565357382333E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB297,0)","v":9559},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A297,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1802124.9865865211},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":10104701.161713514},{"$f":"IFERROR(IF(OR($K297=\"YES\",$L297=\"YES\",$M297=\"YES\",$N297=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B297,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB297/$BE297)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J297=\"YES\",$K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB297/$BE297,0)),0)","v":1355000},{"$f":"IFERROR(IF(OR($J297=\"YES\",$K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB297/$BE297,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J297=\"YES\",$K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A297,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A297,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB297/BE297),0)","v":0},{"$f":"IFERROR(IF(OR($K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,IF($J297=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB297/$BE297,0),0)),0)","v":0},13261826.148300035,null,{"$f":"ROUND(VLOOKUP($A297,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3585338.49},{"$f":"ROUND(VLOOKUP($A297,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":5078720.67},8664059.1600000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB297/BE297,0)","v":1684443.0562875478},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A297,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB297/BE297,0)","v":1790194.1220065476},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB297/BE297,0)","v":110701.30700409709},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A297,'MC PT SA (CHA Only)'!A:A,0))*$BB297/BE297,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A297,'SFY 17-18 Directed Payments'!B:B,0))*$BB297/BE297,0)","v":3721073.4786149911},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A297,'SFY 17-18 Directed Payments'!B:B,0))*$BB297/BE297,0)","v":1357647.1949944578},8664059.1589076407,null,null,-10807748.572121549,null,1,null,"No",1]
[106540816,540816,50359,3,"TULARE REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C298,'Projected Nt Pt Revenues'!C:C,0)),0)","v":45110039.242530331},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A298,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A298,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C298,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A298,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q298=\"No\",0,IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB298,0),0))","v":0},{"$f":"IF(Q298=\"no\",IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB298,0),0),IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB298,0),0))","v":582233},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P298=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB298),0)","v":2175478.1373168877},{"$f":"IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB298,0),0)","v":917839.5},{"$f":"IF(Q298=\"NO\",IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB298,0),0),0)","v":2600545.25},6276095.8873168882,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB298,0)","v":14630},8.9853042963894359E-4,1.4465354020439922E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB298,0)","v":6371},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A298,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1397832.5016595686},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1916642.3785287698},{"$f":"IFERROR(IF(OR($K298=\"YES\",$L298=\"YES\",$M298=\"YES\",$N298=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B298,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB298/$BE298)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J298=\"YES\",$K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB298/$BE298,0)),0)","v":500000},{"$f":"IFERROR(IF(OR($J298=\"YES\",$K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB298/$BE298,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J298=\"YES\",$K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A298,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A298,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB298/BE298),0)","v":0},{"$f":"IFERROR(IF(OR($K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,IF($J298=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB298/$BE298,0),0)),0)","v":0},3814474.8801883385,null,{"$f":"ROUND(VLOOKUP($A298,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3700481.45},{"$f":"ROUND(VLOOKUP($A298,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":7270923.4199999999},10971404.870000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB298/BE298,0)","v":989320.39269718679},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A298,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB298/BE298,0)","v":2703613.2359487908},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB298/BE298,0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A298,'MC PT SA (CHA Only)'!A:A,0))*$BB298/BE298,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A298,'SFY 17-18 Directed Payments'!B:B,0))*$BB298/BE298,0)","v":4733109.8591240374},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A298,'SFY 17-18 Directed Payments'!B:B,0))*$BB298/BE298,0)","v":2537813.5610161186},10971404.865172775,null,null,8509783.8628714513,null,1,null,"No",1]
[106400548,400548,50633,3,"TWIN CITIES COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C299,'Projected Nt Pt Revenues'!C:C,0)),0)","v":115821363.13291432},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A299,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A299,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C299,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A299,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q299=\"No\",0,IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB299,0),0))","v":0},{"$f":"IF(Q299=\"no\",IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB299,0),0),IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB299,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P299=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB299),0)","v":0},{"$f":"IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB299,0),0)","v":0},{"$f":"IF(Q299=\"NO\",IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB299,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB299,0)","v":14952},9.1830669746831739E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB299,0)","v":3097},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A299,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":961172.89084479318},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1575303.9478649891},{"$f":"IFERROR(IF(OR($K299=\"YES\",$L299=\"YES\",$M299=\"YES\",$N299=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B299,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB299/$BE299)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J299=\"YES\",$K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB299/$BE299,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J299=\"YES\",$K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB299/$BE299,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J299=\"YES\",$K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A299,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A299,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB299/BE299),0)","v":0},{"$f":"IFERROR(IF(OR($K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,IF($J299=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB299/$BE299,0),0)),0)","v":160000},2696476.8387097823,null,{"$f":"ROUND(VLOOKUP($A299,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1929173.92},{"$f":"ROUND(VLOOKUP($A299,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":5538856.8200000003},7468030.7400000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB299/BE299,0)","v":507866.88272820634},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A299,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB299/BE299,0)","v":1413759.2161695459},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB299/BE299,0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A299,'MC PT SA (CHA Only)'!A:A,0))*$BB299/BE299,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A299,'SFY 17-18 Directed Payments'!B:B,0))*$BB299/BE299,0)","v":3205306.0255277203},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A299,'SFY 17-18 Directed Payments'!B:B,0))*$BB299/BE299,0)","v":2333550.7948677363},7468030.7356798518,null,null,10164507.578709783,null,1,null,"No",1]
[106191216,191216,50660,3,"USC KENNETH NORRIS JR. CANCER HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C300,'Projected Nt Pt Revenues'!C:C,0)),0)","v":229662234.30749595},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A300,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A300,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C300,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A300,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q300=\"No\",0,IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB300,0),0))","v":0},{"$f":"IF(Q300=\"no\",IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB300,0),0),IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB300,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P300=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB300),0)","v":0},{"$f":"IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB300,0),0)","v":0},{"$f":"IF(Q300=\"NO\",IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB300,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB300,0)","v":11703},7.1876292673031831E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB300,0)","v":4039},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A300,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K300=\"YES\",$L300=\"YES\",$M300=\"YES\",$N300=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B300,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB300/$BE300)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J300=\"YES\",$K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB300/$BE300,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J300=\"YES\",$K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB300/$BE300,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J300=\"YES\",$K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A300,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A300,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB300/BE300),0)","v":0},{"$f":"IFERROR(IF(OR($K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,IF($J300=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB300/$BE300,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A300,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A300,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB300/BE300,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A300,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB300/BE300,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB300/BE300,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A300,'MC PT SA (CHA Only)'!A:A,0))*$BB300/BE300,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A300,'SFY 17-18 Directed Payments'!B:B,0))*$BB300/BE300,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A300,'SFY 17-18 Directed Payments'!B:B,0))*$BB300/BE300,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190818,190818,50124,3,"USC VERDUGO HILLS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C301,'Projected Nt Pt Revenues'!C:C,0)),0)","v":110371150.96492842},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A301,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A301,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C301,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A301,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q301=\"No\",0,IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB301,0),0))","v":0},{"$f":"IF(Q301=\"no\",IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB301,0),0),IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB301,0),0))","v":2239263.536432161},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P301=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB301),0)","v":5632418.8672892321},{"$f":"IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB301,0),0)","v":727783.63379396987},{"$f":"IF(Q301=\"NO\",IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB301,0),0),0)","v":943535.77575376886},9543001.8132691309,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB301,0)","v":26888.027638190957},1.6513814781877996E-3,2.1995027183316857E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB301,0)","v":3026.3819095477388},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A301,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":472734.78012712754},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1503514.5160190351},{"$f":"IFERROR(IF(OR($K301=\"YES\",$L301=\"YES\",$M301=\"YES\",$N301=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B301,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB301/$BE301)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J301=\"YES\",$K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB301/$BE301,0)),0)","v":632500},{"$f":"IFERROR(IF(OR($J301=\"YES\",$K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB301/$BE301,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J301=\"YES\",$K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A301,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A301,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB301/BE301),0)","v":0},{"$f":"IFERROR(IF(OR($K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,IF($J301=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB301/$BE301,0),0)),0)","v":0},2608749.2961461628,null,{"$f":"ROUND(VLOOKUP($A301,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1178798.47},{"$f":"ROUND(VLOOKUP($A301,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2724546.37},3903344.84,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB301/BE301,0)","v":403072.3631631473},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A301,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB301/BE301,0)","v":775726.11003726302},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB301/BE301,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A301,'MC PT SA (CHA Only)'!A:A,0))*$BB301/BE301,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A301,'SFY 17-18 Directed Payments'!B:B,0))*$BB301/BE301,0)","v":1644920.7845290608},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A301,'SFY 17-18 Directed Payments'!B:B,0))*$BB301/BE301,0)","v":1079625.5812604746},3903344.8389899461,null,null,-3030907.6771229682,null,1,null,"No",1]
[106204019,204019,53300,3,"VALLEY CHILDREN'S HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C302,'Projected Nt Pt Revenues'!C:C,0)),0)","v":592781090.62874138},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A302,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A302,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C302,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A302,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q302=\"No\",0,IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB302,0),0))","v":0},{"$f":"IF(Q302=\"no\",IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB302,0),0),IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB302,0),0))","v":4863358},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P302=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB302),0)","v":337723.34372853226},{"$f":"IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB302,0),0)","v":24941819},{"$f":"IF(Q302=\"NO\",IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB302,0),0),0)","v":6900916},37043816.343728527,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB302,0)","v":75108},4.6129065966727121E-3,8.5379816895894359E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB302,0)","v":57660},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A302,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":52340966.583093107},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":25131719.21641187},{"$f":"IFERROR(IF(OR($K302=\"YES\",$L302=\"YES\",$M302=\"YES\",$N302=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B302,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB302/$BE302)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J302=\"YES\",$K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB302/$BE302,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J302=\"YES\",$K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB302/$BE302,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J302=\"YES\",$K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A302,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A302,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB302/BE302),0)","v":0},{"$f":"IFERROR(IF(OR($K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,IF($J302=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB302/$BE302,0),0)),0)","v":0},77472685.79950498,null,{"$f":"ROUND(VLOOKUP($A302,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":54511296.75},{"$f":"ROUND(VLOOKUP($A302,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":37669946.259999998},92181243.00999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB302/BE302,0)","v":8103536.8653833382},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A302,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB302/BE302,0)","v":11507914.886848873},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB302/BE302,0)","v":34899845.002439387},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A302,'MC PT SA (CHA Only)'!A:A,0))*$BB302/BE302,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A302,'SFY 17-18 Directed Payments'!B:B,0))*$BB302/BE302,0)","v":13241385.880967341},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A302,'SFY 17-18 Directed Payments'!B:B,0))*$BB302/BE302,0)","v":24428560.376683068},92181243.012322009,null,null,132610112.46577646,null,1,null,"No",1]
[106190812,190812,50126,3,"VALLEY PRESBYTERIAN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C303,'Projected Nt Pt Revenues'!C:C,0)),0)","v":386044955.82547319},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A303,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A303,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C303,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A303,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q303=\"No\",0,IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB303,0),0))","v":0},{"$f":"IF(Q303=\"no\",IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB303,0),0),IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB303,0),0))","v":2459432.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P303=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB303),0)","v":6698756.3639760828},{"$f":"IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB303,0),0)","v":8900061},{"$f":"IF(Q303=\"NO\",IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB303,0),0),0)","v":12516746.25},30574996.113976084,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB303,0)","v":66470},4.0823867162064651E-3,7.0470265417075795E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB303,0)","v":38781},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A303,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":6942406.9810237139},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":25878058.404093392},{"$f":"IFERROR(IF(OR($K303=\"YES\",$L303=\"YES\",$M303=\"YES\",$N303=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B303,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB303/$BE303)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J303=\"YES\",$K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB303/$BE303,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J303=\"YES\",$K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB303/$BE303,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J303=\"YES\",$K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A303,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A303,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB303/BE303),0)","v":0},{"$f":"IFERROR(IF(OR($K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,IF($J303=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB303/$BE303,0),0)),0)","v":0},32820465.385117106,null,{"$f":"ROUND(VLOOKUP($A303,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":7467872.0199999996},{"$f":"ROUND(VLOOKUP($A303,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":36823664.060000002},44291536.079999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB303/BE303,0)","v":5606077.3109947378},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A303,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB303/BE303,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB303/BE303,0)","v":1861794.7087052695},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A303,'MC PT SA (CHA Only)'!A:A,0))*$BB303/BE303,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A303,'SFY 17-18 Directed Payments'!B:B,0))*$BB303/BE303,0)","v":29464159.234658662},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A303,'SFY 17-18 Directed Payments'!B:B,0))*$BB303/BE303,0)","v":7359504.8293996612},44291536.083758332,null,null,46537005.351141013,null,1,null,"No",1]
[106014050,14050,50283,3,"VALLEYCARE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C304,'Projected Nt Pt Revenues'!C:C,0)),0)","v":291530331.53774321},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A304,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A304,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C304,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A304,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q304=\"No\",0,IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB304,0),0))","v":0},{"$f":"IF(Q304=\"no\",IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB304,0),0),IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB304,0),0))","v":3518199},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P304=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB304),0)","v":5231251.547631097},{"$f":"IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB304,0),0)","v":1112783.75},{"$f":"IF(Q304=\"NO\",IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB304,0),0),0)","v":1641287},11503521.297631096,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB304,0)","v":32021},1.9666331433676426E-3,2.6513697534191667E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB304,0)","v":4987},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A304,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":952530.73034701264},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2966393.5045780963},{"$f":"IFERROR(IF(OR($K304=\"YES\",$L304=\"YES\",$M304=\"YES\",$N304=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B304,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB304/$BE304)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J304=\"YES\",$K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB304/$BE304,0)),0)","v":920000},{"$f":"IFERROR(IF(OR($J304=\"YES\",$K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB304/$BE304,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J304=\"YES\",$K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A304,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A304,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB304/BE304),0)","v":0},{"$f":"IFERROR(IF(OR($K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,IF($J304=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB304/$BE304,0),0)),0)","v":0},4838924.234925109,null,{"$f":"ROUND(VLOOKUP($A304,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2468922.39},{"$f":"ROUND(VLOOKUP($A304,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":20198.07},2489120.46,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB304/BE304,0)","v":692331.0063068656},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A304,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB304/BE304,0)","v":1776591.3857336768},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB304/BE304,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A304,'MC PT SA (CHA Only)'!A:A,0))*$BB304/BE304,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A304,'SFY 17-18 Directed Payments'!B:B,0))*$BB304/BE304,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A304,'SFY 17-18 Directed Payments'!B:B,0))*$BB304/BE304,0)","v":20198.073815935397},2489120.4658564776,null,null,-4175476.6027059872,null,1,null,"No",1]
[106454012,454012,52047,3,"VIBRA HOSPITAL OF NORTHERN CALIFORNIA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C305,'Projected Nt Pt Revenues'!C:C,0)),0)","v":45346626.573929742},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A305,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A305,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C305,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A305,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q305=\"No\",0,IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB305,0),0))","v":0},{"$f":"IF(Q305=\"no\",IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB305,0),0),IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB305,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P305=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB305),0)","v":0},{"$f":"IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB305,0),0)","v":0},{"$f":"IF(Q305=\"NO\",IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB305,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB305,0)","v":16683},1.0246194912964112E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB305,0)","v":3316},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A305,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K305=\"YES\",$L305=\"YES\",$M305=\"YES\",$N305=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B305,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB305/$BE305)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J305=\"YES\",$K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB305/$BE305,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J305=\"YES\",$K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB305/$BE305,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J305=\"YES\",$K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A305,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A305,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB305/BE305),0)","v":0},{"$f":"IFERROR(IF(OR($K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,IF($J305=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB305/$BE305,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A305,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A305,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB305/BE305,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A305,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB305/BE305,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB305/BE305,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A305,'MC PT SA (CHA Only)'!A:A,0))*$BB305/BE305,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A305,'SFY 17-18 Directed Payments'!B:B,0))*$BB305/BE305,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A305,'SFY 17-18 Directed Payments'!B:B,0))*$BB305/BE305,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106344035,344035,52033,3,"VIBRA HOSPITAL OF SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C306,'Projected Nt Pt Revenues'!C:C,0)),0)","v":49688906.827325083},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A306,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A306,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C306,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A306,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q306=\"No\",0,IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB306,0),0))","v":0},{"$f":"IF(Q306=\"no\",IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB306,0),0),IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB306,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P306=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB306),0)","v":0},{"$f":"IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB306,0),0)","v":0},{"$f":"IF(Q306=\"NO\",IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB306,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB306,0)","v":17313},1.0633121892234471E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB306,0)","v":5107},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A306,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K306=\"YES\",$L306=\"YES\",$M306=\"YES\",$N306=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B306,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB306/$BE306)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J306=\"YES\",$K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB306/$BE306,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J306=\"YES\",$K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB306/$BE306,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J306=\"YES\",$K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A306,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A306,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB306/BE306),0)","v":0},{"$f":"IFERROR(IF(OR($K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,IF($J306=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB306/$BE306,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A306,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A306,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB306/BE306,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A306,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB306/BE306,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB306/BE306,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A306,'MC PT SA (CHA Only)'!A:A,0))*$BB306/BE306,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A306,'SFY 17-18 Directed Payments'!B:B,0))*$BB306/BE306,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A306,'SFY 17-18 Directed Payments'!B:B,0))*$BB306/BE306,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106374094,374094,52044,3,"VIBRA HOSPITAL OF SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C307,'Projected Nt Pt Revenues'!C:C,0)),0)","v":51745852.258821808},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A307,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A307,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C307,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A307,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q307=\"No\",0,IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB307,0),0))","v":0},{"$f":"IF(Q307=\"no\",IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB307,0),0),IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB307,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P307=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB307),0)","v":0},{"$f":"IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB307,0),0)","v":0},{"$f":"IF(Q307=\"NO\",IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB307,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB307,0)","v":24586},1.509997890847783E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB307,0)","v":4894},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A307,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K307=\"YES\",$L307=\"YES\",$M307=\"YES\",$N307=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B307,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB307/$BE307)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J307=\"YES\",$K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB307/$BE307,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J307=\"YES\",$K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB307/$BE307,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J307=\"YES\",$K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A307,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A307,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB307/BE307),0)","v":0},{"$f":"IFERROR(IF(OR($K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,IF($J307=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB307/$BE307,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A307,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A307,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB307/BE307,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A307,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB307/BE307,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB307/BE307,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A307,'MC PT SA (CHA Only)'!A:A,0))*$BB307/BE307,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A307,'SFY 17-18 Directed Payments'!B:B,0))*$BB307/BE307,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A307,'SFY 17-18 Directed Payments'!B:B,0))*$BB307/BE307,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106361370,361370,50517,3,"VICTOR VALLEY GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C308,'Projected Nt Pt Revenues'!C:C,0)),0)","v":86971332.128710955},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A308,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A308,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C308,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A308,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q308=\"No\",0,IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB308,0),0))","v":0},{"$f":"IF(Q308=\"no\",IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB308,0),0),IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB308,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P308=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB308),0)","v":0},{"$f":"IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB308,0),0)","v":0},{"$f":"IF(Q308=\"NO\",IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB308,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB308,0)","v":24401},1.4986357493930187E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB308,0)","v":10878},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A308,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1324498.4953009568},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3077463.9463020251},{"$f":"IFERROR(IF(OR($K308=\"YES\",$L308=\"YES\",$M308=\"YES\",$N308=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B308,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB308/$BE308)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J308=\"YES\",$K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB308/$BE308,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J308=\"YES\",$K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB308/$BE308,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J308=\"YES\",$K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A308,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A308,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB308/BE308),0)","v":0},{"$f":"IFERROR(IF(OR($K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,IF($J308=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB308/$BE308,0),0)),0)","v":457500},4859462.4416029816,null,{"$f":"ROUND(VLOOKUP($A308,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4005821.74},{"$f":"ROUND(VLOOKUP($A308,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":16993746.969999999},20999568.710000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB308/BE308,0)","v":1837339.9782759128},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A308,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB308/BE308,0)","v":2128226.7451684372},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB308/BE308,0)","v":40255.020728762582},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A308,'MC PT SA (CHA Only)'!A:A,0))*$BB308/BE308,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A308,'SFY 17-18 Directed Payments'!B:B,0))*$BB308/BE308,0)","v":13367182.820744725},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A308,'SFY 17-18 Directed Payments'!B:B,0))*$BB308/BE308,0)","v":3626564.1536512007},20999568.718569037,null,null,25859031.151602983,null,1,null,"No",1]
[106444013,444013,50194,3,"WATSONVILLE COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C309,'Projected Nt Pt Revenues'!C:C,0)),0)","v":122290944.8979589},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A309,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A309,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C309,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A309,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q309=\"No\",0,IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB309,0),0))","v":0},{"$f":"IF(Q309=\"no\",IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB309,0),0),IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB309,0),0))","v":356957.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P309=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB309),0)","v":2327038.4083753889},{"$f":"IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB309,0),0)","v":1656750},{"$f":"IF(Q309=\"NO\",IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB309,0),0),0)","v":2176417.25},6517162.9083753889,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB309,0)","v":14875},9.1357758994390194E-4,1.5020973288353123E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB309,0)","v":6941},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A309,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1933885.4580042053},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5473605.548858487},{"$f":"IFERROR(IF(OR($K309=\"YES\",$L309=\"YES\",$M309=\"YES\",$N309=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B309,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB309/$BE309)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J309=\"YES\",$K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB309/$BE309,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J309=\"YES\",$K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB309/$BE309,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J309=\"YES\",$K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A309,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A309,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB309/BE309),0)","v":0},{"$f":"IFERROR(IF(OR($K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,IF($J309=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB309/$BE309,0),0)),0)","v":0},7407491.0068626925,null,{"$f":"ROUND(VLOOKUP($A309,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4121888.19},{"$f":"ROUND(VLOOKUP($A309,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":9881646.8000000007},14003534.99,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB309/BE309,0)","v":1219739.4900195401},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A309,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB309/BE309,0)","v":2609041.8313850206},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB309/BE309,0)","v":293106.86968130257},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A309,'MC PT SA (CHA Only)'!A:A,0))*$BB309/BE309,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A309,'SFY 17-18 Directed Payments'!B:B,0))*$BB309/BE309,0)","v":4971495.0600021789},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A309,'SFY 17-18 Directed Payments'!B:B,0))*$BB309/BE309,0)","v":4910151.7446538955},14003534.995741937,null,null,14893863.088487305,null,1,null,"No",1]
[106301379,301379,50426,3,"WEST ANAHEIM MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C310,'Projected Nt Pt Revenues'!C:C,0)),0)","v":124982224.56972422},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A310,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A310,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C310,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A310,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q310=\"No\",0,IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB310,0),0))","v":0},{"$f":"IF(Q310=\"no\",IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB310,0),0),IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB310,0),0))","v":1633323},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P310=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB310),0)","v":6904297.0055485703},{"$f":"IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB310,0),0)","v":1457387.75},{"$f":"IF(Q310=\"NO\",IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB310,0),0),0)","v":3724926.25},13719934.00554857,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB310,0)","v":34869},2.1415487047901794E-3,3.1622159076377366E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB310,0)","v":9384},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A310,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1022671.0711750365},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2741543.5859662406},{"$f":"IFERROR(IF(OR($K310=\"YES\",$L310=\"YES\",$M310=\"YES\",$N310=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B310,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":193433.7015},{"$f":"IFERROR(IF(OR($K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB310/$BE310)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J310=\"YES\",$K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB310/$BE310,0)),0)","v":787500},{"$f":"IFERROR(IF(OR($J310=\"YES\",$K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB310/$BE310,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J310=\"YES\",$K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A310,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A310,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB310/BE310),0)","v":0},{"$f":"IFERROR(IF(OR($K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,IF($J310=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB310/$BE310,0),0)),0)","v":0},4745148.3586412771,null,{"$f":"ROUND(VLOOKUP($A310,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3172714.34},{"$f":"ROUND(VLOOKUP($A310,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6620631.0499999998},9793345.3900000006,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB310/BE310,0)","v":1133842.3428350654},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A310,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB310/BE310,0)","v":1698953.9997953176},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB310/BE310,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A310,'MC PT SA (CHA Only)'!A:A,0))*$BB310/BE310,0)","v":339918},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A310,'SFY 17-18 Directed Payments'!B:B,0))*$BB310/BE310,0)","v":4885953.1409535585},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A310,'SFY 17-18 Directed Payments'!B:B,0))*$BB310/BE310,0)","v":1734677.9062252517},9793345.3898091931,null,null,818559.74309270829,null,1,null,"No",1]
[106190857,190857,50096,3,"WEST COVINA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C311,'Projected Nt Pt Revenues'!C:C,0)),0)","v":17916047.009972338},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A311,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A311,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C311,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A311,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q311=\"No\",0,IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB311,0),0))","v":0},{"$f":"IF(Q311=\"no\",IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB311,0),0),IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB311,0),0))","v":2362},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P311=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB311),0)","v":688941.78008556121},{"$f":"IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB311,0),0)","v":24299},{"$f":"IF(Q311=\"NO\",IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB311,0),0),0)","v":52463.75},768066.53008556121,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB311,0)","v":2138},1.3130950502857563E-4,1.7702652203563341E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB311,0)","v":139},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A311,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":34841.194436088517},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":69080.396681955666},{"$f":"IFERROR(IF(OR($K311=\"YES\",$L311=\"YES\",$M311=\"YES\",$N311=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B311,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1522172.3205000008},{"$f":"IFERROR(IF(OR($K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB311/$BE311)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J311=\"YES\",$K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB311/$BE311,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J311=\"YES\",$K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB311/$BE311,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J311=\"YES\",$K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A311,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A311,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB311/BE311),0)","v":0},{"$f":"IFERROR(IF(OR($K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,IF($J311=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB311/$BE311,0),0)),0)","v":0},1626093.9116180451,null,{"$f":"ROUND(VLOOKUP($A311,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1558117.98},{"$f":"ROUND(VLOOKUP($A311,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":32707.200000000001},1590825.18,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB311/BE311,0)","v":60128.003029132255},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A311,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB311/BE311,0)","v":2776.0686271165323},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB311/BE311,0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A311,'MC PT SA (CHA Only)'!A:A,0))*$BB311/BE311,0)","v":1491440},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A311,'SFY 17-18 Directed Payments'!B:B,0))*$BB311/BE311,0)","v":32707.204342119599},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A311,'SFY 17-18 Directed Payments'!B:B,0))*$BB311/BE311,0)","v":0},1590825.1841916898,null,null,2448852.5615324839,null,1,null,"No",1]
[106190859,190859,50481,3,"WEST HILLS HOSPITAL AND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C312,'Projected Nt Pt Revenues'!C:C,0)),0)","v":244033741.6422236},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A312,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A312,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C312,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A312,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q312=\"No\",0,IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB312,0),0))","v":0},{"$f":"IF(Q312=\"no\",IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB312,0),0),IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB312,0),0))","v":3747313},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P312=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB312),0)","v":7856220.077881759},{"$f":"IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB312,0),0)","v":1564524.25},{"$f":"IF(Q312=\"NO\",IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB312,0),0),0)","v":2395660.5},15563717.827881759,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB312,0)","v":42567},2.6143366232700554E-3,3.5871773200519068E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB312,0)","v":7171},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A312,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1673606.1999442438},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4108251.8262033635},{"$f":"IFERROR(IF(OR($K312=\"YES\",$L312=\"YES\",$M312=\"YES\",$N312=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B312,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB312/$BE312)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J312=\"YES\",$K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB312/$BE312,0)),0)","v":1315000},{"$f":"IFERROR(IF(OR($J312=\"YES\",$K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB312/$BE312,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J312=\"YES\",$K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A312,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A312,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB312/BE312),0)","v":0},{"$f":"IFERROR(IF(OR($K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,IF($J312=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB312/$BE312,0),0)),0)","v":0},7096858.0261476077,null,{"$f":"ROUND(VLOOKUP($A312,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2801939.25},{"$f":"ROUND(VLOOKUP($A312,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":674605.32},3476544.57,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB312/BE312,0)","v":887747.01615154545},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A312,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB312/BE312,0)","v":1734302.6069806016},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB312/BE312,0)","v":179889.62388165778},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A312,'MC PT SA (CHA Only)'!A:A,0))*$BB312/BE312,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A312,'SFY 17-18 Directed Payments'!B:B,0))*$BB312/BE312,0)","v":483060.24874515098},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A312,'SFY 17-18 Directed Payments'!B:B,0))*$BB312/BE312,0)","v":191545.06668778736},3476544.5624467428,null,null,-4990315.231734151,null,1,null,"No",1]
[106190883,190883,50735,3,"WHITTIER HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C313,'Projected Nt Pt Revenues'!C:C,0)),0)","v":146028642.79319307},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A313,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A313,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C313,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A313,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q313=\"No\",0,IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB313,0),0))","v":0},{"$f":"IF(Q313=\"no\",IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB313,0),0),IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB313,0),0))","v":2822885.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P313=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB313),0)","v":2535001.2460606839},{"$f":"IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB313,0),0)","v":2572932.75},{"$f":"IF(Q313=\"NO\",IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB313,0),0),0)","v":4458866.5},12389685.746060684,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB313,0)","v":29620},1.8191709723790505E-3,2.8556158754831497E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB313,0)","v":12733},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A313,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3911212.4237001189},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7075999.8483634591},{"$f":"IFERROR(IF(OR($K313=\"YES\",$L313=\"YES\",$M313=\"YES\",$N313=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B313,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":4913117.1374999993},{"$f":"IFERROR(IF(OR($K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB313/$BE313)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J313=\"YES\",$K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB313/$BE313,0)),0)","v":625000},{"$f":"IFERROR(IF(OR($J313=\"YES\",$K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB313/$BE313,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J313=\"YES\",$K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A313,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A313,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB313/BE313),0)","v":0},{"$f":"IFERROR(IF(OR($K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,IF($J313=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB313/$BE313,0),0)),0)","v":0},16525329.409563577,null,{"$f":"ROUND(VLOOKUP($A313,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4058567.5},{"$f":"ROUND(VLOOKUP($A313,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":11897230.300000001},15955797.800000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB313/BE313,0)","v":2031467.5309128254},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A313,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB313/BE313,0)","v":1618818.1520925539},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB313/BE313,0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A313,'MC PT SA (CHA Only)'!A:A,0))*$BB313/BE313,0)","v":400734},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A313,'SFY 17-18 Directed Payments'!B:B,0))*$BB313/BE313,0)","v":9152985.3382023927},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A313,'SFY 17-18 Directed Payments'!B:B,0))*$BB313/BE313,0)","v":2744244.9624584229},15955797.800052838,null,null,20091441.463502891,null,1,null,"No",1]
[106571086,571086,50127,3,"WOODLAND MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C314,'Projected Nt Pt Revenues'!C:C,0)),0)","v":128464491.14489868},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A314,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A314,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C314,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A314,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q314=\"No\",0,IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB314,0),0))","v":0},{"$f":"IF(Q314=\"no\",IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB314,0),0),IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB314,0),0))","v":1717469.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P314=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB314),0)","v":2233956.8720403733},{"$f":"IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB314,0),0)","v":3426159},{"$f":"IF(Q314=\"NO\",IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB314,0),0),0)","v":1662824.75},9040409.8720403723,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB314,0)","v":21488},1.3197280842161053E-3,2.0836636602894697E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB314,0)","v":9215},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A314,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":694782.76487720245},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":845218.97116745752},{"$f":"IFERROR(IF(OR($K314=\"YES\",$L314=\"YES\",$M314=\"YES\",$N314=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B314,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB314/$BE314)*$AG$16),0)","v":563550},{"$f":"IFERROR(IF(OR($J314=\"YES\",$K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB314/$BE314,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J314=\"YES\",$K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB314/$BE314,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J314=\"YES\",$K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A314,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A314,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB314/BE314),0)","v":0},{"$f":"IFERROR(IF(OR($K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,IF($J314=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB314/$BE314,0),0)),0)","v":0},2103551.7360446602,null,{"$f":"ROUND(VLOOKUP($A314,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":9346248.6600000001},{"$f":"ROUND(VLOOKUP($A314,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4260720.84},13606969.5,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB314/BE314,0)","v":777798.66775541788},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A314,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB314/BE314,0)","v":2564162.0552466367},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB314/BE314,0)","v":6004287.9355744934},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A314,'MC PT SA (CHA Only)'!A:A,0))*$BB314/BE314,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A314,'SFY 17-18 Directed Payments'!B:B,0))*$BB314/BE314,0)","v":2850558.6553555005},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A314,'SFY 17-18 Directed Payments'!B:B,0))*$BB314/BE314,0)","v":1410162.1869158898},13606969.500847938,null,null,6670111.3640042879,null,1,null,"No",1]
[106364430,364430,50298,3,"BARSTOW COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C315,'Projected Nt Pt Revenues'!C:C,0)),0)","v":64916899.767912343},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A315,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A315,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C315,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A315,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q315=\"No\",0,IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB315,0),0))","v":0},{"$f":"IF(Q315=\"no\",IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB315,0),0),IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB315,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P315=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB315),0)","v":0},{"$f":"IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB315,0),0)","v":0},{"$f":"IF(Q315=\"NO\",IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB315,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB315,0)","v":7172},4.4048258655984303E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB315,0)","v":2415},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A315,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3537116.8342263368},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1968114.046644737},{"$f":"IFERROR(IF(OR($K315=\"YES\",$L315=\"YES\",$M315=\"YES\",$N315=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B315,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB315/$BE315)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J315=\"YES\",$K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB315/$BE315,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J315=\"YES\",$K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB315/$BE315,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J315=\"YES\",$K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A315,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A315,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB315/BE315),0)","v":0},{"$f":"IFERROR(IF(OR($K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,IF($J315=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB315/$BE315,0),0)),0)","v":222500},5727730.8808710743,null,{"$f":"ROUND(VLOOKUP($A315,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1474663.78},{"$f":"ROUND(VLOOKUP($A315,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3664256.73},5138920.51,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB315/BE315,0)","v":283675.32857672754},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A315,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB315/BE315,0)","v":1189730.4779612417},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB315/BE315,0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A315,'MC PT SA (CHA Only)'!A:A,0))*$BB315/BE315,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A315,'SFY 17-18 Directed Payments'!B:B,0))*$BB315/BE315,0)","v":1635360.2171059798},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A315,'SFY 17-18 Directed Payments'!B:B,0))*$BB315/BE315,0)","v":2028896.5148107107},5138920.5078524332,null,null,10866651.390871074,null,1,null,"No",1]
[106190468,190468,52046,3,"PROMISE HOSPITAL ELA - ELA CAMPUS, SUBURBAN CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C316,'Projected Nt Pt Revenues'!C:C,0)),0)","v":85487757.05249624},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A316,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A316,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C316,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A316,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q316=\"No\",0,IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB316,0),0))","v":0},{"$f":"IF(Q316=\"no\",IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB316,0),0),IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB316,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P316=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB316),0)","v":0},{"$f":"IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB316,0),0)","v":0},{"$f":"IF(Q316=\"NO\",IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB316,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB316,0)","v":54126},3.3242555047599083E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB316,0)","v":7700},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A316,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K316=\"YES\",$L316=\"YES\",$M316=\"YES\",$N316=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B316,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB316/$BE316)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J316=\"YES\",$K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB316/$BE316,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J316=\"YES\",$K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB316/$BE316,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J316=\"YES\",$K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A316,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A316,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB316/BE316),0)","v":0},{"$f":"IFERROR(IF(OR($K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,IF($J316=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB316/$BE316,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A316,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A316,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB316/BE316,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A316,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB316/BE316,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB316/BE316,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A316,'MC PT SA (CHA Only)'!A:A,0))*$BB316/BE316,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A316,'SFY 17-18 Directed Payments'!B:B,0))*$BB316/BE316,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A316,'SFY 17-18 Directed Payments'!B:B,0))*$BB316/BE316,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190712,190712,null,3,"SHRINERS HOSPITAL FOR CHILDREN - LA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C317,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A317,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A317,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C317,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A317,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q317=\"No\",0,IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB317,0),0))","v":0},{"$f":"IF(Q317=\"no\",IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB317,0),0),IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB317,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P317=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB317),0)","v":0},{"$f":"IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB317,0),0)","v":0},{"$f":"IF(Q317=\"NO\",IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB317,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB317,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB317,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A317,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K317=\"YES\",$L317=\"YES\",$M317=\"YES\",$N317=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B317,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB317/$BE317)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J317=\"YES\",$K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB317/$BE317,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J317=\"YES\",$K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB317/$BE317,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J317=\"YES\",$K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A317,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A317,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB317/BE317),0)","v":0},{"$f":"IFERROR(IF(OR($K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,IF($J317=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB317/$BE317,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A317,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A317,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB317/BE317,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A317,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB317/BE317,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB317/BE317,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A317,'MC PT SA (CHA Only)'!A:A,0))*$BB317/BE317,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A317,'SFY 17-18 Directed Payments'!B:B,0))*$BB317/BE317,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A317,'SFY 17-18 Directed Payments'!B:B,0))*$BB317/BE317,0)","v":0},0,null,null,0,null,0,null,"No",1]
[106060870,60870,50434,3,"COLUSA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C318,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A318,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A318,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C318,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A318,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q318=\"No\",0,IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB318,0),0))","v":0},{"$f":"IF(Q318=\"no\",IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB318,0),0),IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB318,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P318=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB318),0)","v":0},{"$f":"IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB318,0),0)","v":0},{"$f":"IF(Q318=\"NO\",IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB318,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB318,0)","v":3610},2.2171530081999905E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB318,0)","v":462},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A318,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":113843.01468393317},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":52826.185697966095},{"$f":"IFERROR(IF(OR($K318=\"YES\",$L318=\"YES\",$M318=\"YES\",$N318=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B318,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB318/$BE318)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J318=\"YES\",$K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB318/$BE318,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J318=\"YES\",$K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB318/$BE318,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J318=\"YES\",$K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A318,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A318,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB318/BE318),0)","v":0},{"$f":"IFERROR(IF(OR($K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,IF($J318=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB318/$BE318,0),0)),0)","v":5000},171669.20038189925,null,{"$f":"ROUND(VLOOKUP($A318,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":54974.17},{"$f":"ROUND(VLOOKUP($A318,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},54974.17,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB318/BE318,0)","v":54974.174198063774},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A318,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB318/BE318,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB318/BE318,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A318,'MC PT SA (CHA Only)'!A:A,0))*$BB318/BE318,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A318,'SFY 17-18 Directed Payments'!B:B,0))*$BB318/BE318,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A318,'SFY 17-18 Directed Payments'!B:B,0))*$BB318/BE318,0)","v":0},54974.174198063774,null,null,226643.37038189924,null,1,null,"No",1]
[106370787,370787,52051,3,"PROMISE HOSPITAL OF SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C319,'Projected Nt Pt Revenues'!C:C,0)),0)","v":23297136.416362889},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A319,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A319,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C319,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A319,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q319=\"No\",0,IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB319,0),0))","v":0},{"$f":"IF(Q319=\"no\",IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB319,0),0),IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB319,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P319=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB319),0)","v":0},{"$f":"IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB319,0),0)","v":0},{"$f":"IF(Q319=\"NO\",IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB319,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB319,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB319,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A319,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K319=\"YES\",$L319=\"YES\",$M319=\"YES\",$N319=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B319,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB319/$BE319)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J319=\"YES\",$K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB319/$BE319,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J319=\"YES\",$K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB319/$BE319,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J319=\"YES\",$K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A319,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A319,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB319/BE319),0)","v":0},{"$f":"IFERROR(IF(OR($K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,IF($J319=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB319/$BE319,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A319,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A319,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB319/BE319,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A319,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB319/BE319,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB319/BE319,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A319,'MC PT SA (CHA Only)'!A:A,0))*$BB319/BE319,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A319,'SFY 17-18 Directed Payments'!B:B,0))*$BB319/BE319,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A319,'SFY 17-18 Directed Payments'!B:B,0))*$BB319/BE319,0)","v":0},0,null,null,0,null,0,null,"No",1]
[106074097,74097,50760,3,"KAISER FOUNDATION HOSPITAL - ANTIOCH",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C320,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A320,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A320,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C320,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A320,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q320=\"No\",0,IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB320,0),0))","v":2920400.42},{"$f":"IF(Q320=\"no\",IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB320,0),0),IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB320,0),0))","v":598418.10000000009},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P320=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB320),0)","v":777870.98022719321},{"$f":"IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB320,0),0)","v":121495},{"$f":"IF(Q320=\"NO\",IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB320,0),0),0)","v":0},4418184.5002271933,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB320,0)","v":22066},1.3552270991396397E-3,1.0183178216343247E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB320,0)","v":2155},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A320,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":368445.46688527224},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":358947.15922976966},{"$f":"IFERROR(IF(OR($K320=\"YES\",$L320=\"YES\",$M320=\"YES\",$N320=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B320,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB320/$BE320)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J320=\"YES\",$K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB320/$BE320,0)),0)","v":60000},{"$f":"IFERROR(IF(OR($J320=\"YES\",$K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB320/$BE320,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J320=\"YES\",$K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A320,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A320,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB320/BE320),0)","v":0},{"$f":"IFERROR(IF(OR($K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,IF($J320=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB320/$BE320,0),0)),0)","v":0},787392.6261150419,null,{"$f":"ROUND(VLOOKUP($A320,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1655114.63},{"$f":"ROUND(VLOOKUP($A320,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4920075.55},6575190.1799999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB320/BE320,0)","v":530844.36960005329},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A320,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB320/BE320,0)","v":1123012.2952895411},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB320/BE320,0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A320,'MC PT SA (CHA Only)'!A:A,0))*$BB320/BE320,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A320,'SFY 17-18 Directed Payments'!B:B,0))*$BB320/BE320,0)","v":2450524.3868634221},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A320,'SFY 17-18 Directed Payments'!B:B,0))*$BB320/BE320,0)","v":2469551.1585617014},6575190.1797124911,null,null,2944398.3058878481,null,1,null,"No",1]
[106196035,196035,50723,3,"KAISER FOUNDATION HOSPITAL - BALDWIN PARK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C321,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A321,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A321,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C321,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A321,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q321=\"No\",0,IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB321,0),0))","v":5476722.1600000001},{"$f":"IF(Q321=\"no\",IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB321,0),0),IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB321,0),0))","v":676660.88000000012},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P321=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB321),0)","v":462639.45754615538},{"$f":"IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB321,0),0)","v":203780.25},{"$f":"IF(Q321=\"NO\",IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB321,0),0),0)","v":0},6819802.747546155,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB321,0)","v":37018},2.273533796607957E-3,1.5718507630226553E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB321,0)","v":2557},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A321,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1275050.0860222562},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":800519.89096148626},{"$f":"IFERROR(IF(OR($K321=\"YES\",$L321=\"YES\",$M321=\"YES\",$N321=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B321,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB321/$BE321)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J321=\"YES\",$K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB321/$BE321,0)),0)","v":120000},{"$f":"IFERROR(IF(OR($J321=\"YES\",$K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB321/$BE321,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J321=\"YES\",$K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A321,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A321,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB321/BE321),0)","v":0},{"$f":"IFERROR(IF(OR($K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,IF($J321=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB321/$BE321,0),0)),0)","v":0},2195569.9769837423,null,{"$f":"ROUND(VLOOKUP($A321,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2523158.94},{"$f":"ROUND(VLOOKUP($A321,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10791004.210000001},13314163.15,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB321/BE321,0)","v":826115.81304668495},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A321,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB321/BE321,0)","v":1685721.4060060622},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB321/BE321,0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A321,'MC PT SA (CHA Only)'!A:A,0))*$BB321/BE321,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A321,'SFY 17-18 Directed Payments'!B:B,0))*$BB321/BE321,0)","v":3884609.500325589},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A321,'SFY 17-18 Directed Payments'!B:B,0))*$BB321/BE321,0)","v":6906394.7067955108},13314163.150753811,null,null,8689930.3794375882,null,1,null,"No",1]
[106196403,196403,50139,3,"KAISER FOUNDATION HOSPITAL - DOWNEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C322,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A322,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A322,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C322,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A322,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q322=\"No\",0,IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB322,0),0))","v":8985236.9600000009},{"$f":"IF(Q322=\"no\",IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB322,0),0),IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB322,0),0))","v":2200075.64},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P322=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB322),0)","v":1159885.9100184839},{"$f":"IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB322,0),0)","v":563847.25},{"$f":"IF(Q322=\"NO\",IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB322,0),0),0)","v":0},12909045.760018485,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB322,0)","v":65831},4.0431412654519001E-3,2.9753196945586733E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB322,0)","v":8135},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A322,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1567532.4596407858},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2736125.5156382439},{"$f":"IFERROR(IF(OR($K322=\"YES\",$L322=\"YES\",$M322=\"YES\",$N322=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B322,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB322/$BE322)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J322=\"YES\",$K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB322/$BE322,0)),0)","v":2182500},{"$f":"IFERROR(IF(OR($J322=\"YES\",$K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB322/$BE322,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J322=\"YES\",$K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A322,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A322,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB322/BE322),0)","v":0},{"$f":"IFERROR(IF(OR($K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,IF($J322=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB322/$BE322,0),0)),0)","v":0},6486157.9752790295,null,{"$f":"ROUND(VLOOKUP($A322,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3928075.56},{"$f":"ROUND(VLOOKUP($A322,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4562291.76},8490367.3200000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB322/BE322,0)","v":2116505.7066254555},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A322,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB322/BE322,0)","v":1811569.850435345},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB322/BE322,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A322,'MC PT SA (CHA Only)'!A:A,0))*$BB322/BE322,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A322,'SFY 17-18 Directed Payments'!B:B,0))*$BB322/BE322,0)","v":2817851.4510133807},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A322,'SFY 17-18 Directed Payments'!B:B,0))*$BB322/BE322,0)","v":1744440.3085696206},8490367.3166438024,null,null,2067479.5352605451,null,1,null,"No",1]
[106361223,361223,50140,3,"KAISER FOUNDATION HOSPITAL - FONTANA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C323,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A323,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A323,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C323,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A323,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q323=\"No\",0,IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB323,0),0))","v":16417269.960000001},{"$f":"IF(Q323=\"no\",IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB323,0),0),IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB323,0),0))","v":3908427.8800000004},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P323=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB323),0)","v":2447110.129967398},{"$f":"IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB323,0),0)","v":1078544.25},{"$f":"IF(Q323=\"NO\",IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB323,0),0),0)","v":0},23851352.219967399,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB323,0)","v":120957},7.4288137510483731E-3,5.4973387902703605E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB323,0)","v":14591},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A323,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2769049.917874062},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4265375.8657152625},{"$f":"IFERROR(IF(OR($K323=\"YES\",$L323=\"YES\",$M323=\"YES\",$N323=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B323,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB323/$BE323)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J323=\"YES\",$K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB323/$BE323,0)),0)","v":1382500},{"$f":"IFERROR(IF(OR($J323=\"YES\",$K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB323/$BE323,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J323=\"YES\",$K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A323,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A323,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB323/BE323),0)","v":0},{"$f":"IFERROR(IF(OR($K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,IF($J323=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB323/$BE323,0),0)),0)","v":0},8416925.783589324,null,{"$f":"ROUND(VLOOKUP($A323,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":9601240.9100000001},{"$f":"ROUND(VLOOKUP($A323,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":11048526.449999999},20649767.359999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB323/BE323,0)","v":3723856.0733149373},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A323,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB323/BE323,0)","v":2902287.2140294304},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB323/BE323,0)","v":2975097.6257351097},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A323,'MC PT SA (CHA Only)'!A:A,0))*$BB323/BE323,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A323,'SFY 17-18 Directed Payments'!B:B,0))*$BB323/BE323,0)","v":5997998.0885856245},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A323,'SFY 17-18 Directed Payments'!B:B,0))*$BB323/BE323,0)","v":5050528.3576746462},20649767.359339748,null,null,5215340.9236219265,null,1,null,"No",1]
[106104062,104062,50710,3,"KAISER FOUNDATION HOSPITAL - FRESNO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C324,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A324,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A324,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C324,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A324,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q324=\"No\",0,IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB324,0),0))","v":4037272.12},{"$f":"IF(Q324=\"no\",IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB324,0),0),IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB324,0),0))","v":223904.24000000002},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P324=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB324),0)","v":534267.25688202237},{"$f":"IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB324,0),0)","v":145241.75},{"$f":"IF(Q324=\"NO\",IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB324,0),0),0)","v":0},4940685.3668820225,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB324,0)","v":26949},1.6551262165645857E-3,1.1387455548597324E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB324,0)","v":987},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A324,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":164827.88017606331},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":472726.63611769659},{"$f":"IFERROR(IF(OR($K324=\"YES\",$L324=\"YES\",$M324=\"YES\",$N324=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B324,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB324/$BE324)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J324=\"YES\",$K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB324/$BE324,0)),0)","v":57500},{"$f":"IFERROR(IF(OR($J324=\"YES\",$K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB324/$BE324,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J324=\"YES\",$K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A324,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A324,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB324/BE324),0)","v":0},{"$f":"IFERROR(IF(OR($K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,IF($J324=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB324/$BE324,0),0)),0)","v":0},695054.51629375992,null,{"$f":"ROUND(VLOOKUP($A324,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":891170.12},{"$f":"ROUND(VLOOKUP($A324,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":1462457.33},2353627.4500000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB324/BE324,0)","v":494767.56778257398},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A324,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB324/BE324,0)","v":392628.63949518156},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB324/BE324,0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A324,'MC PT SA (CHA Only)'!A:A,0))*$BB324/BE324,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A324,'SFY 17-18 Directed Payments'!B:B,0))*$BB324/BE324,0)","v":686851.2911845115},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A324,'SFY 17-18 Directed Payments'!B:B,0))*$BB324/BE324,0)","v":775606.03453191929},2353627.4411875079,null,null,-1892003.4005882624,null,1,null,"No",1]
[106190429,190429,50138,3,"KAISER FOUNDATION HOSPITAL - LOS ANGELES",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C325,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A325,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A325,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C325,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A325,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q325=\"No\",0,IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB325,0),0))","v":18484681.32},{"$f":"IF(Q325=\"no\",IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB325,0),0),IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB325,0),0))","v":2926218.12},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P325=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB325),0)","v":2217693.5552829541},{"$f":"IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB325,0),0)","v":942138.5},{"$f":"IF(Q325=\"NO\",IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB325,0),0),0)","v":0},24570731.495282955,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB325,0)","v":129375},7.9458218957305753E-3,5.6631437122989783E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB325,0)","v":11168},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A325,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1362553.7069143292},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2553265.6420683614},{"$f":"IFERROR(IF(OR($K325=\"YES\",$L325=\"YES\",$M325=\"YES\",$N325=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B325,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB325/$BE325)*$AG$16),0)","v":73125},{"$f":"IFERROR(IF(OR($J325=\"YES\",$K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB325/$BE325,0)),0)","v":650000},{"$f":"IFERROR(IF(OR($J325=\"YES\",$K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB325/$BE325,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J325=\"YES\",$K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A325,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A325,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB325/BE325),0)","v":0},{"$f":"IFERROR(IF(OR($K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,IF($J325=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB325/$BE325,0),0)),0)","v":0},4638944.3489826908,null,{"$f":"ROUND(VLOOKUP($A325,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5861016.6100000003},{"$f":"ROUND(VLOOKUP($A325,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":11128771},16989787.609999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB325/BE325,0)","v":2228816.2265691557},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A325,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB325/BE325,0)","v":1488620.5334807883},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB325/BE325,0)","v":2143579.8538066074},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A325,'MC PT SA (CHA Only)'!A:A,0))*$BB325/BE325,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A325,'SFY 17-18 Directed Payments'!B:B,0))*$BB325/BE325,0)","v":7258483.4251550026},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A325,'SFY 17-18 Directed Payments'!B:B,0))*$BB325/BE325,0)","v":3870287.5776968212},16989787.616708376,null,null,-2941999.5363002643,null,1,null,"No",1]
[106394009,394009,50748,3,"KAISER FOUNDATION HOSPITAL - MANTECA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C326,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A326,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A326,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C326,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A326,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q326=\"No\",0,IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB326,0),0))","v":5518057.1600000001},{"$f":"IF(Q326=\"no\",IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB326,0),0),IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB326,0),0))","v":425541.76000000007},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P326=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB326),0)","v":587901.59937989374},{"$f":"IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB326,0),0)","v":202123.5},{"$f":"IF(Q326=\"NO\",IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB326,0),0),0)","v":0},6733624.0193798933,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB326,0)","v":36815},2.2610661494981343E-3,1.5519880038434106E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB326,0)","v":1742},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A326,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":391528.51739541302},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":455117.90755170793},{"$f":"IFERROR(IF(OR($K326=\"YES\",$L326=\"YES\",$M326=\"YES\",$N326=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B326,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1295752.757},{"$f":"IFERROR(IF(OR($K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB326/$BE326)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J326=\"YES\",$K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB326/$BE326,0)),0)","v":80000},{"$f":"IFERROR(IF(OR($J326=\"YES\",$K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB326/$BE326,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J326=\"YES\",$K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A326,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A326,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB326/BE326),0)","v":0},{"$f":"IFERROR(IF(OR($K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,IF($J326=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB326/$BE326,0),0)),0)","v":0},2222399.1819471209,null,{"$f":"ROUND(VLOOKUP($A326,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1655392.49},{"$f":"ROUND(VLOOKUP($A326,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2928405.21},4583797.7,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB326/BE326,0)","v":759760.26684667822},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A326,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB326/BE326,0)","v":891858.31427163794},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB326/BE326,0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A326,'MC PT SA (CHA Only)'!A:A,0))*$BB326/BE326,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A326,'SFY 17-18 Directed Payments'!B:B,0))*$BB326/BE326,0)","v":1386282.2763467615},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A326,'SFY 17-18 Directed Payments'!B:B,0))*$BB326/BE326,0)","v":1542122.9358466677},4583797.7015050668,null,null,72572.862567227334,null,1,null,"No",1]
[106334048,334048,50765,3,"KAISER FOUNDATION HOSPITAL - MORENO VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C327,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A327,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A327,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C327,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A327,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q327=\"No\",0,IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB327,0),0))","v":1602475.28},{"$f":"IF(Q327=\"no\",IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB327,0),0),IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB327,0),0))","v":325032.26},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P327=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB327),0)","v":223534.09841048345},{"$f":"IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB327,0),0)","v":57986.25},{"$f":"IF(Q327=\"NO\",IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB327,0),0),0)","v":0},2209027.8884104835,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB327,0)","v":11494},7.0592677773547623E-4,5.0914407651829875E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB327,0)","v":1156},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A327,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":706448.08933214121},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":180150.83840588439},{"$f":"IFERROR(IF(OR($K327=\"YES\",$L327=\"YES\",$M327=\"YES\",$N327=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B327,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB327/$BE327)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J327=\"YES\",$K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB327/$BE327,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J327=\"YES\",$K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB327/$BE327,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J327=\"YES\",$K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A327,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A327,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB327/BE327),0)","v":0},{"$f":"IFERROR(IF(OR($K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,IF($J327=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB327/$BE327,0),0)),0)","v":0},886598.92773802555,null,{"$f":"ROUND(VLOOKUP($A327,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1843461.61},{"$f":"ROUND(VLOOKUP($A327,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2430705.81},4274167.42,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB327/BE327,0)","v":387396.13380198064},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A327,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB327/BE327,0)","v":1453549.5331582162},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB327/BE327,0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A327,'MC PT SA (CHA Only)'!A:A,0))*$BB327/BE327,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A327,'SFY 17-18 Directed Payments'!B:B,0))*$BB327/BE327,0)","v":613889.06611362938},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A327,'SFY 17-18 Directed Payments'!B:B,0))*$BB327/BE327,0)","v":1816816.7397433892},4274167.4116127631,null,null,2951738.4593275422,null,1,null,"No",1]
[106304409,304409,50609,3,"KAISER FOUNDATION HOSPITAL - ORANGE CO - ANAHEIM",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C328,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A328,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A328,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C328,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A328,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q328=\"No\",0,IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB328,0),0))","v":13345748.780000001},{"$f":"IF(Q328=\"no\",IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB328,0),0),IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB328,0),0))","v":2099566.14},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P328=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB328),0)","v":709357.43303636392},{"$f":"IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB328,0),0)","v":551697.75},{"$f":"IF(Q328=\"NO\",IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB328,0),0),0)","v":0},16706370.103036366,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB328,0)","v":90555},5.5616146996551284E-3,3.8505396073581773E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB328,0)","v":7788},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A328,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":502682.10852454067},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1437143.1545010777},{"$f":"IFERROR(IF(OR($K328=\"YES\",$L328=\"YES\",$M328=\"YES\",$N328=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B328,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB328/$BE328)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J328=\"YES\",$K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB328/$BE328,0)),0)","v":190000},{"$f":"IFERROR(IF(OR($J328=\"YES\",$K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB328/$BE328,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J328=\"YES\",$K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A328,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A328,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB328/BE328),0)","v":0},{"$f":"IFERROR(IF(OR($K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,IF($J328=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB328/$BE328,0),0)),0)","v":0},2129825.2630256182,null,{"$f":"ROUND(VLOOKUP($A328,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4080446.36},{"$f":"ROUND(VLOOKUP($A328,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":13309632.43},17390078.789999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB328/BE328,0)","v":2399536.8065982992},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A328,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB328/BE328,0)","v":1680909.5537190603},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB328/BE328,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A328,'MC PT SA (CHA Only)'!A:A,0))*$BB328/BE328,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A328,'SFY 17-18 Directed Payments'!B:B,0))*$BB328/BE328,0)","v":6161534.1102962224},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A328,'SFY 17-18 Directed Payments'!B:B,0))*$BB328/BE328,0)","v":7148098.3234595377},17390078.79407312,null,null,2813533.9499892518,null,1,null,"No",1]
[106190432,190432,50137,3,"KAISER FOUNDATION HOSPITAL - PANORAMA CITY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C329,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A329,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A329,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C329,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A329,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q329=\"No\",0,IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB329,0),0))","v":4106714.92},{"$f":"IF(Q329=\"no\",IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB329,0),0),IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB329,0),0))","v":690268.32000000007},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P329=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB329),0)","v":573022.39468693594},{"$f":"IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB329,0),0)","v":165122.75},{"$f":"IF(Q329=\"NO\",IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB329,0),0),0)","v":0},5535128.3846869357,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB329,0)","v":29025},1.7826278687812945E-3,1.2757547537616131E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB329,0)","v":2531},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A329,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":954839.4583930365},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":644750.36903158622},{"$f":"IFERROR(IF(OR($K329=\"YES\",$L329=\"YES\",$M329=\"YES\",$N329=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B329,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB329/$BE329)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J329=\"YES\",$K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB329/$BE329,0)),0)","v":82500},{"$f":"IFERROR(IF(OR($J329=\"YES\",$K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB329/$BE329,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J329=\"YES\",$K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A329,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A329,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB329/BE329),0)","v":0},{"$f":"IFERROR(IF(OR($K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,IF($J329=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB329/$BE329,0),0)),0)","v":0},1682089.8274246226,null,{"$f":"ROUND(VLOOKUP($A329,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2573394.42},{"$f":"ROUND(VLOOKUP($A329,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3909127.54},6482521.96,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB329/BE329,0)","v":721536.03634958703},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A329,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB329/BE329,0)","v":1260612.7635736172},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB329/BE329,0)","v":591245.61695370043},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A329,'MC PT SA (CHA Only)'!A:A,0))*$BB329/BE329,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A329,'SFY 17-18 Directed Payments'!B:B,0))*$BB329/BE329,0)","v":1356091.0108001896},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A329,'SFY 17-18 Directed Payments'!B:B,0))*$BB329/BE329,0)","v":2553036.5303342342},6482521.9580113282,null,null,2629483.4027376864,null,1,null,"No",1]
[106334025,334025,50686,3,"KAISER FOUNDATION HOSPITAL - RIVERSIDE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C330,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A330,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A330,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C330,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A330,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q330=\"No\",0,IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB330,0),0))","v":5878498.3600000003},{"$f":"IF(Q330=\"no\",IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB330,0),0),IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB330,0),0))","v":998291.28000000014},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P330=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB330),0)","v":736001.59027724201},{"$f":"IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB330,0),0)","v":165675},{"$f":"IF(Q330=\"NO\",IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB330,0),0),0)","v":0},7778466.2302772421,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB330,0)","v":41209},2.5309323632940004E-3,1.7928067030393965E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB330,0)","v":3528},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A330,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":457023.57491250831},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":306120.97353180352},{"$f":"IFERROR(IF(OR($K330=\"YES\",$L330=\"YES\",$M330=\"YES\",$N330=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B330,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB330/$BE330)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J330=\"YES\",$K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB330/$BE330,0)),0)","v":140000},{"$f":"IFERROR(IF(OR($J330=\"YES\",$K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB330/$BE330,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J330=\"YES\",$K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A330,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A330,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB330/BE330),0)","v":0},{"$f":"IFERROR(IF(OR($K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,IF($J330=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB330/$BE330,0),0)),0)","v":0},903144.54844431183,null,{"$f":"ROUND(VLOOKUP($A330,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3028622.45},{"$f":"ROUND(VLOOKUP($A330,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2821933.92},5850556.3700000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB330/BE330,0)","v":1099053.9982253532},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A330,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB330/BE330,0)","v":928224.81328686443},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB330/BE330,0)","v":1001343.6406279692},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A330,'MC PT SA (CHA Only)'!A:A,0))*$BB330/BE330,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A330,'SFY 17-18 Directed Payments'!B:B,0))*$BB330/BE330,0)","v":981216.13026358793},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A330,'SFY 17-18 Directed Payments'!B:B,0))*$BB330/BE330,0)","v":1840717.7937589127},5850556.3761626873,null,null,-1024765.31183293,null,1,null,"No",1]
[106314024,314024,50772,3,"KAISER FOUNDATION HOSPITAL - ROSEVILLE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C331,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A331,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A331,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C331,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A331,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q331=\"No\",0,IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB331,0),0))","v":10158489.6},{"$f":"IF(Q331=\"no\",IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB331,0),0),IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB331,0),0))","v":2337387.08},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P331=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB331),0)","v":1185838.0112271314},{"$f":"IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB331,0),0)","v":832793},{"$f":"IF(Q331=\"NO\",IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB331,0),0),0)","v":0},14514507.691227131,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB331,0)","v":73933},4.5407416441897485E-3,3.3453518868361023E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB331,0)","v":9066},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A331,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":799437.07758659683},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3040891.9715880486},{"$f":"IFERROR(IF(OR($K331=\"YES\",$L331=\"YES\",$M331=\"YES\",$N331=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B331,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB331/$BE331)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J331=\"YES\",$K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB331/$BE331,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J331=\"YES\",$K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB331/$BE331,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J331=\"YES\",$K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A331,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A331,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB331/BE331),0)","v":0},{"$f":"IFERROR(IF(OR($K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,IF($J331=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB331/$BE331,0),0)),0)","v":0},3840329.0491746454,null,{"$f":"ROUND(VLOOKUP($A331,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":6448668.7300000004},{"$f":"ROUND(VLOOKUP($A331,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":13468272.9},19916941.630000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB331/BE331,0)","v":2068618.0470701107},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A331,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB331/BE331,0)","v":1593648.4632066973},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB331/BE331,0)","v":2786402.2160690348},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A331,'MC PT SA (CHA Only)'!A:A,0))*$BB331/BE331,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A331,'SFY 17-18 Directed Payments'!B:B,0))*$BB331/BE331,0)","v":9449866.1160770152},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A331,'SFY 17-18 Directed Payments'!B:B,0))*$BB331/BE331,0)","v":4018406.7856803476},19916941.628103204,null,null,9242762.9879475161,null,1,null,"No",1]
[106340913,340913,50425,3,"KAISER FOUNDATION HOSPITAL - SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C332,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A332,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A332,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C332,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A332,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q332=\"No\",0,IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB332,0),0))","v":5440182.0200000005},{"$f":"IF(Q332=\"no\",IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB332,0),0),IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB332,0),0))","v":1480427.62},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P332=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB332),0)","v":1747095.4533661469},{"$f":"IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB332,0),0)","v":904033.25},{"$f":"IF(Q332=\"NO\",IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB332,0),0),0)","v":0},9571738.343366148,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB332,0)","v":44376},2.7254399416034012E-3,2.2061260091264042E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB332,0)","v":6424},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A332,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1373827.8540973512},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1679601.801678922},{"$f":"IFERROR(IF(OR($K332=\"YES\",$L332=\"YES\",$M332=\"YES\",$N332=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B332,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB332/$BE332)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J332=\"YES\",$K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB332/$BE332,0)),0)","v":495000},{"$f":"IFERROR(IF(OR($J332=\"YES\",$K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB332/$BE332,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J332=\"YES\",$K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A332,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A332,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB332/BE332),0)","v":0},{"$f":"IFERROR(IF(OR($K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,IF($J332=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB332/$BE332,0),0)),0)","v":0},3548429.6557762735,null,{"$f":"ROUND(VLOOKUP($A332,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4220089.75},{"$f":"ROUND(VLOOKUP($A332,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10289456.91},14509546.66,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB332/BE332,0)","v":1062547.7106719513},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A332,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB332/BE332,0)","v":3078289.9649886186},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB332/BE332,0)","v":79252.072059751328},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A332,'MC PT SA (CHA Only)'!A:A,0))*$BB332/BE332,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A332,'SFY 17-18 Directed Payments'!B:B,0))*$BB332/BE332,0)","v":4065757.0936050205},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A332,'SFY 17-18 Directed Payments'!B:B,0))*$BB332/BE332,0)","v":6223699.8118168944},14509546.653142236,null,null,8486237.9724101257,null,1,null,"No",1]
[106370730,370730,50515,3,"KAISER FOUNDATION HOSPITAL - SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C333,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A333,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A333,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C333,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A333,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q333=\"No\",0,IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB333,0),0))","v":13023997.140000001},{"$f":"IF(Q333=\"no\",IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB333,0),0),IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB333,0),0))","v":1739896.7600000002},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P333=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB333),0)","v":1306601.7888513708},{"$f":"IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB333,0),0)","v":308707.75},{"$f":"IF(Q333=\"NO\",IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB333,0),0),0)","v":0},16379203.438851371,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB333,0)","v":88732},5.4496515435900712E-3,3.775133149169955E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB333,0)","v":6185},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A333,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":779444.23175214184},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1733782.5049588874},{"$f":"IFERROR(IF(OR($K333=\"YES\",$L333=\"YES\",$M333=\"YES\",$N333=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B333,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB333/$BE333)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J333=\"YES\",$K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB333/$BE333,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J333=\"YES\",$K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB333/$BE333,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J333=\"YES\",$K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A333,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A333,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB333/BE333),0)","v":0},{"$f":"IFERROR(IF(OR($K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,IF($J333=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB333/$BE333,0),0)),0)","v":0},2513226.736711029,null,{"$f":"ROUND(VLOOKUP($A333,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":3618443.16},{"$f":"ROUND(VLOOKUP($A333,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":58224950.18},61843393.340000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB333/BE333,0)","v":1657814.9406603607},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A333,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB333/BE333,0)","v":1197040.7920126487},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB333/BE333,0)","v":763587.42444871517},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A333,'MC PT SA (CHA Only)'!A:A,0))*$BB333/BE333,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A333,'SFY 17-18 Directed Payments'!B:B,0))*$BB333/BE333,0)","v":45188776.706831545},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A333,'SFY 17-18 Directed Payments'!B:B,0))*$BB333/BE333,0)","v":13036173.475368304},61843393.339321576,null,null,47977416.637859657,null,1,null,"No",1]
[106380857,380857,50076,3,"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C334,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A334,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A334,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C334,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A334,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q334=\"No\",0,IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB334,0),0))","v":7875474.8799999999},{"$f":"IF(Q334=\"no\",IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB334,0),0),IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB334,0),0))","v":571203.22000000009},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P334=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB334),0)","v":883063.49712624424},{"$f":"IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB334,0),0)","v":86703.25},{"$f":"IF(Q334=\"NO\",IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB334,0),0),0)","v":0},9416444.8471262436,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB334,0)","v":52188},3.2052293958986459E-3,2.170333448902433E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB334,0)","v":2004},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A334,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":180552.22749979069},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":579733.52509562799},{"$f":"IFERROR(IF(OR($K334=\"YES\",$L334=\"YES\",$M334=\"YES\",$N334=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B334,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB334/$BE334)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J334=\"YES\",$K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB334/$BE334,0)),0)","v":135000},{"$f":"IFERROR(IF(OR($J334=\"YES\",$K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB334/$BE334,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J334=\"YES\",$K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A334,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A334,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB334/BE334),0)","v":0},{"$f":"IFERROR(IF(OR($K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,IF($J334=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB334/$BE334,0),0)),0)","v":0},895285.75259541871,null,{"$f":"ROUND(VLOOKUP($A334,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1069230.02},{"$f":"ROUND(VLOOKUP($A334,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":2827333.2},3896563.22,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB334/BE334,0)","v":676440.03407773783},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A334,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB334/BE334,0)","v":289636.49342915817},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB334/BE334,0)","v":103153.49061745411},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A334,'MC PT SA (CHA Only)'!A:A,0))*$BB334/BE334,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A334,'SFY 17-18 Directed Payments'!B:B,0))*$BB334/BE334,0)","v":1841667.1983408881},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A334,'SFY 17-18 Directed Payments'!B:B,0))*$BB334/BE334,0)","v":985666.00221764739},3896563.2186828861,null,null,-4624595.8745308248,null,1,null,"No",1]
[106431506,431506,50604,3,"KAISER FOUNDATION HOSPITAL - SAN JOSE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C335,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A335,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A335,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C335,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A335,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q335=\"No\",0,IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB335,0),0))","v":4957554.5600000005},{"$f":"IF(Q335=\"no\",IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB335,0),0),IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB335,0),0))","v":589140.30000000005},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P335=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB335),0)","v":710395.51708470983},{"$f":"IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB335,0),0)","v":120942.75},{"$f":"IF(Q335=\"NO\",IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB335,0),0),0)","v":0},6378033.1270847097,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB335,0)","v":34161},2.0980654823578916E-3,1.4700302352585049E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB335,0)","v":2124},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A335,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":442426.89503995056},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":525552.82181566267},{"$f":"IFERROR(IF(OR($K335=\"YES\",$L335=\"YES\",$M335=\"YES\",$N335=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B335,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB335/$BE335)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J335=\"YES\",$K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB335/$BE335,0)),0)","v":117500},{"$f":"IFERROR(IF(OR($J335=\"YES\",$K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB335/$BE335,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J335=\"YES\",$K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A335,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A335,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB335/BE335),0)","v":0},{"$f":"IFERROR(IF(OR($K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,IF($J335=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB335/$BE335,0),0)),0)","v":0},1085479.7168556133,null,{"$f":"ROUND(VLOOKUP($A335,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1375285.91},{"$f":"ROUND(VLOOKUP($A335,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3664453.7},5039739.6100000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB335/BE335,0)","v":651529.86139424017},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A335,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB335/BE335,0)","v":718724.16756047017},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB335/BE335,0)","v":5031.8775910953227},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A335,'MC PT SA (CHA Only)'!A:A,0))*$BB335/BE335,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A335,'SFY 17-18 Directed Payments'!B:B,0))*$BB335/BE335,0)","v":1771220.9120655535},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A335,'SFY 17-18 Directed Payments'!B:B,0))*$BB335/BE335,0)","v":1893232.7856803448},5039739.6042917036,null,null,-252813.80022909585,null,1,null,"No",1]
[106210992,210992,50510,3,"KAISER FOUNDATION HOSPITAL - SAN RAFAEL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C336,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A336,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A336,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C336,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A336,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q336=\"No\",0,IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB336,0),0))","v":2450008.12},{"$f":"IF(Q336=\"no\",IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB336,0),0),IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB336,0),0))","v":13607.44},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P336=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB336),0)","v":256060.7319253216},{"$f":"IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB336,0),0)","v":79524},{"$f":"IF(Q336=\"NO\",IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB336,0),0),0)","v":0},2799200.2919253218,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB336,0)","v":15746},9.6707178025254997E-4,6.4516897007016829E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB336,0)","v":188},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A336,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":65954.313042469032},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":44699.08020597131},{"$f":"IFERROR(IF(OR($K336=\"YES\",$L336=\"YES\",$M336=\"YES\",$N336=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B336,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB336/$BE336)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J336=\"YES\",$K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB336/$BE336,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J336=\"YES\",$K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB336/$BE336,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J336=\"YES\",$K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A336,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A336,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB336/BE336),0)","v":0},{"$f":"IFERROR(IF(OR($K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,IF($J336=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB336/$BE336,0),0)),0)","v":0},110653.39324844035,null,{"$f":"ROUND(VLOOKUP($A336,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":422800.19},{"$f":"ROUND(VLOOKUP($A336,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":412735.26},835535.45,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB336/BE336,0)","v":162775.09391457945},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A336,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB336/BE336,0)","v":260025.09473991519},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB336/BE336,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A336,'MC PT SA (CHA Only)'!A:A,0))*$BB336/BE336,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A336,'SFY 17-18 Directed Payments'!B:B,0))*$BB336/BE336,0)","v":233982.30798593251},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A336,'SFY 17-18 Directed Payments'!B:B,0))*$BB336/BE336,0)","v":178752.95327102827},835535.44991145539,null,null,-1853011.4486768814,null,1,null,"No",1]
[106434153,434153,50071,3,"KAISER FOUNDATION HOSPITAL - SANTA CLARA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C337,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A337,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A337,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C337,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A337,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q337=\"No\",0,IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB337,0),0))","v":11018918.960000001},{"$f":"IF(Q337=\"no\",IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB337,0),0),IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB337,0),0))","v":896235.4800000001},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P337=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB337),0)","v":1401413.4652669628},{"$f":"IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB337,0),0)","v":176167.75},{"$f":"IF(Q337=\"NO\",IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB337,0),0),0)","v":0},13492735.655266965,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB337,0)","v":73911},4.5393904706113441E-3,3.109850478098572E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB337,0)","v":3217},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A337,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":321134.67219959176},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1010470.1161713515},{"$f":"IFERROR(IF(OR($K337=\"YES\",$L337=\"YES\",$M337=\"YES\",$N337=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B337,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB337/$BE337)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J337=\"YES\",$K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB337/$BE337,0)),0)","v":135000},{"$f":"IFERROR(IF(OR($J337=\"YES\",$K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB337/$BE337,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J337=\"YES\",$K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A337,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A337,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB337/BE337),0)","v":0},{"$f":"IFERROR(IF(OR($K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,IF($J337=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB337/$BE337,0),0)),0)","v":0},1466604.7883709432,null,{"$f":"ROUND(VLOOKUP($A337,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2969043.73},{"$f":"ROUND(VLOOKUP($A337,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":5827468.6900000004},8796512.4199999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB337/BE337,0)","v":1110435.3702272959},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A337,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB337/BE337,0)","v":622024.44371591101},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB337/BE337,0)","v":1236583.9180116756},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A337,'MC PT SA (CHA Only)'!A:A,0))*$BB337/BE337,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A337,'SFY 17-18 Directed Payments'!B:B,0))*$BB337/BE337,0)","v":3844354.4795968267},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A337,'SFY 17-18 Directed Payments'!B:B,0))*$BB337/BE337,0)","v":1983114.2141612573},8796512.4257129654,null,null,-3229618.4468960222,null,1,null,"No",1]
[106494019,494019,50690,3,"KAISER FOUNDATION HOSPITAL - SANTA ROSA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C338,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A338,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A338,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C338,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A338,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D338=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB338=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB338>0,IF(BB338<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J338:O338,\"YES\"),\"NO\",\"YES\")","v":"YES"},"YES",{"$f":"IF(Q338=\"No\",0,IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB338,0),0))","v":4674988.5},{"$f":"IF(Q338=\"no\",IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB338,0),0),IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB338,0),0))","v":665218.26},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P338=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB338),0)","v":563333.61023570749},{"$f":"IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB338,0),0)","v":223661.25},{"$f":"IF(Q338=\"NO\",IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB338,0),0),0)","v":0},{"$f":"SUM(R338:V338)","v":6127201.6202357076},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB338,0)","v":32459},{"$f":"Y338/$Y$17","v":1.993533780974058E-3},{"$f":"W338/$W$16","v":1.4122177573869729E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB338,0)","v":2556},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A338,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":213756.2184204401},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":559415.76136564102},{"$f":"IFERROR(IF(OR($K338=\"YES\",$L338=\"YES\",$M338=\"YES\",$N338=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B338,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB338/$BE338)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J338=\"YES\",$K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB338/$BE338,0)),0)","v":62500},{"$f":"IFERROR(IF(OR($J338=\"YES\",$K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB338/$BE338,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J338=\"YES\",$K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A338,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A338,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB338/BE338),0)","v":0},{"$f":"IFERROR(IF(OR($K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,IF($J338=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB338/$BE338,0),0)),0)","v":0},{"$f":"(AD338+AE338+AF338+AG338+AH338+AI338+AJ338+AK338)","v":835671.97978608112},null,{"$f":"ROUND(VLOOKUP($A338,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1541883.3},{"$f":"ROUND(VLOOKUP($A338,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":6663039.5700000003},8204922.8700000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB338/BE338,0)","v":633491.46048550052},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A338,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB338/BE338,0)","v":879458.54107051739},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB338/BE338,0)","v":28933.296148798105},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A338,'MC PT SA (CHA Only)'!A:A,0))*$BB338/BE338,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A338,'SFY 17-18 Directed Payments'!B:B,0))*$BB338/BE338,0)","v":5560224.7381603317},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A338,'SFY 17-18 Directed Payments'!B:B,0))*$BB338/BE338,0)","v":1102814.8303500728},{"$f":"SUM(AQ338:AV338)","v":8204922.8662152207},null,null,2913393.2295503728,null,1,null,"No",1]
[106190431,190431,50411,3,"KAISER FOUNDATION HOSPITAL - SOUTH BAY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C339,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A339,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A339,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C339,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A339,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q339=\"No\",0,IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB339,0),0))","v":5241112.66},{"$f":"IF(Q339=\"no\",IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB339,0),0),IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB339,0),0))","v":766037.02},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P339=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB339),0)","v":730811.17003551242},{"$f":"IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB339,0),0)","v":287722.25},{"$f":"IF(Q339=\"NO\",IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB339,0),0),0)","v":0},7025683.1000355119,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB339,0)","v":36809},2.2606976476131149E-3,1.619302749704852E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB339,0)","v":2998},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A339,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":796260.65109791595},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":896690.63928342448},{"$f":"IFERROR(IF(OR($K339=\"YES\",$L339=\"YES\",$M339=\"YES\",$N339=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B339,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB339/$BE339)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J339=\"YES\",$K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB339/$BE339,0)),0)","v":142500},{"$f":"IFERROR(IF(OR($J339=\"YES\",$K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB339/$BE339,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J339=\"YES\",$K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A339,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A339,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB339/BE339),0)","v":0},{"$f":"IFERROR(IF(OR($K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,IF($J339=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB339/$BE339,0),0)),0)","v":0},1835451.2903813403,null,{"$f":"ROUND(VLOOKUP($A339,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1993013.8},{"$f":"ROUND(VLOOKUP($A339,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3103056.74},{"$f":"SUM(AN339:AO339)","v":5096070.54},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB339/BE339,0)","v":860045.18618455238},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A339,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB339/BE339,0)","v":1131710.6436545062},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB339/BE339,0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A339,'MC PT SA (CHA Only)'!A:A,0))*$BB339/BE339,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A339,'SFY 17-18 Directed Payments'!B:B,0))*$BB339/BE339,0)","v":1980043.8320960095},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A339,'SFY 17-18 Directed Payments'!B:B,0))*$BB339/BE339,0)","v":1123012.9041660081},5096070.53549885,null,null,{"$f":"SUM(AL339,AP339)-W339","v":-94161.269654171541},null,1,null,"No",1]
[106342344,342344,50674,3,"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C340,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A340,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A340,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C340,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A340,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q340=\"No\",0,IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB340,0),0))","v":5321302.5600000005},{"$f":"IF(Q340=\"no\",IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB340,0),0),IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB340,0),0))","v":2034621.5400000003},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P340=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB340),0)","v":2210080.9389284179},{"$f":"IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB340,0),0)","v":1052588.5},{"$f":"IF(Q340=\"NO\",IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB340,0),0),0)","v":0},10618593.538928419,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB340,0)","v":47056},2.890037450245395E-3,2.4474086677063549E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB340,0)","v":8485},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A340,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1786820.4152539235},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2741543.5859662406},{"$f":"IFERROR(IF(OR($K340=\"YES\",$L340=\"YES\",$M340=\"YES\",$N340=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B340,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB340/$BE340)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J340=\"YES\",$K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB340/$BE340,0)),0)","v":990000},{"$f":"IFERROR(IF(OR($J340=\"YES\",$K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB340/$BE340,0)),0)","v":990000},{"$f":"IFERROR(IF(OR($J340=\"YES\",$K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A340,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A340,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB340/BE340),0)","v":0},{"$f":"IFERROR(IF(OR($K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,IF($J340=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB340/$BE340,0),0)),0)","v":0},6508364.0012201639,null,{"$f":"ROUND(VLOOKUP($A340,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":5113645.16},{"$f":"ROUND(VLOOKUP($A340,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":14755163.119999999},19868808.280000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB340/BE340,0)","v":1790311.2901924129},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A340,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB340/BE340,0)","v":3075513.8963615024},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB340/BE340,0)","v":247819.97136144465},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A340,'MC PT SA (CHA Only)'!A:A,0))*$BB340/BE340,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A340,'SFY 17-18 Directed Payments'!B:B,0))*$BB340/BE340,0)","v":7595619.2237583892},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A340,'SFY 17-18 Directed Payments'!B:B,0))*$BB340/BE340,0)","v":7159543.8986219009},19868808.280295651,null,null,15758578.742291745,null,1,null,"No",1]
[106410806,410806,50070,3,"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C341,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A341,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A341,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C341,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A341,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q341=\"No\",0,IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB341,0),0))","v":2876916},{"$f":"IF(Q341=\"no\",IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB341,0),0),IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB341,0),0))","v":145970.72},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P341=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB341),0)","v":507969.12765725964},{"$f":"IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB341,0),0)","v":144137.25},{"$f":"IF(Q341=\"NO\",IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB341,0),0),0)","v":0},3674993.09765726,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB341,0)","v":19601},1.2038342413775074E-3,8.4702460151564105E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB341,0)","v":733},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A341,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":121012.27463358667},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":208595.70762786613},{"$f":"IFERROR(IF(OR($K341=\"YES\",$L341=\"YES\",$M341=\"YES\",$N341=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B341,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB341/$BE341)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J341=\"YES\",$K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB341/$BE341,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J341=\"YES\",$K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB341/$BE341,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J341=\"YES\",$K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A341,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A341,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB341/BE341),0)","v":0},{"$f":"IFERROR(IF(OR($K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,IF($J341=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB341/$BE341,0),0)),0)","v":0},329607.98226145282,null,{"$f":"ROUND(VLOOKUP($A341,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":433875.3},{"$f":"ROUND(VLOOKUP($A341,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":1323885.9099999999},1757761.21,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB341/BE341,0)","v":151178.97904467539},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A341,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB341/BE341,0)","v":282696.32186136686},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB341/BE341,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A341,'MC PT SA (CHA Only)'!A:A,0))*$BB341/BE341,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A341,'SFY 17-18 Directed Payments'!B:B,0))*$BB341/BE341,0)","v":556022.4738160331},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A341,'SFY 17-18 Directed Payments'!B:B,0))*$BB341/BE341,0)","v":767863.43956914404},1757761.2142912194,null,null,-1587623.9053958072,null,1,null,"No",1]
[106484044,484044,50767,3,"KAISER FOUNDATION HOSPITAL - VACAVILLE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C342,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A342,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A342,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C342,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A342,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q342=\"No\",0,IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB342,0),0))","v":3085079.06},{"$f":"IF(Q342=\"no\",IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB342,0),0),IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB342,0),0))","v":578934.72000000009},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P342=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB342),0)","v":798632.66119411122},{"$f":"IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB342,0),0)","v":92778},{"$f":"IF(Q342=\"NO\",IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB342,0),0),0)","v":0},4555424.4411941115,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB342,0)","v":23007},1.4130204781068472E-3,1.049949338543469E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB342,0)","v":2040},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A342,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":191362.38374160658},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":356238.12406577135},{"$f":"IFERROR(IF(OR($K342=\"YES\",$L342=\"YES\",$M342=\"YES\",$N342=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B342,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB342/$BE342)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J342=\"YES\",$K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB342/$BE342,0)),0)","v":85000},{"$f":"IFERROR(IF(OR($J342=\"YES\",$K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB342/$BE342,0)),0)","v":85000},{"$f":"IFERROR(IF(OR($J342=\"YES\",$K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A342,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A342,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB342/BE342),0)","v":0},{"$f":"IFERROR(IF(OR($K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,IF($J342=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB342/$BE342,0),0)),0)","v":0},717600.50780737796,null,{"$f":"ROUND(VLOOKUP($A342,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1193983.69},{"$f":"ROUND(VLOOKUP($A342,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":243247.12},1437230.81,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB342/BE342,0)","v":506148.93978451687},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A342,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB342/BE342,0)","v":685318.80841416796},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB342/BE342,0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A342,'MC PT SA (CHA Only)'!A:A,0))*$BB342/BE342,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A342,'SFY 17-18 Directed Payments'!B:B,0))*$BB342/BE342,0)","v":135860.69495957371},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A342,'SFY 17-18 Directed Payments'!B:B,0))*$BB342/BE342,0)","v":107386.42578805654},1437230.8077418627,null,null,-2400593.1233867332,null,1,null,"No",1]
[106070990,70990,50072,3,"KAISER FOUNDATION HOSPITAL - WALNUT CREEK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C343,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A343,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A343,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C343,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A343,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q343=\"No\",0,IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB343,0),0))","v":6717102.8399999999},{"$f":"IF(Q343=\"no\",IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB343,0),0),IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB343,0),0))","v":571821.74000000011},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P343=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB343),0)","v":924932.88707619545},{"$f":"IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB343,0),0)","v":202123.5},{"$f":"IF(Q343=\"NO\",IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB343,0),0),0)","v":0},8415980.9670761954,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB343,0)","v":45514},2.795332465795412E-3,1.9397432146322255E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB343,0)","v":2215},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A343,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":171519.82085118425},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1362644.6874911254},{"$f":"IFERROR(IF(OR($K343=\"YES\",$L343=\"YES\",$M343=\"YES\",$N343=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B343,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB343/$BE343)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J343=\"YES\",$K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB343/$BE343,0)),0)","v":145000},{"$f":"IFERROR(IF(OR($J343=\"YES\",$K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB343/$BE343,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J343=\"YES\",$K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A343,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A343,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB343/BE343),0)","v":0},{"$f":"IFERROR(IF(OR($K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,IF($J343=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB343/$BE343,0),0)),0)","v":0},1679164.5083423096,null,{"$f":"ROUND(VLOOKUP($A343,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1179992.57},{"$f":"ROUND(VLOOKUP($A343,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":4664361.1399999997},5844353.71,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB343/BE343,0)","v":538145.62711073365},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A343,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB343/BE343,0)","v":419186.36269459635},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB343/BE343,0)","v":222660.58340596803},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A343,'MC PT SA (CHA Only)'!A:A,0))*$BB343/BE343,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A343,'SFY 17-18 Directed Payments'!B:B,0))*$BB343/BE343,0)","v":2702118.2664181883},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A343,'SFY 17-18 Directed Payments'!B:B,0))*$BB343/BE343,0)","v":1962242.8712181239},5844353.7108476106,null,null,-892462.74873388559,null,1,null,"No",1]
[106190434,190434,50561,3,"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C344,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A344,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A344,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C344,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A344,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q344=\"No\",0,IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB344,0),0))","v":3973946.9},{"$f":"IF(Q344=\"no\",IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB344,0),0),IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB344,0),0))","v":815518.62000000011},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P344=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB344),0)","v":522848.3323502175},{"$f":"IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB344,0),0)","v":286065.5},{"$f":"IF(Q344=\"NO\",IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB344,0),0),0)","v":0},5598379.3523502173,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB344,0)","v":28701},1.7627287669902474E-3,1.2903330466336794E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB344,0)","v":3155},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A344,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1532818.5361560609},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":921071.95575940888},{"$f":"IFERROR(IF(OR($K344=\"YES\",$L344=\"YES\",$M344=\"YES\",$N344=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B344,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB344/$BE344)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J344=\"YES\",$K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB344/$BE344,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J344=\"YES\",$K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB344/$BE344,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J344=\"YES\",$K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A344,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A344,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB344/BE344),0)","v":0},{"$f":"IFERROR(IF(OR($K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,IF($J344=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB344/$BE344,0),0)),0)","v":0},2453890.49191547,null,{"$f":"ROUND(VLOOKUP($A344,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2542396.54},{"$f":"ROUND(VLOOKUP($A344,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":10603861.779999999},13146258.32,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB344/BE344,0)","v":854247.12874960038},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A344,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB344/BE344,0)","v":1651668.2975134328},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB344/BE344,0)","v":36481.112535441091},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A344,'MC PT SA (CHA Only)'!A:A,0))*$BB344/BE344,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A344,'SFY 17-18 Directed Payments'!B:B,0))*$BB344/BE344,0)","v":4453211.6681193607},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A344,'SFY 17-18 Directed Payments'!B:B,0))*$BB344/BE344,0)","v":6150650.1115159281},13146258.318433763,null,null,10001769.459565252,null,1,null,"No",1]
[106191450,191450,50677,3,"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C345,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A345,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A345,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C345,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A345,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q345=\"No\",0,IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB345,0),0))","v":4910267.32},{"$f":"IF(Q345=\"no\",IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB345,0),0),IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB345,0),0))","v":440695.50000000006},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P345=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB345),0)","v":351218.43635702896},{"$f":"IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB345,0),0)","v":141928.25},{"$f":"IF(Q345=\"NO\",IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB345,0),0),0)","v":0},5844109.5063570291,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB345,0)","v":32395},1.989603094200518E-3,1.3469697477776032E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB345,0)","v":1682},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A345,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":412795.80196838558},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":535034.44488965662},{"$f":"IFERROR(IF(OR($K345=\"YES\",$L345=\"YES\",$M345=\"YES\",$N345=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B345,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB345/$BE345)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J345=\"YES\",$K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB345/$BE345,0)),0)","v":65000},{"$f":"IFERROR(IF(OR($J345=\"YES\",$K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB345/$BE345,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J345=\"YES\",$K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A345,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A345,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB345/BE345),0)","v":0},{"$f":"IFERROR(IF(OR($K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,IF($J345=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB345/$BE345,0),0)),0)","v":0},1012830.2468580422,null,{"$f":"ROUND(VLOOKUP($A345,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1049927.6100000001},{"$f":"ROUND(VLOOKUP($A345,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":3475789.92},4525717.53,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB345/BE345,0)","v":439578.65071654902},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A345,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB345/BE345,0)","v":526065.00483858283},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB345/BE345,0)","v":84283.949650846655},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A345,'MC PT SA (CHA Only)'!A:A,0))*$BB345/BE345,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A345,'SFY 17-18 Directed Payments'!B:B,0))*$BB345/BE345,0)","v":1333447.5616402605},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A345,'SFY 17-18 Directed Payments'!B:B,0))*$BB345/BE345,0)","v":2142342.3627435481},4525717.5295897871,null,null,-305561.72949898615,null,1,null,"No",1]
[106480989,480989,50073,3,"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C346,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A346,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A346,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C346,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A346,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q346=\"No\",0,IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB346,0),0))","v":7125823.3200000003},{"$f":"IF(Q346=\"no\",IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB346,0),0),IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB346,0),0))","v":966437.50000000012},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P346=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB346),0)","v":2069593.5643856062},{"$f":"IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB346,0),0)","v":872555},{"$f":"IF(Q346=\"NO\",IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB346,0),0),0)","v":0},11034409.384385606,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB346,0)","v":53784},3.3032508973138033E-3,2.5432472833017933E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB346,0)","v":4705},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A346,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":274934.89119928802},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":876372.87555343751},{"$f":"IFERROR(IF(OR($K346=\"YES\",$L346=\"YES\",$M346=\"YES\",$N346=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B346,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB346/$BE346)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J346=\"YES\",$K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB346/$BE346,0)),0)","v":100000},{"$f":"IFERROR(IF(OR($J346=\"YES\",$K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB346/$BE346,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J346=\"YES\",$K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A346,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A346,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB346/BE346),0)","v":0},{"$f":"IFERROR(IF(OR($K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,IF($J346=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB346/$BE346,0),0)),0)","v":0},1251307.7667527255,null,{"$f":"ROUND(VLOOKUP($A346,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":2424432.7400000002},{"$f":"ROUND(VLOOKUP($A346,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":11821989.49},14246422.23,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB346/BE346,0)","v":1046227.2527069012},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A346,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB346/BE346,0)","v":1374431.577285395},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB346/BE346,0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A346,'MC PT SA (CHA Only)'!A:A,0))*$BB346/BE346,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A346,'SFY 17-18 Directed Payments'!B:B,0))*$BB346/BE346,0)","v":9537923.9739211835},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A346,'SFY 17-18 Directed Payments'!B:B,0))*$BB346/BE346,0)","v":2284065.5140186949},14246422.226125497,null,null,4463320.6123671196,null,1,null,"No",1]
[106014337,14337,50777,3,"KAISER FOUNDATION HOSPITAL - SAN LEANDRO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C347,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A347,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A347,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C347,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A347,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q347=\"No\",0,IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB347,0),0))","v":5522521.3399999999},{"$f":"IF(Q347=\"no\",IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB347,0),0),IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB347,0),0))","v":644188.58000000007},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P347=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB347),0)","v":776832.8961788473},{"$f":"IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB347,0),0)","v":152973.25},{"$f":"IF(Q347=\"NO\",IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB347,0),0),0)","v":0},7096516.0661788471,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB347,0)","v":38006},2.3342137736744833E-3,1.6356285667410736E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB347,0)","v":2360},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A347,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":320984.78830745508},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":358947.15922976966},{"$f":"IFERROR(IF(OR($K347=\"YES\",$L347=\"YES\",$M347=\"YES\",$N347=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B347,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB347/$BE347)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J347=\"YES\",$K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB347/$BE347,0)),0)","v":67500},{"$f":"IFERROR(IF(OR($J347=\"YES\",$K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB347/$BE347,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J347=\"YES\",$K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A347,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A347,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB347/BE347),0)","v":0},{"$f":"IFERROR(IF(OR($K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,IF($J347=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB347/$BE347,0),0)),0)","v":0},747431.94753722474,null,{"$f":"ROUND(VLOOKUP($A347,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":1746200.94},{"$f":"ROUND(VLOOKUP($A347,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},1746200.94,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB347/BE347,0)","v":716811.69325444091},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A347,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB347/BE347,0)","v":859563.38257618225},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB347/BE347,0)","v":169825.86869946713},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A347,'MC PT SA (CHA Only)'!A:A,0))*$BB347/BE347,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A347,'SFY 17-18 Directed Payments'!B:B,0))*$BB347/BE347,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A347,'SFY 17-18 Directed Payments'!B:B,0))*$BB347/BE347,0)","v":0},1746200.9445300901,null,null,-4602883.1786416229,null,1,null,"No",1]
[106014132,14132,null,3,"KAISER FOUNDATION HOSPITAL - FREMONT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C348,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A348,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A348,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C348,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A348,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q348=\"No\",0,IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB348,0),0))","v":1950515.98},{"$f":"IF(Q348=\"no\",IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB348,0),0),IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB348,0),0))","v":168546.7},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P348=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB348),0)","v":215229.42602371628},{"$f":"IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB348,0),0)","v":55225},{"$f":"IF(Q348=\"NO\",IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB348,0),0),0)","v":0},2389517.1060237163,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB348,0)","v":13064},8.0235143764888304E-4,5.5074383019516296E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB348,0)","v":645},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A348,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":141751.8529792921},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":170669.21533189047},{"$f":"IFERROR(IF(OR($K348=\"YES\",$L348=\"YES\",$M348=\"YES\",$N348=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B348,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB348/$BE348)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J348=\"YES\",$K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB348/$BE348,0)),0)","v":47500},{"$f":"IFERROR(IF(OR($J348=\"YES\",$K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB348/$BE348,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J348=\"YES\",$K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A348,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A348,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB348/BE348),0)","v":0},{"$f":"IFERROR(IF(OR($K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,IF($J348=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB348/$BE348,0),0)),0)","v":0},359921.06831118255,null,{"$f":"ROUND(VLOOKUP($A348,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":532841.16},{"$f":"ROUND(VLOOKUP($A348,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},532841.16,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB348/BE348,0)","v":114672.69149127365},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A348,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB348/BE348,0)","v":418168.47086465365},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB348/BE348,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A348,'MC PT SA (CHA Only)'!A:A,0))*$BB348/BE348,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A348,'SFY 17-18 Directed Payments'!B:B,0))*$BB348/BE348,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A348,'SFY 17-18 Directed Payments'!B:B,0))*$BB348/BE348,0)","v":0},532841.16235592728,null,null,-1496754.8777125338,null,1,null,"No",1]
[106014326,14326,50075,3,"KAISER FOUNDATION HOSPITAL - OAKLAND",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C349,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A349,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A349,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C349,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A349,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q349=\"No\",0,IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB349,0),0))","v":10667240.779999999},{"$f":"IF(Q349=\"no\",IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB349,0),0),IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB349,0),0))","v":2228527.56},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P349=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB349),0)","v":0},{"$f":"IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB349,0),0)","v":714611.5},{"$f":"IF(Q349=\"NO\",IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB349,0),0),0)","v":0},13610379.84,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB349,0)","v":83923},5.154297282747031E-3,3.1369655000989278E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB349,0)","v":8500},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A349,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1375113.4662889568},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2100856.7696806518},{"$f":"IFERROR(IF(OR($K349=\"YES\",$L349=\"YES\",$M349=\"YES\",$N349=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B349,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB349/$BE349)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J349=\"YES\",$K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB349/$BE349,0)),0)","v":470000},{"$f":"IFERROR(IF(OR($J349=\"YES\",$K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB349/$BE349,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J349=\"YES\",$K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A349,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A349,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB349/BE349),0)","v":0},{"$f":"IFERROR(IF(OR($K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,IF($J349=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB349/$BE349,0),0)),0)","v":0},3945970.2359696086,null,{"$f":"ROUND(VLOOKUP($A349,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":4672158.63},{"$f":"ROUND(VLOOKUP($A349,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":19873052.52},24545211.149999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB349/BE349,0)","v":1906916.6674953371},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A349,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB349/BE349,0)","v":2765241.9594707778},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB349/BE349,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A349,'MC PT SA (CHA Only)'!A:A,0))*$BB349/BE349,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A349,'SFY 17-18 Directed Payments'!B:B,0))*$BB349/BE349,0)","v":10994652.53654328},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A349,'SFY 17-18 Directed Payments'!B:B,0))*$BB349/BE349,0)","v":8878399.9803580027},24545211.143867396,null,null,14880801.545969609,null,1,null,"No",1]
[106414139,414139,50541,3,"KAISER FOUNDATION HOSPITAL - REDWOOD CITY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C350,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A350,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A350,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C350,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A350,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q350=\"No\",0,IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB350,0),0))","v":3887474.08},{"$f":"IF(Q350=\"no\",IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB350,0),0),IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB350,0),0))","v":438530.68000000005},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P350=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB350),0)","v":521810.24830187159},{"$f":"IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB350,0),0)","v":160152.5},{"$f":"IF(Q350=\"NO\",IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB350,0),0),0)","v":0},5007967.5083018709,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB350,0)","v":26728},1.6415530637997049E-3,1.1542529660332652E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB350,0)","v":1708},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A350,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":116076.29531815375},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K350=\"YES\",$L350=\"YES\",$M350=\"YES\",$N350=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B350,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB350/$BE350)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J350=\"YES\",$K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB350/$BE350,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J350=\"YES\",$K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB350/$BE350,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J350=\"YES\",$K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A350,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A350,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB350/BE350),0)","v":0},{"$f":"IFERROR(IF(OR($K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,IF($J350=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB350/$BE350,0),0)),0)","v":0},116076.29531815375,null,{"$f":"ROUND(VLOOKUP($A350,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":731423.42},{"$f":"ROUND(VLOOKUP($A350,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},731423.42,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB350/BE350,0)","v":447524.1368311129},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A350,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB350/BE350,0)","v":283899.28493311733},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB350/BE350,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A350,'MC PT SA (CHA Only)'!A:A,0))*$BB350/BE350,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A350,'SFY 17-18 Directed Payments'!B:B,0))*$BB350/BE350,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A350,'SFY 17-18 Directed Payments'!B:B,0))*$BB350/BE350,0)","v":0},731423.42176423024,null,null,-4160467.7929837173,null,1,null,"No",1]
[106015000,15000,1,3,"KAISER FOUNDATION NORTHERN REGION",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C351,'Projected Nt Pt Revenues'!C:C,0)),0)","v":11184253835.36776},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A351,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A351,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C351,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A351,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q351=\"No\",0,IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB351,0),0))","v":0},{"$f":"IF(Q351=\"no\",IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB351,0),0),IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB351,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P351=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB351),0)","v":0},{"$f":"IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB351,0),0)","v":0},{"$f":"IF(Q351=\"NO\",IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB351,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB351,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB351,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A351,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K351=\"YES\",$L351=\"YES\",$M351=\"YES\",$N351=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B351,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB351/$BE351)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J351=\"YES\",$K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB351/$BE351,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J351=\"YES\",$K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB351/$BE351,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J351=\"YES\",$K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A351,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A351,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB351/BE351),0)","v":0},{"$f":"IFERROR(IF(OR($K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,IF($J351=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB351/$BE351,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A351,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A351,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB351/BE351,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A351,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB351/BE351,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB351/BE351,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A351,'MC PT SA (CHA Only)'!A:A,0))*$BB351/BE351,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A351,'SFY 17-18 Directed Payments'!B:B,0))*$BB351/BE351,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A351,'SFY 17-18 Directed Payments'!B:B,0))*$BB351/BE351,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106191300,191300,2,3,"KAISER FOUNDATION SOUTHERN REGION",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C352,'Projected Nt Pt Revenues'!C:C,0)),0)","v":9223272078.1282501},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A352,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A352,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C352,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A352,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q352=\"No\",0,IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB352,0),0))","v":0},{"$f":"IF(Q352=\"no\",IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB352,0),0),IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB352,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P352=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB352),0)","v":0},{"$f":"IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB352,0),0)","v":0},{"$f":"IF(Q352=\"NO\",IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB352,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB352,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB352,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A352,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K352=\"YES\",$L352=\"YES\",$M352=\"YES\",$N352=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B352,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB352/$BE352)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J352=\"YES\",$K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB352/$BE352,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J352=\"YES\",$K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB352/$BE352,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J352=\"YES\",$K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A352,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A352,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB352/BE352),0)","v":0},{"$f":"IFERROR(IF(OR($K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,IF($J352=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB352/$BE352,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A352,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A352,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB352/BE352,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A352,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB352/BE352,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB352/BE352,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A352,'MC PT SA (CHA Only)'!A:A,0))*$BB352/BE352,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A352,'SFY 17-18 Directed Payments'!B:B,0))*$BB352/BE352,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A352,'SFY 17-18 Directed Payments'!B:B,0))*$BB352/BE352,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190034,190034,50056,2,"ANTELOPE VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C353,'Projected Nt Pt Revenues'!C:C,0)),0)","v":480040092.94342673},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A353,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A353,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C353,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A353,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q353=\"No\",0,IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB353,0),0))","v":0},{"$f":"IF(Q353=\"no\",IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB353,0),0),IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB353,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P353=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB353),0)","v":0},{"$f":"IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB353,0),0)","v":0},{"$f":"IF(Q353=\"NO\",IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB353,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB353,0)","v":83436},5.1243872130796236E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB353,0)","v":31959},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A353,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K353=\"YES\",$L353=\"YES\",$M353=\"YES\",$N353=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B353,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB353/$BE353)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J353=\"YES\",$K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB353/$BE353,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J353=\"YES\",$K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB353/$BE353,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J353=\"YES\",$K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A353,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A353,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB353/BE353),0)","v":0},{"$f":"IFERROR(IF(OR($K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,IF($J353=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB353/$BE353,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A353,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A353,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB353/BE353,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A353,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB353/BE353,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB353/BE353,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A353,'MC PT SA (CHA Only)'!A:A,0))*$BB353/BE353,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A353,'SFY 17-18 Directed Payments'!B:B,0))*$BB353/BE353,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A353,'SFY 17-18 Directed Payments'!B:B,0))*$BB353/BE353,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106361110,361110,50618,2,"BEAR VALLEY COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C354,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A354,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A354,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C354,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A354,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q354=\"No\",0,IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB354,0),0))","v":0},{"$f":"IF(Q354=\"no\",IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB354,0),0),IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB354,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P354=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB354),0)","v":0},{"$f":"IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB354,0),0)","v":0},{"$f":"IF(Q354=\"NO\",IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB354,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB354,0)","v":868},5.3309939366138282E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB354,0)","v":141},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A354,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K354=\"YES\",$L354=\"YES\",$M354=\"YES\",$N354=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B354,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB354/$BE354)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J354=\"YES\",$K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB354/$BE354,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J354=\"YES\",$K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB354/$BE354,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J354=\"YES\",$K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A354,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A354,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB354/BE354),0)","v":0},{"$f":"IFERROR(IF(OR($K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,IF($J354=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB354/$BE354,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A354,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A354,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB354/BE354,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A354,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB354/BE354,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB354/BE354,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A354,'MC PT SA (CHA Only)'!A:A,0))*$BB354/BE354,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A354,'SFY 17-18 Directed Payments'!B:B,0))*$BB354/BE354,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A354,'SFY 17-18 Directed Payments'!B:B,0))*$BB354/BE354,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106100697,100697,50397,2,"COALINGA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C355,'Projected Nt Pt Revenues'!C:C,0)),0)","v":21296184.763486192},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A355,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A355,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C355,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A355,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q355=\"No\",0,IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB355,0),0))","v":0},{"$f":"IF(Q355=\"no\",IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB355,0),0),IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB355,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P355=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB355),0)","v":0},{"$f":"IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB355,0),0)","v":0},{"$f":"IF(Q355=\"NO\",IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB355,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB355,0)","v":523},3.2121080977523413E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB355,0)","v":122},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A355,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K355=\"YES\",$L355=\"YES\",$M355=\"YES\",$N355=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B355,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB355/$BE355)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J355=\"YES\",$K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB355/$BE355,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J355=\"YES\",$K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB355/$BE355,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J355=\"YES\",$K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A355,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A355,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB355/BE355),0)","v":0},{"$f":"IFERROR(IF(OR($K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,IF($J355=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB355/$BE355,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A355,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A355,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB355/BE355,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A355,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB355/BE355,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB355/BE355,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A355,'MC PT SA (CHA Only)'!A:A,0))*$BB355/BE355,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A355,'SFY 17-18 Directed Payments'!B:B,0))*$BB355/BE355,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A355,'SFY 17-18 Directed Payments'!B:B,0))*$BB355/BE355,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106320859,320859,51300,2,"EASTERN PLUMAS HEALTH CARE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C356,'Projected Nt Pt Revenues'!C:C,0)),0)","v":26732674.169788711},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A356,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A356,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C356,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A356,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q356=\"No\",0,IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB356,0),0))","v":0},{"$f":"IF(Q356=\"no\",IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB356,0),0),IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB356,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P356=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB356),0)","v":0},{"$f":"IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB356,0),0)","v":0},{"$f":"IF(Q356=\"NO\",IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB356,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB356,0)","v":541},3.3226586632581579E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB356,0)","v":100},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A356,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K356=\"YES\",$L356=\"YES\",$M356=\"YES\",$N356=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B356,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB356/$BE356)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J356=\"YES\",$K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB356/$BE356,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J356=\"YES\",$K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB356/$BE356,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J356=\"YES\",$K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A356,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A356,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB356/BE356),0)","v":0},{"$f":"IFERROR(IF(OR($K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,IF($J356=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB356/$BE356,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A356,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A356,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB356/BE356,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A356,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB356/BE356,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB356/BE356,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A356,'MC PT SA (CHA Only)'!A:A,0))*$BB356/BE356,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A356,'SFY 17-18 Directed Payments'!B:B,0))*$BB356/BE356,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A356,'SFY 17-18 Directed Payments'!B:B,0))*$BB356/BE356,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106430763,430763,50308,2,"EL CAMINO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C357,'Projected Nt Pt Revenues'!C:C,0)),0)","v":928909633.09167218},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A357,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A357,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C357,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A357,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q357=\"No\",0,IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB357,0),0))","v":0},{"$f":"IF(Q357=\"no\",IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB357,0),0),IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB357,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P357=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB357),0)","v":0},{"$f":"IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB357,0),0)","v":0},{"$f":"IF(Q357=\"NO\",IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB357,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB357,0)","v":88700},5.4476862002033012E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB357,0)","v":7636},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A357,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K357=\"YES\",$L357=\"YES\",$M357=\"YES\",$N357=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B357,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB357/$BE357)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J357=\"YES\",$K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB357/$BE357,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J357=\"YES\",$K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB357/$BE357,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J357=\"YES\",$K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A357,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A357,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB357/BE357),0)","v":0},{"$f":"IFERROR(IF(OR($K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,IF($J357=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB357/$BE357,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A357,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A357,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB357/BE357,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A357,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB357/BE357,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB357/BE357,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A357,'MC PT SA (CHA Only)'!A:A,0))*$BB357/BE357,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A357,'SFY 17-18 Directed Payments'!B:B,0))*$BB357/BE357,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A357,'SFY 17-18 Directed Payments'!B:B,0))*$BB357/BE357,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106130699,130699,50045,2,"EL CENTRO REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C358,'Projected Nt Pt Revenues'!C:C,0)),0)","v":140456219.35938472},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A358,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A358,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C358,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A358,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q358=\"No\",0,IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB358,0),0))","v":0},{"$f":"IF(Q358=\"no\",IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB358,0),0),IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB358,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P358=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB358),0)","v":0},{"$f":"IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB358,0),0)","v":0},{"$f":"IF(Q358=\"NO\",IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB358,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB358,0)","v":19653},1.2070279243810086E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB358,0)","v":6688},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A358,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K358=\"YES\",$L358=\"YES\",$M358=\"YES\",$N358=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B358,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB358/$BE358)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J358=\"YES\",$K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB358/$BE358,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J358=\"YES\",$K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB358/$BE358,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J358=\"YES\",$K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A358,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A358,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB358/BE358),0)","v":0},{"$f":"IFERROR(IF(OR($K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,IF($J358=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB358/$BE358,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A358,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A358,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB358/BE358,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A358,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB358/BE358,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB358/BE358,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A358,'MC PT SA (CHA Only)'!A:A,0))*$BB358/BE358,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A358,'SFY 17-18 Directed Payments'!B:B,0))*$BB358/BE358,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A358,'SFY 17-18 Directed Payments'!B:B,0))*$BB358/BE358,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106350784,350784,50296,2,"HAZEL HAWKINS MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C359,'Projected Nt Pt Revenues'!C:C,0)),0)","v":120327685.91566461},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A359,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A359,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C359,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A359,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q359=\"No\",0,IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB359,0),0))","v":0},{"$f":"IF(Q359=\"no\",IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB359,0),0),IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB359,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P359=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB359),0)","v":0},{"$f":"IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB359,0),0)","v":0},{"$f":"IF(Q359=\"NO\",IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB359,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB359,0)","v":6980},4.2869052623922257E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB359,0)","v":2165},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A359,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K359=\"YES\",$L359=\"YES\",$M359=\"YES\",$N359=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B359,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB359/$BE359)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J359=\"YES\",$K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB359/$BE359,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J359=\"YES\",$K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB359/$BE359,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J359=\"YES\",$K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A359,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A359,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB359/BE359),0)","v":0},{"$f":"IFERROR(IF(OR($K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,IF($J359=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB359/$BE359,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A359,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A359,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB359/BE359,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A359,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB359/BE359,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB359/BE359,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A359,'MC PT SA (CHA Only)'!A:A,0))*$BB359/BE359,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A359,'SFY 17-18 Directed Payments'!B:B,0))*$BB359/BE359,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A359,'SFY 17-18 Directed Payments'!B:B,0))*$BB359/BE359,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106490964,490964,51321,2,"HEALDSBURG DISTRICT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C360,'Projected Nt Pt Revenues'!C:C,0)),0)","v":46328288.990775928},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A360,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A360,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C360,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A360,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q360=\"No\",0,IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB360,0),0))","v":0},{"$f":"IF(Q360=\"no\",IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB360,0),0),IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB360,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P360=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB360),0)","v":0},{"$f":"IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB360,0),0)","v":0},{"$f":"IF(Q360=\"NO\",IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB360,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB360,0)","v":3052},1.8744462551319589E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB360,0)","v":1445},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A360,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K360=\"YES\",$L360=\"YES\",$M360=\"YES\",$N360=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B360,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB360/$BE360)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J360=\"YES\",$K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB360/$BE360,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J360=\"YES\",$K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB360/$BE360,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J360=\"YES\",$K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A360,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A360,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB360/BE360),0)","v":0},{"$f":"IFERROR(IF(OR($K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,IF($J360=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB360/$BE360,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A360,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A360,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB360/BE360,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A360,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB360/BE360,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB360/BE360,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A360,'MC PT SA (CHA Only)'!A:A,0))*$BB360/BE360,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A360,'SFY 17-18 Directed Payments'!B:B,0))*$BB360/BE360,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A360,'SFY 17-18 Directed Payments'!B:B,0))*$BB360/BE360,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106121031,121031,51309,2,"JEROLD PHELPS COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C361,'Projected Nt Pt Revenues'!C:C,0)),0)","v":8111297.2995461691},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A361,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A361,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C361,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A361,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q361=\"No\",0,IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB361,0),0))","v":0},{"$f":"IF(Q361=\"no\",IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB361,0),0),IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB361,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P361=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB361),0)","v":0},{"$f":"IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB361,0),0)","v":0},{"$f":"IF(Q361=\"NO\",IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB361,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB361,0)","v":676},4.151787904551783E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB361,0)","v":26},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A361,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K361=\"YES\",$L361=\"YES\",$M361=\"YES\",$N361=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B361,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB361/$BE361)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J361=\"YES\",$K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB361/$BE361,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J361=\"YES\",$K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB361/$BE361,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J361=\"YES\",$K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A361,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A361,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB361/BE361),0)","v":0},{"$f":"IFERROR(IF(OR($K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,IF($J361=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB361/$BE361,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A361,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A361,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB361/BE361,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A361,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB361/BE361,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB361/BE361,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A361,'MC PT SA (CHA Only)'!A:A,0))*$BB361/BE361,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A361,'SFY 17-18 Directed Payments'!B:B,0))*$BB361/BE361,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A361,'SFY 17-18 Directed Payments'!B:B,0))*$BB361/BE361,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106220733,220733,51304,2,"JOHN C. FREMONT HEALTHCARE DISTRICT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C362,'Projected Nt Pt Revenues'!C:C,0)),0)","v":21700253.406570479},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A362,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A362,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C362,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A362,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q362=\"No\",0,IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB362,0),0))","v":0},{"$f":"IF(Q362=\"no\",IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB362,0),0),IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB362,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P362=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB362),0)","v":0},{"$f":"IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB362,0),0)","v":0},{"$f":"IF(Q362=\"NO\",IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB362,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB362,0)","v":1559},9.5749073124204575E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB362,0)","v":58},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A362,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K362=\"YES\",$L362=\"YES\",$M362=\"YES\",$N362=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B362,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB362/$BE362)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J362=\"YES\",$K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB362/$BE362,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J362=\"YES\",$K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB362/$BE362,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J362=\"YES\",$K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A362,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A362,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB362/BE362),0)","v":0},{"$f":"IFERROR(IF(OR($K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,IF($J362=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB362/$BE362,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A362,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A362,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB362/BE362,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A362,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB362/BE362,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB362/BE362,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A362,'MC PT SA (CHA Only)'!A:A,0))*$BB362/BE362,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A362,'SFY 17-18 Directed Payments'!B:B,0))*$BB362/BE362,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A362,'SFY 17-18 Directed Payments'!B:B,0))*$BB362/BE362,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106540734,540734,50057,2,"KAWEAH DELTA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C363,'Projected Nt Pt Revenues'!C:C,0)),0)","v":577844754.64634967},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A363,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A363,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C363,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A363,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q363=\"No\",0,IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB363,0),0))","v":0},{"$f":"IF(Q363=\"no\",IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB363,0),0),IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB363,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P363=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB363),0)","v":0},{"$f":"IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB363,0),0)","v":0},{"$f":"IF(Q363=\"NO\",IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB363,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB363,0)","v":125403},7.7018736478477404E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB363,0)","v":49891},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A363,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K363=\"YES\",$L363=\"YES\",$M363=\"YES\",$N363=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B363,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB363/$BE363)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J363=\"YES\",$K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB363/$BE363,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J363=\"YES\",$K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB363/$BE363,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J363=\"YES\",$K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A363,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A363,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB363/BE363),0)","v":0},{"$f":"IFERROR(IF(OR($K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,IF($J363=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB363/$BE363,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A363,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A363,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB363/BE363,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A363,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB363/BE363,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB363/BE363,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A363,'MC PT SA (CHA Only)'!A:A,0))*$BB363/BE363,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A363,'SFY 17-18 Directed Payments'!B:B,0))*$BB363/BE363,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A363,'SFY 17-18 Directed Payments'!B:B,0))*$BB363/BE363,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106150737,150737,51314,2,"KERN VALLEY HOSPITAL DISTRICT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C364,'Projected Nt Pt Revenues'!C:C,0)),0)","v":31316983.981990378},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A364,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A364,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C364,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A364,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q364=\"No\",0,IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB364,0),0))","v":0},{"$f":"IF(Q364=\"no\",IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB364,0),0),IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB364,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P364=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB364),0)","v":0},{"$f":"IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB364,0),0)","v":0},{"$f":"IF(Q364=\"NO\",IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB364,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB364,0)","v":2527},1.5520071057399933E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB364,0)","v":628},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A364,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K364=\"YES\",$L364=\"YES\",$M364=\"YES\",$N364=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B364,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB364/$BE364)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J364=\"YES\",$K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB364/$BE364,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J364=\"YES\",$K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB364/$BE364,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J364=\"YES\",$K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A364,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A364,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB364/BE364),0)","v":0},{"$f":"IFERROR(IF(OR($K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,IF($J364=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB364/$BE364,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A364,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A364,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB364/BE364,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A364,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB364/BE364,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB364/BE364,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A364,'MC PT SA (CHA Only)'!A:A,0))*$BB364/BE364,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A364,'SFY 17-18 Directed Payments'!B:B,0))*$BB364/BE364,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A364,'SFY 17-18 Directed Payments'!B:B,0))*$BB364/BE364,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106380868,380868,54144,2,"LANGLEY PORTER PSYCHIATRIC INSTITUTE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C365,'Projected Nt Pt Revenues'!C:C,0)),0)","v":27007965.381374821},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A365,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A365,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C365,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A365,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"YES","NO","NO","NO","NO",{"$f":"IF(Q365=\"No\",0,IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB365,0),0))","v":0},{"$f":"IF(Q365=\"no\",IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB365,0),0),IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB365,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P365=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB365),0)","v":0},{"$f":"IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB365,0),0)","v":0},{"$f":"IF(Q365=\"NO\",IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB365,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB365,0)","v":6355},3.9030491321636956E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB365,0)","v":1073},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A365,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K365=\"YES\",$L365=\"YES\",$M365=\"YES\",$N365=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B365,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB365/$BE365)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J365=\"YES\",$K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB365/$BE365,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J365=\"YES\",$K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB365/$BE365,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J365=\"YES\",$K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A365,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A365,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB365/BE365),0)","v":0},{"$f":"IFERROR(IF(OR($K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,IF($J365=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB365/$BE365,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A365,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A365,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB365/BE365,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A365,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB365/BE365,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB365/BE365,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A365,'MC PT SA (CHA Only)'!A:A,0))*$BB365/BE365,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A365,'SFY 17-18 Directed Payments'!B:B,0))*$BB365/BE365,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A365,'SFY 17-18 Directed Payments'!B:B,0))*$BB365/BE365,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106420491,420491,50110,2,"LOMPOC VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C366,'Projected Nt Pt Revenues'!C:C,0)),0)","v":98273681.030890808},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A366,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A366,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C366,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A366,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q366=\"No\",0,IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB366,0),0))","v":0},{"$f":"IF(Q366=\"no\",IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB366,0),0),IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB366,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P366=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB366),0)","v":0},{"$f":"IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB366,0),0)","v":0},{"$f":"IF(Q366=\"NO\",IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB366,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB366,0)","v":8660},5.3187105404465152E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB366,0)","v":2840},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A366,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K366=\"YES\",$L366=\"YES\",$M366=\"YES\",$N366=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B366,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB366/$BE366)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J366=\"YES\",$K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB366/$BE366,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J366=\"YES\",$K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB366/$BE366,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J366=\"YES\",$K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A366,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A366,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB366/BE366),0)","v":0},{"$f":"IFERROR(IF(OR($K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,IF($J366=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB366/$BE366,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A366,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A366,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB366/BE366,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A366,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB366/BE366,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB366/BE366,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A366,'MC PT SA (CHA Only)'!A:A,0))*$BB366/BE366,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A366,'SFY 17-18 Directed Payments'!B:B,0))*$BB366/BE366,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A366,'SFY 17-18 Directed Payments'!B:B,0))*$BB366/BE366,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106260011,260011,51303,2,"MAMMOTH HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C367,'Projected Nt Pt Revenues'!C:C,0)),0)","v":73856933.563844979},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A367,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A367,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C367,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A367,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q367=\"No\",0,IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB367,0),0))","v":0},{"$f":"IF(Q367=\"no\",IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB367,0),0),IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB367,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P367=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB367),0)","v":0},{"$f":"IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB367,0),0)","v":0},{"$f":"IF(Q367=\"NO\",IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB367,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB367,0)","v":1396},8.5738105247844509E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB367,0)","v":388},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A367,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K367=\"YES\",$L367=\"YES\",$M367=\"YES\",$N367=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B367,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB367/$BE367)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J367=\"YES\",$K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB367/$BE367,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J367=\"YES\",$K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB367/$BE367,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J367=\"YES\",$K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A367,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A367,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB367/BE367),0)","v":0},{"$f":"IFERROR(IF(OR($K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,IF($J367=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB367/$BE367,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A367,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A367,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB367/BE367,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A367,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB367/BE367,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB367/BE367,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A367,'MC PT SA (CHA Only)'!A:A,0))*$BB367/BE367,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A367,'SFY 17-18 Directed Payments'!B:B,0))*$BB367/BE367,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A367,'SFY 17-18 Directed Payments'!B:B,0))*$BB367/BE367,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106211006,211006,50360,2,"MARIN GENERAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C368,'Projected Nt Pt Revenues'!C:C,0)),0)","v":390940977.13689756},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A368,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A368,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C368,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A368,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q368=\"No\",0,IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB368,0),0))","v":0},{"$f":"IF(Q368=\"no\",IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB368,0),0),IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB368,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P368=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB368),0)","v":0},{"$f":"IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB368,0),0)","v":0},{"$f":"IF(Q368=\"NO\",IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB368,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB368,0)","v":41603},2.5551306537436071E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB368,0)","v":10500},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A368,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K368=\"YES\",$L368=\"YES\",$M368=\"YES\",$N368=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B368,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB368/$BE368)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J368=\"YES\",$K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB368/$BE368,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J368=\"YES\",$K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB368/$BE368,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J368=\"YES\",$K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A368,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A368,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB368/BE368),0)","v":0},{"$f":"IFERROR(IF(OR($K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,IF($J368=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB368/$BE368,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A368,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A368,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB368/BE368,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A368,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB368/BE368,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB368/BE368,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A368,'MC PT SA (CHA Only)'!A:A,0))*$BB368/BE368,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A368,'SFY 17-18 Directed Payments'!B:B,0))*$BB368/BE368,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A368,'SFY 17-18 Directed Payments'!B:B,0))*$BB368/BE368,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106450936,450936,51305,2,"MAYERS MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C369,'Projected Nt Pt Revenues'!C:C,0)),0)","v":26400745.175231911},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A369,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A369,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C369,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A369,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q369=\"No\",0,IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB369,0),0))","v":0},{"$f":"IF(Q369=\"no\",IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB369,0),0),IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB369,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P369=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB369),0)","v":0},{"$f":"IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB369,0),0)","v":0},{"$f":"IF(Q369=\"NO\",IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB369,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB369,0)","v":2049},1.2584339373412136E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB369,0)","v":502},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A369,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K369=\"YES\",$L369=\"YES\",$M369=\"YES\",$N369=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B369,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB369/$BE369)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J369=\"YES\",$K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB369/$BE369,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J369=\"YES\",$K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB369/$BE369,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J369=\"YES\",$K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A369,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A369,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB369/BE369),0)","v":0},{"$f":"IFERROR(IF(OR($K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,IF($J369=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB369/$BE369,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A369,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A369,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB369/BE369,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A369,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB369/BE369,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB369/BE369,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A369,'MC PT SA (CHA Only)'!A:A,0))*$BB369/BE369,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A369,'SFY 17-18 Directed Payments'!B:B,0))*$BB369/BE369,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A369,'SFY 17-18 Directed Payments'!B:B,0))*$BB369/BE369,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106231013,231013,51325,2,"MENDOCINO COAST DISTRICT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C370,'Projected Nt Pt Revenues'!C:C,0)),0)","v":56813736.790216424},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A370,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A370,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C370,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A370,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q370=\"No\",0,IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB370,0),0))","v":0},{"$f":"IF(Q370=\"no\",IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB370,0),0),IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB370,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P370=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB370),0)","v":0},{"$f":"IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB370,0),0)","v":0},{"$f":"IF(Q370=\"NO\",IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB370,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB370,0)","v":3277},2.0126344620142298E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB370,0)","v":572},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A370,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K370=\"YES\",$L370=\"YES\",$M370=\"YES\",$N370=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B370,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB370/$BE370)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J370=\"YES\",$K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB370/$BE370,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J370=\"YES\",$K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB370/$BE370,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J370=\"YES\",$K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A370,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A370,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB370/BE370),0)","v":0},{"$f":"IFERROR(IF(OR($K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,IF($J370=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB370/$BE370,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A370,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A370,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB370/BE370,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A370,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB370/BE370,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB370/BE370,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A370,'MC PT SA (CHA Only)'!A:A,0))*$BB370/BE370,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A370,'SFY 17-18 Directed Payments'!B:B,0))*$BB370/BE370,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A370,'SFY 17-18 Directed Payments'!B:B,0))*$BB370/BE370,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106250956,250956,50430,2,"MODOC MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C371,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A371,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A371,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C371,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A371,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q371=\"No\",0,IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB371,0),0))","v":0},{"$f":"IF(Q371=\"no\",IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB371,0),0),IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB371,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P371=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB371),0)","v":0},{"$f":"IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB371,0),0)","v":0},{"$f":"IF(Q371=\"NO\",IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB371,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB371,0)","v":900},5.5275282752908356E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB371,0)","v":191},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A371,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K371=\"YES\",$L371=\"YES\",$M371=\"YES\",$N371=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B371,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB371/$BE371)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J371=\"YES\",$K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB371/$BE371,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J371=\"YES\",$K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB371/$BE371,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J371=\"YES\",$K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A371,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A371,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB371/BE371),0)","v":0},{"$f":"IFERROR(IF(OR($K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,IF($J371=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB371/$BE371,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A371,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A371,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB371/BE371,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A371,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB371/BE371,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB371/BE371,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A371,'MC PT SA (CHA Only)'!A:A,0))*$BB371/BE371,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A371,'SFY 17-18 Directed Payments'!B:B,0))*$BB371/BE371,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A371,'SFY 17-18 Directed Payments'!B:B,0))*$BB371/BE371,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106361266,361266,51312,2,"MOUNTAINS COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C372,'Projected Nt Pt Revenues'!C:C,0)),0)","v":24552413.624457784},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A372,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A372,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C372,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A372,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q372=\"No\",0,IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB372,0),0))","v":0},{"$f":"IF(Q372=\"no\",IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB372,0),0),IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB372,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P372=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB372),0)","v":0},{"$f":"IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB372,0),0)","v":0},{"$f":"IF(Q372=\"NO\",IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB372,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB372,0)","v":1599},9.8205752357667173E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB372,0)","v":412},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A372,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K372=\"YES\",$L372=\"YES\",$M372=\"YES\",$N372=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B372,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB372/$BE372)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J372=\"YES\",$K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB372/$BE372,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J372=\"YES\",$K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB372/$BE372,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J372=\"YES\",$K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A372,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A372,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB372/BE372),0)","v":0},{"$f":"IFERROR(IF(OR($K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,IF($J372=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB372/$BE372,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A372,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A372,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB372/BE372,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A372,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB372/BE372,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB372/BE372,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A372,'MC PT SA (CHA Only)'!A:A,0))*$BB372/BE372,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A372,'SFY 17-18 Directed Payments'!B:B,0))*$BB372/BE372,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A372,'SFY 17-18 Directed Payments'!B:B,0))*$BB372/BE372,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106141273,141273,51324,2,"NORTHERN INYO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C373,'Projected Nt Pt Revenues'!C:C,0)),0)","v":82228846.142209858},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A373,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A373,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C373,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A373,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q373=\"No\",0,IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB373,0),0))","v":0},{"$f":"IF(Q373=\"no\",IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB373,0),0),IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB373,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P373=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB373),0)","v":0},{"$f":"IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB373,0),0)","v":0},{"$f":"IF(Q373=\"NO\",IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB373,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB373,0)","v":3776},2.3191051963886882E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB373,0)","v":728},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A373,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K373=\"YES\",$L373=\"YES\",$M373=\"YES\",$N373=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B373,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB373/$BE373)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J373=\"YES\",$K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB373/$BE373,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J373=\"YES\",$K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB373/$BE373,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J373=\"YES\",$K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A373,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A373,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB373/BE373),0)","v":0},{"$f":"IFERROR(IF(OR($K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,IF($J373=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB373/$BE373,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A373,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A373,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB373/BE373,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A373,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB373/BE373,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB373/BE373,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A373,'MC PT SA (CHA Only)'!A:A,0))*$BB373/BE373,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A373,'SFY 17-18 Directed Payments'!B:B,0))*$BB373/BE373,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A373,'SFY 17-18 Directed Payments'!B:B,0))*$BB373/BE373,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106500967,500967,50067,2,"OAK VALLEY DISTRICT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C374,'Projected Nt Pt Revenues'!C:C,0)),0)","v":78237196.680424362},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A374,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A374,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C374,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A374,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q374=\"No\",0,IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB374,0),0))","v":0},{"$f":"IF(Q374=\"no\",IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB374,0),0),IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB374,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P374=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB374),0)","v":0},{"$f":"IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB374,0),0)","v":0},{"$f":"IF(Q374=\"NO\",IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB374,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB374,0)","v":3307},2.0310595562651992E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB374,0)","v":956},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A374,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K374=\"YES\",$L374=\"YES\",$M374=\"YES\",$N374=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B374,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB374/$BE374)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J374=\"YES\",$K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB374/$BE374,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J374=\"YES\",$K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB374/$BE374,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J374=\"YES\",$K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A374,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A374,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB374/BE374),0)","v":0},{"$f":"IFERROR(IF(OR($K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,IF($J374=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB374/$BE374,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A374,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A374,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB374/BE374,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A374,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB374/BE374,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB374/BE374,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A374,'MC PT SA (CHA Only)'!A:A,0))*$BB374/BE374,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A374,'SFY 17-18 Directed Payments'!B:B,0))*$BB374/BE374,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A374,'SFY 17-18 Directed Payments'!B:B,0))*$BB374/BE374,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106331288,331288,50423,2,"PALO VERDE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C375,'Projected Nt Pt Revenues'!C:C,0)),0)","v":22490992.530142795},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A375,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A375,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C375,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A375,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q375=\"No\",0,IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB375,0),0))","v":0},{"$f":"IF(Q375=\"no\",IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB375,0),0),IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB375,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P375=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB375),0)","v":0},{"$f":"IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB375,0),0)","v":0},{"$f":"IF(Q375=\"NO\",IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB375,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB375,0)","v":2773},1.703092878597943E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB375,0)","v":770},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A375,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K375=\"YES\",$L375=\"YES\",$M375=\"YES\",$N375=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B375,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB375/$BE375)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J375=\"YES\",$K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB375/$BE375,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J375=\"YES\",$K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB375/$BE375,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J375=\"YES\",$K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A375,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A375,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB375/BE375),0)","v":0},{"$f":"IFERROR(IF(OR($K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,IF($J375=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB375/$BE375,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A375,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A375,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB375/BE375,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A375,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB375/BE375,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB375/BE375,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A375,'MC PT SA (CHA Only)'!A:A,0))*$BB375/BE375,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A375,'SFY 17-18 Directed Payments'!B:B,0))*$BB375/BE375,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A375,'SFY 17-18 Directed Payments'!B:B,0))*$BB375/BE375,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106370755,370755,50115,2,"PALOMAR HEALTH DOWNTOWN CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C376,'Projected Nt Pt Revenues'!C:C,0)),0)","v":613408167.14927435},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A376,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A376,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C376,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A376,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q376=\"No\",0,IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB376,0),0))","v":0},{"$f":"IF(Q376=\"no\",IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB376,0),0),IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB376,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P376=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB376),0)","v":0},{"$f":"IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB376,0),0)","v":0},{"$f":"IF(Q376=\"NO\",IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB376,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB376,0)","v":98889},6.0734638179470602E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB376,0)","v":25759},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A376,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K376=\"YES\",$L376=\"YES\",$M376=\"YES\",$N376=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B376,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB376/$BE376)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J376=\"YES\",$K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB376/$BE376,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J376=\"YES\",$K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB376/$BE376,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J376=\"YES\",$K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A376,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A376,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB376/BE376),0)","v":0},{"$f":"IFERROR(IF(OR($K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,IF($J376=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB376/$BE376,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A376,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A376,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB376/BE376,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A376,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB376/BE376,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB376/BE376,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A376,'MC PT SA (CHA Only)'!A:A,0))*$BB376/BE376,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A376,'SFY 17-18 Directed Payments'!B:B,0))*$BB376/BE376,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A376,'SFY 17-18 Directed Payments'!B:B,0))*$BB376/BE376,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106130760,130760,50342,2,"PIONEERS MEMORIAL HEALTHCARE DISTRICT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C377,'Projected Nt Pt Revenues'!C:C,0)),0)","v":126598887.55369748},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A377,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A377,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C377,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A377,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q377=\"No\",0,IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB377,0),0))","v":0},{"$f":"IF(Q377=\"no\",IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB377,0),0),IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB377,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P377=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB377),0)","v":0},{"$f":"IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB377,0),0)","v":0},{"$f":"IF(Q377=\"NO\",IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB377,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB377,0)","v":18954},1.1640974547762499E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB377,0)","v":9228},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A377,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K377=\"YES\",$L377=\"YES\",$M377=\"YES\",$N377=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B377,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB377/$BE377)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J377=\"YES\",$K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB377/$BE377,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J377=\"YES\",$K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB377/$BE377,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J377=\"YES\",$K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A377,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A377,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB377/BE377),0)","v":0},{"$f":"IFERROR(IF(OR($K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,IF($J377=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB377/$BE377,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A377,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A377,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB377/BE377,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A377,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB377/BE377,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB377/BE377,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A377,'MC PT SA (CHA Only)'!A:A,0))*$BB377/BE377,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A377,'SFY 17-18 Directed Payments'!B:B,0))*$BB377/BE377,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A377,'SFY 17-18 Directed Payments'!B:B,0))*$BB377/BE377,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106320986,320986,51326,2,"PLUMAS DISTRICT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C378,'Projected Nt Pt Revenues'!C:C,0)),0)","v":21984200.170564461},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A378,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A378,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C378,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A378,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q378=\"No\",0,IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB378,0),0))","v":0},{"$f":"IF(Q378=\"no\",IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB378,0),0),IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB378,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P378=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB378),0)","v":0},{"$f":"IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB378,0),0)","v":0},{"$f":"IF(Q378=\"NO\",IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB378,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB378,0)","v":1420},8.7212112787922073E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB378,0)","v":353},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A378,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K378=\"YES\",$L378=\"YES\",$M378=\"YES\",$N378=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B378,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB378/$BE378)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J378=\"YES\",$K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB378/$BE378,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J378=\"YES\",$K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB378/$BE378,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J378=\"YES\",$K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A378,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A378,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB378/BE378),0)","v":0},{"$f":"IFERROR(IF(OR($K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,IF($J378=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB378/$BE378,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A378,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A378,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB378/BE378,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A378,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB378/BE378,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB378/BE378,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A378,'MC PT SA (CHA Only)'!A:A,0))*$BB378/BE378,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A378,'SFY 17-18 Directed Payments'!B:B,0))*$BB378/BE378,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A378,'SFY 17-18 Directed Payments'!B:B,0))*$BB378/BE378,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106370977,370977,50636,2,"POMERADO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C379,'Projected Nt Pt Revenues'!C:C,0)),0)","v":198068028.21699291},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A379,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A379,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C379,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A379,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q379=\"No\",0,IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB379,0),0))","v":0},{"$f":"IF(Q379=\"no\",IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB379,0),0),IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB379,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P379=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB379),0)","v":0},{"$f":"IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB379,0),0)","v":0},{"$f":"IF(Q379=\"NO\",IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB379,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB379,0)","v":25397},1.5598070623062371E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB379,0)","v":3660},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A379,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K379=\"YES\",$L379=\"YES\",$M379=\"YES\",$N379=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B379,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB379/$BE379)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J379=\"YES\",$K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB379/$BE379,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J379=\"YES\",$K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB379/$BE379,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J379=\"YES\",$K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A379,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A379,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB379/BE379),0)","v":0},{"$f":"IFERROR(IF(OR($K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,IF($J379=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB379/$BE379,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A379,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A379,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB379/BE379,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A379,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB379/BE379,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB379/BE379,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A379,'MC PT SA (CHA Only)'!A:A,0))*$BB379/BE379,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A379,'SFY 17-18 Directed Payments'!B:B,0))*$BB379/BE379,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A379,'SFY 17-18 Directed Payments'!B:B,0))*$BB379/BE379,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106270875,270875,50334,2,"SALINAS VALLEY MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C380,'Projected Nt Pt Revenues'!C:C,0)),0)","v":456499506.14063466},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A380,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A380,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C380,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A380,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q380=\"No\",0,IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB380,0),0))","v":0},{"$f":"IF(Q380=\"no\",IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB380,0),0),IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB380,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P380=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB380),0)","v":0},{"$f":"IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB380,0),0)","v":0},{"$f":"IF(Q380=\"NO\",IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB380,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB380,0)","v":46638},2.8643651522557109E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB380,0)","v":12209},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A380,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K380=\"YES\",$L380=\"YES\",$M380=\"YES\",$N380=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B380,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB380/$BE380)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J380=\"YES\",$K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB380/$BE380,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J380=\"YES\",$K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB380/$BE380,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J380=\"YES\",$K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A380,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A380,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB380/BE380),0)","v":0},{"$f":"IFERROR(IF(OR($K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,IF($J380=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB380/$BE380,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A380,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A380,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB380/BE380,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A380,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB380/BE380,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB380/BE380,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A380,'MC PT SA (CHA Only)'!A:A,0))*$BB380/BE380,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A380,'SFY 17-18 Directed Payments'!B:B,0))*$BB380/BE380,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A380,'SFY 17-18 Directed Payments'!B:B,0))*$BB380/BE380,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106374055,374055,54114,2,"SAN DIEGO COUNTY PSYCHIATRIC HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C381,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A381,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A381,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C381,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A381,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"YES","NO","NO","NO","NO",{"$f":"IF(Q381=\"No\",0,IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB381,0),0))","v":0},{"$f":"IF(Q381=\"no\",IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB381,0),0),IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB381,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P381=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB381),0)","v":0},{"$f":"IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB381,0),0)","v":0},{"$f":"IF(Q381=\"NO\",IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB381,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB381,0)","v":13487},8.2833082054274991E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB381,0)","v":4088},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A381,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K381=\"YES\",$L381=\"YES\",$M381=\"YES\",$N381=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B381,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB381/$BE381)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J381=\"YES\",$K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB381/$BE381,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J381=\"YES\",$K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB381/$BE381,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J381=\"YES\",$K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A381,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A381,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB381/BE381),0)","v":0},{"$f":"IFERROR(IF(OR($K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,IF($J381=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB381/$BE381,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A381,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A381,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB381/BE381,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A381,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB381/BE381,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB381/BE381,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A381,'MC PT SA (CHA Only)'!A:A,0))*$BB381/BE381,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A381,'SFY 17-18 Directed Payments'!B:B,0))*$BB381/BE381,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A381,'SFY 17-18 Directed Payments'!B:B,0))*$BB381/BE381,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106331326,331326,50054,2,"SAN GORGONIO MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C382,'Projected Nt Pt Revenues'!C:C,0)),0)","v":61886195.203463718},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A382,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A382,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C382,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A382,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q382=\"No\",0,IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB382,0),0))","v":0},{"$f":"IF(Q382=\"no\",IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB382,0),0),IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB382,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P382=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB382),0)","v":0},{"$f":"IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB382,0),0)","v":0},{"$f":"IF(Q382=\"NO\",IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB382,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB382,0)","v":16129},9.9059448391295422E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB382,0)","v":4418},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A382,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K382=\"YES\",$L382=\"YES\",$M382=\"YES\",$N382=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B382,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB382/$BE382)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J382=\"YES\",$K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB382/$BE382,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J382=\"YES\",$K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB382/$BE382,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J382=\"YES\",$K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A382,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A382,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB382/BE382),0)","v":0},{"$f":"IFERROR(IF(OR($K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,IF($J382=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB382/$BE382,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A382,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A382,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB382/BE382,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A382,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB382/BE382,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB382/BE382,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A382,'MC PT SA (CHA Only)'!A:A,0))*$BB382/BE382,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A382,'SFY 17-18 Directed Payments'!B:B,0))*$BB382/BE382,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A382,'SFY 17-18 Directed Payments'!B:B,0))*$BB382/BE382,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106321016,321016,51327,2,"SENECA HEALTHCARE DISTRICT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C383,'Projected Nt Pt Revenues'!C:C,0)),0)","v":17683570.368388314},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A383,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A383,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C383,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A383,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q383=\"No\",0,IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB383,0),0))","v":0},{"$f":"IF(Q383=\"no\",IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB383,0),0),IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB383,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P383=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB383),0)","v":0},{"$f":"IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB383,0),0)","v":0},{"$f":"IF(Q383=\"NO\",IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB383,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB383,0)","v":890},5.4661112944542706E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB383,0)","v":78},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A383,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K383=\"YES\",$L383=\"YES\",$M383=\"YES\",$N383=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B383,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB383/$BE383)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J383=\"YES\",$K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB383/$BE383,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J383=\"YES\",$K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB383/$BE383,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J383=\"YES\",$K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A383,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A383,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB383/BE383),0)","v":0},{"$f":"IFERROR(IF(OR($K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,IF($J383=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB383/$BE383,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A383,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A383,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB383/BE383,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A383,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB383/BE383,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB383/BE383,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A383,'MC PT SA (CHA Only)'!A:A,0))*$BB383/BE383,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A383,'SFY 17-18 Directed Payments'!B:B,0))*$BB383/BE383,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A383,'SFY 17-18 Directed Payments'!B:B,0))*$BB383/BE383,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106540798,540798,50261,2,"SIERRA VIEW MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C384,'Projected Nt Pt Revenues'!C:C,0)),0)","v":148477878.39652193},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A384,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A384,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C384,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A384,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q384=\"No\",0,IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB384,0),0))","v":0},{"$f":"IF(Q384=\"no\",IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB384,0),0),IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB384,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P384=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB384),0)","v":0},{"$f":"IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB384,0),0)","v":0},{"$f":"IF(Q384=\"NO\",IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB384,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB384,0)","v":21889},1.3443562935315677E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB384,0)","v":8118},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A384,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K384=\"YES\",$L384=\"YES\",$M384=\"YES\",$N384=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B384,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB384/$BE384)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J384=\"YES\",$K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB384/$BE384,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J384=\"YES\",$K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB384/$BE384,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J384=\"YES\",$K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A384,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A384,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB384/BE384),0)","v":0},{"$f":"IFERROR(IF(OR($K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,IF($J384=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB384/$BE384,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A384,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A384,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB384/BE384,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A384,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB384/BE384,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB384/BE384,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A384,'MC PT SA (CHA Only)'!A:A,0))*$BB384/BE384,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A384,'SFY 17-18 Directed Payments'!B:B,0))*$BB384/BE384,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A384,'SFY 17-18 Directed Payments'!B:B,0))*$BB384/BE384,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106491076,491076,50090,2,"SONOMA VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C385,'Projected Nt Pt Revenues'!C:C,0)),0)","v":60245969.69635924},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A385,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A385,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C385,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A385,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q385=\"No\",0,IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB385,0),0))","v":0},{"$f":"IF(Q385=\"no\",IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB385,0),0),IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB385,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P385=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB385),0)","v":0},{"$f":"IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB385,0),0)","v":0},{"$f":"IF(Q385=\"NO\",IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB385,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB385,0)","v":4393},2.6980479681502933E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB385,0)","v":1071},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A385,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K385=\"YES\",$L385=\"YES\",$M385=\"YES\",$N385=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B385,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB385/$BE385)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J385=\"YES\",$K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB385/$BE385,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J385=\"YES\",$K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB385/$BE385,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J385=\"YES\",$K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A385,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A385,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB385/BE385),0)","v":0},{"$f":"IFERROR(IF(OR($K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,IF($J385=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB385/$BE385,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A385,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A385,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB385/BE385,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A385,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB385/BE385,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB385/BE385,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A385,'MC PT SA (CHA Only)'!A:A,0))*$BB385/BE385,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A385,'SFY 17-18 Directed Payments'!B:B,0))*$BB385/BE385,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A385,'SFY 17-18 Directed Payments'!B:B,0))*$BB385/BE385,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106491338,491338,50385,2,"SONOMA WEST MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C386,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A386,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A386,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C386,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A386,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q386=\"No\",0,IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB386,0),0))","v":0},{"$f":"IF(Q386=\"no\",IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB386,0),0),IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB386,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P386=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB386),0)","v":0},{"$f":"IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB386,0),0)","v":0},{"$f":"IF(Q386=\"NO\",IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB386,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB386,0)","v":2691.1270491803275},1.6528089840826945E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB386,0)","v":233.36065573770492},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A386,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K386=\"YES\",$L386=\"YES\",$M386=\"YES\",$N386=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B386,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB386/$BE386)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J386=\"YES\",$K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB386/$BE386,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J386=\"YES\",$K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB386/$BE386,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J386=\"YES\",$K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A386,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A386,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB386/BE386),0)","v":0},{"$f":"IFERROR(IF(OR($K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,IF($J386=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB386/$BE386,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A386,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A386,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB386/BE386,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A386,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB386/BE386,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB386/BE386,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A386,'MC PT SA (CHA Only)'!A:A,0))*$BB386/BE386,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A386,'SFY 17-18 Directed Payments'!B:B,0))*$BB386/BE386,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A386,'SFY 17-18 Directed Payments'!B:B,0))*$BB386/BE386,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106141338,141338,50388,2,"SOUTHERN INYO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C387,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A387,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A387,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C387,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A387,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q387=\"No\",0,IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB387,0),0))","v":0},{"$f":"IF(Q387=\"no\",IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB387,0),0),IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB387,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P387=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB387),0)","v":0},{"$f":"IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB387,0),0)","v":0},{"$f":"IF(Q387=\"NO\",IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB387,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB387,0)","v":4},2.4566792334625932E-7,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB387,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A387,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K387=\"YES\",$L387=\"YES\",$M387=\"YES\",$N387=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B387,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB387/$BE387)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J387=\"YES\",$K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB387/$BE387,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J387=\"YES\",$K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB387/$BE387,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J387=\"YES\",$K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A387,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A387,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB387/BE387),0)","v":0},{"$f":"IFERROR(IF(OR($K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,IF($J387=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB387/$BE387,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A387,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A387,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB387/BE387,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A387,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB387/BE387,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB387/BE387,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A387,'MC PT SA (CHA Only)'!A:A,0))*$BB387/BE387,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A387,'SFY 17-18 Directed Payments'!B:B,0))*$BB387/BE387,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A387,'SFY 17-18 Directed Payments'!B:B,0))*$BB387/BE387,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106250955,250955,51308,2,"SURPRISE VALLEY COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C388,'Projected Nt Pt Revenues'!C:C,0)),0)","v":4831863.0755684972},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A388,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A388,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C388,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A388,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q388=\"No\",0,IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB388,0),0))","v":0},{"$f":"IF(Q388=\"no\",IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB388,0),0),IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB388,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P388=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB388),0)","v":0},{"$f":"IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB388,0),0)","v":0},{"$f":"IF(Q388=\"NO\",IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB388,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB388,0)","v":130},7.9842075087534293E-6,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB388,0)","v":41},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A388,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K388=\"YES\",$L388=\"YES\",$M388=\"YES\",$N388=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B388,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB388/$BE388)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J388=\"YES\",$K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB388/$BE388,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J388=\"YES\",$K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB388/$BE388,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J388=\"YES\",$K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A388,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A388,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB388/BE388),0)","v":0},{"$f":"IFERROR(IF(OR($K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,IF($J388=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB388/$BE388,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A388,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A388,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB388/BE388,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A388,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB388/BE388,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB388/BE388,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A388,'MC PT SA (CHA Only)'!A:A,0))*$BB388/BE388,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A388,'SFY 17-18 Directed Payments'!B:B,0))*$BB388/BE388,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A388,'SFY 17-18 Directed Payments'!B:B,0))*$BB388/BE388,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106291053,291053,51328,2,"TAHOE FOREST HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C389,'Projected Nt Pt Revenues'!C:C,0)),0)","v":151387091.59602541},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A389,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A389,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C389,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A389,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q389=\"No\",0,IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB389,0),0))","v":0},{"$f":"IF(Q389=\"no\",IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB389,0),0),IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB389,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P389=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB389),0)","v":0},{"$f":"IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB389,0),0)","v":0},{"$f":"IF(Q389=\"NO\",IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB389,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB389,0)","v":4257},2.614520874212565E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB389,0)","v":920},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A389,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K389=\"YES\",$L389=\"YES\",$M389=\"YES\",$N389=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B389,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB389/$BE389)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J389=\"YES\",$K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB389/$BE389,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J389=\"YES\",$K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB389/$BE389,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J389=\"YES\",$K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A389,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A389,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB389/BE389),0)","v":0},{"$f":"IFERROR(IF(OR($K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,IF($J389=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB389/$BE389,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A389,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A389,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB389/BE389,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A389,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB389/BE389,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB389/BE389,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A389,'MC PT SA (CHA Only)'!A:A,0))*$BB389/BE389,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A389,'SFY 17-18 Directed Payments'!B:B,0))*$BB389/BE389,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A389,'SFY 17-18 Directed Payments'!B:B,0))*$BB389/BE389,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106370780,370780,50128,2,"TRI-CITY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C390,'Projected Nt Pt Revenues'!C:C,0)),0)","v":360776724.11044526},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A390,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A390,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C390,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A390,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q390=\"No\",0,IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB390,0),0))","v":0},{"$f":"IF(Q390=\"no\",IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB390,0),0),IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB390,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P390=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB390),0)","v":0},{"$f":"IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB390,0),0)","v":0},{"$f":"IF(Q390=\"NO\",IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB390,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB390,0)","v":70249},4.3144814867878429E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB390,0)","v":23794},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A390,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K390=\"YES\",$L390=\"YES\",$M390=\"YES\",$N390=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B390,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB390/$BE390)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J390=\"YES\",$K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB390/$BE390,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J390=\"YES\",$K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB390/$BE390,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J390=\"YES\",$K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A390,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A390,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB390/BE390),0)","v":0},{"$f":"IFERROR(IF(OR($K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,IF($J390=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB390/$BE390,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A390,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A390,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB390/BE390,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A390,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB390/BE390,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB390/BE390,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A390,'MC PT SA (CHA Only)'!A:A,0))*$BB390/BE390,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A390,'SFY 17-18 Directed Payments'!B:B,0))*$BB390/BE390,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A390,'SFY 17-18 Directed Payments'!B:B,0))*$BB390/BE390,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106531059,531059,51315,2,"TRINITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C391,'Projected Nt Pt Revenues'!C:C,0)),0)","v":17034995.484254863},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A391,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A391,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C391,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A391,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q391=\"No\",0,IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB391,0),0))","v":0},{"$f":"IF(Q391=\"no\",IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB391,0),0),IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB391,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P391=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB391),0)","v":0},{"$f":"IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB391,0),0)","v":0},{"$f":"IF(Q391=\"NO\",IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB391,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB391,0)","v":2652},1.6287783317856994E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB391,0)","v":229},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A391,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K391=\"YES\",$L391=\"YES\",$M391=\"YES\",$N391=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B391,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB391/$BE391)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J391=\"YES\",$K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB391/$BE391,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J391=\"YES\",$K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB391/$BE391,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J391=\"YES\",$K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A391,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A391,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB391/BE391),0)","v":0},{"$f":"IFERROR(IF(OR($K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,IF($J391=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB391/$BE391,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A391,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A391,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB391/BE391,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A391,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB391/BE391,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB391/BE391,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A391,'MC PT SA (CHA Only)'!A:A,0))*$BB391/BE391,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A391,'SFY 17-18 Directed Payments'!B:B,0))*$BB391/BE391,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A391,'SFY 17-18 Directed Payments'!B:B,0))*$BB391/BE391,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106010987,10987,50195,2,"WASHINGTON HOSPITAL - FREMONT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C392,'Projected Nt Pt Revenues'!C:C,0)),0)","v":495052156.9174782},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A392,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A392,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C392,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A392,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q392=\"No\",0,IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB392,0),0))","v":0},{"$f":"IF(Q392=\"no\",IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB392,0),0),IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB392,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P392=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB392),0)","v":0},{"$f":"IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB392,0),0)","v":0},{"$f":"IF(Q392=\"NO\",IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB392,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB392,0)","v":55210},3.3908315119867446E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB392,0)","v":11774},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A392,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K392=\"YES\",$L392=\"YES\",$M392=\"YES\",$N392=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B392,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB392/$BE392)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J392=\"YES\",$K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB392/$BE392,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J392=\"YES\",$K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB392/$BE392,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J392=\"YES\",$K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A392,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A392,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB392/BE392),0)","v":0},{"$f":"IFERROR(IF(OR($K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,IF($J392=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB392/$BE392,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A392,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A392,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB392/BE392,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A392,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB392/BE392,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB392/BE392,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A392,'MC PT SA (CHA Only)'!A:A,0))*$BB392/BE392,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A392,'SFY 17-18 Directed Payments'!B:B,0))*$BB392/BE392,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A392,'SFY 17-18 Directed Payments'!B:B,0))*$BB392/BE392,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106010735,10735,50211,1,"ALAMEDA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C393,'Projected Nt Pt Revenues'!C:C,0)),0)","v":88858457.965828449},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A393,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A393,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C393,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A393,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q393=\"No\",0,IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB393,0),0))","v":0},{"$f":"IF(Q393=\"no\",IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB393,0),0),IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB393,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P393=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB393),0)","v":0},{"$f":"IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB393,0),0)","v":0},{"$f":"IF(Q393=\"NO\",IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB393,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB393,0)","v":14233},8.7414788824682736E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB393,0)","v":3157},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A393,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K393=\"YES\",$L393=\"YES\",$M393=\"YES\",$N393=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B393,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB393/$BE393)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J393=\"YES\",$K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB393/$BE393,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J393=\"YES\",$K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB393/$BE393,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J393=\"YES\",$K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A393,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A393,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB393/BE393),0)","v":0},{"$f":"IFERROR(IF(OR($K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,IF($J393=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB393/$BE393,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A393,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A393,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB393/BE393,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A393,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB393/BE393,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB393/BE393,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A393,'MC PT SA (CHA Only)'!A:A,0))*$BB393/BE393,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A393,'SFY 17-18 Directed Payments'!B:B,0))*$BB393/BE393,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A393,'SFY 17-18 Directed Payments'!B:B,0))*$BB393/BE393,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106364231,364231,50245,1,"ARROWHEAD REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C394,'Projected Nt Pt Revenues'!C:C,0)),0)","v":350340532.0406388},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A394,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A394,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C394,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A394,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q394=\"No\",0,IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB394,0),0))","v":0},{"$f":"IF(Q394=\"no\",IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB394,0),0),IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB394,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P394=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB394),0)","v":0},{"$f":"IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB394,0),0)","v":0},{"$f":"IF(Q394=\"NO\",IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB394,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB394,0)","v":115082},7.0679889886335542E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB394,0)","v":77499},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A394,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K394=\"YES\",$L394=\"YES\",$M394=\"YES\",$N394=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B394,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB394/$BE394)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J394=\"YES\",$K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB394/$BE394,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J394=\"YES\",$K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB394/$BE394,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J394=\"YES\",$K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A394,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A394,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB394/BE394),0)","v":0},{"$f":"IFERROR(IF(OR($K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,IF($J394=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB394/$BE394,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A394,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A394,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB394/BE394,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A394,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB394/BE394,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB394/BE394,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A394,'MC PT SA (CHA Only)'!A:A,0))*$BB394/BE394,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A394,'SFY 17-18 Directed Payments'!B:B,0))*$BB394/BE394,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A394,'SFY 17-18 Directed Payments'!B:B,0))*$BB394/BE394,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106070924,70924,50276,1,"CONTRA COSTA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C395,'Projected Nt Pt Revenues'!C:C,0)),0)","v":514499320.36469853},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A395,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A395,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C395,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A395,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q395=\"No\",0,IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB395,0),0))","v":0},{"$f":"IF(Q395=\"no\",IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB395,0),0),IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB395,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P395=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB395),0)","v":0},{"$f":"IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB395,0),0)","v":0},{"$f":"IF(Q395=\"NO\",IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB395,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB395,0)","v":44713},2.7461374641453234E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB395,0)","v":26672},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A395,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K395=\"YES\",$L395=\"YES\",$M395=\"YES\",$N395=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B395,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB395/$BE395)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J395=\"YES\",$K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB395/$BE395,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J395=\"YES\",$K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB395/$BE395,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J395=\"YES\",$K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A395,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A395,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB395/BE395),0)","v":0},{"$f":"IFERROR(IF(OR($K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,IF($J395=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB395/$BE395,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A395,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A395,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB395/BE395,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A395,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB395/BE395,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB395/BE395,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A395,'MC PT SA (CHA Only)'!A:A,0))*$BB395/BE395,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A395,'SFY 17-18 Directed Payments'!B:B,0))*$BB395/BE395,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A395,'SFY 17-18 Directed Payments'!B:B,0))*$BB395/BE395,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106010846,10846,50320,1,"HIGHLAND HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C396,'Projected Nt Pt Revenues'!C:C,0)),0)","v":539809563.03944707},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A396,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A396,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C396,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A396,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q396=\"No\",0,IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB396,0),0))","v":0},{"$f":"IF(Q396=\"no\",IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB396,0),0),IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB396,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P396=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB396),0)","v":0},{"$f":"IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB396,0),0)","v":0},{"$f":"IF(Q396=\"NO\",IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB396,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB396,0)","v":79149},4.8610926162332702E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB396,0)","v":49303},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A396,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K396=\"YES\",$L396=\"YES\",$M396=\"YES\",$N396=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B396,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB396/$BE396)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J396=\"YES\",$K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB396/$BE396,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J396=\"YES\",$K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB396/$BE396,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J396=\"YES\",$K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A396,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A396,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB396/BE396),0)","v":0},{"$f":"IFERROR(IF(OR($K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,IF($J396=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB396/$BE396,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A396,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A396,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB396/BE396,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A396,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB396/BE396,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB396/BE396,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A396,'MC PT SA (CHA Only)'!A:A,0))*$BB396/BE396,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A396,'SFY 17-18 Directed Payments'!B:B,0))*$BB396/BE396,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A396,'SFY 17-18 Directed Payments'!B:B,0))*$BB396/BE396,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106150736,150736,50315,1,"KERN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C397,'Projected Nt Pt Revenues'!C:C,0)),0)","v":389421373.53305864},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A397,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A397,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C397,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A397,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q397=\"No\",0,IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB397,0),0))","v":0},{"$f":"IF(Q397=\"no\",IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB397,0),0),IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB397,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P397=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB397),0)","v":0},{"$f":"IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB397,0),0)","v":0},{"$f":"IF(Q397=\"NO\",IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB397,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB397,0)","v":48511},2.9793991573625967E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB397,0)","v":30951},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A397,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K397=\"YES\",$L397=\"YES\",$M397=\"YES\",$N397=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B397,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB397/$BE397)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J397=\"YES\",$K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB397/$BE397,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J397=\"YES\",$K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB397/$BE397,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J397=\"YES\",$K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A397,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A397,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB397/BE397),0)","v":0},{"$f":"IFERROR(IF(OR($K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,IF($J397=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB397/$BE397,0),0)),0)","v":0},null,null,{"$f":"ROUND(VLOOKUP($A397,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A397,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB397/BE397,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A397,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB397/BE397,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB397/BE397,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A397,'MC PT SA (CHA Only)'!A:A,0))*$BB397/BE397,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A397,'SFY 17-18 Directed Payments'!B:B,0))*$BB397/BE397,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A397,'SFY 17-18 Directed Payments'!B:B,0))*$BB397/BE397,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106191227,191227,50376,1,"LAC/HARBOR - UCLA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C398,'Projected Nt Pt Revenues'!C:C,0)),0)","v":619046472.11654234},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A398,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A398,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C398,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A398,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q398=\"No\",0,IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB398,0),0))","v":0},{"$f":"IF(Q398=\"no\",IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB398,0),0),IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB398,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P398=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB398),0)","v":0},{"$f":"IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB398,0),0)","v":0},{"$f":"IF(Q398=\"NO\",IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB398,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB398,0)","v":109801},6.7436459128356555E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB398,0)","v":75537},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A398,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K398=\"YES\",$L398=\"YES\",$M398=\"YES\",$N398=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B398,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB398/$BE398)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J398=\"YES\",$K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB398/$BE398,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J398=\"YES\",$K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB398/$BE398,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J398=\"YES\",$K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A398,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A398,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB398/BE398),0)","v":0},{"$f":"IFERROR(IF(OR($K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,IF($J398=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB398/$BE398,0),0)),0)","v":0},{"$f":"(AD398+AE398+AF398+AG398+AH398+AI398+AJ398+AK398)","v":0},null,{"$f":"ROUND(VLOOKUP($A398,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A398,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB398/BE398,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A398,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB398/BE398,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB398/BE398,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A398,'MC PT SA (CHA Only)'!A:A,0))*$BB398/BE398,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A398,'SFY 17-18 Directed Payments'!B:B,0))*$BB398/BE398,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A398,'SFY 17-18 Directed Payments'!B:B,0))*$BB398/BE398,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106191231,191231,50040,1,"LAC/OLIVE VIEW - UCLA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C399,'Projected Nt Pt Revenues'!C:C,0)),0)","v":313607019.43884003},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A399,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A399,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C399,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A399,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q399=\"No\",0,IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB399,0),0))","v":0},{"$f":"IF(Q399=\"no\",IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB399,0),0),IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB399,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P399=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB399),0)","v":0},{"$f":"IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB399,0),0)","v":0},{"$f":"IF(Q399=\"NO\",IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB399,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB399,0)","v":64031},3.9325906999460834E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB399,0)","v":48532},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A399,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K399=\"YES\",$L399=\"YES\",$M399=\"YES\",$N399=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B399,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB399/$BE399)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J399=\"YES\",$K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB399/$BE399,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J399=\"YES\",$K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB399/$BE399,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J399=\"YES\",$K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A399,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A399,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB399/BE399),0)","v":0},{"$f":"IFERROR(IF(OR($K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,IF($J399=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB399/$BE399,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A399,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A399,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB399/BE399,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A399,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB399/BE399,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB399/BE399,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A399,'MC PT SA (CHA Only)'!A:A,0))*$BB399/BE399,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A399,'SFY 17-18 Directed Payments'!B:B,0))*$BB399/BE399,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A399,'SFY 17-18 Directed Payments'!B:B,0))*$BB399/BE399,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106191306,191306,50717,1,"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C400,'Projected Nt Pt Revenues'!C:C,0)),0)","v":196433627.76830453},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A400,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A400,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C400,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A400,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q400=\"No\",0,IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB400,0),0))","v":0},{"$f":"IF(Q400=\"no\",IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB400,0),0),IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB400,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P400=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB400),0)","v":0},{"$f":"IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB400,0),0)","v":0},{"$f":"IF(Q400=\"NO\",IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB400,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB400,0)","v":56429},3.465698811626517E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB400,0)","v":43219},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A400,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K400=\"YES\",$L400=\"YES\",$M400=\"YES\",$N400=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B400,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB400/$BE400)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J400=\"YES\",$K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB400/$BE400,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J400=\"YES\",$K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB400/$BE400,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J400=\"YES\",$K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A400,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A400,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB400/BE400),0)","v":0},{"$f":"IFERROR(IF(OR($K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,IF($J400=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB400/$BE400,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A400,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A400,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB400/BE400,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A400,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB400/BE400,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB400/BE400,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A400,'MC PT SA (CHA Only)'!A:A,0))*$BB400/BE400,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A400,'SFY 17-18 Directed Payments'!B:B,0))*$BB400/BE400,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A400,'SFY 17-18 Directed Payments'!B:B,0))*$BB400/BE400,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106191228,191228,50373,1,"LAC/USC MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C401,'Projected Nt Pt Revenues'!C:C,0)),0)","v":908142717.22088981},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A401,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A401,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C401,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A401,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q401=\"No\",0,IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB401,0),0))","v":0},{"$f":"IF(Q401=\"no\",IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB401,0),0),IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB401,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P401=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB401),0)","v":0},{"$f":"IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB401,0),0)","v":0},{"$f":"IF(Q401=\"NO\",IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB401,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB401,0)","v":191866},1.1783830445188348E-2,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB401,0)","v":140908},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A401,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K401=\"YES\",$L401=\"YES\",$M401=\"YES\",$N401=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B401,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB401/$BE401)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J401=\"YES\",$K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB401/$BE401,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J401=\"YES\",$K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB401/$BE401,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J401=\"YES\",$K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A401,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A401,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB401/BE401),0)","v":0},{"$f":"IFERROR(IF(OR($K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,IF($J401=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB401/$BE401,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A401,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A401,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB401/BE401,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A401,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB401/BE401,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB401/BE401,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A401,'MC PT SA (CHA Only)'!A:A,0))*$BB401/BE401,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A401,'SFY 17-18 Directed Payments'!B:B,0))*$BB401/BE401,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A401,'SFY 17-18 Directed Payments'!B:B,0))*$BB401/BE401,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106380865,380865,50668,1,"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C402,'Projected Nt Pt Revenues'!C:C,0)),0)","v":193577822.28488994},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A402,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A402,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C402,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A402,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D402=3,\"NO\",\"YES\")","v":"YES"},{"$f":"IF($BB402=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB402>0,IF(BB402<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J402:O402,\"YES\"),\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(Q402=\"No\",0,IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB402,0),0))","v":0},{"$f":"IF(Q402=\"no\",IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB402,0),0),IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB402,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P402=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB402),0)","v":0},{"$f":"IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB402,0),0)","v":0},{"$f":"IF(Q402=\"NO\",IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB402,0),0),0)","v":0},{"$f":"SUM(R402:V402)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB402,0)","v":914},{"$f":"Y402/$Y$17","v":5.6135120484620264E-5},{"$f":"W402/$W$16","v":0},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB402,0)","v":516},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A402,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K402=\"YES\",$L402=\"YES\",$M402=\"YES\",$N402=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B402,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB402/$BE402)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J402=\"YES\",$K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB402/$BE402,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J402=\"YES\",$K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB402/$BE402,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J402=\"YES\",$K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A402,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A402,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB402/BE402),0)","v":0},{"$f":"IFERROR(IF(OR($K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,IF($J402=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB402/$BE402,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A402,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A402,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB402/BE402,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A402,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB402/BE402,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB402/BE402,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A402,'MC PT SA (CHA Only)'!A:A,0))*$BB402/BE402,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A402,'SFY 17-18 Directed Payments'!B:B,0))*$BB402/BE402,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A402,'SFY 17-18 Directed Payments'!B:B,0))*$BB402/BE402,0)","v":0},{"$f":"SUM(AQ402:AV402)","v":0},null,null,0,null,1,null,"No",1]
[106274043,274043,50248,1,"NATIVIDAD MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C403,'Projected Nt Pt Revenues'!C:C,0)),0)","v":256182548.8797496},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A403,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A403,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C403,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A403,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q403=\"No\",0,IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB403,0),0))","v":0},{"$f":"IF(Q403=\"no\",IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB403,0),0),IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB403,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P403=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB403),0)","v":0},{"$f":"IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB403,0),0)","v":0},{"$f":"IF(Q403=\"NO\",IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB403,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB403,0)","v":38329},2.3540514584846936E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB403,0)","v":17183},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A403,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K403=\"YES\",$L403=\"YES\",$M403=\"YES\",$N403=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B403,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB403/$BE403)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J403=\"YES\",$K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB403/$BE403,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J403=\"YES\",$K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB403/$BE403,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J403=\"YES\",$K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A403,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A403,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB403/BE403),0)","v":0},{"$f":"IFERROR(IF(OR($K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,IF($J403=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB403/$BE403,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A403,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A403,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},{"$f":"SUM(AN403:AO403)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB403/BE403,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A403,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB403/BE403,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB403/BE403,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A403,'MC PT SA (CHA Only)'!A:A,0))*$BB403/BE403,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A403,'SFY 17-18 Directed Payments'!B:B,0))*$BB403/BE403,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A403,'SFY 17-18 Directed Payments'!B:B,0))*$BB403/BE403,0)","v":0},0,null,null,{"$f":"SUM(AL403,AP403)-W403","v":0},null,1,null,"No",1]
[106430837,430837,50153,1,"O'CONNOR HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C404,'Projected Nt Pt Revenues'!C:C,0)),0)","v":294112129.35377145},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A404,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A404,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C404,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A404,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q404=\"No\",0,IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB404,0),0))","v":0},{"$f":"IF(Q404=\"no\",IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB404,0),0),IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB404,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P404=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB404),0)","v":0},{"$f":"IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB404,0),0)","v":0},{"$f":"IF(Q404=\"NO\",IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB404,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB404,0)","v":36165},2.2211451119543675E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB404,0)","v":9699},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A404,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K404=\"YES\",$L404=\"YES\",$M404=\"YES\",$N404=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B404,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB404/$BE404)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J404=\"YES\",$K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB404/$BE404,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J404=\"YES\",$K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB404/$BE404,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J404=\"YES\",$K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A404,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A404,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB404/BE404),0)","v":0},{"$f":"IFERROR(IF(OR($K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,IF($J404=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB404/$BE404,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A404,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A404,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB404/BE404,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A404,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB404/BE404,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB404/BE404,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A404,'MC PT SA (CHA Only)'!A:A,0))*$BB404/BE404,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A404,'SFY 17-18 Directed Payments'!B:B,0))*$BB404/BE404,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A404,'SFY 17-18 Directed Payments'!B:B,0))*$BB404/BE404,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106334487,334487,50292,1,"RIVERSIDE UNIVERSITY HEALTH SYSTEM MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C405,'Projected Nt Pt Revenues'!C:C,0)),0)","v":510399450.26886797},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A405,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A405,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C405,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A405,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q405=\"No\",0,IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB405,0),0))","v":0},{"$f":"IF(Q405=\"no\",IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB405,0),0),IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB405,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P405=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB405),0)","v":0},{"$f":"IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB405,0),0)","v":0},{"$f":"IF(Q405=\"NO\",IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB405,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB405,0)","v":101576},6.2384912454549095E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB405,0)","v":40007},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A405,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K405=\"YES\",$L405=\"YES\",$M405=\"YES\",$N405=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B405,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB405/$BE405)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J405=\"YES\",$K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB405/$BE405,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J405=\"YES\",$K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB405/$BE405,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J405=\"YES\",$K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A405,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A405,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB405/BE405),0)","v":0},{"$f":"IFERROR(IF(OR($K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,IF($J405=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB405/$BE405,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A405,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A405,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB405/BE405,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A405,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB405/BE405,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB405/BE405,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A405,'MC PT SA (CHA Only)'!A:A,0))*$BB405/BE405,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A405,'SFY 17-18 Directed Payments'!B:B,0))*$BB405/BE405,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A405,'SFY 17-18 Directed Payments'!B:B,0))*$BB405/BE405,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106190796,190796,50262,1,"RONALD REAGAN UCLA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C406,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1977963320.452915},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A406,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A406,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C406,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A406,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q406=\"No\",0,IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB406,0),0))","v":0},{"$f":"IF(Q406=\"no\",IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB406,0),0),IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB406,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P406=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB406),0)","v":0},{"$f":"IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB406,0),0)","v":0},{"$f":"IF(Q406=\"NO\",IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB406,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB406,0)","v":167886},1.0311051244727525E-2,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB406,0)","v":40909},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A406,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K406=\"YES\",$L406=\"YES\",$M406=\"YES\",$N406=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B406,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB406/$BE406)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J406=\"YES\",$K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB406/$BE406,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J406=\"YES\",$K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB406/$BE406,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J406=\"YES\",$K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A406,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A406,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB406/BE406),0)","v":0},{"$f":"IFERROR(IF(OR($K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,IF($J406=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB406/$BE406,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A406,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A406,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB406/BE406,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A406,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB406/BE406,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB406/BE406,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A406,'MC PT SA (CHA Only)'!A:A,0))*$BB406/BE406,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A406,'SFY 17-18 Directed Payments'!B:B,0))*$BB406/BE406,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A406,'SFY 17-18 Directed Payments'!B:B,0))*$BB406/BE406,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106391010,391010,50167,1,"SAN JOAQUIN GENERAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C407,'Projected Nt Pt Revenues'!C:C,0)),0)","v":396809934.99686062},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A407,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A407,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C407,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A407,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q407=\"No\",0,IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB407,0),0))","v":0},{"$f":"IF(Q407=\"no\",IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB407,0),0),IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB407,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P407=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB407),0)","v":0},{"$f":"IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB407,0),0)","v":0},{"$f":"IF(Q407=\"NO\",IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB407,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB407,0)","v":42620},2.6175917232543933E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB407,0)","v":24272},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A407,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K407=\"YES\",$L407=\"YES\",$M407=\"YES\",$N407=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B407,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB407/$BE407)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J407=\"YES\",$K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB407/$BE407,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J407=\"YES\",$K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB407/$BE407,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J407=\"YES\",$K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A407,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A407,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB407/BE407),0)","v":0},{"$f":"IFERROR(IF(OR($K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,IF($J407=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB407/$BE407,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A407,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A407,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB407/BE407,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A407,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB407/BE407,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB407/BE407,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A407,'MC PT SA (CHA Only)'!A:A,0))*$BB407/BE407,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A407,'SFY 17-18 Directed Payments'!B:B,0))*$BB407/BE407,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A407,'SFY 17-18 Directed Payments'!B:B,0))*$BB407/BE407,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106013619,13619,50773,1,"SAN LEANDRO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C408,'Projected Nt Pt Revenues'!C:C,0)),0)","v":70894433.189794868},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A408,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A408,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C408,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A408,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q408=\"No\",0,IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB408,0),0))","v":0},{"$f":"IF(Q408=\"no\",IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB408,0),0),IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB408,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P408=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB408),0)","v":0},{"$f":"IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB408,0),0)","v":0},{"$f":"IF(Q408=\"NO\",IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB408,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB408,0)","v":12664},7.7778464531425711E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB408,0)","v":4563},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A408,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K408=\"YES\",$L408=\"YES\",$M408=\"YES\",$N408=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B408,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB408/$BE408)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J408=\"YES\",$K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB408/$BE408,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J408=\"YES\",$K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB408/$BE408,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J408=\"YES\",$K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A408,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A408,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB408/BE408),0)","v":0},{"$f":"IFERROR(IF(OR($K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,IF($J408=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB408/$BE408,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A408,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A408,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB408/BE408,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A408,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB408/BE408,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB408/BE408,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A408,'MC PT SA (CHA Only)'!A:A,0))*$BB408/BE408,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A408,'SFY 17-18 Directed Payments'!B:B,0))*$BB408/BE408,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A408,'SFY 17-18 Directed Payments'!B:B,0))*$BB408/BE408,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106410782,410782,50113,1,"SAN MATEO MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C409,'Projected Nt Pt Revenues'!C:C,0)),0)","v":184591397.85320213},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A409,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A409,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C409,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A409,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q409=\"No\",0,IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB409,0),0))","v":0},{"$f":"IF(Q409=\"no\",IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB409,0),0),IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB409,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P409=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB409),0)","v":0},{"$f":"IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB409,0),0)","v":0},{"$f":"IF(Q409=\"NO\",IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB409,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB409,0)","v":23550},1.4463698987011019E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB409,0)","v":12954},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A409,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K409=\"YES\",$L409=\"YES\",$M409=\"YES\",$N409=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B409,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB409/$BE409)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J409=\"YES\",$K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB409/$BE409,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J409=\"YES\",$K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB409/$BE409,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J409=\"YES\",$K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A409,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A409,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB409/BE409),0)","v":0},{"$f":"IFERROR(IF(OR($K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,IF($J409=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB409/$BE409,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A409,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A409,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB409/BE409,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A409,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB409/BE409,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB409/BE409,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A409,'MC PT SA (CHA Only)'!A:A,0))*$BB409/BE409,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A409,'SFY 17-18 Directed Payments'!B:B,0))*$BB409/BE409,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A409,'SFY 17-18 Directed Payments'!B:B,0))*$BB409/BE409,0)","v":0},0,null,null,0,null,1,null,"No",1]
[106430883,430883,50038,1,"SANTA CLARA VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C410,'Projected Nt Pt Revenues'!C:C,0)),0)","v":545475694.12884021},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A410,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A410,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C410,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A410,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q410=\"No\",0,IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB410,0),0))","v":0},{"$f":"IF(Q410=\"no\",IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB410,0),0),IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB410,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P410=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB410),0)","v":0},{"$f":"IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB410,0),0)","v":0},{"$f":"IF(Q410=\"NO\",IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB410,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB410,0)","v":132897},8.1621325022369576E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB410,0)","v":79868},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A410,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K410=\"YES\",$L410=\"YES\",$M410=\"YES\",$N410=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B410,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB410/$BE410)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J410=\"YES\",$K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB410/$BE410,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J410=\"YES\",$K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB410/$BE410,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J410=\"YES\",$K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A410,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A410,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB410/BE410),0)","v":0},{"$f":"IFERROR(IF(OR($K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,IF($J410=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB410/$BE410,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A410,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A410,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB410/BE410,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A410,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB410/BE410,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB410/BE410,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A410,'MC PT SA (CHA Only)'!A:A,0))*$BB410/BE410,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A410,'SFY 17-18 Directed Payments'!B:B,0))*$BB410/BE410,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A410,'SFY 17-18 Directed Payments'!B:B,0))*$BB410/BE410,0)","v":0},0,null,null,null,null,1,null,"No",1]
[106190687,190687,50112,1,"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C411,'Projected Nt Pt Revenues'!C:C,0)),0)","v":625335462.56105828},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A411,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A411,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C411,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A411,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q411=\"No\",0,IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB411,0),0))","v":0},{"$f":"IF(Q411=\"no\",IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB411,0),0),IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB411,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P411=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB411),0)","v":0},{"$f":"IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB411,0),0)","v":0},{"$f":"IF(Q411=\"NO\",IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB411,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB411,0)","v":78828},4.841377765384733E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB411,0)","v":12826},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A411,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K411=\"YES\",$L411=\"YES\",$M411=\"YES\",$N411=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B411,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB411/$BE411)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J411=\"YES\",$K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB411/$BE411,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J411=\"YES\",$K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB411/$BE411,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J411=\"YES\",$K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A411,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A411,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB411/BE411),0)","v":0},{"$f":"IFERROR(IF(OR($K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,IF($J411=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB411/$BE411,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A411,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A411,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB411/BE411,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A411,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB411/BE411,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB411/BE411,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A411,'MC PT SA (CHA Only)'!A:A,0))*$BB411/BE411,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A411,'SFY 17-18 Directed Payments'!B:B,0))*$BB411/BE411,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A411,'SFY 17-18 Directed Payments'!B:B,0))*$BB411/BE411,0)","v":0},0,null,null,null,null,1,null,"No",1]
[106434138,434138,50688,1,"ST. LOUISE REGIONAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C412,'Projected Nt Pt Revenues'!C:C,0)),0)","v":94942445.195262045},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A412,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A412,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C412,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A412,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q412=\"No\",0,IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB412,0),0))","v":0},{"$f":"IF(Q412=\"no\",IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB412,0),0),IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB412,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P412=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB412),0)","v":0},{"$f":"IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB412,0),0)","v":0},{"$f":"IF(Q412=\"NO\",IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB412,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB412,0)","v":9553},5.8671641793170393E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB412,0)","v":2574},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A412,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K412=\"YES\",$L412=\"YES\",$M412=\"YES\",$N412=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B412,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB412/$BE412)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J412=\"YES\",$K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB412/$BE412,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J412=\"YES\",$K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB412/$BE412,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J412=\"YES\",$K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A412,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A412,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB412/BE412),0)","v":0},{"$f":"IFERROR(IF(OR($K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,IF($J412=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB412/$BE412,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A412,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A412,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB412/BE412,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A412,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB412/BE412,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB412/BE412,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A412,'MC PT SA (CHA Only)'!A:A,0))*$BB412/BE412,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A412,'SFY 17-18 Directed Payments'!B:B,0))*$BB412/BE412,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A412,'SFY 17-18 Directed Payments'!B:B,0))*$BB412/BE412,0)","v":0},0,null,null,null,null,1,null,"No",1]
[106381154,381154,50454,1,"UCSF MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C413,'Projected Nt Pt Revenues'!C:C,0)),0)","v":3596265539.9300451},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A413,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A413,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C413,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A413,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q413=\"No\",0,IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB413,0),0))","v":0},{"$f":"IF(Q413=\"no\",IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB413,0),0),IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB413,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P413=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB413),0)","v":0},{"$f":"IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB413,0),0)","v":0},{"$f":"IF(Q413=\"NO\",IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB413,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB413,0)","v":210381},1.2920965845377348E-2,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB413,0)","v":69915},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A413,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K413=\"YES\",$L413=\"YES\",$M413=\"YES\",$N413=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B413,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB413/$BE413)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J413=\"YES\",$K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB413/$BE413,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J413=\"YES\",$K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB413/$BE413,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J413=\"YES\",$K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A413,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A413,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB413/BE413),0)","v":0},{"$f":"IFERROR(IF(OR($K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,IF($J413=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB413/$BE413,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A413,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A413,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB413/BE413,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A413,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB413/BE413,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB413/BE413,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A413,'MC PT SA (CHA Only)'!A:A,0))*$BB413/BE413,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A413,'SFY 17-18 Directed Payments'!B:B,0))*$BB413/BE413,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A413,'SFY 17-18 Directed Payments'!B:B,0))*$BB413/BE413,0)","v":0},0,null,null,null,null,1,null,"No",1]
[106341006,341006,50599,1,"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C414,'Projected Nt Pt Revenues'!C:C,0)),0)","v":2353935534.8164339},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A414,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A414,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C414,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A414,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q414=\"No\",0,IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB414,0),0))","v":0},{"$f":"IF(Q414=\"no\",IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB414,0),0),IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB414,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P414=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB414),0)","v":0},{"$f":"IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB414,0),0)","v":0},{"$f":"IF(Q414=\"NO\",IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB414,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB414,0)","v":178210},1.0945120154884219E-2,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB414,0)","v":72101},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A414,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K414=\"YES\",$L414=\"YES\",$M414=\"YES\",$N414=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B414,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB414/$BE414)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J414=\"YES\",$K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB414/$BE414,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J414=\"YES\",$K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB414/$BE414,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J414=\"YES\",$K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A414,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A414,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB414/BE414),0)","v":0},{"$f":"IFERROR(IF(OR($K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,IF($J414=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB414/$BE414,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A414,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A414,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB414/BE414,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A414,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB414/BE414,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB414/BE414,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A414,'MC PT SA (CHA Only)'!A:A,0))*$BB414/BE414,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A414,'SFY 17-18 Directed Payments'!B:B,0))*$BB414/BE414,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A414,'SFY 17-18 Directed Payments'!B:B,0))*$BB414/BE414,0)","v":0},0,null,null,null,null,1,null,"No",1]
[106301279,301279,50348,1,"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C415,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1238697290.4163456},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A415,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A415,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C415,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A415,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q415=\"No\",0,IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB415,0),0))","v":0},{"$f":"IF(Q415=\"no\",IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB415,0),0),IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB415,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P415=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB415),0)","v":0},{"$f":"IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB415,0),0)","v":0},{"$f":"IF(Q415=\"NO\",IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB415,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB415,0)","v":123557},7.5884979012234418E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB415,0)","v":55763},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A415,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K415=\"YES\",$L415=\"YES\",$M415=\"YES\",$N415=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B415,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB415/$BE415)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J415=\"YES\",$K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB415/$BE415,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J415=\"YES\",$K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB415/$BE415,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J415=\"YES\",$K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A415,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A415,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB415/BE415),0)","v":0},{"$f":"IFERROR(IF(OR($K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,IF($J415=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB415/$BE415,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A415,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A415,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB415/BE415,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A415,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB415/BE415,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB415/BE415,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A415,'MC PT SA (CHA Only)'!A:A,0))*$BB415/BE415,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A415,'SFY 17-18 Directed Payments'!B:B,0))*$BB415/BE415,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A415,'SFY 17-18 Directed Payments'!B:B,0))*$BB415/BE415,0)","v":0},0,null,null,null,null,1,null,"No",1]
[106370782,370782,50025,1,"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C416,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1785606075.0377109},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A416,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A416,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C416,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A416,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q416=\"No\",0,IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB416,0),0))","v":0},{"$f":"IF(Q416=\"no\",IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB416,0),0),IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB416,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P416=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB416),0)","v":0},{"$f":"IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB416,0),0)","v":0},{"$f":"IF(Q416=\"NO\",IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB416,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB416,0)","v":174101},1.0692757780626774E-2,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB416,0)","v":56808},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A416,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K416=\"YES\",$L416=\"YES\",$M416=\"YES\",$N416=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B416,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB416/$BE416)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J416=\"YES\",$K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB416/$BE416,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J416=\"YES\",$K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB416/$BE416,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J416=\"YES\",$K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A416,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A416,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB416/BE416),0)","v":0},{"$f":"IFERROR(IF(OR($K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,IF($J416=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB416/$BE416,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A416,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A416,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB416/BE416,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A416,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB416/BE416,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB416/BE416,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A416,'MC PT SA (CHA Only)'!A:A,0))*$BB416/BE416,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A416,'SFY 17-18 Directed Payments'!B:B,0))*$BB416/BE416,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A416,'SFY 17-18 Directed Payments'!B:B,0))*$BB416/BE416,0)","v":0},0,null,null,null,null,1,null,"No",1]
[106560481,560481,50159,1,"VENTURA COUNTY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C417,'Projected Nt Pt Revenues'!C:C,0)),0)","v":469592077.75735247},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A417,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A417,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C417,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A417,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q417=\"No\",0,IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB417,0),0))","v":0},{"$f":"IF(Q417=\"no\",IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB417,0),0),IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB417,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P417=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB417),0)","v":0},{"$f":"IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB417,0),0)","v":0},{"$f":"IF(Q417=\"NO\",IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB417,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB417,0)","v":44778},2.7501295678997004E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB417,0)","v":20355},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A417,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K417=\"YES\",$L417=\"YES\",$M417=\"YES\",$N417=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B417,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB417/$BE417)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J417=\"YES\",$K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB417/$BE417,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J417=\"YES\",$K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB417/$BE417,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J417=\"YES\",$K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A417,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A417,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB417/BE417),0)","v":0},{"$f":"IFERROR(IF(OR($K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,IF($J417=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB417/$BE417,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A417,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A417,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB417/BE417,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A417,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB417/BE417,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB417/BE417,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A417,'MC PT SA (CHA Only)'!A:A,0))*$BB417/BE417,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A417,'SFY 17-18 Directed Payments'!B:B,0))*$BB417/BE417,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A417,'SFY 17-18 Directed Payments'!B:B,0))*$BB417/BE417,0)","v":0},0,null,null,null,null,1,null,"No",1]
[106380939,380939,50228,1,"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AR:AR,MATCH(C418,'Projected Nt Pt Revenues'!C:C,0)),0)","v":685310962.70752096},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A418,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A418,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C418,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A418,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q418=\"No\",0,IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB418,0),0))","v":0},{"$f":"IF(Q418=\"no\",IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB418,0),0),IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB418,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P418=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB418),0)","v":0},{"$f":"IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB418,0),0)","v":0},{"$f":"IF(Q418=\"NO\",IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB418,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB418,0)","v":99736},6.1254840007156303E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB418,0)","v":43175},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A418,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!X:X,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K418=\"YES\",$L418=\"YES\",$M418=\"YES\",$N418=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$F:$F,MATCH(B418,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB418/$BE418)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J418=\"YES\",$K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB418/$BE418,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J418=\"YES\",$K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB418/$BE418,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J418=\"YES\",$K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A418,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A418,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB418/BE418),0)","v":0},{"$f":"IFERROR(IF(OR($K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,IF($J418=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB418/$BE418,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A418,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,10,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A418,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,13,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$C$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB418/BE418,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A418,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB418/BE418,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB418/BE418,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A418,'MC PT SA (CHA Only)'!A:A,0))*$BB418/BE418,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A418,'SFY 17-18 Directed Payments'!B:B,0))*$BB418/BE418,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$C$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A418,'SFY 17-18 Directed Payments'!B:B,0))*$BB418/BE418,0)","v":0},0,null,null,null,null,1,null,"No",1]

{"sheet":"5. FY 2020-21","index":8,"n_rows":418,"n_cols":59,"rows_kept":418,"cut":false,"hidden":false,"merged":[[14,15,16,15],[16,6,16,7],[14,24,15,24],[14,25,15,25],[14,26,15,26],[14,16,16,16],[7,53,8,53],[13,18,13,19],[14,0,16,0],[14,1,16,1],[14,2,16,2],[14,3,16,3],[14,6,15,7],[14,9,16,9],[15,37,16,37],[14,10,16,10],[14,11,16,11],[14,12,16,12],[14,13,16,13],[14,14,16,14],[14,27,15,27],[15,22,16,22],[7,39,9,41],[3,31,6,36],[7,29,9,37],[7,17,10,22],[7,24,10,27]]}
[{"$f":"COLUMN()","v":1},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59}]
["Hospital Quality Assurance Fee (HQAF) Program VI Fee and Payment Model "]
["SFY 2020-21"]
["CHA Version; 9/30/2019"]
[]
[]
[]
[null,null,null,null,null,null,"HOLD HARMLESS",null,null,"HOSPITAL WAIVER",null,null,null,null,null,null,null,"FEE",null,null,null,null,null,null,"REGRESSION ANALYSIS",null,null,null,null," FEE-FOR-SERVICE PAYMENTS",null,null,null,null,null,null,null,null,null,"MANAGED CARE PAYMENTS",null,null,"See Detail on Managed Care Master",null,null,null,null,null,null,null,null,null,null,"TOTAL NUMBER OF OPEN HOSPITALS"]
[null,null,null,null,"CMS PROVIDER TAX REGULATION",null,"CMS TAX LIMIT (%)",0.06]
[null,null,null,null,null,null,"LIMIT ON REVENUE",{"$f":"G17*H9","v":6065155758.28016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF($BB$18:$BB$418,1)","v":396}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Minimum MUR (greater than 5%)",null,null,null,null,{"$f":"'1. FEE SUMMARY'!H7","v":3603012646.0999999},"Classic FMAP",null,{"$f":"AW14-AQ13","v":5147160923},"Private MC Payments",1800000000,null,"Pass Thru Cap",null,{"$f":"'1. FEE SUMMARY'!H7","v":3603012646.0999999},"Classic FMAP"]
[null,null,null,null,null,null,"ASSESSED TAX",{"$f":"'1. FEE SUMMARY'!H34","v":4587343421.3648176},null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL REQUIRED FEE",{"$f":"'1. FEE SUMMARY'!H34","v":4587343421.3648176},null,null,null,"B1",{"$f":"'3. VARIABLE INPUT'!$H$18","v":1.0890449901298377E-7},null,null,null,null,null,50.3,"Maximum MUR",null,"IP/OP UPL",{"$f":"'1. FEE SUMMARY'!$H$5+'1. FEE SUMMARY'!$H$6","v":3663132305.8922071},null,{"$f":"'1. FEE SUMMARY'!H9","v":1544148276.9000001},"Expansion FMAP",null,0,"DPH MC Payments","CHECK",null,null,null,{"$f":"'1. FEE SUMMARY'!H9","v":1544148276.9000001},"Expansion FMAP"]
[null,null,null,null,null,null,"ASSESSED TAX AS PERCENTAGE OF REVENUE",{"$f":"H12/$G$17","v":4.5380632625325434E-2},null,{"$f":"SUM($J$14:$O$14)& \" WAIVED HOSPITALS.\"","v":"197 WAIVED HOSPITALS."},null,null,null,null,null,"NUMBER OF TAXED HOSPITALS",null,null,{"$f":"(COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_TOTAL+COMMERCIAL_MANAGED_CARE_TOTAL+MEDI_CAL_MANAGED_CARE_TOTAL)/W16","v":0.48750266070307746},"Managed Care %",null,"CHECK",{"$f":"W12=W16","v":true},null,null,null,"B2",{"$f":"'3. VARIABLE INPUT'!$H$19","v":1.0876961607510915E-7},null,null,null,null,null,0,"Minimum ICU/CCU days",null,"CHECK",{"$f":"ROUND(AL16,1)=ROUND(AL12,1)","v":true},null,{"$f":"'1. FEE SUMMARY'!C8","v":0},"OTLICP FMAP",null,null,null,"PASS THROUGH %",null,"DIRECTED %",null,{"$f":"'1. FEE SUMMARY'!H8","v":0},"OTLICP FMAP"]
[null,null,null,null,null,null,"REMAINING/EXCESS FEE",{"$f":"-(H10-H12)","v":-1477812336.9153423},null,{"$f":"COUNTIF($J$18:$J$418,\"YES\")","v":59},{"$f":"COUNTIF($K$18:$K$418,\"YES\")","v":35},{"$f":"COUNTIF($L$18:$L$418,\"YES\")","v":32},{"$f":"COUNTIF($M$18:$M$418,\"YES\")","v":66},{"$f":"COUNTIF($N$18:$N$418,\"YES\")","v":5},{"$f":"COUNTIF($O$18:$O$418,\"YES\")","v":0},{"$f":"COUNTIF($P$18:$P$418,\"YES\")","v":232},null,0.56000000000000005,"HEALTH PLAN OWNED HOSPITAL DISCOUNT",null,null,"VARIANCE",{"$f":"TOTAL_REQUIRED_FEE-W16","v":0},null,null,null,"B1/B2",{"$f":"AB12/AB13","v":1.0012400791943725},null,null,null,null,null,0.05,"Minimum % ICU/CCU days",null,"VARIANCE",{"$f":"AL16-AL12","v":0},null,{"$f":"'1. FEE SUMMARY'!H12","v":5147160923},"Total MC Payments",{"$f":"AN14=AP17","v":true},{"$f":"SUM(AQ11:AQ12)","v":5147160923},"Total MC Payments",{"$f":"AS11/AQ11","v":0.34970734875545295},null,{"$f":"1-AS14","v":0.65029265124454705},null,{"$f":"SUM(AW9:AW13)","v":5147160923},"Total MC Funds"]
["OSHPD ID","OSHPD ID - SHORT","MEDICARE ID","HOSPITAL TYPE","HOSPITAL NAME",null,"PROJECTED NET PATIENT REVENUE",null,null,"SMALL/RURAL","SPECIALTY","FREE STANDING PSYCH","PUBLIC","CLOSED","NEW","FEE ASSESMENT","Health Plan Owned Hospital","MANAGED CARE - HEALTH PLAN OWNED HOSPITALS","MANAGED CARE","FEE- FOR-SERVICE","MEDI-CAL FEE-FOR-SERVICE","MEDI-CAL MANAGED CARE","TOTAL ASSESSED FEE",null,"ALL HOSPITALS TOTAL DAYS","TAX  AS A  % OF TOTAL TAX","PROPOSED TAX AS % OF TOTAL TAX","ALL HOSPITALS MEDI-CAL DAYS",null,"OUTPATIENT SUPPLEMENTAL PAYMENT","INPATIENT SUPPLEMENTAL PAYMENT","SUBACUTE SUPPLEMENTAL PAYMENT","PSYCHIATRIC SUPPLENTAL PAYMENT","ACUITY SUPPLEMENTAL PAYMENT","TRAUMA SUPPLEMENTAL PAYMENT","TRANSPLANT SUPPLEMENTAL PAYMENT","ACUITY SUPPLEMENTAL PAYMENT - RURAL HOSPITALS","TOTAL SUPPLEMENTAL PAYMENTS",null,"Managed Care Passthrough Payments","Managed Care \nDirected Payments","Total Managed Care Payments","PASS THROUGH IP MANAGED CARE PAYMENTS","PASS THROUGH OP MANAGED CARE PAYMENTS","PASS THROUGH CARVE-OUT SERVICES MANAGED CARE PAYMENTS","PASS THROUGH SUBACUTE MANAGED CARE PAYMENTS","DIRECTED PAYMENTS\n Inpatient Pool\n70%","DIRECTED PAYMENTS\nOutpatient/ER Pool\n30% ","TOTAL MANAGED CARE PAYMENTS",null,null,"TOTAL NET PAYMENTS",null,"HOSPITAL MULTIPLIER","FEE ANNUALIZATION","HOSPITAL CLOSED/OPENED DURING 2016","FACTOR TO ANNUALIZE PAYMENT DATA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. VARIABLE INPUT'!$G$6","v":173.74},{"$f":"'3. VARIABLE INPUT'!G7","v":310.25},{"$f":"'3. VARIABLE INPUT'!$G$8","v":367.73088776143197},{"$f":"'3. VARIABLE INPUT'!$G$9","v":584},{"$f":"'3. VARIABLE INPUT'!$G$10","v":584},{"$f":"SUM(W18:W418)","v":4587343421.3648176},null,null,null,null,null,null,{"$f":"'3. VARIABLE INPUT'!$G$24","v":2.6143583411057705},{"$f":"'3. VARIABLE INPUT'!$G$25","v":1622.9700053362703},{"$f":"'3. VARIABLE INPUT'!$G$26","v":0.65},{"$f":"'3. VARIABLE INPUT'!$G$27","v":975},{"$f":"'3. VARIABLE INPUT'!$G$28","v":2500},{"$f":"'3. VARIABLE INPUT'!$G$29","v":2500},{"$f":"'3. VARIABLE INPUT'!$G$30","v":2500},{"$f":"'3. VARIABLE INPUT'!$G$31","v":2500},{"$f":"(AD17+AE17+AF17+AG17+AH17+AI17+AJ17+AK17)","v":3663132305.8922076},null,{"$f":"SUM(AQ16:AT16)","v":1800000000.0000002},{"$f":"SUM(AU16:AV16)","v":3347160923},{"$f":"SUM(AN16:AO16)","v":5147160923},{"$f":"'1. FEE SUMMARY'!H5/('1. FEE SUMMARY'!H6+'1. FEE SUMMARY'!H5)*AQ11*AS14-AS16-AT16","v":571721961.71378338},{"$f":"'1. FEE SUMMARY'!H6/('1. FEE SUMMARY'!H6+'1. FEE SUMMARY'!H5)*AQ11*AS14","v":476452231.00421953},{"$f":"SUMIF($D$18:$D$418,3,AS18:AS418)","v":685957202.89952409},{"$f":"SUMIF($D$18:$D$418,3,AT18:AT418)","v":65868604.382473186},{"$f":"AQ11*AU14*0.7","v":2343012646.0999999},{"$f":"AQ11*AU14*0.3","v":1004148276.9},{"$f":"SUM(AQ16:AV16)","v":5147160923},null,null,{"$f":"SUM(AL16,AP16)-W16","v":4222949807.5273905}]
[null,null,null,null,{"$f":"\"HOSPITAL COUNT: \"&COUNTA(E18:E418)","v":"HOSPITAL COUNT: 401"},null,{"$f":"SUMIF($P$18:$P$418,\"YES\",$G$18:$G$418)","v":101085929304.66934},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R167:R418)","v":218201629.66000006},{"$f":"SUM(S18:S418)","v":1000776775.8531356},{"$f":"SUM(T18:T418)","v":1367658783.1343086},{"$f":"SUM(U18:U418)","v":983342514.75640106},{"$f":"SUM(V18:V418)","v":1017363717.9609717},null,null,{"$f":"SUM(Y18:Y418)","v":16282141.948023699},{"$f":"SUM(Z18:Z418)","v":0.99999999999999978},{"$f":"SUM(AA18:AA418)","v":1},{"$f":"SUM(AB18:AB418)","v":5152001.7843393069},null,{"$f":"SUM(AD18:AD418)","v":969615310.89220738},2061498123.7481365,89934543.997999981,64761827.253863998,311920000,131870000,27725000,5807500,{"$f":"(AD17+AE17+AF17+AG17+AH17+AI17+AJ17+AK17)","v":3663132305.8922076},null,{"$f":"SUMIF($D$18:$D$418,3,AN18:AN418)","v":1799999999.999999},3347160923,{"$f":"SUM(AN17:AO17)","v":5147160922.999999},{"$f":"SUMIF($D$18:$D$418,3,AQ18:AQ418)","v":571721961.71378338},476452231.00421947,685957202.89952409,65868604.382473186,2343012646.1000004,1004148276.9000001,{"$f":"SUM(AQ17:AV17)","v":5147160923},null,null,{"$f":"SUM(AZ18:AZ418)","v":4222949807.52739}]
[106154044,154044,54155,3,"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C18,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A18,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A18,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C18,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A18,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IF(D18=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB18=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB18>0,IF(BB18<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J18:O18,\"YES\"),\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(Q18=\"No\",0,IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB18,0),0))","v":0},{"$f":"IF(Q18=\"no\",IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB18,0),0),IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB18,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P18=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB18),0)","v":0},{"$f":"IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB18,0),0)","v":0},{"$f":"IF(Q18=\"NO\",IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB18,0),0),0)","v":0},{"$f":"SUM(R18:V18)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB18,0)","v":12598.497652582158},{"$f":"Y18/$Y$17","v":7.7376168889814554E-4},{"$f":"W18/$W$16","v":0},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB18,0)","v":3190.7511737089199},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A18,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K18=\"YES\",$L18=\"YES\",$M18=\"YES\",$N18=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B18,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB18/$BE18)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J18=\"YES\",$K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB18/$BE18,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J18=\"YES\",$K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB18/$BE18,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J18=\"YES\",$K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A18,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A18,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB18/BE18),0)","v":0},{"$f":"IFERROR(IF(OR($K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,IF($J18=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB18/$BE18,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A18,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A18,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},{"$f":"SUM(AN18:AO18)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB18/BE18,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A18,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB18/BE18,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB18/BE18,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A18,'MC PT SA (CHA Only)'!A:A,0))*$BB18/BE18,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A18,'SFY 17-18 Directed Payments'!B:B,0))*$BB18/BE18,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A18,'SFY 17-18 Directed Payments'!B:B,0))*$BB18/BE18,0)","v":0},{"$f":"SUM(AQ18:AV18)","v":0},null,null,{"$f":"SUM(AL18,AP18)-W18","v":0},null,1,null,"No",1,{"$f":"A18","v":106154044},1]
[106504079,504079,53040,3,"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C19,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A19,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A19,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C19,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A19,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D19=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB19=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB19>0,IF(BB19<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J19:O19,\"YES\"),\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(Q19=\"No\",0,IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB19,0),0))","v":0},{"$f":"IF(Q19=\"no\",IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB19,0),0),IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB19,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P19=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB19),0)","v":0},{"$f":"IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB19,0),0)","v":0},{"$f":"IF(Q19=\"NO\",IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB19,0),0),0)","v":0},{"$f":"SUM(R19:V19)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB19,0)","v":4111.3194444444453},{"$f":"Y19/$Y$17","v":2.5250482753244087E-4},{"$f":"W19/$W$16","v":0},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB19,0)","v":359.93055555555554},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A19,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K19=\"YES\",$L19=\"YES\",$M19=\"YES\",$N19=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B19,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB19/$BE19)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J19=\"YES\",$K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB19/$BE19,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J19=\"YES\",$K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB19/$BE19,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J19=\"YES\",$K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A19,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A19,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB19/BE19),0)","v":0},{"$f":"IFERROR(IF(OR($K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,IF($J19=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB19/$BE19,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A19,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A19,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},{"$f":"SUM(AN19:AO19)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB19/BE19,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A19,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB19/BE19,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB19/BE19,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A19,'MC PT SA (CHA Only)'!A:A,0))*$BB19/BE19,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A19,'SFY 17-18 Directed Payments'!B:B,0))*$BB19/BE19,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A19,'SFY 17-18 Directed Payments'!B:B,0))*$BB19/BE19,0)","v":0},{"$f":"SUM(AQ19:AV19)","v":0},null,null,{"$f":"SUM(AL19,AP19)-W19","v":0},null,1,null,"No",1,{"$f":"A19","v":106504079},2]
[106190552,190552,50552,3,"MOTION PICTURE AND TELEVISION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C20,'Projected Nt Pt Revenues'!C:C,0)),0)","v":27285934.594988078},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A20,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A20,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C20,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A20,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q20=\"No\",0,IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB20,0),0))","v":0},{"$f":"IF(Q20=\"no\",IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB20,0),0),IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB20,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P20=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB20),0)","v":0},{"$f":"IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB20,0),0)","v":0},{"$f":"IF(Q20=\"NO\",IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB20,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB20,0)","v":906},5.564378463792774E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB20,0)","v":8},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A20,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K20=\"YES\",$L20=\"YES\",$M20=\"YES\",$N20=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B20,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB20/$BE20)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J20=\"YES\",$K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB20/$BE20,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J20=\"YES\",$K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB20/$BE20,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J20=\"YES\",$K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A20,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A20,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB20/BE20),0)","v":0},{"$f":"IFERROR(IF(OR($K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,IF($J20=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB20/$BE20,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A20,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A20,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB20/BE20,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A20,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB20/BE20,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB20/BE20,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A20,'MC PT SA (CHA Only)'!A:A,0))*$BB20/BE20,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A20,'SFY 17-18 Directed Payments'!B:B,0))*$BB20/BE20,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A20,'SFY 17-18 Directed Payments'!B:B,0))*$BB20/BE20,0)","v":0},0,null,null,0,null,1,null,"No",1,106190552,3]
[106434032,434032,54154,3,"SAN JOSE BEHAVIORAL HEALTH",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C21,'Projected Nt Pt Revenues'!C:C,0)),0)","v":6244509.8321637418},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A21,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A21,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C21,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A21,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q21=\"No\",0,IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB21,0),0))","v":0},{"$f":"IF(Q21=\"no\",IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB21,0),0),IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB21,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P21=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB21),0)","v":0},{"$f":"IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB21,0),0)","v":0},{"$f":"IF(Q21=\"NO\",IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB21,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB21,0)","v":3713.9416058394158},2.2809908043396025E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB21,0)","v":103.90510948905109},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A21,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K21=\"YES\",$L21=\"YES\",$M21=\"YES\",$N21=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B21,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB21/$BE21)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J21=\"YES\",$K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB21/$BE21,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J21=\"YES\",$K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB21/$BE21,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J21=\"YES\",$K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A21,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A21,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB21/BE21),0)","v":0},{"$f":"IFERROR(IF(OR($K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,IF($J21=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB21/$BE21,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A21,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A21,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB21/BE21,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A21,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB21/BE21,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB21/BE21,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A21,'MC PT SA (CHA Only)'!A:A,0))*$BB21/BE21,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A21,'SFY 17-18 Directed Payments'!B:B,0))*$BB21/BE21,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A21,'SFY 17-18 Directed Payments'!B:B,0))*$BB21/BE21,0)","v":0},0,null,null,0,null,1,null,"No",1,106434032,4]
[106494106,494106,50291,3,"SUTTER SANTA ROSA REGIONAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C22,'Projected Nt Pt Revenues'!C:C,0)),0)","v":302505110.43327034},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A22,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A22,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C22,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A22,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q22=\"No\",0,IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB22,0),0))","v":0},{"$f":"IF(Q22=\"no\",IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB22,0),0),IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB22,0),0))","v":1867084.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P22=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB22),0)","v":3946487.8874556879},{"$f":"IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB22,0),0)","v":1083320},{"$f":"IF(Q22=\"NO\",IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB22,0),0),0)","v":2866856},9763748.3874556869,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB22,0)","v":23514},1.4441588873909856E-3,2.128410169158601E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB22,0)","v":6764},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A22,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1400148.07994153},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7407235.1043547383},{"$f":"IFERROR(IF(OR($K22=\"YES\",$L22=\"YES\",$M22=\"YES\",$N22=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B22,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB22/$BE22)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J22=\"YES\",$K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB22/$BE22,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J22=\"YES\",$K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB22/$BE22,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J22=\"YES\",$K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A22,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A22,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB22/BE22),0)","v":0},{"$f":"IFERROR(IF(OR($K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,IF($J22=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB22/$BE22,0),0)),0)","v":0},8807383.184296269,null,{"$f":"ROUND(VLOOKUP($A22,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7084937.6299999999},{"$f":"ROUND(VLOOKUP($A22,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":9925145.6400000006},17010083.27,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB22/BE22,0)","v":1606998.0235397723},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A22,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB22/BE22,0)","v":1142286.235703944},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB22/BE22,0)","v":4335653.3700737981},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A22,'MC PT SA (CHA Only)'!A:A,0))*$BB22/BE22,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A22,'SFY 17-18 Directed Payments'!B:B,0))*$BB22/BE22,0)","v":7129625.7453413485},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A22,'SFY 17-18 Directed Payments'!B:B,0))*$BB22/BE22,0)","v":2795519.8908643792},17010083.265523244,null,null,16053718.066840582,null,1,null,"No",1,106494106,5]
[106334457,334457,null,3,"TELECARE RIVERSIDE COUNTY PSYCHIATRIC HEALTH FACILITY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C23,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A23,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A23,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C23,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A23,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q23=\"No\",0,IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB23,0),0))","v":0},{"$f":"IF(Q23=\"no\",IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB23,0),0),IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB23,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P23=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB23),0)","v":0},{"$f":"IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB23,0),0)","v":0},{"$f":"IF(Q23=\"NO\",IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB23,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB23,0)","v":5632},3.4590043607153316E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB23,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A23,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K23=\"YES\",$L23=\"YES\",$M23=\"YES\",$N23=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B23,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB23/$BE23)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J23=\"YES\",$K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB23/$BE23,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J23=\"YES\",$K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB23/$BE23,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J23=\"YES\",$K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A23,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A23,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB23/BE23),0)","v":0},{"$f":"IFERROR(IF(OR($K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,IF($J23=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB23/$BE23,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A23,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A23,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB23/BE23,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A23,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB23/BE23,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB23/BE23,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A23,'MC PT SA (CHA Only)'!A:A,0))*$BB23/BE23,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A23,'SFY 17-18 Directed Payments'!B:B,0))*$BB23/BE23,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A23,'SFY 17-18 Directed Payments'!B:B,0))*$BB23/BE23,0)","v":0},0,null,null,0,null,1,null,"No",1,106334457,6]
[106444029,444029,54152,3,"TELECARE SANTA CRUZ - PHF",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C24,'Projected Nt Pt Revenues'!C:C,0)),0)","v":8148049.2471807636},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A24,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A24,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C24,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A24,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q24=\"No\",0,IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB24,0),0))","v":0},{"$f":"IF(Q24=\"no\",IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB24,0),0),IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB24,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P24=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB24),0)","v":0},{"$f":"IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB24,0),0)","v":0},{"$f":"IF(Q24=\"NO\",IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB24,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB24,0)","v":4968},3.0511956079605409E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB24,0)","v":2572},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A24,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K24=\"YES\",$L24=\"YES\",$M24=\"YES\",$N24=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B24,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB24/$BE24)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J24=\"YES\",$K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB24/$BE24,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J24=\"YES\",$K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB24/$BE24,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J24=\"YES\",$K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A24,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A24,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB24/BE24),0)","v":0},{"$f":"IFERROR(IF(OR($K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,IF($J24=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB24/$BE24,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A24,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A24,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB24/BE24,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A24,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB24/BE24,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB24/BE24,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A24,'MC PT SA (CHA Only)'!A:A,0))*$BB24/BE24,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A24,'SFY 17-18 Directed Payments'!B:B,0))*$BB24/BE24,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A24,'SFY 17-18 Directed Payments'!B:B,0))*$BB24/BE24,0)","v":0},0,null,null,0,null,1,null,"No",1,106444029,7]
[106364451,364451,53038,3,"TOTALLY KIDS REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C25,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A25,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A25,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C25,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A25,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q25=\"No\",0,IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB25,0),0))","v":0},{"$f":"IF(Q25=\"no\",IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB25,0),0),IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB25,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P25=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB25),0)","v":0},{"$f":"IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB25,0),0)","v":0},{"$f":"IF(Q25=\"NO\",IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB25,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB25,0)","v":738},4.5325731857384852E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB25,0)","v":656},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A25,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K25=\"YES\",$L25=\"YES\",$M25=\"YES\",$N25=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B25,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB25/$BE25)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J25=\"YES\",$K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB25/$BE25,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J25=\"YES\",$K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB25/$BE25,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J25=\"YES\",$K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A25,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A25,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB25/BE25),0)","v":0},{"$f":"IFERROR(IF(OR($K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,IF($J25=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB25/$BE25,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A25,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A25,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB25/BE25,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A25,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB25/BE25,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB25/BE25,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A25,'MC PT SA (CHA Only)'!A:A,0))*$BB25/BE25,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A25,'SFY 17-18 Directed Payments'!B:B,0))*$BB25/BE25,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A25,'SFY 17-18 Directed Payments'!B:B,0))*$BB25/BE25,0)","v":0},0,null,null,0,null,1,null,"No",1,106364451,8]
[106150788,150788,50455,3,"ADVENTIST HEALTH BAKERSFIELD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C26,'Projected Nt Pt Revenues'!C:C,0)),0)","v":452595227.58762598},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A26,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A26,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C26,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A26,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q26=\"No\",0,IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB26,0),0))","v":0},{"$f":"IF(Q26=\"no\",IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB26,0),0),IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB26,0),0))","v":8996009},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P26=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB26),0)","v":7401687.3088621031},{"$f":"IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB26,0),0)","v":2691656},{"$f":"IF(Q26=\"NO\",IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB26,0),0),0)","v":8571952},27661304.308862105,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB26,0)","v":68411},4.2015970760102368E-3,6.0299179215652374E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB26,0)","v":19287},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A26,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3436493.5171466293},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9757295.6720816568},{"$f":"IFERROR(IF(OR($K26=\"YES\",$L26=\"YES\",$M26=\"YES\",$N26=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B26,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB26/$BE26)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J26=\"YES\",$K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB26/$BE26,0)),0)","v":1725000},{"$f":"IFERROR(IF(OR($J26=\"YES\",$K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB26/$BE26,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J26=\"YES\",$K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A26,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A26,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB26/BE26),0)","v":0},{"$f":"IFERROR(IF(OR($K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,IF($J26=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB26/$BE26,0),0)),0)","v":0},14918789.189228285,null,{"$f":"ROUND(VLOOKUP($A26,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7557950.2199999997},{"$f":"ROUND(VLOOKUP($A26,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":30037365.989999998},37595316.210000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB26/BE26,0)","v":4502244.9958520792},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A26,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB26/BE26,0)","v":2565170.3602219555},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB26/BE26,0)","v":490534.86198380595},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A26,'MC PT SA (CHA Only)'!A:A,0))*$BB26/BE26,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A26,'SFY 17-18 Directed Payments'!B:B,0))*$BB26/BE26,0)","v":22354374.424690586},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A26,'SFY 17-18 Directed Payments'!B:B,0))*$BB26/BE26,0)","v":7682991.56092963},37595316.203678057,null,null,24852801.090366185,null,1,null,"No",1,106150788,9]
[106171049,171049,51317,3,"ADVENTIST HEALTH CLEARLAKE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C27,'Projected Nt Pt Revenues'!C:C,0)),0)","v":99926928.129153416},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A27,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A27,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C27,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A27,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q27=\"No\",0,IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB27,0),0))","v":0},{"$f":"IF(Q27=\"no\",IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB27,0),0),IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB27,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P27=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB27),0)","v":0},{"$f":"IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB27,0),0)","v":0},{"$f":"IF(Q27=\"NO\",IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB27,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB27,0)","v":5791},3.5566573602454699E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB27,0)","v":2159},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A27,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":418474.79722111754},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":391135.77128604113},{"$f":"IFERROR(IF(OR($K27=\"YES\",$L27=\"YES\",$M27=\"YES\",$N27=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B27,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB27/$BE27)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J27=\"YES\",$K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB27/$BE27,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J27=\"YES\",$K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB27/$BE27,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J27=\"YES\",$K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A27,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A27,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB27/BE27),0)","v":0},{"$f":"IFERROR(IF(OR($K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,IF($J27=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB27/$BE27,0),0)),0)","v":67500},877110.56850715866,null,{"$f":"ROUND(VLOOKUP($A27,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1830732.75},{"$f":"ROUND(VLOOKUP($A27,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6918553.2199999997},8749285.9699999988,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB27/BE27,0)","v":453332.01744673797},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A27,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB27/BE27,0)","v":1374805.3134361329},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB27/BE27,0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A27,'MC PT SA (CHA Only)'!A:A,0))*$BB27/BE27,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A27,'SFY 17-18 Directed Payments'!B:B,0))*$BB27/BE27,0)","v":1959544.0253850447},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A27,'SFY 17-18 Directed Payments'!B:B,0))*$BB27/BE27,0)","v":4959009.1977072461},8749285.9765253402,null,null,9626396.5385071579,null,1,null,"No",1,106171049,10]
[106040875,40875,50225,3,"ADVENTIST HEALTH FEATHER RIVER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C28,'Projected Nt Pt Revenues'!C:C,0)),0)","v":243840229.07546937},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A28,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A28,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C28,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A28,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q28=\"No\",0,IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB28,0),0))","v":0},{"$f":"IF(Q28=\"no\",IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB28,0),0),IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB28,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P28=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB28),0)","v":0},{"$f":"IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB28,0),0)","v":0},{"$f":"IF(Q28=\"NO\",IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB28,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB28,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB28,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A28,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K28=\"YES\",$L28=\"YES\",$M28=\"YES\",$N28=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B28,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB28/$BE28)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J28=\"YES\",$K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB28/$BE28,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J28=\"YES\",$K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB28/$BE28,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J28=\"YES\",$K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A28,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A28,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB28/BE28),0)","v":0},{"$f":"IFERROR(IF(OR($K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,IF($J28=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB28/$BE28,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A28,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A28,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB28/BE28,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A28,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB28/BE28,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB28/BE28,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A28,'MC PT SA (CHA Only)'!A:A,0))*$BB28/BE28,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A28,'SFY 17-18 Directed Payments'!B:B,0))*$BB28/BE28,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A28,'SFY 17-18 Directed Payments'!B:B,0))*$BB28/BE28,0)","v":0},0,null,null,0,null,0,null,"No",1,106040875,11]
[106190323,190323,50239,3,"ADVENTIST HEALTH GLENDALE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C29,'Projected Nt Pt Revenues'!C:C,0)),0)","v":503185480.25633013},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A29,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A29,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C29,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A29,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q29=\"No\",0,IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB29,0),0))","v":0},{"$f":"IF(Q29=\"no\",IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB29,0),0),IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB29,0),0))","v":6060113.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P29=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB29),0)","v":20967279.758381329},{"$f":"IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB29,0),0)","v":7140568},{"$f":"IF(Q29=\"NO\",IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB29,0),0),0)","v":8922936},43090897.008381329,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB29,0)","v":104057},6.3908667749104269E-3,9.3934316771864899E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB29,0)","v":27506},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A29,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3364851.000633304},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":10471402.474429617},{"$f":"IFERROR(IF(OR($K29=\"YES\",$L29=\"YES\",$M29=\"YES\",$N29=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B29,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB29/$BE29)*$AG$16),0)","v":667875},{"$f":"IFERROR(IF(OR($J29=\"YES\",$K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB29/$BE29,0)),0)","v":1037500},{"$f":"IFERROR(IF(OR($J29=\"YES\",$K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB29/$BE29,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J29=\"YES\",$K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A29,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A29,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB29/BE29),0)","v":0},{"$f":"IFERROR(IF(OR($K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,IF($J29=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB29/$BE29,0),0)),0)","v":0},15541628.475062922,null,{"$f":"ROUND(VLOOKUP($A29,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":13588461.48},{"$f":"ROUND(VLOOKUP($A29,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":19730300.399999999},33318761.879999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB29/BE29,0)","v":4076789.2415749491},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A29,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB29/BE29,0)","v":3404642.9806119297},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB29/BE29,0)","v":6107029.2605708754},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A29,'MC PT SA (CHA Only)'!A:A,0))*$BB29/BE29,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A29,'SFY 17-18 Directed Payments'!B:B,0))*$BB29/BE29,0)","v":15450550.441214798},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A29,'SFY 17-18 Directed Payments'!B:B,0))*$BB29/BE29,0)","v":4279749.9546599509},33318761.878632504,null,null,5769493.3466815874,null,1,null,"No",1,106190323,12]
[106164029,164029,50121,3,"ADVENTIST HEALTH HANFORD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C30,'Projected Nt Pt Revenues'!C:C,0)),0)","v":371459887.68661994},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A30,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A30,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C30,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A30,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q30=\"No\",0,IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB30,0),0))","v":0},{"$f":"IF(Q30=\"no\",IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB30,0),0),IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB30,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P30=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB30),0)","v":0},{"$f":"IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB30,0),0)","v":0},{"$f":"IF(Q30=\"NO\",IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB30,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB30,0)","v":46541},2.8584077051145643E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB30,0)","v":14649},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A30,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4331226.2870899858},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8637446.3683996312},{"$f":"IFERROR(IF(OR($K30=\"YES\",$L30=\"YES\",$M30=\"YES\",$N30=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B30,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB30/$BE30)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J30=\"YES\",$K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB30/$BE30,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J30=\"YES\",$K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB30/$BE30,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J30=\"YES\",$K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A30,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A30,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB30/BE30),0)","v":0},{"$f":"IFERROR(IF(OR($K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,IF($J30=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB30/$BE30,0),0)),0)","v":585000},13553672.655489616,null,{"$f":"ROUND(VLOOKUP($A30,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":14003940.02},{"$f":"ROUND(VLOOKUP($A30,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":29866024.309999999},43869964.329999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB30/BE30,0)","v":2962652.6906322604},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A30,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB30/BE30,0)","v":11025714.798602751},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB30/BE30,0)","v":15572.535301073203},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A30,'MC PT SA (CHA Only)'!A:A,0))*$BB30/BE30,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A30,'SFY 17-18 Directed Payments'!B:B,0))*$BB30/BE30,0)","v":14518793.745700585},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A30,'SFY 17-18 Directed Payments'!B:B,0))*$BB30/BE30,0)","v":15347230.56606961},43869964.336306274,null,null,57423636.985489614,null,1,null,"No",1,106164029,13]
[106230949,234038,51310,3,"ADVENTIST HEALTH HOWARD MEMORIAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C31,'Projected Nt Pt Revenues'!C:C,0)),0)","v":67620964.326520786},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A31,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A31,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C31,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A31,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q31=\"No\",0,IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB31,0),0))","v":0},{"$f":"IF(Q31=\"no\",IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB31,0),0),IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB31,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P31=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB31),0)","v":0},{"$f":"IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB31,0),0)","v":0},{"$f":"IF(Q31=\"NO\",IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB31,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB31,0)","v":5029},3.0886599662708459E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB31,0)","v":1317},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A31,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":425321.85400364036},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":275904.90090716595},{"$f":"IFERROR(IF(OR($K31=\"YES\",$L31=\"YES\",$M31=\"YES\",$N31=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B31,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB31/$BE31)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J31=\"YES\",$K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB31/$BE31,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J31=\"YES\",$K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB31/$BE31,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J31=\"YES\",$K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A31,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A31,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB31/BE31),0)","v":0},{"$f":"IFERROR(IF(OR($K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,IF($J31=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB31/$BE31,0),0)),0)","v":47500},748726.75491080631,null,{"$f":"ROUND(VLOOKUP($A31,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1607555.87},{"$f":"ROUND(VLOOKUP($A31,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3434861.94},5042417.8100000005,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB31/BE31,0)","v":271222.33100266027},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A31,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB31/BE31,0)","v":1324654.1398076217},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB31/BE31,0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A31,'MC PT SA (CHA Only)'!A:A,0))*$BB31/BE31,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A31,'SFY 17-18 Directed Payments'!B:B,0))*$BB31/BE31,0)","v":1232825.7113349619},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A31,'SFY 17-18 Directed Payments'!B:B,0))*$BB31/BE31,0)","v":2202036.2270771465},5042417.8106981954,null,null,5791144.5649108067,null,1,null,"No",1,106230949,14]
[106390923,390923,50336,3,"ADVENTIST HEALTH LODI MEMORIAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C32,'Projected Nt Pt Revenues'!C:C,0)),0)","v":249068965.46412832},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A32,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A32,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C32,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A32,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q32=\"No\",0,IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB32,0),0))","v":0},{"$f":"IF(Q32=\"no\",IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB32,0),0),IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB32,0),0))","v":2195329},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P32=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB32),0)","v":5945105.2624390703},{"$f":"IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB32,0),0)","v":1516064},{"$f":"IF(Q32=\"NO\",IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB32,0),0),0)","v":4325688},13982186.26243907,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB32,0)","v":33246},2.0418689448924348E-3,3.0479920464029958E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB32,0)","v":10003},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A32,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3027909.9355604183},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5792379.9490451487},{"$f":"IFERROR(IF(OR($K32=\"YES\",$L32=\"YES\",$M32=\"YES\",$N32=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B32,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB32/$BE32)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J32=\"YES\",$K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB32/$BE32,0)),0)","v":415000},{"$f":"IFERROR(IF(OR($J32=\"YES\",$K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB32/$BE32,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J32=\"YES\",$K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A32,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A32,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB32/BE32),0)","v":0},{"$f":"IFERROR(IF(OR($K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,IF($J32=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB32/$BE32,0),0)),0)","v":0},9235289.8846055679,null,{"$f":"ROUND(VLOOKUP($A32,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5056912.72},{"$f":"ROUND(VLOOKUP($A32,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":16229893.84},21286806.559999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB32/BE32,0)","v":1761688.4347350553},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A32,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB32/BE32,0)","v":2780032.9090568339},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB32/BE32,0)","v":515191.3762105052},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A32,'MC PT SA (CHA Only)'!A:A,0))*$BB32/BE32,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A32,'SFY 17-18 Directed Payments'!B:B,0))*$BB32/BE32,0)","v":9289017.307090167},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A32,'SFY 17-18 Directed Payments'!B:B,0))*$BB32/BE32,0)","v":6940876.5290318439},21286806.556124404,null,null,16539910.182166496,null,1,null,"No",1,106390923,15]
[106100797,100797,50192,3,"ADVENTIST HEALTH REEDLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C33,'Projected Nt Pt Revenues'!C:C,0)),0)","v":206802983.46730489},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A33,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A33,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C33,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A33,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q33=\"No\",0,IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB33,0),0))","v":0},{"$f":"IF(Q33=\"no\",IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB33,0),0),IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB33,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P33=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB33),0)","v":0},{"$f":"IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB33,0),0)","v":0},{"$f":"IF(Q33=\"NO\",IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB33,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB33,0)","v":4498},2.7625357980286865E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB33,0)","v":3043},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A33,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1504895.4841079419},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2385765.9078443176},{"$f":"IFERROR(IF(OR($K33=\"YES\",$L33=\"YES\",$M33=\"YES\",$N33=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B33,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB33/$BE33)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J33=\"YES\",$K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB33/$BE33,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J33=\"YES\",$K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB33/$BE33,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J33=\"YES\",$K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A33,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A33,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB33/BE33),0)","v":0},{"$f":"IFERROR(IF(OR($K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,IF($J33=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB33/$BE33,0),0)),0)","v":0},3890661.3919522595,null,{"$f":"ROUND(VLOOKUP($A33,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4025961.37},{"$f":"ROUND(VLOOKUP($A33,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":10258872.869999999},14284834.239999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB33/BE33,0)","v":844970.66558368807},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A33,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB33/BE33,0)","v":3177097.5729916594},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB33/BE33,0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A33,'MC PT SA (CHA Only)'!A:A,0))*$BB33/BE33,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A33,'SFY 17-18 Directed Payments'!B:B,0))*$BB33/BE33,0)","v":3612828.1898489832},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A33,'SFY 17-18 Directed Payments'!B:B,0))*$BB33/BE33,0)","v":6646044.6796723586},14284834.241921958,null,null,18175495.631952256,null,1,null,"No",1,106100797,16]
[106560525,560525,50236,3,"ADVENTIST HEALTH SIMI VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C34,'Projected Nt Pt Revenues'!C:C,0)),0)","v":176160827.59134442},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A34,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A34,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C34,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A34,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q34=\"No\",0,IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB34,0),0))","v":0},{"$f":"IF(Q34=\"no\",IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB34,0),0),IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB34,0),0))","v":2778599},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P34=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB34),0)","v":5496105.848482362},{"$f":"IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB34,0),0)","v":386024},{"$f":"IF(Q34=\"NO\",IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB34,0),0),0)","v":2199344},10860072.848482363,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB34,0)","v":28329},1.7398816501190452E-3,2.3673991351733799E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB34,0)","v":4427},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A34,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":730087.77568028693},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1734954.9357044729},{"$f":"IFERROR(IF(OR($K34=\"YES\",$L34=\"YES\",$M34=\"YES\",$N34=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B34,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB34/$BE34)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J34=\"YES\",$K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB34/$BE34,0)),0)","v":150000},{"$f":"IFERROR(IF(OR($J34=\"YES\",$K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB34/$BE34,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J34=\"YES\",$K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A34,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A34,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB34/BE34),0)","v":0},{"$f":"IFERROR(IF(OR($K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,IF($J34=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB34/$BE34,0),0)),0)","v":0},2615042.7113847598,null,{"$f":"ROUND(VLOOKUP($A34,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2142003.23},{"$f":"ROUND(VLOOKUP($A34,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6690522.7199999997},8832525.9499999993,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB34/BE34,0)","v":867363.073703537},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A34,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB34/BE34,0)","v":1273342.443152996},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB34/BE34,0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A34,'MC PT SA (CHA Only)'!A:A,0))*$BB34/BE34,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A34,'SFY 17-18 Directed Payments'!B:B,0))*$BB34/BE34,0)","v":4201989.1087395865},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A34,'SFY 17-18 Directed Payments'!B:B,0))*$BB34/BE34,0)","v":2488533.6071967878},8832525.944067996,null,null,587495.81290239654,null,1,null,"No",1,106560525,17]
[106554011,554011,50335,3,"ADVENTIST HEALTH SONORA - GREENLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C35,'Projected Nt Pt Revenues'!C:C,0)),0)","v":293360229.03557312},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A35,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A35,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C35,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A35,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q35=\"No\",0,IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB35,0),0))","v":0},{"$f":"IF(Q35=\"no\",IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB35,0),0),IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB35,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P35=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB35),0)","v":0},{"$f":"IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB35,0),0)","v":0},{"$f":"IF(Q35=\"NO\",IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB35,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB35,0)","v":19457},1.1949901961370421E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB35,0)","v":6153},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A35,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1518140.0064690679},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1140947.913751398},{"$f":"IFERROR(IF(OR($K35=\"YES\",$L35=\"YES\",$M35=\"YES\",$N35=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B35,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB35/$BE35)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J35=\"YES\",$K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB35/$BE35,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J35=\"YES\",$K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB35/$BE35,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J35=\"YES\",$K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A35,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A35,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB35/BE35),0)","v":0},{"$f":"IFERROR(IF(OR($K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,IF($J35=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB35/$BE35,0),0)),0)","v":112500},2771587.9202204659,null,{"$f":"ROUND(VLOOKUP($A35,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2894745.35},{"$f":"ROUND(VLOOKUP($A35,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":10477946.869999999},13372692.219999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB35/BE35,0)","v":704218.38597320893},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A35,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB35/BE35,0)","v":2169763.5863244366},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB35/BE35,0)","v":20763.380401430939},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A35,'MC PT SA (CHA Only)'!A:A,0))*$BB35/BE35,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A35,'SFY 17-18 Directed Payments'!B:B,0))*$BB35/BE35,0)","v":3727026.7820568536},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A35,'SFY 17-18 Directed Payments'!B:B,0))*$BB35/BE35,0)","v":6750920.0842737304},13372692.219029661,null,null,16144280.140220465,null,1,null,"No",1,106554011,18]
[106281078,281078,50013,3,"ADVENTIST HEALTH ST. HELENA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C36,'Projected Nt Pt Revenues'!C:C,0)),0)","v":259218737.06284499},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A36,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A36,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C36,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A36,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q36=\"No\",0,IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB36,0),0))","v":0},{"$f":"IF(Q36=\"no\",IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB36,0),0),IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB36,0),0))","v":1557455},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P36=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB36),0)","v":5783303.6718240408},{"$f":"IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB36,0),0)","v":2405496},{"$f":"IF(Q36=\"NO\",IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB36,0),0),0)","v":1641040},11387294.671824042,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB36,0)","v":27676},1.6997763616327685E-3,2.4823287959627222E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB36,0)","v":6929},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A36,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":217340.91601181703},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1108488.5136446727},{"$f":"IFERROR(IF(OR($K36=\"YES\",$L36=\"YES\",$M36=\"YES\",$N36=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B36,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB36/$BE36)*$AG$16),0)","v":411450},{"$f":"IFERROR(IF(OR($J36=\"YES\",$K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB36/$BE36,0)),0)","v":212500},{"$f":"IFERROR(IF(OR($J36=\"YES\",$K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB36/$BE36,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J36=\"YES\",$K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A36,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A36,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB36/BE36),0)","v":0},{"$f":"IFERROR(IF(OR($K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,IF($J36=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB36/$BE36,0),0)),0)","v":0},1949779.4296564898,null,{"$f":"ROUND(VLOOKUP($A36,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":6245562.2999999998},{"$f":"ROUND(VLOOKUP($A36,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4195394.9000000004},10440957.199999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB36/BE36,0)","v":1315211.236100516},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A36,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB36/BE36,0)","v":907446.11191952648},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB36/BE36,0)","v":4022904.9527772446},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A36,'MC PT SA (CHA Only)'!A:A,0))*$BB36/BE36,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A36,'SFY 17-18 Directed Payments'!B:B,0))*$BB36/BE36,0)","v":3259850.7230246575},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A36,'SFY 17-18 Directed Payments'!B:B,0))*$BB36/BE36,0)","v":935544.17217250157},10440957.195994446,null,null,1003441.9578324482,null,1,null,"No",1,106281078,19]
[106150808,150808,51301,3,"ADVENTIST HEALTH TEHACHAPI VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C37,'Projected Nt Pt Revenues'!C:C,0)),0)","v":27355366.291738868},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A37,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A37,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C37,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A37,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q37=\"No\",0,IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB37,0),0))","v":0},{"$f":"IF(Q37=\"no\",IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB37,0),0),IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB37,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P37=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB37),0)","v":0},{"$f":"IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB37,0),0)","v":0},{"$f":"IF(Q37=\"NO\",IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB37,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB37,0)","v":202},1.2406230128986098E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB37,0)","v":57},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A37,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":684031.17380027822},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K37=\"YES\",$L37=\"YES\",$M37=\"YES\",$N37=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B37,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB37/$BE37)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J37=\"YES\",$K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB37/$BE37,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J37=\"YES\",$K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB37/$BE37,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J37=\"YES\",$K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A37,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A37,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB37/BE37),0)","v":0},{"$f":"IFERROR(IF(OR($K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,IF($J37=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB37/$BE37,0),0)),0)","v":0},684031.17380027822,null,{"$f":"ROUND(VLOOKUP($A37,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":924400.28},{"$f":"ROUND(VLOOKUP($A37,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":1783101.76},2707502.04,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB37/BE37,0)","v":9825.2402974847446},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A37,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB37/BE37,0)","v":914575.03907994297},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB37/BE37,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A37,'MC PT SA (CHA Only)'!A:A,0))*$BB37/BE37,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A37,'SFY 17-18 Directed Payments'!B:B,0))*$BB37/BE37,0)","v":36335.915702504142},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A37,'SFY 17-18 Directed Payments'!B:B,0))*$BB37/BE37,0)","v":1746765.8448506617},2707502.0399305937,null,null,3391533.2138002785,null,1,null,"No",1,106150808,20]
[106231396,231396,50301,3,"ADVENTIST HEALTH UKIAH VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C38,'Projected Nt Pt Revenues'!C:C,0)),0)","v":154044256.20919365},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A38,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A38,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C38,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A38,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q38=\"No\",0,IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB38,0),0))","v":0},{"$f":"IF(Q38=\"no\",IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB38,0),0),IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB38,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P38=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB38),0)","v":0},{"$f":"IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB38,0),0)","v":0},{"$f":"IF(Q38=\"NO\",IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB38,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB38,0)","v":11999},7.3694235305794148E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB38,0)","v":2623},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A38,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":956101.87777588912},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1562920.1151388283},{"$f":"IFERROR(IF(OR($K38=\"YES\",$L38=\"YES\",$M38=\"YES\",$N38=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B38,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB38/$BE38)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J38=\"YES\",$K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB38/$BE38,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J38=\"YES\",$K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB38/$BE38,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J38=\"YES\",$K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A38,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A38,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB38/BE38),0)","v":0},{"$f":"IFERROR(IF(OR($K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,IF($J38=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB38/$BE38,0),0)),0)","v":222500},2741521.9929147176,null,{"$f":"ROUND(VLOOKUP($A38,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4119714.97},{"$f":"ROUND(VLOOKUP($A38,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6234900.5499999998},10354615.52,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB38/BE38,0)","v":859137.29112889862},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A38,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB38/BE38,0)","v":3230730.3156985133},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB38/BE38,0)","v":29847.359327056976},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A38,'MC PT SA (CHA Only)'!A:A,0))*$BB38/BE38,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A38,'SFY 17-18 Directed Payments'!B:B,0))*$BB38/BE38,0)","v":3906110.9380191956},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A38,'SFY 17-18 Directed Payments'!B:B,0))*$BB38/BE38,0)","v":2328789.6134331087},10354615.517606772,null,null,13096137.512914717,null,1,null,"No",1,106231396,21]
[106481015,481015,54074,3,"ADVENTIST HEALTH VALLEJO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C39,'Projected Nt Pt Revenues'!C:C,0)),0)","v":28569424.101875715},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A39,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A39,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C39,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A39,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q39=\"No\",0,IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB39,0),0))","v":0},{"$f":"IF(Q39=\"no\",IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB39,0),0),IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB39,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P39=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB39),0)","v":0},{"$f":"IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB39,0),0)","v":0},{"$f":"IF(Q39=\"NO\",IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB39,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB39,0)","v":20726},1.2729283448186428E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB39,0)","v":3944},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A39,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K39=\"YES\",$L39=\"YES\",$M39=\"YES\",$N39=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B39,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB39/$BE39)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J39=\"YES\",$K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB39/$BE39,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J39=\"YES\",$K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB39/$BE39,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J39=\"YES\",$K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A39,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A39,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB39/BE39),0)","v":0},{"$f":"IFERROR(IF(OR($K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,IF($J39=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB39/$BE39,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A39,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A39,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB39/BE39,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A39,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB39/BE39,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB39/BE39,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A39,'MC PT SA (CHA Only)'!A:A,0))*$BB39/BE39,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A39,'SFY 17-18 Directed Payments'!B:B,0))*$BB39/BE39,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A39,'SFY 17-18 Directed Payments'!B:B,0))*$BB39/BE39,0)","v":0},0,null,null,0,null,1,null,"No",1,106481015,22]
[106190878,190878,50103,3,"ADVENTIST HEALTH WHITE MEMORIAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C40,'Projected Nt Pt Revenues'!C:C,0)),0)","v":480698435.23334348},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A40,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A40,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C40,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A40,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q40=\"No\",0,IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB40,0),0))","v":0},{"$f":"IF(Q40=\"no\",IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB40,0),0),IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB40,0),0))","v":4067998},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P40=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB40),0)","v":7376313.8776065642},{"$f":"IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB40,0),0)","v":13772472},{"$f":"IF(Q40=\"NO\",IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB40,0),0),0)","v":14802648},40019431.877606563,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB40,0)","v":82101},5.0423955436628099E-3,8.7238796404957315E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB40,0)","v":48930},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A40,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":6846239.8739719894},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":29411462.436703891},{"$f":"IFERROR(IF(OR($K40=\"YES\",$L40=\"YES\",$M40=\"YES\",$N40=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B40,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB40/$BE40)*$AG$16),0)","v":1422525},{"$f":"IFERROR(IF(OR($J40=\"YES\",$K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB40/$BE40,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J40=\"YES\",$K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB40/$BE40,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J40=\"YES\",$K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A40,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A40,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB40/BE40),0)","v":0},{"$f":"IFERROR(IF(OR($K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,IF($J40=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB40/$BE40,0),0)),0)","v":0},37680227.310675882,null,{"$f":"ROUND(VLOOKUP($A40,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":19444994.579999998},{"$f":"ROUND(VLOOKUP($A40,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":36201179.909999996},55646174.489999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB40/BE40,0)","v":7032815.6073554177},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A40,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB40/BE40,0)","v":4012093.8902809066},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB40/BE40,0)","v":8400085.0836539045},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A40,'MC PT SA (CHA Only)'!A:A,0))*$BB40/BE40,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A40,'SFY 17-18 Directed Payments'!B:B,0))*$BB40/BE40,0)","v":28261556.148897685},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A40,'SFY 17-18 Directed Payments'!B:B,0))*$BB40/BE40,0)","v":7939623.7596064964},55646174.489794411,null,null,53306969.923069306,null,1,null,"No",1,106190878,23]
[106301098,301098,50226,3,"AHMC ANAHEIM REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C41,'Projected Nt Pt Revenues'!C:C,0)),0)","v":287062902.25927496},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A41,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A41,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C41,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A41,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q41=\"No\",0,IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB41,0),0))","v":0},{"$f":"IF(Q41=\"no\",IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB41,0),0),IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB41,0),0))","v":4741550.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P41=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB41),0)","v":5662687.9406382907},{"$f":"IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB41,0),0)","v":3499328},{"$f":"IF(Q41=\"NO\",IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB41,0),0),0)","v":7148744},21052310.690638289,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB41,0)","v":48915},3.004211617620569E-3,4.5892161883042204E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB41,0)","v":18233},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A41,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2076485.2232875174},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9275273.5804967843},{"$f":"IFERROR(IF(OR($K41=\"YES\",$L41=\"YES\",$M41=\"YES\",$N41=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B41,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB41/$BE41)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J41=\"YES\",$K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB41/$BE41,0)),0)","v":1865000},{"$f":"IFERROR(IF(OR($J41=\"YES\",$K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB41/$BE41,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J41=\"YES\",$K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A41,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A41,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB41/BE41),0)","v":0},{"$f":"IFERROR(IF(OR($K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,IF($J41=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB41/$BE41,0),0)),0)","v":0},13216758.803784302,null,{"$f":"ROUND(VLOOKUP($A41,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5158976.12},{"$f":"ROUND(VLOOKUP($A41,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":18697169.719999999},23856145.84,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB41/BE41,0)","v":2613056.9312101286},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A41,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB41/BE41,0)","v":1446757.7410552204},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB41/BE41,0)","v":1099161.4500007504},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A41,'MC PT SA (CHA Only)'!A:A,0))*$BB41/BE41,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A41,'SFY 17-18 Directed Payments'!B:B,0))*$BB41/BE41,0)","v":15203985.298947806},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A41,'SFY 17-18 Directed Payments'!B:B,0))*$BB41/BE41,0)","v":3493184.4201496635},23856145.841363564,null,null,16020593.953146011,null,1,null,"No",1,106301098,24]
[106190017,190017,50281,3,"ALHAMBRA HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C42,'Projected Nt Pt Revenues'!C:C,0)),0)","v":92109615.587390929},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A42,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A42,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C42,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A42,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q42=\"No\",0,IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB42,0),0))","v":0},{"$f":"IF(Q42=\"no\",IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB42,0),0),IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB42,0),0))","v":1710718.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P42=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB42),0)","v":3899786.0647099861},{"$f":"IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB42,0),0)","v":739344},{"$f":"IF(Q42=\"NO\",IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB42,0),0),0)","v":4444824},10794672.564709986,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB42,0)","v":24996},1.5351788529907747E-3,2.3531424559224247E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB42,0)","v":8877},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A42,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":778384.04606395413},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1876153.3261687285},{"$f":"IFERROR(IF(OR($K42=\"YES\",$L42=\"YES\",$M42=\"YES\",$N42=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B42,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1479152.0380000002},{"$f":"IFERROR(IF(OR($K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB42/$BE42)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J42=\"YES\",$K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB42/$BE42,0)),0)","v":332500},{"$f":"IFERROR(IF(OR($J42=\"YES\",$K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB42/$BE42,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J42=\"YES\",$K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A42,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A42,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB42/BE42),0)","v":0},{"$f":"IFERROR(IF(OR($K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,IF($J42=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB42/$BE42,0),0)),0)","v":0},4466189.4102326827,null,{"$f":"ROUND(VLOOKUP($A42,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4374042.5199999996},{"$f":"ROUND(VLOOKUP($A42,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":8709285.9000000004},13083328.42,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB42/BE42,0)","v":1427173.2766997607},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A42,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB42/BE42,0)","v":714053.23906776297},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB42/BE42,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A42,'MC PT SA (CHA Only)'!A:A,0))*$BB42/BE42,0)","v":2232816},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A42,'SFY 17-18 Directed Payments'!B:B,0))*$BB42/BE42,0)","v":7396954.2680097716},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A42,'SFY 17-18 Directed Payments'!B:B,0))*$BB42/BE42,0)","v":1312331.6357237874},13083328.419501085,null,null,6754845.2655226979,null,1,null,"No",1,106190017,25]
[106010739,10739,50305,3,"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C43,'Projected Nt Pt Revenues'!C:C,0)),0)","v":780506332.1586163},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A43,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A43,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C43,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A43,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q43=\"No\",0,IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB43,0),0))","v":0},{"$f":"IF(Q43=\"no\",IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB43,0),0),IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB43,0),0))","v":8232483.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P43=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB43),0)","v":9369783.020161286},{"$f":"IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB43,0),0)","v":5847592},{"$f":"IF(Q43=\"NO\",IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB43,0),0),0)","v":7626456},31076314.770161286,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB43,0)","v":75087},4.6116168400751438E-3,6.774359779873537E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB43,0)","v":23072},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A43,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2947324.4050389221},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":23021829.525694996},{"$f":"IFERROR(IF(OR($K43=\"YES\",$L43=\"YES\",$M43=\"YES\",$N43=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B43,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB43/$BE43)*$AG$16),0)","v":648375},{"$f":"IFERROR(IF(OR($J43=\"YES\",$K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB43/$BE43,0)),0)","v":2625000},{"$f":"IFERROR(IF(OR($J43=\"YES\",$K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB43/$BE43,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J43=\"YES\",$K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A43,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A43,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB43/BE43),0)","v":0},{"$f":"IFERROR(IF(OR($K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,IF($J43=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB43/$BE43,0),0)),0)","v":0},29242528.930733919,null,{"$f":"ROUND(VLOOKUP($A43,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":9555073.6699999999},{"$f":"ROUND(VLOOKUP($A43,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":21817050.510000002},31372124.18,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB43/BE43,0)","v":4372003.438420305},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A43,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB43/BE43,0)","v":1125127.0738178254},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB43/BE43,0)","v":4057943.1572046592},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A43,'MC PT SA (CHA Only)'!A:A,0))*$BB43/BE43,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A43,'SFY 17-18 Directed Payments'!B:B,0))*$BB43/BE43,0)","v":17132384.253730703},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A43,'SFY 17-18 Directed Payments'!B:B,0))*$BB43/BE43,0)","v":4684666.2518957108},31372124.175069205,null,null,29538338.340572633,null,1,null,"No",1,106010739,26]
[106010937,10937,50043,3,"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C44,'Projected Nt Pt Revenues'!C:C,0)),0)","v":601435231.98596501},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A44,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A44,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C44,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A44,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q44=\"No\",0,IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB44,0),0))","v":0},{"$f":"IF(Q44=\"no\",IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB44,0),0),IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB44,0),0))","v":5932910.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P44=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB44),0)","v":13290162.014585912},{"$f":"IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB44,0),0)","v":3669272},{"$f":"IF(Q44=\"NO\",IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB44,0),0),0)","v":8405512},31297856.764585912,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB44,0)","v":75940},4.6640055247287341E-3,6.8226539610749771E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB44,0)","v":20676},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A44,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1346583.642208284},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8061292.0165052544},{"$f":"IFERROR(IF(OR($K44=\"YES\",$L44=\"YES\",$M44=\"YES\",$N44=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B44,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB44/$BE44)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J44=\"YES\",$K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB44/$BE44,0)),0)","v":1182500},{"$f":"IFERROR(IF(OR($J44=\"YES\",$K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB44/$BE44,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J44=\"YES\",$K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A44,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A44,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB44/BE44),0)","v":0},{"$f":"IFERROR(IF(OR($K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,IF($J44=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB44/$BE44,0),0)),0)","v":0},10590375.658713538,null,{"$f":"ROUND(VLOOKUP($A44,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4756537.41},{"$f":"ROUND(VLOOKUP($A44,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":21219589.260000002},25976126.670000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB44/BE44,0)","v":3311105.9802523591},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A44,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB44/BE44,0)","v":1445431.4290253753},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB44/BE44,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A44,'MC PT SA (CHA Only)'!A:A,0))*$BB44/BE44,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A44,'SFY 17-18 Directed Payments'!B:B,0))*$BB44/BE44,0)","v":16384902.55927919},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A44,'SFY 17-18 Directed Payments'!B:B,0))*$BB44/BE44,0)","v":4834686.6982129049},25976126.666769832,null,null,5268645.564127624,null,1,null,"No",1,106010937,27]
[106370652,370652,50757,3,"ALVARADO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C45,'Projected Nt Pt Revenues'!C:C,0)),0)","v":150767519.46255505},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A45,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A45,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C45,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A45,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q45=\"No\",0,IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB45,0),0))","v":0},{"$f":"IF(Q45=\"no\",IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB45,0),0),IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB45,0),0))","v":2177644.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P45=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB45),0)","v":4184409.7718373346},{"$f":"IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB45,0),0)","v":1660312},{"$f":"IF(Q45=\"NO\",IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB45,0),0),0)","v":3539040},11561406.521837335,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB45,0)","v":27301},1.6767449938190565E-3,2.5202836282088529E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB45,0)","v":8903},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A45,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":943797.55710497533},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4763416.9656619532},{"$f":"IFERROR(IF(OR($K45=\"YES\",$L45=\"YES\",$M45=\"YES\",$N45=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B45,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB45/$BE45)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J45=\"YES\",$K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB45/$BE45,0)),0)","v":750000},{"$f":"IFERROR(IF(OR($J45=\"YES\",$K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB45/$BE45,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J45=\"YES\",$K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A45,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A45,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB45/BE45),0)","v":0},{"$f":"IFERROR(IF(OR($K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,IF($J45=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB45/$BE45,0),0)),0)","v":0},6457214.5227669282,null,{"$f":"ROUND(VLOOKUP($A45,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2126741.91},{"$f":"ROUND(VLOOKUP($A45,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6929428.0800000001},9056169.9900000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB45/BE45,0)","v":1214902.3874820089},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A45,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB45/BE45,0)","v":911839.5205183879},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB45/BE45,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A45,'MC PT SA (CHA Only)'!A:A,0))*$BB45/BE45,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A45,'SFY 17-18 Directed Payments'!B:B,0))*$BB45/BE45,0)","v":5543822.5671820603},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A45,'SFY 17-18 Directed Payments'!B:B,0))*$BB45/BE45,0)","v":1385605.5111240835},9056169.9863065407,null,null,3951977.9909295924,null,1,null,"No",1,106370652,28]
[106370749,370749,54075,3,"ALVARADO PARKWAY INSTITUTE BHS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C46,'Projected Nt Pt Revenues'!C:C,0)),0)","v":34270312.960958578},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A46,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A46,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C46,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A46,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q46=\"No\",0,IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB46,0),0))","v":0},{"$f":"IF(Q46=\"no\",IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB46,0),0),IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB46,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P46=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB46),0)","v":0},{"$f":"IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB46,0),0)","v":0},{"$f":"IF(Q46=\"NO\",IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB46,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB46,0)","v":22347},1.3724852707547143E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB46,0)","v":2485},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A46,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K46=\"YES\",$L46=\"YES\",$M46=\"YES\",$N46=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B46,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB46/$BE46)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J46=\"YES\",$K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB46/$BE46,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J46=\"YES\",$K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB46/$BE46,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J46=\"YES\",$K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A46,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A46,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB46/BE46),0)","v":0},{"$f":"IFERROR(IF(OR($K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,IF($J46=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB46/$BE46,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A46,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A46,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB46/BE46,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A46,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB46/BE46,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB46/BE46,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A46,'MC PT SA (CHA Only)'!A:A,0))*$BB46/BE46,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A46,'SFY 17-18 Directed Payments'!B:B,0))*$BB46/BE46,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A46,'SFY 17-18 Directed Payments'!B:B,0))*$BB46/BE46,0)","v":0},0,null,null,0,null,1,null,"No",1,106370749,29]
[106301188,301188,50744,3,"ANAHEIM GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C47,'Projected Nt Pt Revenues'!C:C,0)),0)","v":88793218.638151228},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A47,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A47,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C47,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A47,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q47=\"No\",0,IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB47,0),0))","v":0},{"$f":"IF(Q47=\"no\",IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB47,0),0),IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB47,0),0))","v":2491617.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P47=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB47),0)","v":4231111.5945830364},{"$f":"IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB47,0),0)","v":11304488},{"$f":"IF(Q47=\"NO\",IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB47,0),0),0)","v":2400240},20427457.344583035,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB47,0)","v":43004},2.6411758438956343E-3,4.4530037253032815E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB47,0)","v":23467},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A47,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1354986.0069115141},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5428834.6678498238},{"$f":"IFERROR(IF(OR($K47=\"YES\",$L47=\"YES\",$M47=\"YES\",$N47=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B47,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB47/$BE47)*$AG$16),0)","v":1467375},{"$f":"IFERROR(IF(OR($J47=\"YES\",$K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB47/$BE47,0)),0)","v":477500},{"$f":"IFERROR(IF(OR($J47=\"YES\",$K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB47/$BE47,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J47=\"YES\",$K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A47,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A47,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB47/BE47),0)","v":0},{"$f":"IFERROR(IF(OR($K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,IF($J47=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB47/$BE47,0),0)),0)","v":0},8728695.6747613382,null,{"$f":"ROUND(VLOOKUP($A47,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":25386744.449999999},{"$f":"ROUND(VLOOKUP($A47,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5004650.41},30391394.859999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB47/BE47,0)","v":3655903.3665059516},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A47,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB47/BE47,0)","v":1336010.6865631689},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB47/BE47,0)","v":20394830.399305541},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A47,'MC PT SA (CHA Only)'!A:A,0))*$BB47/BE47,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A47,'SFY 17-18 Directed Payments'!B:B,0))*$BB47/BE47,0)","v":3771148.9654098945},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A47,'SFY 17-18 Directed Payments'!B:B,0))*$BB47/BE47,0)","v":1233501.4474969285},30391394.865281481,null,null,18692633.190178305,null,1,null,"No",1,106301188,30]
[106494048,494048,54151,3,"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C48,'Projected Nt Pt Revenues'!C:C,0)),0)","v":30790712.630582638},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A48,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A48,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C48,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A48,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q48=\"No\",0,IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB48,0),0))","v":0},{"$f":"IF(Q48=\"no\",IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB48,0),0),IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB48,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P48=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB48),0)","v":0},{"$f":"IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB48,0),0)","v":0},{"$f":"IF(Q48=\"NO\",IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB48,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB48,0)","v":21024},1.2912306051079392E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB48,0)","v":5378},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A48,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K48=\"YES\",$L48=\"YES\",$M48=\"YES\",$N48=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B48,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB48/$BE48)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J48=\"YES\",$K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB48/$BE48,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J48=\"YES\",$K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB48/$BE48,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J48=\"YES\",$K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A48,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A48,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB48/BE48),0)","v":0},{"$f":"IFERROR(IF(OR($K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,IF($J48=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB48/$BE48,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A48,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A48,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB48/BE48,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A48,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB48/BE48,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB48/BE48,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A48,'MC PT SA (CHA Only)'!A:A,0))*$BB48/BE48,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A48,'SFY 17-18 Directed Payments'!B:B,0))*$BB48/BE48,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A48,'SFY 17-18 Directed Payments'!B:B,0))*$BB48/BE48,0)","v":0},0,null,null,0,null,1,null,"No",1,106494048,31]
[106190163,190163,54069,3,"AURORA CHARTER OAK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C49,'Projected Nt Pt Revenues'!C:C,0)),0)","v":48253665.652927257},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A49,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A49,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C49,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A49,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q49=\"No\",0,IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB49,0),0))","v":0},{"$f":"IF(Q49=\"no\",IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB49,0),0),IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB49,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P49=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB49),0)","v":0},{"$f":"IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB49,0),0)","v":0},{"$f":"IF(Q49=\"NO\",IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB49,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB49,0)","v":47322},2.9063743671479212E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB49,0)","v":6777},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A49,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K49=\"YES\",$L49=\"YES\",$M49=\"YES\",$N49=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B49,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB49/$BE49)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J49=\"YES\",$K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB49/$BE49,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J49=\"YES\",$K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB49/$BE49,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J49=\"YES\",$K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A49,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A49,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB49/BE49),0)","v":0},{"$f":"IFERROR(IF(OR($K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,IF($J49=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB49/$BE49,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A49,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A49,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB49/BE49,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A49,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB49/BE49,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB49/BE49,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A49,'MC PT SA (CHA Only)'!A:A,0))*$BB49/BE49,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A49,'SFY 17-18 Directed Payments'!B:B,0))*$BB49/BE49,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A49,'SFY 17-18 Directed Payments'!B:B,0))*$BB49/BE49,0)","v":0},0,null,null,0,null,1,null,"No",1,106190163,32]
[106190462,190462,54078,3,"AURORA LAS ENCINAS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C50,'Projected Nt Pt Revenues'!C:C,0)),0)","v":36021870.818275347},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A50,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A50,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C50,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A50,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q50=\"No\",0,IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB50,0),0))","v":0},{"$f":"IF(Q50=\"no\",IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB50,0),0),IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB50,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P50=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB50),0)","v":0},{"$f":"IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB50,0),0)","v":0},{"$f":"IF(Q50=\"NO\",IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB50,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB50,0)","v":28515},1.7513052085546463E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB50,0)","v":1259},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A50,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K50=\"YES\",$L50=\"YES\",$M50=\"YES\",$N50=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B50,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB50/$BE50)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J50=\"YES\",$K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB50/$BE50,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J50=\"YES\",$K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB50/$BE50,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J50=\"YES\",$K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A50,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A50,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB50/BE50),0)","v":0},{"$f":"IFERROR(IF(OR($K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,IF($J50=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB50/$BE50,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A50,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A50,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB50/BE50,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A50,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB50/BE50,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB50/BE50,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A50,'MC PT SA (CHA Only)'!A:A,0))*$BB50/BE50,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A50,'SFY 17-18 Directed Payments'!B:B,0))*$BB50/BE50,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A50,'SFY 17-18 Directed Payments'!B:B,0))*$BB50/BE50,0)","v":0},0,null,null,0,null,1,null,"No",1,106190462,33]
[106374024,374024,54095,3,"AURORA SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C51,'Projected Nt Pt Revenues'!C:C,0)),0)","v":33079569.826264061},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A51,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A51,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C51,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A51,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q51=\"No\",0,IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB51,0),0))","v":0},{"$f":"IF(Q51=\"no\",IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB51,0),0),IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB51,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P51=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB51),0)","v":0},{"$f":"IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB51,0),0)","v":0},{"$f":"IF(Q51=\"NO\",IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB51,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB51,0)","v":26648},1.6366397053327799E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB51,0)","v":1979},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A51,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K51=\"YES\",$L51=\"YES\",$M51=\"YES\",$N51=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B51,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB51/$BE51)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J51=\"YES\",$K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB51/$BE51,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J51=\"YES\",$K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB51/$BE51,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J51=\"YES\",$K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A51,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A51,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB51/BE51),0)","v":0},{"$f":"IFERROR(IF(OR($K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,IF($J51=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB51/$BE51,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A51,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A51,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB51/BE51,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A51,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB51/BE51,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB51/BE51,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A51,'MC PT SA (CHA Only)'!A:A,0))*$BB51/BE51,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A51,'SFY 17-18 Directed Payments'!B:B,0))*$BB51/BE51,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A51,'SFY 17-18 Directed Payments'!B:B,0))*$BB51/BE51,0)","v":0},0,null,null,0,null,1,null,"No",1,106374024,34]
[106560203,560203,54077,3,"AURORA VISTA DEL MAR HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C52,'Projected Nt Pt Revenues'!C:C,0)),0)","v":24960212.49953384},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A52,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A52,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C52,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A52,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q52=\"No\",0,IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB52,0),0))","v":0},{"$f":"IF(Q52=\"no\",IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB52,0),0),IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB52,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P52=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB52),0)","v":0},{"$f":"IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB52,0),0)","v":0},{"$f":"IF(Q52=\"NO\",IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB52,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB52,0)","v":23786},1.4608643061785312E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB52,0)","v":3965},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A52,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K52=\"YES\",$L52=\"YES\",$M52=\"YES\",$N52=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B52,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB52/$BE52)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J52=\"YES\",$K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB52/$BE52,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J52=\"YES\",$K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB52/$BE52,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J52=\"YES\",$K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A52,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A52,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB52/BE52),0)","v":0},{"$f":"IFERROR(IF(OR($K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,IF($J52=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB52/$BE52,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A52,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A52,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB52/BE52,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A52,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB52/BE52,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB52/BE52,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A52,'MC PT SA (CHA Only)'!A:A,0))*$BB52/BE52,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A52,'SFY 17-18 Directed Payments'!B:B,0))*$BB52/BE52,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A52,'SFY 17-18 Directed Payments'!B:B,0))*$BB52/BE52,0)","v":0},0,null,null,0,null,1,null,"No",1,106560203,35]
[106154101,154101,50724,3,"BAKERSFIELD HEART HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C53,'Projected Nt Pt Revenues'!C:C,0)),0)","v":82721413.291961402},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A53,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A53,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C53,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A53,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q53=\"No\",0,IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB53,0),0))","v":0},{"$f":"IF(Q53=\"no\",IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB53,0),0),IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB53,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P53=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB53),0)","v":0},{"$f":"IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB53,0),0)","v":0},{"$f":"IF(Q53=\"NO\",IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB53,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB53,0)","v":13877},8.522834430690102E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB53,0)","v":446},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A53,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K53=\"YES\",$L53=\"YES\",$M53=\"YES\",$N53=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B53,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB53/$BE53)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J53=\"YES\",$K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB53/$BE53,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J53=\"YES\",$K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB53/$BE53,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J53=\"YES\",$K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A53,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A53,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB53/BE53),0)","v":0},{"$f":"IFERROR(IF(OR($K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,IF($J53=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB53/$BE53,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A53,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A53,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB53/BE53,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A53,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB53/BE53,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB53/BE53,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A53,'MC PT SA (CHA Only)'!A:A,0))*$BB53/BE53,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A53,'SFY 17-18 Directed Payments'!B:B,0))*$BB53/BE53,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A53,'SFY 17-18 Directed Payments'!B:B,0))*$BB53/BE53,0)","v":0},0,null,null,0,null,1,null,"No",1,106154101,36]
[106150722,150722,50036,3,"BAKERSFIELD MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C54,'Projected Nt Pt Revenues'!C:C,0)),0)","v":444609103.56791359},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A54,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A54,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C54,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A54,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q54=\"No\",0,IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB54,0),0))","v":0},{"$f":"IF(Q54=\"no\",IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB54,0),0),IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB54,0),0))","v":5422859.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P54=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB54),0)","v":6180453.0306063872},{"$f":"IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB54,0),0)","v":6422248},{"$f":"IF(Q54=\"NO\",IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB54,0),0),0)","v":9630744},27656304.780606389,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB54,0)","v":61774},3.7939725741979562E-3,6.028828068943253E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB54,0)","v":27488},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A54,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4547904.2802572483},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":11380265.677417928},{"$f":"IFERROR(IF(OR($K54=\"YES\",$L54=\"YES\",$M54=\"YES\",$N54=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B54,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB54/$BE54)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J54=\"YES\",$K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB54/$BE54,0)),0)","v":3792500},{"$f":"IFERROR(IF(OR($J54=\"YES\",$K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB54/$BE54,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J54=\"YES\",$K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A54,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A54,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB54/BE54),0)","v":0},{"$f":"IFERROR(IF(OR($K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,IF($J54=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB54/$BE54,0),0)),0)","v":0},19720669.957675178,null,{"$f":"ROUND(VLOOKUP($A54,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":16120471.09},{"$f":"ROUND(VLOOKUP($A54,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":31452898.789999999},47573369.879999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB54/BE54,0)","v":5334648.4936134033},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A54,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB54/BE54,0)","v":3244822.381015616},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB54/BE54,0)","v":7541000.2195446994},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A54,'MC PT SA (CHA Only)'!A:A,0))*$BB54/BE54,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A54,'SFY 17-18 Directed Payments'!B:B,0))*$BB54/BE54,0)","v":22831932.173923496},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A54,'SFY 17-18 Directed Payments'!B:B,0))*$BB54/BE54,0)","v":8620966.6199637521},47573369.888060965,null,null,39637735.05706878,null,1,null,"No",1,106150722,37]
[106364121,364121,53037,3,"BALLARD REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C55,'Projected Nt Pt Revenues'!C:C,0)),0)","v":31296035.690903034},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A55,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A55,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C55,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A55,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q55=\"No\",0,IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB55,0),0))","v":0},{"$f":"IF(Q55=\"no\",IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB55,0),0),IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB55,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P55=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB55),0)","v":0},{"$f":"IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB55,0),0)","v":0},{"$f":"IF(Q55=\"NO\",IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB55,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB55,0)","v":15502},9.5208603692842808E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB55,0)","v":6059},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A55,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K55=\"YES\",$L55=\"YES\",$M55=\"YES\",$N55=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B55,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB55/$BE55)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J55=\"YES\",$K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB55/$BE55,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J55=\"YES\",$K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB55/$BE55,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J55=\"YES\",$K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A55,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A55,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB55/BE55),0)","v":0},{"$f":"IFERROR(IF(OR($K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,IF($J55=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB55/$BE55,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A55,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A55,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB55/BE55,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A55,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB55/BE55,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB55/BE55,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A55,'MC PT SA (CHA Only)'!A:A,0))*$BB55/BE55,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A55,'SFY 17-18 Directed Payments'!B:B,0))*$BB55/BE55,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A55,'SFY 17-18 Directed Payments'!B:B,0))*$BB55/BE55,0)","v":0},0,null,null,0,null,1,null,"No",1,106364121,38]
[106184008,184008,51320,3,"BANNER LASSEN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C56,'Projected Nt Pt Revenues'!C:C,0)),0)","v":47617741.984929994},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A56,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A56,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C56,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A56,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q56=\"No\",0,IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB56,0),0))","v":0},{"$f":"IF(Q56=\"no\",IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB56,0),0),IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB56,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P56=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB56),0)","v":0},{"$f":"IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB56,0),0)","v":0},{"$f":"IF(Q56=\"NO\",IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB56,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB56,0)","v":3105},1.9069972549753381E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB56,0)","v":783},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A56,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":150008.37837247204},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":204494.22067237005},{"$f":"IFERROR(IF(OR($K56=\"YES\",$L56=\"YES\",$M56=\"YES\",$N56=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B56,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB56/$BE56)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J56=\"YES\",$K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB56/$BE56,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J56=\"YES\",$K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB56/$BE56,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J56=\"YES\",$K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A56,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A56,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB56/BE56),0)","v":0},{"$f":"IFERROR(IF(OR($K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,IF($J56=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB56/$BE56,0),0)),0)","v":0},354502.59904484206,null,{"$f":"ROUND(VLOOKUP($A56,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":925790.5},{"$f":"ROUND(VLOOKUP($A56,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2627624.0099999998},3553414.51,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB56/BE56,0)","v":185765.58981058365},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A56,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB56/BE56,0)","v":737429.48859377985},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB56/BE56,0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A56,'MC PT SA (CHA Only)'!A:A,0))*$BB56/BE56,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A56,'SFY 17-18 Directed Payments'!B:B,0))*$BB56/BE56,0)","v":1186108.1054317425},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A56,'SFY 17-18 Directed Payments'!B:B,0))*$BB56/BE56,0)","v":1441515.9089413711},3553414.5153276557,null,null,3907917.109044842,null,1,null,"No",1,106184008,39]
[106190052,190052,52031,3,"BARLOW RESPIRATORY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C57,'Projected Nt Pt Revenues'!C:C,0)),0)","v":79139388.87192291},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A57,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A57,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C57,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A57,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q57=\"No\",0,IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB57,0),0))","v":0},{"$f":"IF(Q57=\"no\",IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB57,0),0),IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB57,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P57=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB57),0)","v":0},{"$f":"IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB57,0),0)","v":0},{"$f":"IF(Q57=\"NO\",IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB57,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB57,0)","v":24115},1.481070492873761E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB57,0)","v":2650},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A57,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K57=\"YES\",$L57=\"YES\",$M57=\"YES\",$N57=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B57,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB57/$BE57)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J57=\"YES\",$K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB57/$BE57,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J57=\"YES\",$K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB57/$BE57,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J57=\"YES\",$K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A57,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A57,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB57/BE57),0)","v":0},{"$f":"IFERROR(IF(OR($K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,IF($J57=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB57/$BE57,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A57,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A57,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB57/BE57,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A57,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB57/BE57,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB57/BE57,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A57,'MC PT SA (CHA Only)'!A:A,0))*$BB57/BE57,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A57,'SFY 17-18 Directed Payments'!B:B,0))*$BB57/BE57,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A57,'SFY 17-18 Directed Payments'!B:B,0))*$BB57/BE57,0)","v":0},0,null,null,0,null,1,null,"No",1,106190052,40]
[106090793,90793,50352,3,"BARTON MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C58,'Projected Nt Pt Revenues'!C:C,0)),0)","v":139775367.01304841},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A58,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A58,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C58,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A58,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q58=\"No\",0,IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB58,0),0))","v":0},{"$f":"IF(Q58=\"no\",IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB58,0),0),IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB58,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P58=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB58),0)","v":0},{"$f":"IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB58,0),0)","v":0},{"$f":"IF(Q58=\"NO\",IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB58,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB58,0)","v":6686},4.1063393387327248E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB58,0)","v":1662},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A58,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1182457.1536350057},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1609986.2452935802},{"$f":"IFERROR(IF(OR($K58=\"YES\",$L58=\"YES\",$M58=\"YES\",$N58=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B58,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB58/$BE58)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J58=\"YES\",$K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB58/$BE58,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J58=\"YES\",$K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB58/$BE58,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J58=\"YES\",$K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A58,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A58,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB58/BE58),0)","v":0},{"$f":"IFERROR(IF(OR($K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,IF($J58=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB58/$BE58,0),0)),0)","v":222500},3014943.3989285859,null,{"$f":"ROUND(VLOOKUP($A58,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1725869.13},{"$f":"ROUND(VLOOKUP($A58,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4499227.17},6225096.2999999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB58/BE58,0)","v":296585.16060779529},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A58,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB58/BE58,0)","v":1415009.1468408073},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB58/BE58,0)","v":14274.824025983771},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A58,'MC PT SA (CHA Only)'!A:A,0))*$BB58/BE58,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A58,'SFY 17-18 Directed Payments'!B:B,0))*$BB58/BE58,0)","v":1385955.6417955151},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A58,'SFY 17-18 Directed Payments'!B:B,0))*$BB58/BE58,0)","v":3113271.5306334361},6225096.3039035369,null,null,9240039.6989285853,null,1,null,"No",1,106090793,41]
[106190081,190081,50350,3,"BEVERLY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C59,'Projected Nt Pt Revenues'!C:C,0)),0)","v":223192199.18664694},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A59,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A59,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C59,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A59,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q59=\"No\",0,IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB59,0),0))","v":0},{"$f":"IF(Q59=\"no\",IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB59,0),0),IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB59,0),0))","v":2535052.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P59=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB59),0)","v":4365333.3686159588},{"$f":"IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB59,0),0)","v":2634424},{"$f":"IF(Q59=\"NO\",IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB59,0),0),0)","v":7116040},16650850.118615959,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB59,0)","v":36738},2.256337041973719E-3,3.6297369935434287E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB59,0)","v":16696},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A59,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2238531.8067953619},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6928458.9527805382},{"$f":"IFERROR(IF(OR($K59=\"YES\",$L59=\"YES\",$M59=\"YES\",$N59=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B59,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB59/$BE59)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J59=\"YES\",$K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB59/$BE59,0)),0)","v":975000},{"$f":"IFERROR(IF(OR($J59=\"YES\",$K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB59/$BE59,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J59=\"YES\",$K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A59,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A59,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB59/BE59),0)","v":0},{"$f":"IFERROR(IF(OR($K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,IF($J59=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB59/$BE59,0),0)),0)","v":0},10141990.7595759,null,{"$f":"ROUND(VLOOKUP($A59,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3920837.2},{"$f":"ROUND(VLOOKUP($A59,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":16915977.260000002},20836814.460000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB59/BE59,0)","v":2515946.9980373145},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A59,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB59/BE59,0)","v":1397103.9344379008},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB59/BE59,0)","v":7786.2676505366016},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A59,'MC PT SA (CHA Only)'!A:A,0))*$BB59/BE59,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A59,'SFY 17-18 Directed Payments'!B:B,0))*$BB59/BE59,0)","v":14523984.590800941},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A59,'SFY 17-18 Directed Payments'!B:B,0))*$BB59/BE59,0)","v":2391992.67183526},20836814.462761953,null,null,14327955.100959942,null,1,null,"No",1,106190081,42]
[106190020,190020,54032,3,"BHC ALHAMBRA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C60,'Projected Nt Pt Revenues'!C:C,0)),0)","v":44283250.544602789},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A60,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A60,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C60,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A60,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q60=\"No\",0,IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB60,0),0))","v":0},{"$f":"IF(Q60=\"no\",IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB60,0),0),IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB60,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P60=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB60),0)","v":0},{"$f":"IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB60,0),0)","v":0},{"$f":"IF(Q60=\"NO\",IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB60,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB60,0)","v":32362},1.9875763338329114E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB60,0)","v":7473},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A60,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K60=\"YES\",$L60=\"YES\",$M60=\"YES\",$N60=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B60,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB60/$BE60)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J60=\"YES\",$K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB60/$BE60,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J60=\"YES\",$K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB60/$BE60,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J60=\"YES\",$K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A60,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A60,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB60/BE60),0)","v":0},{"$f":"IFERROR(IF(OR($K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,IF($J60=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB60/$BE60,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A60,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A60,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB60/BE60,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A60,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB60/BE60,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB60/BE60,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A60,'MC PT SA (CHA Only)'!A:A,0))*$BB60/BE60,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A60,'SFY 17-18 Directed Payments'!B:B,0))*$BB60/BE60,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A60,'SFY 17-18 Directed Payments'!B:B,0))*$BB60/BE60,0)","v":0},0,null,null,0,null,1,null,"No",1,106190020,43]
[106190125,190125,50149,3,"CALIFORNIA HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C61,'Projected Nt Pt Revenues'!C:C,0)),0)","v":404598444.43308687},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A61,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A61,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C61,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A61,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q61=\"No\",0,IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB61,0),0))","v":0},{"$f":"IF(Q61=\"no\",IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB61,0),0),IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB61,0),0))","v":2538465.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P61=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB61),0)","v":3664438.2965426696},{"$f":"IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB61,0),0)","v":13578000},{"$f":"IF(Q61=\"NO\",IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB61,0),0),0)","v":19366024},39146927.796542674,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB61,0)","v":74558},4.5791272572126007E-3,8.533681523432958E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB61,0)","v":56411},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A61,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":7824972.9708712446},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":35788111.587670095},{"$f":"IFERROR(IF(OR($K61=\"YES\",$L61=\"YES\",$M61=\"YES\",$N61=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B61,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":331000.56600000005},{"$f":"IFERROR(IF(OR($K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB61/$BE61)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J61=\"YES\",$K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB61/$BE61,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J61=\"YES\",$K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB61/$BE61,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J61=\"YES\",$K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A61,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A61,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB61/BE61),0)","v":0},{"$f":"IFERROR(IF(OR($K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,IF($J61=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB61/$BE61,0),0)),0)","v":0},43944085.124541342,null,{"$f":"ROUND(VLOOKUP($A61,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":18020460.850000001},{"$f":"ROUND(VLOOKUP($A61,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":37357140.689999998},55377601.539999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB61/BE61,0)","v":9213790.4594366234},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A61,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB61/BE61,0)","v":3738624.9286272554},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB61/BE61,0)","v":3656950.373202024},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A61,'MC PT SA (CHA Only)'!A:A,0))*$BB61/BE61,0)","v":1411095.0918537399},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A61,'SFY 17-18 Directed Payments'!B:B,0))*$BB61/BE61,0)","v":30122474.117375936},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A61,'SFY 17-18 Directed Payments'!B:B,0))*$BB61/BE61,0)","v":7234666.5697363494},55377601.540231928,null,null,60174758.86799866,null,1,null,"No",1,106190125,44]
[106380929,380929,50047,3,"CALIFORNIA PACIFIC MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C62,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1176219227.9274244},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A62,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A62,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C62,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A62,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q62=\"No\",0,IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB62,0),0))","v":0},{"$f":"IF(Q62=\"no\",IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB62,0),0),IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB62,0),0))","v":16510884.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P62=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB62),0)","v":17989762.760177013},{"$f":"IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB62,0),0)","v":5689328},{"$f":"IF(Q62=\"NO\",IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB62,0),0),0)","v":9531464},49721439.260177016,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB62,0)","v":128202},7.8737797772092857E-3,1.0838830820602481E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB62,0)","v":26063},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A62,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1449098.2797770579},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":13469028.074285708},{"$f":"IFERROR(IF(OR($K62=\"YES\",$L62=\"YES\",$M62=\"YES\",$N62=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B62,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB62/$BE62)*$AG$16),0)","v":452400},{"$f":"IFERROR(IF(OR($J62=\"YES\",$K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB62/$BE62,0)),0)","v":3742500},{"$f":"IFERROR(IF(OR($J62=\"YES\",$K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB62/$BE62,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J62=\"YES\",$K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A62,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A62,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB62/BE62),0)","v":1892500},{"$f":"IFERROR(IF(OR($K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,IF($J62=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB62/$BE62,0),0)),0)","v":0},21005526.354062766,null,{"$f":"ROUND(VLOOKUP($A62,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5597407.29},{"$f":"ROUND(VLOOKUP($A62,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":19495289.75},25092697.039999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB62/BE62,0)","v":4635913.9626899529},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A62,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB62/BE62,0)","v":961493.32713570737},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB62/BE62,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A62,'MC PT SA (CHA Only)'!A:A,0))*$BB62/BE62,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A62,'SFY 17-18 Directed Payments'!B:B,0))*$BB62/BE62,0)","v":16613299.743694929},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A62,'SFY 17-18 Directed Payments'!B:B,0))*$BB62/BE62,0)","v":2881990.0092277615},25092697.042748351,null,null,-3623215.8661142513,null,1,null,"No",1,106380929,45]
[106380964,380964,50055,3,"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C63,'Projected Nt Pt Revenues'!C:C,0)),0)","v":157016336.79852095},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A63,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A63,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C63,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A63,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q63=\"No\",0,IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB63,0),0))","v":0},{"$f":"IF(Q63=\"no\",IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB63,0),0),IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB63,0),0))","v":1327870},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P63=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB63),0)","v":2256764.458191908},{"$f":"IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB63,0),0)","v":1476352},{"$f":"IF(Q63=\"NO\",IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB63,0),0),0)","v":2182408},7243394.458191908,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB63,0)","v":16682},1.0245580743155746E-3,1.5789954648821271E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB63,0)","v":6265},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A63,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1139072.7135590247},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5092879.8767452165},{"$f":"IFERROR(IF(OR($K63=\"YES\",$L63=\"YES\",$M63=\"YES\",$N63=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B63,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB63/$BE63)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J63=\"YES\",$K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB63/$BE63,0)),0)","v":565000},{"$f":"IFERROR(IF(OR($J63=\"YES\",$K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB63/$BE63,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J63=\"YES\",$K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A63,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A63,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB63/BE63),0)","v":0},{"$f":"IFERROR(IF(OR($K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,IF($J63=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB63/$BE63,0),0)),0)","v":0},6796952.5903042415,null,{"$f":"ROUND(VLOOKUP($A63,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2619761.1800000002},{"$f":"ROUND(VLOOKUP($A63,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2338484.89},4958246.07,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB63/BE63,0)","v":1431286.1679870801},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A63,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB63/BE63,0)","v":914657.93358180835},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB63/BE63,0)","v":273817.0790438705},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A63,'MC PT SA (CHA Only)'!A:A,0))*$BB63/BE63,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A63,'SFY 17-18 Directed Payments'!B:B,0))*$BB63/BE63,0)","v":1741528.5311700201},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A63,'SFY 17-18 Directed Payments'!B:B,0))*$BB63/BE63,0)","v":596956.3593038345},4958246.0710866135,null,null,4511804.2021123329,null,1,null,"No",1,106380964,46]
[106364050,364050,54111,3,"CANYON RIDGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C64,'Projected Nt Pt Revenues'!C:C,0)),0)","v":37171526.307719439},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A64,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A64,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C64,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A64,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q64=\"No\",0,IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB64,0),0))","v":0},{"$f":"IF(Q64=\"no\",IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB64,0),0),IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB64,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P64=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB64),0)","v":0},{"$f":"IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB64,0),0)","v":0},{"$f":"IF(Q64=\"NO\",IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB64,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB64,0)","v":33453},2.0545822599256033E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB64,0)","v":4493},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A64,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K64=\"YES\",$L64=\"YES\",$M64=\"YES\",$N64=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B64,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB64/$BE64)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J64=\"YES\",$K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB64/$BE64,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J64=\"YES\",$K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB64/$BE64,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J64=\"YES\",$K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A64,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A64,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB64/BE64),0)","v":0},{"$f":"IFERROR(IF(OR($K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,IF($J64=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB64/$BE64,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A64,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A64,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB64/BE64,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A64,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB64/BE64,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB64/BE64,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A64,'MC PT SA (CHA Only)'!A:A,0))*$BB64/BE64,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A64,'SFY 17-18 Directed Payments'!B:B,0))*$BB64/BE64,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A64,'SFY 17-18 Directed Payments'!B:B,0))*$BB64/BE64,0)","v":0},0,null,null,0,null,1,null,"No",1,106364050,47]
[106190137,190137,50782,3,"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C65,'Projected Nt Pt Revenues'!C:C,0)),0)","v":72536428.450934321},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A65,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A65,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C65,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A65,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q65=\"No\",0,IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB65,0),0))","v":0},{"$f":"IF(Q65=\"no\",IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB65,0),0),IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB65,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P65=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB65),0)","v":0},{"$f":"IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB65,0),0)","v":0},{"$f":"IF(Q65=\"NO\",IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB65,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB65,0)","v":22122},1.3586664500664872E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB65,0)","v":1535},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A65,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K65=\"YES\",$L65=\"YES\",$M65=\"YES\",$N65=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B65,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB65/$BE65)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J65=\"YES\",$K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB65/$BE65,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J65=\"YES\",$K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB65/$BE65,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J65=\"YES\",$K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A65,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A65,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB65/BE65),0)","v":0},{"$f":"IFERROR(IF(OR($K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,IF($J65=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB65/$BE65,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A65,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A65,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB65/BE65,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A65,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB65/BE65,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB65/BE65,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A65,'MC PT SA (CHA Only)'!A:A,0))*$BB65/BE65,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A65,'SFY 17-18 Directed Payments'!B:B,0))*$BB65/BE65,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A65,'SFY 17-18 Directed Payments'!B:B,0))*$BB65/BE65,0)","v":0},0,null,null,0,null,1,null,"No",1,106190137,48]
[106190045,190045,51307,3,"CATALINA ISLAND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C66,'Projected Nt Pt Revenues'!C:C,0)),0)","v":10011702.987463612},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A66,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A66,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C66,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A66,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q66=\"No\",0,IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB66,0),0))","v":0},{"$f":"IF(Q66=\"no\",IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB66,0),0),IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB66,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P66=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB66),0)","v":0},{"$f":"IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB66,0),0)","v":0},{"$f":"IF(Q66=\"NO\",IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB66,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB66,0)","v":241},1.4801492381612126E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB66,0)","v":52},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A66,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":239103.122422599},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K66=\"YES\",$L66=\"YES\",$M66=\"YES\",$N66=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B66,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB66/$BE66)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J66=\"YES\",$K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB66/$BE66,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J66=\"YES\",$K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB66/$BE66,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J66=\"YES\",$K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A66,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A66,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB66/BE66),0)","v":0},{"$f":"IFERROR(IF(OR($K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,IF($J66=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB66/$BE66,0),0)),0)","v":0},239103.122422599,null,{"$f":"ROUND(VLOOKUP($A66,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A66,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB66/BE66,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A66,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB66/BE66,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB66/BE66,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A66,'MC PT SA (CHA Only)'!A:A,0))*$BB66/BE66,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A66,'SFY 17-18 Directed Payments'!B:B,0))*$BB66/BE66,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A66,'SFY 17-18 Directed Payments'!B:B,0))*$BB66/BE66,0)","v":0},0,null,null,239103.122422599,null,1,null,"No",1,106190045,49]
[106190555,190555,50625,3,"CEDARS-SINAI MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C67,'Projected Nt Pt Revenues'!C:C,0)),0)","v":3546166400.9864554},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A67,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A67,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C67,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A67,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q67=\"No\",0,IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB67,0),0))","v":0},{"$f":"IF(Q67=\"no\",IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB67,0),0),IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB67,0),0))","v":29905928.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P67=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB67),0)","v":44459032.06124489},{"$f":"IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB67,0),0)","v":12066024},{"$f":"IF(Q67=\"NO\",IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB67,0),0),0)","v":7844872},94275856.31124489,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB67,0)","v":251388},1.5439491978542361E-2,2.055129682948309E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB67,0)","v":34094},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A67,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":13974854.945321061},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":33506215.760167301},{"$f":"IFERROR(IF(OR($K67=\"YES\",$L67=\"YES\",$M67=\"YES\",$N67=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B67,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB67/$BE67)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J67=\"YES\",$K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB67/$BE67,0)),0)","v":9950000},{"$f":"IFERROR(IF(OR($J67=\"YES\",$K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB67/$BE67,0)),0)","v":9950000},{"$f":"IFERROR(IF(OR($J67=\"YES\",$K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A67,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A67,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB67/BE67),0)","v":5137500},{"$f":"IFERROR(IF(OR($K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,IF($J67=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB67/$BE67,0),0)),0)","v":0},72518570.705488354,null,{"$f":"ROUND(VLOOKUP($A67,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":8723194.9900000002},{"$f":"ROUND(VLOOKUP($A67,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":11574521.710000001},20297716.700000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB67/BE67,0)","v":4421358.1338681346},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A67,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB67/BE67,0)","v":1895880.152161459},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB67/BE67,0)","v":2405956.70401581},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A67,'MC PT SA (CHA Only)'!A:A,0))*$BB67/BE67,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A67,'SFY 17-18 Directed Payments'!B:B,0))*$BB67/BE67,0)","v":10194819.777102591},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A67,'SFY 17-18 Directed Payments'!B:B,0))*$BB67/BE67,0)","v":1379701.9287458607},20297716.695893858,null,null,-1459568.9057565331,null,1,null,"No",1,106190555,50]
[106190148,190148,50739,3,"CENTINELA HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C68,'Projected Nt Pt Revenues'!C:C,0)),0)","v":307632484.34280205},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A68,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A68,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C68,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A68,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q68=\"No\",0,IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB68,0),0))","v":0},{"$f":"IF(Q68=\"no\",IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB68,0),0),IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB68,0),0))","v":2906422},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P68=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB68),0)","v":11427972.798962021},{"$f":"IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB68,0),0)","v":4406864},{"$f":"IF(Q68=\"NO\",IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB68,0),0),0)","v":10808672},29549930.798962019,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB68,0)","v":66499},4.084167808650725E-3,6.4416216717802172E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB68,0)","v":26054},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A68,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2918455.9020725135},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":10933948.925950453},{"$f":"IFERROR(IF(OR($K68=\"YES\",$L68=\"YES\",$M68=\"YES\",$N68=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B68,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB68/$BE68)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J68=\"YES\",$K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB68/$BE68,0)),0)","v":1470000},{"$f":"IFERROR(IF(OR($J68=\"YES\",$K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB68/$BE68,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J68=\"YES\",$K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A68,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A68,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB68/BE68),0)","v":0},{"$f":"IFERROR(IF(OR($K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,IF($J68=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB68/$BE68,0),0)),0)","v":0},15322404.828022966,null,{"$f":"ROUND(VLOOKUP($A68,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7886075.0700000003},{"$f":"ROUND(VLOOKUP($A68,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":19606529.710000001},27492604.780000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB68/BE68,0)","v":4481680.5394154834},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A68,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB68/BE68,0)","v":2294851.3896391862},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB68/BE68,0)","v":1109543.1402014657},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A68,'MC PT SA (CHA Only)'!A:A,0))*$BB68/BE68,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A68,'SFY 17-18 Directed Payments'!B:B,0))*$BB68/BE68,0)","v":16878032.843813173},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A68,'SFY 17-18 Directed Payments'!B:B,0))*$BB68/BE68,0)","v":2728496.8673939658},27492604.780463275,null,null,13265078.809060946,null,1,null,"No",1,106190148,51]
[106500954,500954,52055,3,"CENTRAL VALLEY SPECIALTY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C69,'Projected Nt Pt Revenues'!C:C,0)),0)","v":64432806.893757448},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A69,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A69,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C69,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A69,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q69=\"No\",0,IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB69,0),0))","v":0},{"$f":"IF(Q69=\"no\",IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB69,0),0),IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB69,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P69=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB69),0)","v":0},{"$f":"IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB69,0),0)","v":0},{"$f":"IF(Q69=\"NO\",IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB69,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB69,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB69,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A69,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K69=\"YES\",$L69=\"YES\",$M69=\"YES\",$N69=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B69,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB69/$BE69)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J69=\"YES\",$K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB69/$BE69,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J69=\"YES\",$K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB69/$BE69,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J69=\"YES\",$K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A69,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A69,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB69/BE69),0)","v":0},{"$f":"IFERROR(IF(OR($K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,IF($J69=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB69/$BE69,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A69,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A69,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB69/BE69,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A69,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB69/BE69,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB69/BE69,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A69,'MC PT SA (CHA Only)'!A:A,0))*$BB69/BE69,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A69,'SFY 17-18 Directed Payments'!B:B,0))*$BB69/BE69,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A69,'SFY 17-18 Directed Payments'!B:B,0))*$BB69/BE69,0)","v":0},0,null,null,0,null,1,null,"No",1,106500954,52]
[106301140,301140,50745,3,"CHAPMAN GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C70,'Projected Nt Pt Revenues'!C:C,0)),0)","v":49514219.737678282},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A70,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A70,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C70,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A70,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q70=\"No\",0,IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB70,0),0))","v":0},{"$f":"IF(Q70=\"no\",IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB70,0),0),IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB70,0),0))","v":796101.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P70=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB70),0)","v":1665453.1906715254},{"$f":"IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB70,0),0)","v":152424},{"$f":"IF(Q70=\"NO\",IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB70,0),0),0)","v":489392},3103370.6906715254,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB70,0)","v":8194},5.0325074097481222E-4,6.7650716452098908E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB70,0)","v":1099},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A70,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":285302.3114065316},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":454431.60149415571},{"$f":"IFERROR(IF(OR($K70=\"YES\",$L70=\"YES\",$M70=\"YES\",$N70=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B70,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":54569.729500000009},{"$f":"IFERROR(IF(OR($K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB70/$BE70)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J70=\"YES\",$K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB70/$BE70,0)),0)","v":82500},{"$f":"IFERROR(IF(OR($J70=\"YES\",$K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB70/$BE70,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J70=\"YES\",$K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A70,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A70,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB70/BE70),0)","v":0},{"$f":"IFERROR(IF(OR($K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,IF($J70=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB70/$BE70,0),0)),0)","v":0},876803.64240068733,null,{"$f":"ROUND(VLOOKUP($A70,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3557492.77},{"$f":"ROUND(VLOOKUP($A70,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":1134394.57},4691887.34,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB70/BE70,0)","v":152862.45951203009},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A70,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB70/BE70,0)","v":316408.31361988059},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB70/BE70,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A70,'MC PT SA (CHA Only)'!A:A,0))*$BB70/BE70,0)","v":3088222},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A70,'SFY 17-18 Directed Payments'!B:B,0))*$BB70/BE70,0)","v":731909.1591504406},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A70,'SFY 17-18 Directed Payments'!B:B,0))*$BB70/BE70,0)","v":402485.41037413856},4691887.3426564895,null,null,2465320.291729162,null,1,null,"No",1,106301140,53]
[106010776,10776,53301,3,"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C71,'Projected Nt Pt Revenues'!C:C,0)),0)","v":645154460.46450901},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A71,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A71,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C71,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A71,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q71=\"No\",0,IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB71,0),0))","v":0},{"$f":"IF(Q71=\"no\",IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB71,0),0),IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB71,0),0))","v":3500550.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P71=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB71),0)","v":256676.15965747953},{"$f":"IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB71,0),0)","v":15530896},{"$f":"IF(Q71=\"NO\",IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB71,0),0),0)","v":4200712},23488834.909657478,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB71,0)","v":45768},2.8109323789278994E-3,5.1203567625353686E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB71,0)","v":33787},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A71,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":43543009.955049038},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":16588376.424542019},{"$f":"IFERROR(IF(OR($K71=\"YES\",$L71=\"YES\",$M71=\"YES\",$N71=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B71,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB71/$BE71)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J71=\"YES\",$K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB71/$BE71,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J71=\"YES\",$K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB71/$BE71,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J71=\"YES\",$K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A71,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A71,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB71/BE71),0)","v":0},{"$f":"IFERROR(IF(OR($K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,IF($J71=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB71/$BE71,0),0)),0)","v":0},60131386.379591055,null,{"$f":"ROUND(VLOOKUP($A71,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":24835336.800000001},{"$f":"ROUND(VLOOKUP($A71,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":13075475.449999999},37910812.25,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB71/BE71,0)","v":3422839.5268911971},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A71,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB71/BE71,0)","v":2569729.5578245474},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB71/BE71,0)","v":18842767.714298576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A71,'MC PT SA (CHA Only)'!A:A,0))*$BB71/BE71,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A71,'SFY 17-18 Directed Payments'!B:B,0))*$BB71/BE71,0)","v":8990543.7138195969},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A71,'SFY 17-18 Directed Payments'!B:B,0))*$BB71/BE71,0)","v":4084931.7361785951},37910812.249012515,null,null,74553363.719933569,null,1,null,"No",1,106010776,54]
[106304113,304113,53306,3,"CHILDREN'S HOSPITAL AT MISSION",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C72,'Projected Nt Pt Revenues'!C:C,0)),0)","v":82705825.626556426},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A72,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A72,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C72,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A72,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q72=\"No\",0,IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB72,0),0))","v":0},{"$f":"IF(Q72=\"no\",IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB72,0),0),IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB72,0),0))","v":1332523.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P72=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB72),0)","v":111054.72810395245},{"$f":"IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB72,0),0)","v":1262608},{"$f":"IF(Q72=\"NO\",IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB72,0),0),0)","v":753360},3459546.4781039525,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB72,0)","v":8049},4.9434527875351038E-4,7.5415031322740493E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB72,0)","v":3452},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A72,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":330341.40502018196},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2166664.9571239208},{"$f":"IFERROR(IF(OR($K72=\"YES\",$L72=\"YES\",$M72=\"YES\",$N72=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B72,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB72/$BE72)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J72=\"YES\",$K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB72/$BE72,0)),0)","v":1032500},{"$f":"IFERROR(IF(OR($J72=\"YES\",$K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB72/$BE72,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J72=\"YES\",$K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A72,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A72,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB72/BE72),0)","v":0},{"$f":"IFERROR(IF(OR($K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,IF($J72=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB72/$BE72,0),0)),0)","v":0},3529506.3621441028,null,{"$f":"ROUND(VLOOKUP($A72,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1684558.92},{"$f":"ROUND(VLOOKUP($A72,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2574456.88},4259015.8,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB72/BE72,0)","v":289044.85991437681},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A72,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB72/BE72,0)","v":672688.88263697433},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB72/BE72,0)","v":722825.18022481457},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A72,'MC PT SA (CHA Only)'!A:A,0))*$BB72/BE72,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A72,'SFY 17-18 Directed Payments'!B:B,0))*$BB72/BE72,0)","v":1295115.8525392548},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A72,'SFY 17-18 Directed Payments'!B:B,0))*$BB72/BE72,0)","v":1279341.028316071},4259015.803631492,null,null,4328975.6840401497,null,1,null,"No",1,106304113,55]
[106190170,190170,53302,3,"CHILDREN'S HOSPITAL OF LOS ANGELES",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C73,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1013013874.6935396},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A73,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A73,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C73,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A73,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q73=\"No\",0,IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB73,0),0))","v":0},{"$f":"IF(Q73=\"no\",IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB73,0),0),IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB73,0),0))","v":7693269.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P73=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB73),0)","v":1808132.775122961},{"$f":"IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB73,0),0)","v":39281008},{"$f":"IF(Q73=\"NO\",IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB73,0),0),0)","v":5250160},54032570.025122963,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB73,0)","v":105966},6.5081117913274294E-3,1.1778618922114032E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB73,0)","v":76252},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A73,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":138199602.31863442},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":54660006.809720248},{"$f":"IFERROR(IF(OR($K73=\"YES\",$L73=\"YES\",$M73=\"YES\",$N73=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B73,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB73/$BE73)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J73=\"YES\",$K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB73/$BE73,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J73=\"YES\",$K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB73/$BE73,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J73=\"YES\",$K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A73,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A73,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB73/BE73),0)","v":0},{"$f":"IFERROR(IF(OR($K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,IF($J73=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB73/$BE73,0),0)),0)","v":0},192859609.12835467,null,{"$f":"ROUND(VLOOKUP($A73,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":52453073.829999998},{"$f":"ROUND(VLOOKUP($A73,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":18743598.539999999},71196672.370000005,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB73/BE73,0)","v":7961186.5684875222},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A73,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB73/BE73,0)","v":1509094.406457932},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB73/BE73,0)","v":42982792.85351222},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A73,'MC PT SA (CHA Only)'!A:A,0))*$BB73/BE73,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A73,'SFY 17-18 Directed Payments'!B:B,0))*$BB73/BE73,0)","v":8300161.315472018},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A73,'SFY 17-18 Directed Payments'!B:B,0))*$BB73/BE73,0)","v":10443437.227076331},71196672.371006027,null,null,210023711.4732317,null,1,null,"No",1,106190170,56]
[106300032,300032,53304,3,"CHILDREN'S HOSPITAL OF ORANGE COUNTY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C74,'Projected Nt Pt Revenues'!C:C,0)),0)","v":678821751.3902334},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A74,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A74,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C74,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A74,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q74=\"No\",0,IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB74,0),0))","v":0},{"$f":"IF(Q74=\"no\",IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB74,0),0),IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB74,0),0))","v":6813400.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P74=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB74),0)","v":545344.90655020357},{"$f":"IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB74,0),0)","v":20884424},{"$f":"IF(Q74=\"NO\",IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB74,0),0),0)","v":3980544},32223713.156550203,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB74,0)","v":66021},4.0548104918108471E-3,7.0244824066306912E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB74,0)","v":42577},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A74,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":33199508.993808582},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":21277136.769958504},{"$f":"IFERROR(IF(OR($K74=\"YES\",$L74=\"YES\",$M74=\"YES\",$N74=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B74,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB74/$BE74)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J74=\"YES\",$K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB74/$BE74,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J74=\"YES\",$K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB74/$BE74,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J74=\"YES\",$K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A74,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A74,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB74/BE74),0)","v":0},{"$f":"IFERROR(IF(OR($K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,IF($J74=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB74/$BE74,0),0)),0)","v":0},54476645.763767086,null,{"$f":"ROUND(VLOOKUP($A74,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":34938571.229999997},{"$f":"ROUND(VLOOKUP($A74,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":27496183.18},62434754.409999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB74/BE74,0)","v":5106154.5332067814},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A74,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB74/BE74,0)","v":3692618.4800920095},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB74/BE74,0)","v":26139798.214126464},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A74,'MC PT SA (CHA Only)'!A:A,0))*$BB74/BE74,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A74,'SFY 17-18 Directed Payments'!B:B,0))*$BB74/BE74,0)","v":9686116.9572675321},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A74,'SFY 17-18 Directed Payments'!B:B,0))*$BB74/BE74,0)","v":17810066.226443548},62434754.411136329,null,null,84687687.017216891,null,1,null,"No",1,106300032,57]
[106382715,382715,50407,3,"CHINESE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C75,'Projected Nt Pt Revenues'!C:C,0)),0)","v":119543084.42596105},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A75,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A75,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C75,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A75,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q75=\"No\",0,IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB75,0),0))","v":0},{"$f":"IF(Q75=\"no\",IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB75,0),0),IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB75,0),0))","v":694339.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P75=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB75),0)","v":1341114.5476659425},{"$f":"IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB75,0),0)","v":168776},{"$f":"IF(Q75=\"NO\",IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB75,0),0),0)","v":124976},2329206.0476659425,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB75,0)","v":6388},3.9233167358397619E-4,5.0774616890857528E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB75,0)","v":503},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A75,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":130076.71952854891},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":159051.0605229545},{"$f":"IFERROR(IF(OR($K75=\"YES\",$L75=\"YES\",$M75=\"YES\",$N75=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B75,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB75/$BE75)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J75=\"YES\",$K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB75/$BE75,0)),0)","v":150000},{"$f":"IFERROR(IF(OR($J75=\"YES\",$K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB75/$BE75,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J75=\"YES\",$K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A75,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A75,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB75/BE75),0)","v":0},{"$f":"IFERROR(IF(OR($K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,IF($J75=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB75/$BE75,0),0)),0)","v":0},439127.78005150345,null,{"$f":"ROUND(VLOOKUP($A75,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":340081.09},{"$f":"ROUND(VLOOKUP($A75,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":341770.84},681851.93,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB75/BE75,0)","v":91397.584162648782},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A75,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB75/BE75,0)","v":248683.50559592395},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB75/BE75,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A75,'MC PT SA (CHA Only)'!A:A,0))*$BB75/BE75,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A75,'SFY 17-18 Directed Payments'!B:B,0))*$BB75/BE75,0)","v":181679.5785125207},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A75,'SFY 17-18 Directed Payments'!B:B,0))*$BB75/BE75,0)","v":160091.26331533899},681851.9315864325,null,null,-1208226.337614439,null,1,null,"No",1,106382715,58]
[106361144,361144,50586,3,"CHINO VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C76,'Projected Nt Pt Revenues'!C:C,0)),0)","v":125713445.66279934},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A76,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A76,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C76,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A76,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q76=\"No\",0,IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB76,0),0))","v":0},{"$f":"IF(Q76=\"no\",IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB76,0),0),IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB76,0),0))","v":1931926.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P76=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB76),0)","v":2403121.3515209579},{"$f":"IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB76,0),0)","v":1441896},{"$f":"IF(Q76=\"NO\",IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB76,0),0),0)","v":1323344},7100288.1015209574,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB76,0)","v":17497},1.0746129136973749E-3,1.5477995539755105E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB76,0)","v":4735},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A76,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2364524.0097132679},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4010358.883185924},{"$f":"IFERROR(IF(OR($K76=\"YES\",$L76=\"YES\",$M76=\"YES\",$N76=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B76,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB76/$BE76)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J76=\"YES\",$K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB76/$BE76,0)),0)","v":660000},{"$f":"IFERROR(IF(OR($J76=\"YES\",$K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB76/$BE76,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J76=\"YES\",$K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A76,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A76,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB76/BE76),0)","v":0},{"$f":"IFERROR(IF(OR($K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,IF($J76=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB76/$BE76,0),0)),0)","v":0},7034882.8928991919,null,{"$f":"ROUND(VLOOKUP($A76,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1513754.51},{"$f":"ROUND(VLOOKUP($A76,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4057444.2},5571198.71,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB76/BE76,0)","v":895924.81875436474},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A76,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB76/BE76,0)","v":603554.8680813075},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB76/BE76,0)","v":14274.824025983771},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A76,'MC PT SA (CHA Only)'!A:A,0))*$BB76/BE76,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A76,'SFY 17-18 Directed Payments'!B:B,0))*$BB76/BE76,0)","v":1302902.1201897913},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A76,'SFY 17-18 Directed Payments'!B:B,0))*$BB76/BE76,0)","v":2754542.0837684791},5571198.7148199268,null,null,5505793.5013782345,null,1,null,"No",1,106361144,59]
[106190636,190636,50382,3,"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C77,'Projected Nt Pt Revenues'!C:C,0)),0)","v":539940581.53773165},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A77,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A77,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C77,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A77,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q77=\"No\",0,IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB77,0),0))","v":0},{"$f":"IF(Q77=\"no\",IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB77,0),0),IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB77,0),0))","v":8845227.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P77=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB77),0)","v":11761136.983273879},{"$f":"IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB77,0),0)","v":13356080},{"$f":"IF(Q77=\"NO\",IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB77,0),0),0)","v":10199560},44162004.483273879,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB77,0)","v":100828},6.1925513437891596E-3,9.6269235648668485E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB77,0)","v":40335},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A77,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":5429601.179778683},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":28737929.884489339},{"$f":"IFERROR(IF(OR($K77=\"YES\",$L77=\"YES\",$M77=\"YES\",$N77=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B77,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB77/$BE77)*$AG$16),0)","v":847275},{"$f":"IFERROR(IF(OR($J77=\"YES\",$K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB77/$BE77,0)),0)","v":7500000},{"$f":"IFERROR(IF(OR($J77=\"YES\",$K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB77/$BE77,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J77=\"YES\",$K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A77,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A77,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB77/BE77),0)","v":0},{"$f":"IFERROR(IF(OR($K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,IF($J77=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB77/$BE77,0),0)),0)","v":0},42514806.064268023,null,{"$f":"ROUND(VLOOKUP($A77,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":18250411.600000001},{"$f":"ROUND(VLOOKUP($A77,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":35177607.789999999},53428019.390000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB77/BE77,0)","v":6411540.5290098125},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A77,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB77/BE77,0)","v":4942833.3572245846},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB77/BE77,0)","v":6896037.7158252504},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A77,'MC PT SA (CHA Only)'!A:A,0))*$BB77/BE77,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A77,'SFY 17-18 Directed Payments'!B:B,0))*$BB77/BE77,0)","v":25585675.499663275},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A77,'SFY 17-18 Directed Payments'!B:B,0))*$BB77/BE77,0)","v":9591932.2864055913},53428019.388128519,null,null,51780820.970994145,null,1,null,"No",1,106190636,60]
[106190176,190176,50146,3,"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C78,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1119150848.8622885},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A78,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A78,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C78,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A78,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q78=\"No\",0,IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB78,0),0))","v":0},{"$f":"IF(Q78=\"no\",IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB78,0),0),IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB78,0),0))","v":9909695.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P78=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB78),0)","v":7543999.1624257769},{"$f":"IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB78,0),0)","v":6982888},{"$f":"IF(Q78=\"NO\",IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB78,0),0),0)","v":1865880},26302462.412425779,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB78,0)","v":67608},4.1522792403984755E-3,5.73370249323961E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB78,0)","v":15152},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A78,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":46036389.020781636},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":15427952.870726585},{"$f":"IFERROR(IF(OR($K78=\"YES\",$L78=\"YES\",$M78=\"YES\",$N78=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B78,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB78/$BE78)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J78=\"YES\",$K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB78/$BE78,0)),0)","v":6275000},{"$f":"IFERROR(IF(OR($J78=\"YES\",$K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB78/$BE78,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J78=\"YES\",$K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A78,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A78,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB78/BE78),0)","v":10892500},{"$f":"IFERROR(IF(OR($K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,IF($J78=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB78/$BE78,0),0)),0)","v":0},78631841.891508222,null,{"$f":"ROUND(VLOOKUP($A78,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4414671.99},{"$f":"ROUND(VLOOKUP($A78,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4185154.28},8599826.2699999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB78/BE78,0)","v":1455278.0338297754},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A78,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB78/BE78,0)","v":43436.718977421384},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB78/BE78,0)","v":2915957.2351259575},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A78,'MC PT SA (CHA Only)'!A:A,0))*$BB78/BE78,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A78,'SFY 17-18 Directed Payments'!B:B,0))*$BB78/BE78,0)","v":2912064.1013006894},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A78,'SFY 17-18 Directed Payments'!B:B,0))*$BB78/BE78,0)","v":1273090.176386188},8599826.2656200323,null,null,60929205.749082439,null,1,null,"No",1,106190176,61]
[106100005,100005,50492,3,"CLOVIS COMMUNITY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C79,'Projected Nt Pt Revenues'!C:C,0)),0)","v":381142408.46980637},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A79,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A79,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C79,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A79,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q79=\"No\",0,IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB79,0),0))","v":0},{"$f":"IF(Q79=\"no\",IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB79,0),0),IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB79,0),0))","v":7446620.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P79=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB79),0)","v":7140966.1094392473},{"$f":"IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB79,0),0)","v":1822080},{"$f":"IF(Q79=\"NO\",IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB79,0),0),0)","v":7145824},23555490.609439246,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB79,0)","v":58777},3.6099058826307715E-3,5.1348871112926317E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB79,0)","v":15356},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A79,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2135505.1471454822},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7576023.9849097095},{"$f":"IFERROR(IF(OR($K79=\"YES\",$L79=\"YES\",$M79=\"YES\",$N79=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B79,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB79/$BE79)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J79=\"YES\",$K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB79/$BE79,0)),0)","v":497500},{"$f":"IFERROR(IF(OR($J79=\"YES\",$K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB79/$BE79,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J79=\"YES\",$K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A79,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A79,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB79/BE79),0)","v":0},{"$f":"IFERROR(IF(OR($K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,IF($J79=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB79/$BE79,0),0)),0)","v":0},10209029.132055191,null,{"$f":"ROUND(VLOOKUP($A79,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7346237.0300000003},{"$f":"ROUND(VLOOKUP($A79,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":26720077.579999998},34066314.609999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB79/BE79,0)","v":4036802.7985037901},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A79,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB79/BE79,0)","v":2397143.2049409766},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB79/BE79,0)","v":912291.02638787183},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A79,'MC PT SA (CHA Only)'!A:A,0))*$BB79/BE79,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A79,'SFY 17-18 Directed Payments'!B:B,0))*$BB79/BE79,0)","v":20817884.274984695},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A79,'SFY 17-18 Directed Payments'!B:B,0))*$BB79/BE79,0)","v":5902193.3000162719},34066314.604833603,null,null,20719853.132615946,null,1,null,"No",1,106100005,62]
[106190766,190766,50771,3,"COAST PLAZA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C80,'Projected Nt Pt Revenues'!C:C,0)),0)","v":54585024.392848738},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A80,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A80,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C80,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A80,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q80=\"No\",0,IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB80,0),0))","v":0},{"$f":"IF(Q80=\"no\",IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB80,0),0),IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB80,0),0))","v":572721.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P80=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB80),0)","v":1833138.4754907384},{"$f":"IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB80,0),0)","v":984040},{"$f":"IF(Q80=\"NO\",IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB80,0),0),0)","v":2635008},6024907.9754907386,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB80,0)","v":13028},8.0014042633876666E-4,1.3133762664095943E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB80,0)","v":6197},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A80,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":917127.93865210365},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2502619.748228529},{"$f":"IFERROR(IF(OR($K80=\"YES\",$L80=\"YES\",$M80=\"YES\",$N80=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B80,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB80/$BE80)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J80=\"YES\",$K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB80/$BE80,0)),0)","v":550000},{"$f":"IFERROR(IF(OR($J80=\"YES\",$K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB80/$BE80,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J80=\"YES\",$K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A80,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A80,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB80/BE80),0)","v":0},{"$f":"IFERROR(IF(OR($K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,IF($J80=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB80/$BE80,0),0)),0)","v":0},{"$f":"(AD80+AE80+AF80+AG80+AH80+AI80+AJ80+AK80)","v":3969747.6868806328},null,{"$f":"ROUND(VLOOKUP($A80,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1450733.56},{"$f":"ROUND(VLOOKUP($A80,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4470546.83},5921280.3900000006,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB80/BE80,0)","v":872161.44687207602},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A80,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB80/BE80,0)","v":573381.2694023354},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB80/BE80,0)","v":5190.8451003577347},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A80,'MC PT SA (CHA Only)'!A:A,0))*$BB80/BE80,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A80,'SFY 17-18 Directed Payments'!B:B,0))*$BB80/BE80,0)","v":3573896.8515963005},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A80,'SFY 17-18 Directed Payments'!B:B,0))*$BB80/BE80,0)","v":896649.98238656239},5921280.3953576321,null,null,3866120.1013898952,null,1,null,"No",1,106190766,63]
[106190184,190184,54055,3,"COLLEGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C81,'Projected Nt Pt Revenues'!C:C,0)),0)","v":85791649.016979396},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A81,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A81,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C81,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A81,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q81=\"No\",0,IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB81,0),0))","v":0},{"$f":"IF(Q81=\"no\",IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB81,0),0),IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB81,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P81=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB81),0)","v":0},{"$f":"IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB81,0),0)","v":0},{"$f":"IF(Q81=\"NO\",IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB81,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB81,0)","v":62636},3.8469140116790751E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB81,0)","v":2872},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A81,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K81=\"YES\",$L81=\"YES\",$M81=\"YES\",$N81=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B81,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB81/$BE81)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J81=\"YES\",$K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB81/$BE81,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J81=\"YES\",$K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB81/$BE81,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J81=\"YES\",$K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A81,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A81,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB81/BE81),0)","v":0},{"$f":"IFERROR(IF(OR($K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,IF($J81=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB81/$BE81,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A81,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A81,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB81/BE81,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A81,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB81/BE81,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB81/BE81,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A81,'MC PT SA (CHA Only)'!A:A,0))*$BB81/BE81,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A81,'SFY 17-18 Directed Payments'!B:B,0))*$BB81/BE81,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A81,'SFY 17-18 Directed Payments'!B:B,0))*$BB81/BE81,0)","v":0},0,null,null,0,null,1,null,"No",1,106190184,64]
[106301155,301155,50543,3,"COLLEGE HOSPITAL COSTA MESA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C82,'Projected Nt Pt Revenues'!C:C,0)),0)","v":122560707.63332096},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A82,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A82,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C82,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A82,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D82=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB82=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB82>0,IF(BB82<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J82:O82,\"YES\"),\"NO\",\"YES\")","v":"YES"},"NO",{"$f":"IF(Q82=\"No\",0,IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB82,0),0))","v":0},{"$f":"IF(Q82=\"no\",IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB82,0),0),IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB82,0),0))","v":351823.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P82=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB82),0)","v":494598.04403912602},{"$f":"IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB82,0),0)","v":20045800},{"$f":"IF(Q82=\"NO\",IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB82,0),0),0)","v":162936},21055157.544039126,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB82,0)","v":37083},{"$f":"Y82/$Y$17","v":2.277525900362334E-3},{"$f":"W82/$W$16","v":4.5898367769847143E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB82,0)","v":34604},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A82,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6792129.4723322913},{"$f":"IFERROR(IF(OR($K82=\"YES\",$L82=\"YES\",$M82=\"YES\",$N82=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B82,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB82/$BE82)*$AG$16),0)","v":6513000},{"$f":"IFERROR(IF(OR($J82=\"YES\",$K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB82/$BE82,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J82=\"YES\",$K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB82/$BE82,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J82=\"YES\",$K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A82,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A82,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB82/BE82),0)","v":0},{"$f":"IFERROR(IF(OR($K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,IF($J82=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB82/$BE82,0),0)),0)","v":0},13305129.472332291,null,{"$f":"ROUND(VLOOKUP($A82,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":41603057.009999998},{"$f":"ROUND(VLOOKUP($A82,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":451603.52},42054660.530000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB82/BE82,0)","v":6228745.360684515},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A82,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB82/BE82,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB82/BE82,0)","v":35374311.647662871},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A82,'MC PT SA (CHA Only)'!A:A,0))*$BB82/BE82,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A82,'SFY 17-18 Directed Payments'!B:B,0))*$BB82/BE82,0)","v":451603.5237311229},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A82,'SFY 17-18 Directed Payments'!B:B,0))*$BB82/BE82,0)","v":0},42054660.532078505,null,null,34304632.45829317,null,1,null,"No",1,106301155,65]
[106190587,190587,50776,3,"COLLEGE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C83,'Projected Nt Pt Revenues'!C:C,0)),0)","v":124476511.806319},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A83,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A83,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C83,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A83,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q83=\"No\",0,IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB83,0),0))","v":0},{"$f":"IF(Q83=\"no\",IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB83,0),0),IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB83,0),0))","v":1038406.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P83=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB83),0)","v":3696430.8837779141},{"$f":"IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB83,0),0)","v":25838496},{"$f":"IF(Q83=\"NO\",IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB83,0),0),0)","v":1860624},{"$f":"SUM(R83:V83)","v":32433957.633777916},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB83,0)","v":60829},3.7359335273074025E-3,7.0703138297259259E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB83,0)","v":47430},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A83,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":552501.00175199157},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3880521.2827590224},{"$f":"IFERROR(IF(OR($K83=\"YES\",$L83=\"YES\",$M83=\"YES\",$N83=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B83,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB83/$BE83)*$AG$16),0)","v":11186552.253864},{"$f":"IFERROR(IF(OR($J83=\"YES\",$K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB83/$BE83,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J83=\"YES\",$K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB83/$BE83,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J83=\"YES\",$K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A83,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A83,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB83/BE83),0)","v":0},{"$f":"IFERROR(IF(OR($K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,IF($J83=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB83/$BE83,0),0)),0)","v":0},15619574.538375013,null,{"$f":"ROUND(VLOOKUP($A83,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":56590612.420000002},{"$f":"ROUND(VLOOKUP($A83,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3808825.53},{"$f":"SUM(AN83:AO83)","v":60399437.950000003},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB83/BE83,0)","v":8378556.6077920413},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A83,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB83/BE83,0)","v":532845.8579901997},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB83/BE83,0)","v":47679209.958060883},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A83,'MC PT SA (CHA Only)'!A:A,0))*$BB83/BE83,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A83,'SFY 17-18 Directed Payments'!B:B,0))*$BB83/BE83,0)","v":3028858.1160587384},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A83,'SFY 17-18 Directed Payments'!B:B,0))*$BB83/BE83,0)","v":779967.41302874475},{"$f":"SUM(AQ83:AV83)","v":60399437.952930607},null,null,{"$f":"SUM(AL83,AP83)-W83","v":43585054.854597092},null,1,null,"No",1,{"$f":"A83","v":106190587},66]
[106361458,361458,51323,3,"COLORADO RIVER MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C84,'Projected Nt Pt Revenues'!C:C,0)),0)","v":11582147.243852407},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A84,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A84,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C84,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A84,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q84=\"No\",0,IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB84,0),0))","v":0},{"$f":"IF(Q84=\"no\",IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB84,0),0),IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB84,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P84=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB84),0)","v":0},{"$f":"IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB84,0),0)","v":0},{"$f":"IF(Q84=\"NO\",IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB84,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB84,0)","v":1532},9.4090814641617336E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB84,0)","v":639},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A84,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1124847.7022456506},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":978650.91321777098},{"$f":"IFERROR(IF(OR($K84=\"YES\",$L84=\"YES\",$M84=\"YES\",$N84=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B84,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB84/$BE84)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J84=\"YES\",$K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB84/$BE84,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J84=\"YES\",$K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB84/$BE84,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J84=\"YES\",$K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A84,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A84,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB84/BE84),0)","v":0},{"$f":"IFERROR(IF(OR($K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,IF($J84=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB84/$BE84,0),0)),0)","v":0},2103498.6154634217,null,{"$f":"ROUND(VLOOKUP($A84,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7768.79},{"$f":"ROUND(VLOOKUP($A84,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},7768.79,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB84/BE84,0)","v":7768.7946538251472},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A84,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB84/BE84,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB84/BE84,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A84,'MC PT SA (CHA Only)'!A:A,0))*$BB84/BE84,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A84,'SFY 17-18 Directed Payments'!B:B,0))*$BB84/BE84,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A84,'SFY 17-18 Directed Payments'!B:B,0))*$BB84/BE84,0)","v":0},7768.7946538251472,null,null,2111267.4054634217,null,1,null,"No",1,106361458,67]
[106190475,190475,50727,3,"COMMUNITY HOSPITAL LONG BEACH",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C85,'Projected Nt Pt Revenues'!C:C,0)),0)","v":81520584.857181191},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A85,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A85,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C85,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A85,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q85=\"No\",0,IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB85,0),0))","v":0},{"$f":"IF(Q85=\"no\",IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB85,0),0),IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB85,0),0))","v":2126763.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P85=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB85),0)","v":3498591.6661622636},{"$f":"IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB85,0),0)","v":1263192},{"$f":"IF(Q85=\"NO\",IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB85,0),0),0)","v":3137832},10026379.416162264,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB85,0)","v":23905},1.4681729268980824E-3,2.1856613937962454E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB85,0)","v":7536},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A85,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":728004.28894392599},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1957301.826435542},{"$f":"IFERROR(IF(OR($K85=\"YES\",$L85=\"YES\",$M85=\"YES\",$N85=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B85,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB85/$BE85)*$AG$16),0)","v":1102725},{"$f":"IFERROR(IF(OR($J85=\"YES\",$K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB85/$BE85,0)),0)","v":607500},{"$f":"IFERROR(IF(OR($J85=\"YES\",$K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB85/$BE85,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J85=\"YES\",$K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A85,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A85,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB85/BE85),0)","v":0},{"$f":"IFERROR(IF(OR($K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,IF($J85=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB85/$BE85,0),0)),0)","v":0},4395531.1153794676,null,{"$f":"ROUND(VLOOKUP($A85,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1746923.45},{"$f":"ROUND(VLOOKUP($A85,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4462159.42},6209082.8700000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB85/BE85,0)","v":720898.44508289231},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A85,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB85/BE85,0)","v":1005261.6241205899},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB85/BE85,0)","v":20763.380401430939},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A85,'MC PT SA (CHA Only)'!A:A,0))*$BB85/BE85,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A85,'SFY 17-18 Directed Payments'!B:B,0))*$BB85/BE85,0)","v":2499391.9158222494},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A85,'SFY 17-18 Directed Payments'!B:B,0))*$BB85/BE85,0)","v":1962767.5059832882},6209082.8714104509,null,null,578234.56921720505,null,1,null,"No",1,106190475,68]
[106190197,190197,50091,3,"COMMUNITY HOSPITAL OF HUNTINGTON PARK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C86,'Projected Nt Pt Revenues'!C:C,0)),0)","v":58906148.939620659},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A86,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A86,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C86,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A86,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q86=\"No\",0,IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB86,0),0))","v":0},{"$f":"IF(Q86=\"no\",IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB86,0),0),IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB86,0),0))","v":805719.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P86=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB86),0)","v":880715.47618862952},{"$f":"IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB86,0),0)","v":2750056},{"$f":"IF(Q86=\"NO\",IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB86,0),0),0)","v":2352352},6788842.7261886299,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB86,0)","v":13729},8.4319372990519868E-4,1.4799072366308312E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB86,0)","v":8737},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A86,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4715693.8247330002},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6723964.7321081683},{"$f":"IFERROR(IF(OR($K86=\"YES\",$L86=\"YES\",$M86=\"YES\",$N86=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B86,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB86/$BE86)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J86=\"YES\",$K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB86/$BE86,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J86=\"YES\",$K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB86/$BE86,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J86=\"YES\",$K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A86,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A86,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB86/BE86),0)","v":0},{"$f":"IFERROR(IF(OR($K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,IF($J86=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB86/$BE86,0),0)),0)","v":0},11439658.556841169,null,{"$f":"ROUND(VLOOKUP($A86,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2630576.58},{"$f":"ROUND(VLOOKUP($A86,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6973076.5},9603653.0800000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB86/BE86,0)","v":944594.03232097521},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A86,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB86/BE86,0)","v":1674303.1486754906},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB86/BE86,0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A86,'MC PT SA (CHA Only)'!A:A,0))*$BB86/BE86,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A86,'SFY 17-18 Directed Payments'!B:B,0))*$BB86/BE86,0)","v":4484890.1667090831},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A86,'SFY 17-18 Directed Payments'!B:B,0))*$BB86/BE86,0)","v":2488186.3376451274},9603653.0868264809,null,null,14254468.910652541,null,1,null,"No",1,106190197,69]
[106361323,361323,50089,3,"COMMUNITY HOSPITAL OF SAN BERNARDINO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C87,'Projected Nt Pt Revenues'!C:C,0)),0)","v":260232642.6595825},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A87,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A87,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C87,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A87,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q87=\"No\",0,IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB87,0),0))","v":0},{"$f":"IF(Q87=\"no\",IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB87,0),0),IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB87,0),0))","v":2441047},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P87=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB87),0)","v":2782251.8968029944},{"$f":"IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB87,0),0)","v":9895296},{"$f":"IF(Q87=\"NO\",IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB87,0),0),0)","v":6950768},22069362.896802995,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB87,0)","v":44280},2.7195439114430912E-3,4.8109245089474817E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB87,0)","v":28846},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A87,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3580617.7069136072},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":10039692.453010168},{"$f":"IFERROR(IF(OR($K87=\"YES\",$L87=\"YES\",$M87=\"YES\",$N87=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B87,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":8446861.9234999996},{"$f":"IFERROR(IF(OR($K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB87/$BE87)*$AG$16),0)","v":2797275},{"$f":"IFERROR(IF(OR($J87=\"YES\",$K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB87/$BE87,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J87=\"YES\",$K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB87/$BE87,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J87=\"YES\",$K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A87,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A87,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB87/BE87),0)","v":0},{"$f":"IFERROR(IF(OR($K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,IF($J87=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB87/$BE87,0),0)),0)","v":0},24864447.083423775,null,{"$f":"ROUND(VLOOKUP($A87,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":22296306.600000001},{"$f":"ROUND(VLOOKUP($A87,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":23402717.57},45699024.170000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB87/BE87,0)","v":3563363.3125412697},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A87,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB87/BE87,0)","v":3104564.8838595147},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB87/BE87,0)","v":10911156.400951959},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A87,'MC PT SA (CHA Only)'!A:A,0))*$BB87/BE87,0)","v":4717222},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A87,'SFY 17-18 Directed Payments'!B:B,0))*$BB87/BE87,0)","v":15785359.950187871},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A87,'SFY 17-18 Directed Payments'!B:B,0))*$BB87/BE87,0)","v":7617357.6156658577},45699024.163206473,null,null,48494108.356620789,null,1,null,"No",1,106361323,70]
[106270744,270744,50145,3,"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C88,'Projected Nt Pt Revenues'!C:C,0)),0)","v":624313726.9365257},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A88,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A88,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C88,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A88,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q88=\"No\",0,IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB88,0),0))","v":0},{"$f":"IF(Q88=\"no\",IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB88,0),0),IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB88,0),0))","v":4001294.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P88=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB88),0)","v":12541829.657991398},{"$f":"IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB88,0),0)","v":1625272},{"$f":"IF(Q88=\"NO\",IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB88,0),0),0)","v":4180272},22348667.907991398,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB88,0)","v":56944},3.4973285567573482E-3,4.871810513227777E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB88,0)","v":9941},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A88,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1730637.9020847366},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3267038.6207419122},{"$f":"IFERROR(IF(OR($K88=\"YES\",$L88=\"YES\",$M88=\"YES\",$N88=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B88,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB88/$BE88)*$AG$16),0)","v":224250},{"$f":"IFERROR(IF(OR($J88=\"YES\",$K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB88/$BE88,0)),0)","v":475000},{"$f":"IFERROR(IF(OR($J88=\"YES\",$K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB88/$BE88,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J88=\"YES\",$K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A88,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A88,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB88/BE88),0)","v":0},{"$f":"IFERROR(IF(OR($K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,IF($J88=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB88/$BE88,0),0)),0)","v":0},5696926.5228266492,null,{"$f":"ROUND(VLOOKUP($A88,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7092757.9800000004},{"$f":"ROUND(VLOOKUP($A88,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":15752009.27},22844767.25,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB88/BE88,0)","v":1581178.2060138241},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A88,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB88/BE88,0)","v":3375547.0104572065},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB88/BE88,0)","v":2136032.7587972078},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A88,'MC PT SA (CHA Only)'!A:A,0))*$BB88/BE88,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A88,'SFY 17-18 Directed Payments'!B:B,0))*$BB88/BE88,0)","v":8954207.7981170919},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A88,'SFY 17-18 Directed Payments'!B:B,0))*$BB88/BE88,0)","v":6797801.4737478532},22844767.247133184,null,null,6193025.8648352511,null,1,null,"No",1,106270744,71]
[106560473,560473,50394,3,"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C89,'Projected Nt Pt Revenues'!C:C,0)),0)","v":415763167.83624494},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A89,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A89,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C89,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A89,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q89=\"No\",0,IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB89,0),0))","v":0},{"$f":"IF(Q89=\"no\",IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB89,0),0),IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB89,0),0))","v":7179495.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P89=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB89),0)","v":5590612.6866370505},{"$f":"IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB89,0),0)","v":1547600},{"$f":"IF(Q89=\"NO\",IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB89,0),0),0)","v":3749280},18066987.936637051,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB89,0)","v":47414},2.912024729384885E-3,3.9384424223599538E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB89,0)","v":9070},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A89,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4342784.8881876823},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5469408.9179832311},{"$f":"IFERROR(IF(OR($K89=\"YES\",$L89=\"YES\",$M89=\"YES\",$N89=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B89,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB89/$BE89)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J89=\"YES\",$K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB89/$BE89,0)),0)","v":577500},{"$f":"IFERROR(IF(OR($J89=\"YES\",$K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB89/$BE89,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J89=\"YES\",$K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A89,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A89,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB89/BE89),0)","v":0},{"$f":"IFERROR(IF(OR($K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,IF($J89=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB89/$BE89,0),0)),0)","v":0},10389693.806170914,null,{"$f":"ROUND(VLOOKUP($A89,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4626651.97},{"$f":"ROUND(VLOOKUP($A89,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":9368838.0099999998},13995489.98,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB89/BE89,0)","v":1819497.4067179307},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A89,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB89/BE89,0)","v":2198527.9784716982},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB89/BE89,0)","v":608626.58801694436},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A89,'MC PT SA (CHA Only)'!A:A,0))*$BB89/BE89,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A89,'SFY 17-18 Directed Payments'!B:B,0))*$BB89/BE89,0)","v":7124434.9002409913},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A89,'SFY 17-18 Directed Payments'!B:B,0))*$BB89/BE89,0)","v":2244403.1123796874},13995489.98582725,null,null,6318195.8495338634,null,1,null,"No",1,106560473,72]
[106100717,100717,50060,3,"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C90,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1407463162.4563336},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A90,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A90,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C90,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A90,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q90=\"No\",0,IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB90,0),0))","v":0},{"$f":"IF(Q90=\"no\",IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB90,0),0),IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB90,0),0))","v":10414472},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P90=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB90),0)","v":24070192.989312291},{"$f":"IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB90,0),0)","v":41250840},{"$f":"IF(Q90=\"NO\",IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB90,0),0),0)","v":40887008},116622512.98931229,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB90,0)","v":239671},1.4719869214080332E-2,2.5422668912504262E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB90,0)","v":140647},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A90,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":12319084.161614735},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":61823796.413274549},{"$f":"IFERROR(IF(OR($K90=\"YES\",$L90=\"YES\",$M90=\"YES\",$N90=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B90,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":8520816.2650000006},{"$f":"IFERROR(IF(OR($K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB90/$BE90)*$AG$16),0)","v":2579850},{"$f":"IFERROR(IF(OR($J90=\"YES\",$K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB90/$BE90,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J90=\"YES\",$K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB90/$BE90,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J90=\"YES\",$K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A90,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A90,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB90/BE90),0)","v":0},{"$f":"IFERROR(IF(OR($K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,IF($J90=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB90/$BE90,0),0)),0)","v":0},85243546.839889288,null,{"$f":"ROUND(VLOOKUP($A90,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":56412486.880000003},{"$f":"ROUND(VLOOKUP($A90,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":112312078.64},168724565.52000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB90/BE90,0)","v":20348529.644011721},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A90,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB90/BE90,0)","v":6141653.6432006685},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB90/BE90,0)","v":29485297.881307025},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A90,'MC PT SA (CHA Only)'!A:A,0))*$BB90/BE90,0)","v":437005.70788121864},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A90,'SFY 17-18 Directed Payments'!B:B,0))*$BB90/BE90,0)","v":81898558.570894167},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A90,'SFY 17-18 Directed Payments'!B:B,0))*$BB90/BE90,0)","v":30413520.064846143},168724565.51214093,null,null,137345599.37057701,null,1,null,"No",1,106100717,73]
[106331152,331152,50329,3,"CORONA REGIONAL MEDICAL CENTER - MAIN",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C91,'Projected Nt Pt Revenues'!C:C,0)),0)","v":209511564.26489609},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A91,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A91,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C91,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A91,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q91=\"No\",0,IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB91,0),0))","v":0},{"$f":"IF(Q91=\"no\",IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB91,0),0),IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB91,0),0))","v":4339466.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P91=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB91),0)","v":4173010.1143167298},{"$f":"IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB91,0),0)","v":3605616},{"$f":"IF(Q91=\"NO\",IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB91,0),0),0)","v":3143672},15261764.86431673,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB91,0)","v":36892},2.2657952570225501E-3,3.326928782623403E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB91,0)","v":11557},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A91,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1809645.4320551245},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5066912.3566598361},{"$f":"IFERROR(IF(OR($K91=\"YES\",$L91=\"YES\",$M91=\"YES\",$N91=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B91,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":3190409.4819999998},{"$f":"IFERROR(IF(OR($K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB91/$BE91)*$AG$16),0)","v":1041300},{"$f":"IFERROR(IF(OR($J91=\"YES\",$K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB91/$BE91,0)),0)","v":572500},{"$f":"IFERROR(IF(OR($J91=\"YES\",$K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB91/$BE91,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J91=\"YES\",$K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A91,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A91,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB91/BE91),0)","v":0},{"$f":"IFERROR(IF(OR($K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,IF($J91=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB91/$BE91,0),0)),0)","v":0},11680767.270714961,null,{"$f":"ROUND(VLOOKUP($A91,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":6641588.7599999998},{"$f":"ROUND(VLOOKUP($A91,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":8171696.3899999997},14813285.149999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB91/BE91,0)","v":2240840.2697077417},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A91,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB91/BE91,0)","v":1649600.5871196289},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB91/BE91,0)","v":2751147.9031895995},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A91,'MC PT SA (CHA Only)'!A:A,0))*$BB91/BE91,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A91,'SFY 17-18 Directed Payments'!B:B,0))*$BB91/BE91,0)","v":3934660.586071163},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A91,'SFY 17-18 Directed Payments'!B:B,0))*$BB91/BE91,0)","v":4237035.7998057501},14813285.145893883,null,null,11232287.55639823,null,1,null,"No",1,106331152,74]
[106390846,390846,50122,3,"DAMERON HOSPITAL ASSOCIATION",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C92,'Projected Nt Pt Revenues'!C:C,0)),0)","v":187975796.92606139},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A92,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A92,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C92,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A92,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q92=\"No\",0,IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB92,0),0))","v":0},{"$f":"IF(Q92=\"no\",IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB92,0),0),IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB92,0),0))","v":2297091},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P92=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB92),0)","v":2568232.5201258408},{"$f":"IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB92,0),0)","v":1452408},{"$f":"IF(Q92=\"NO\",IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB92,0),0),0)","v":3392456},9710187.5201258399,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB92,0)","v":22684},1.3931827932966367E-3,2.1167343772219441E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB92,0)","v":8296},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A92,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1589270.4224705372},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4279771.9040717445},{"$f":"IFERROR(IF(OR($K92=\"YES\",$L92=\"YES\",$M92=\"YES\",$N92=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B92,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB92/$BE92)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J92=\"YES\",$K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB92/$BE92,0)),0)","v":1160000},{"$f":"IFERROR(IF(OR($J92=\"YES\",$K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB92/$BE92,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J92=\"YES\",$K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A92,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A92,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB92/BE92),0)","v":0},{"$f":"IFERROR(IF(OR($K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,IF($J92=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB92/$BE92,0),0)),0)","v":0},7029042.3265422815,null,{"$f":"ROUND(VLOOKUP($A92,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5211710.74},{"$f":"ROUND(VLOOKUP($A92,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":9316655.3800000008},14528366.120000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB92/BE92,0)","v":1123276.3093589535},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A92,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB92/BE92,0)","v":3896373.1656769365},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB92/BE92,0)","v":192061.26871323618},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A92,'MC PT SA (CHA Only)'!A:A,0))*$BB92/BE92,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A92,'SFY 17-18 Directed Payments'!B:B,0))*$BB92/BE92,0)","v":4674356.0128721399},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A92,'SFY 17-18 Directed Payments'!B:B,0))*$BB92/BE92,0)","v":4642299.36659317},14528366.123214435,null,null,11847220.926416442,null,1,null,"No",1,106390846,75]
[106190232,190232,54053,3,"DEL AMO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C93,'Projected Nt Pt Revenues'!C:C,0)),0)","v":47606457.633659296},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A93,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A93,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C93,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A93,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q93=\"No\",0,IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB93,0),0))","v":0},{"$f":"IF(Q93=\"no\",IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB93,0),0),IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB93,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P93=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB93),0)","v":0},{"$f":"IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB93,0),0)","v":0},{"$f":"IF(Q93=\"NO\",IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB93,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB93,0)","v":44231},2.7165344793820992E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB93,0)","v":12322},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A93,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K93=\"YES\",$L93=\"YES\",$M93=\"YES\",$N93=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B93,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB93/$BE93)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J93=\"YES\",$K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB93/$BE93,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J93=\"YES\",$K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB93/$BE93,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J93=\"YES\",$K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A93,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A93,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB93/BE93),0)","v":0},{"$f":"IFERROR(IF(OR($K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,IF($J93=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB93/$BE93,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A93,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A93,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB93/BE93,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A93,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB93/BE93,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB93/BE93,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A93,'MC PT SA (CHA Only)'!A:A,0))*$BB93/BE93,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A93,'SFY 17-18 Directed Payments'!B:B,0))*$BB93/BE93,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A93,'SFY 17-18 Directed Payments'!B:B,0))*$BB93/BE93,0)","v":0},0,null,null,0,null,1,null,"No",1,106190232,76]
[106150706,150706,50608,3,"DELANO REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C94,'Projected Nt Pt Revenues'!C:C,0)),0)","v":101577090.33201373},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A94,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A94,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C94,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A94,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q94=\"No\",0,IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB94,0),0))","v":0},{"$f":"IF(Q94=\"no\",IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB94,0),0),IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB94,0),0))","v":269607.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P94=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB94),0)","v":1498135.6367400738},{"$f":"IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB94,0),0)","v":706056},{"$f":"IF(Q94=\"NO\",IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB94,0),0),0)","v":1471096},3944894.8867400736,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB94,0)","v":8671},5.3254664083385371E-4,8.5995194263576542E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB94,0)","v":3728},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A94,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2378534.3822068372},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3619223.111899883},{"$f":"IFERROR(IF(OR($K94=\"YES\",$L94=\"YES\",$M94=\"YES\",$N94=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B94,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":7887699.9564999985},{"$f":"IFERROR(IF(OR($K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB94/$BE94)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J94=\"YES\",$K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB94/$BE94,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J94=\"YES\",$K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB94/$BE94,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J94=\"YES\",$K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A94,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A94,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB94/BE94),0)","v":0},{"$f":"IFERROR(IF(OR($K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,IF($J94=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB94/$BE94,0),0)),0)","v":0},13885457.450606719,null,{"$f":"ROUND(VLOOKUP($A94,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2386075.17},{"$f":"ROUND(VLOOKUP($A94,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":9564584.6300000008},11950659.800000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB94/BE94,0)","v":839943.7984547423},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A94,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB94/BE94,0)","v":1503126.0023236298},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB94/BE94,0)","v":16870.246576162637},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A94,'MC PT SA (CHA Only)'!A:A,0))*$BB94/BE94,0)","v":26135.118949771688},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A94,'SFY 17-18 Directed Payments'!B:B,0))*$BB94/BE94,0)","v":4482294.7441589041},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A94,'SFY 17-18 Directed Payments'!B:B,0))*$BB94/BE94,0)","v":5082289.8885466075},11950659.799009819,null,null,21891222.363866646,null,1,null,"No",1,106150706,77]
[106331164,331164,50243,3,"DESERT REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C95,'Projected Nt Pt Revenues'!C:C,0)),0)","v":611992244.96896911},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A95,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A95,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C95,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A95,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q95=\"No\",0,IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB95,0),0))","v":0},{"$f":"IF(Q95=\"no\",IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB95,0),0),IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB95,0),0))","v":9501716.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P95=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB95),0)","v":8240481.4638459291},{"$f":"IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB95,0),0)","v":10645152},{"$f":"IF(Q95=\"NO\",IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB95,0),0),0)","v":11181264},39568613.963845931,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB95,0)","v":90409},5.5526478204529902E-3,8.6256053513590128E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB95,0)","v":37374},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A95,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":10945232.343611382},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":27038680.288902264},{"$f":"IFERROR(IF(OR($K95=\"YES\",$L95=\"YES\",$M95=\"YES\",$N95=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B95,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB95/$BE95)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J95=\"YES\",$K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB95/$BE95,0)),0)","v":7372500},{"$f":"IFERROR(IF(OR($J95=\"YES\",$K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB95/$BE95,0)),0)","v":7372500},{"$f":"IFERROR(IF(OR($J95=\"YES\",$K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A95,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A95,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB95/BE95),0)","v":0},{"$f":"IFERROR(IF(OR($K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,IF($J95=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB95/$BE95,0),0)),0)","v":0},52728912.632513642,null,{"$f":"ROUND(VLOOKUP($A95,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":10249943.57},{"$f":"ROUND(VLOOKUP($A95,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":27056564.620000001},37306508.189999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB95/BE95,0)","v":4802029.0719055673},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A95,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB95/BE95,0)","v":2679896.350803542},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB95/BE95,0)","v":2768018.149765762},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A95,'MC PT SA (CHA Only)'!A:A,0))*$BB95/BE95,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A95,'SFY 17-18 Directed Payments'!B:B,0))*$BB95/BE95,0)","v":18494981.092574608},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A95,'SFY 17-18 Directed Payments'!B:B,0))*$BB95/BE95,0)","v":8561583.5266298633},37306508.191679344,null,null,50466806.858667709,null,1,null,"No",1,106331164,78]
[106364144,364144,50709,3,"DESERT VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C96,'Projected Nt Pt Revenues'!C:C,0)),0)","v":166548222.62967551},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A96,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A96,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C96,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A96,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q96=\"No\",0,IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB96,0),0))","v":0},{"$f":"IF(Q96=\"no\",IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB96,0),0),IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB96,0),0))","v":2212082.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P96=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB96),0)","v":5358574.4964595865},{"$f":"IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB96,0),0)","v":1775944},{"$f":"IF(Q96=\"NO\",IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB96,0),0),0)","v":5830072},15176672.996459587,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB96,0)","v":34726},2.1327660765305505E-3,3.3083795134623366E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB96,0)","v":13024},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A96,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1732020.2702011797},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5471031.8879885674},{"$f":"IFERROR(IF(OR($K96=\"YES\",$L96=\"YES\",$M96=\"YES\",$N96=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B96,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB96/$BE96)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J96=\"YES\",$K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB96/$BE96,0)),0)","v":447500},{"$f":"IFERROR(IF(OR($J96=\"YES\",$K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB96/$BE96,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J96=\"YES\",$K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A96,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A96,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB96/BE96),0)","v":0},{"$f":"IFERROR(IF(OR($K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,IF($J96=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB96/$BE96,0),0)),0)","v":0},7650552.1581897475,null,{"$f":"ROUND(VLOOKUP($A96,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3836001.51},{"$f":"ROUND(VLOOKUP($A96,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":15920381.470000001},19756382.98,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB96/BE96,0)","v":2150585.1553471261},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A96,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB96/BE96,0)","v":1655568.9912539311},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB96/BE96,0)","v":29847.359327056976},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A96,'MC PT SA (CHA Only)'!A:A,0))*$BB96/BE96,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A96,'SFY 17-18 Directed Payments'!B:B,0))*$BB96/BE96,0)","v":12634516.974270726},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A96,'SFY 17-18 Directed Payments'!B:B,0))*$BB96/BE96,0)","v":3285864.4978085412},19756382.97800738,null,null,12230262.141730161,null,1,null,"No",1,106364144,79]
[106392287,392287,50118,3,"DOCTORS HOSPITAL OF MANTECA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C97,'Projected Nt Pt Revenues'!C:C,0)),0)","v":118390726.33201796},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A97,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A97,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C97,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A97,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q97=\"No\",0,IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB97,0),0))","v":0},{"$f":"IF(Q97=\"no\",IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB97,0),0),IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB97,0),0))","v":1290950.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P97=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB97),0)","v":2515647.0031759562},{"$f":"IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB97,0),0)","v":431576},{"$f":"IF(Q97=\"NO\",IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB97,0),0),0)","v":1640456},5878629.2531759562,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB97,0)","v":14550},8.9361707117201834E-4,1.2814888080533019E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB97,0)","v":3548},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A97,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":850596.15282905602},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1609986.2452935802},{"$f":"IFERROR(IF(OR($K97=\"YES\",$L97=\"YES\",$M97=\"YES\",$N97=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B97,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB97/$BE97)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J97=\"YES\",$K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB97/$BE97,0)),0)","v":250000},{"$f":"IFERROR(IF(OR($J97=\"YES\",$K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB97/$BE97,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J97=\"YES\",$K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A97,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A97,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB97/BE97),0)","v":0},{"$f":"IFERROR(IF(OR($K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,IF($J97=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB97/$BE97,0),0)),0)","v":0},2710582.3981226361,null,{"$f":"ROUND(VLOOKUP($A97,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2646648.39},{"$f":"ROUND(VLOOKUP($A97,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":9112670.8399999999},11759319.23,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB97/BE97,0)","v":732780.13102403667},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A97,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB97/BE97,0)","v":1913868.2590662309},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB97/BE97,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A97,'MC PT SA (CHA Only)'!A:A,0))*$BB97/BE97,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A97,'SFY 17-18 Directed Payments'!B:B,0))*$BB97/BE97,0)","v":5258326.0866623856},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A97,'SFY 17-18 Directed Payments'!B:B,0))*$BB97/BE97,0)","v":3854344.7538762414},11759319.230628895,null,null,8591272.3749466799,null,1,null,"No",1,106392287,80]
[106500852,500852,50464,3,"DOCTORS MEDICAL CENTER - MODESTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C98,'Projected Nt Pt Revenues'!C:C,0)),0)","v":694319939.37780356},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A98,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A98,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C98,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A98,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q98=\"No\",0,IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB98,0),0))","v":0},{"$f":"IF(Q98=\"no\",IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB98,0),0),IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB98,0),0))","v":8646047},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P98=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB98),0)","v":14329369.50339972},{"$f":"IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB98,0),0)","v":15829320},{"$f":"IF(Q98=\"NO\",IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB98,0),0),0)","v":20408464},59213200.503399722,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB98,0)","v":128886},7.9157889921014964E-3,1.2907950215286634E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB98,0)","v":62051},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A98,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3567913.3632729212},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":25427071.073603347},{"$f":"IFERROR(IF(OR($K98=\"YES\",$L98=\"YES\",$M98=\"YES\",$N98=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B98,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB98/$BE98)*$AG$16),0)","v":1537575},{"$f":"IFERROR(IF(OR($J98=\"YES\",$K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB98/$BE98,0)),0)","v":8255000},{"$f":"IFERROR(IF(OR($J98=\"YES\",$K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB98/$BE98,0)),0)","v":8255000},{"$f":"IFERROR(IF(OR($J98=\"YES\",$K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A98,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A98,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB98/BE98),0)","v":0},{"$f":"IFERROR(IF(OR($K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,IF($J98=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB98/$BE98,0),0)),0)","v":0},47042559.436876267,null,{"$f":"ROUND(VLOOKUP($A98,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":26704615.219999999},{"$f":"ROUND(VLOOKUP($A98,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":60400823.659999996},87105438.879999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB98/BE98,0)","v":9562700.7369775362},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A98,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB98/BE98,0)","v":5666253.6750031272},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB98/BE98,0)","v":11475660.805615863},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A98,'MC PT SA (CHA Only)'!A:A,0))*$BB98/BE98,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A98,'SFY 17-18 Directed Payments'!B:B,0))*$BB98/BE98,0)","v":48669363.660954118},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A98,'SFY 17-18 Directed Payments'!B:B,0))*$BB98/BE98,0)","v":11731459.994183907},87105438.872734562,null,null,74934797.813476533,null,1,null,"No",1,106500852,81]
[106440755,440755,50242,3,"DOMINICAN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C99,'Projected Nt Pt Revenues'!C:C,0)),0)","v":508676273.30990362},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A99,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A99,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C99,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A99,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q99=\"No\",0,IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB99,0),0))","v":0},{"$f":"IF(Q99=\"no\",IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB99,0),0),IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB99,0),0))","v":4664298.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P99=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB99),0)","v":9045076.6462679431},{"$f":"IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB99,0),0)","v":3655256},{"$f":"IF(Q99=\"NO\",IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB99,0),0),0)","v":4930712},22295343.146267943,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB99,0)","v":54333},3.3369688197930772E-3,4.8601861902099917E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB99,0)","v":14702},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A99,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1023497.6828870889},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5889758.1493653255},{"$f":"IFERROR(IF(OR($K99=\"YES\",$L99=\"YES\",$M99=\"YES\",$N99=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B99,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB99/$BE99)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J99=\"YES\",$K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB99/$BE99,0)),0)","v":747500},{"$f":"IFERROR(IF(OR($J99=\"YES\",$K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB99/$BE99,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J99=\"YES\",$K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A99,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A99,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB99/BE99),0)","v":0},{"$f":"IFERROR(IF(OR($K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,IF($J99=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB99/$BE99,0),0)),0)","v":0},7660755.832252414,null,{"$f":"ROUND(VLOOKUP($A99,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4507276.07},{"$f":"ROUND(VLOOKUP($A99,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":16501829.060000001},21009105.130000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB99/BE99,0)","v":2006633.9602909542},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A99,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB99/BE99,0)","v":2341023.6271781628},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB99/BE99,0)","v":159618.48683600035},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A99,'MC PT SA (CHA Only)'!A:A,0))*$BB99/BE99,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A99,'SFY 17-18 Directed Payments'!B:B,0))*$BB99/BE99,0)","v":12006424.71712744},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A99,'SFY 17-18 Directed Payments'!B:B,0))*$BB99/BE99,0)","v":4495404.3462409182},21009105.137673475,null,null,6374517.8159844726,null,1,null,"No",1,106440755,82]
[106196168,196168,53309,3,"EARL AND LORRAINE MILLER CHILDRENS HOSP",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C100,'Projected Nt Pt Revenues'!C:C,0)),0)","v":413630081.84445983},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A100,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A100,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C100,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A100,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q100=\"No\",0,IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB100,0),0))","v":0},{"$f":"IF(Q100=\"no\",IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB100,0),0),IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB100,0),0))","v":7026852.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P100=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB100),0)","v":399723.47499667655},{"$f":"IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB100,0),0)","v":20138656},{"$f":"IF(Q100=\"NO\",IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB100,0),0),0)","v":8165488},35730719.724996679,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB100,0)","v":72202},4.4344288503616542E-3,7.788978596759635E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB100,0)","v":48466},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A100,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":24123247.127872285},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":35588486.277013734},{"$f":"IFERROR(IF(OR($K100=\"YES\",$L100=\"YES\",$M100=\"YES\",$N100=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B100,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB100/$BE100)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J100=\"YES\",$K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB100/$BE100,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J100=\"YES\",$K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB100/$BE100,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J100=\"YES\",$K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A100,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A100,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB100/BE100),0)","v":0},{"$f":"IFERROR(IF(OR($K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,IF($J100=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB100/$BE100,0),0)),0)","v":0},59711733.404886022,null,{"$f":"ROUND(VLOOKUP($A100,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":27769882.18},{"$f":"ROUND(VLOOKUP($A100,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":27521707.309999999},55291589.489999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB100/BE100,0)","v":6017616.9412687961},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A100,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB100/BE100,0)","v":1148503.3233438421},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB100/BE100,0)","v":20603761.914594937},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A100,'MC PT SA (CHA Only)'!A:A,0))*$BB100/BE100,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A100,'SFY 17-18 Directed Payments'!B:B,0))*$BB100/BE100,0)","v":23454833.585966423},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A100,'SFY 17-18 Directed Payments'!B:B,0))*$BB100/BE100,0)","v":4066873.7194922664},55291589.484666266,null,null,79272603.169889331,null,1,null,"No",1,106196168,83]
[106190256,190256,50641,3,"EAST LOS ANGELES DOCTOR'S HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C101,'Projected Nt Pt Revenues'!C:C,0)),0)","v":97440815.165207624},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A101,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A101,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C101,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A101,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q101=\"No\",0,IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB101,0),0))","v":0},{"$f":"IF(Q101=\"no\",IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB101,0),0),IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB101,0),0))","v":571480.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P101=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB101),0)","v":1357662.4376152069},{"$f":"IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB101,0),0)","v":2441704},{"$f":"IF(Q101=\"NO\",IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB101,0),0),0)","v":2871528},7242374.9376152065,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB101,0)","v":14632},8.9865326360061672E-4,1.5787732184786962E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB101,0)","v":9098},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A101,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1744178.6835330764},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7243315.1338157747},{"$f":"IFERROR(IF(OR($K101=\"YES\",$L101=\"YES\",$M101=\"YES\",$N101=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B101,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1838815.9464999996},{"$f":"IFERROR(IF(OR($K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB101/$BE101)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J101=\"YES\",$K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB101/$BE101,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J101=\"YES\",$K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB101/$BE101,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J101=\"YES\",$K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A101,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A101,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB101/BE101),0)","v":0},{"$f":"IFERROR(IF(OR($K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,IF($J101=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB101/$BE101,0),0)),0)","v":0},10826309.763848851,null,{"$f":"ROUND(VLOOKUP($A101,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3519736.31},{"$f":"ROUND(VLOOKUP($A101,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6535571.3200000003},10055307.630000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB101/BE101,0)","v":1285735.5152080618},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A101,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB101/BE101,0)","v":616154.83236483426},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB101/BE101,0)","v":18167.957851252071},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A101,'MC PT SA (CHA Only)'!A:A,0))*$BB101/BE101,0)","v":1599678},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A101,'SFY 17-18 Directed Payments'!B:B,0))*$BB101/BE101,0)","v":5658021.1593899308},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A101,'SFY 17-18 Directed Payments'!B:B,0))*$BB101/BE101,0)","v":877550.15704525297},10055307.621859331,null,null,13639242.456233645,null,1,null,"No",1,106190256,84]
[106014233,14233,50488,3,"EDEN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C102,'Projected Nt Pt Revenues'!C:C,0)),0)","v":436263380.30635357},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A102,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A102,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C102,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A102,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q102=\"No\",0,IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB102,0),0))","v":0},{"$f":"IF(Q102=\"no\",IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB102,0),0),IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB102,0),0))","v":3367143.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P102=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB102),0)","v":6215019.7340559615},{"$f":"IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB102,0),0)","v":2386808},{"$f":"IF(Q102=\"NO\",IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB102,0),0),0)","v":3699056},15668026.984055962,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB102,0)","v":38175},2.3445932434358625E-3,3.4154903055839759E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB102,0)","v":10421},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A102,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1817335.9854128216},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7181642.2736129966},{"$f":"IFERROR(IF(OR($K102=\"YES\",$L102=\"YES\",$M102=\"YES\",$N102=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B102,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB102/$BE102)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J102=\"YES\",$K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB102/$BE102,0)),0)","v":2260000},{"$f":"IFERROR(IF(OR($J102=\"YES\",$K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB102/$BE102,0)),0)","v":2260000},{"$f":"IFERROR(IF(OR($J102=\"YES\",$K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A102,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A102,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB102/BE102),0)","v":0},{"$f":"IFERROR(IF(OR($K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,IF($J102=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB102/$BE102,0),0)),0)","v":0},13518978.259025818,null,{"$f":"ROUND(VLOOKUP($A102,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3227759.32},{"$f":"ROUND(VLOOKUP($A102,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":11248799.859999999},14476559.18,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB102/BE102,0)","v":1650183.3820566239},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A102,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB102/BE102,0)","v":1517881.2236556546},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB102/BE102,0)","v":59694.718654113953},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A102,'MC PT SA (CHA Only)'!A:A,0))*$BB102/BE102,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A102,'SFY 17-18 Directed Payments'!B:B,0))*$BB102/BE102,0)","v":7713595.8191315942},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A102,'SFY 17-18 Directed Payments'!B:B,0))*$BB102/BE102,0)","v":3535204.0359005439},14476559.179398531,null,null,12327510.454969857,null,1,null,"No",1,106014233,85]
[106331168,331168,50573,3,"EISENHOWER MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C103,'Projected Nt Pt Revenues'!C:C,0)),0)","v":791124153.15043116},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A103,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A103,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C103,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A103,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q103=\"No\",0,IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB103,0),0))","v":0},{"$f":"IF(Q103=\"no\",IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB103,0),0),IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB103,0),0))","v":7478576.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P103=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB103),0)","v":15478896.258541957},{"$f":"IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB103,0),0)","v":2003704},{"$f":"IF(Q103=\"NO\",IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB103,0),0),0)","v":5728456},30689632.508541957,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB103,0)","v":79438},4.8788421236950373E-3,6.6900664915580344E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB103,0)","v":13240},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A103,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2461071.9495273028},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6615225.741750638},{"$f":"IFERROR(IF(OR($K103=\"YES\",$L103=\"YES\",$M103=\"YES\",$N103=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B103,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB103/$BE103)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J103=\"YES\",$K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB103/$BE103,0)),0)","v":1065000},{"$f":"IFERROR(IF(OR($J103=\"YES\",$K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB103/$BE103,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J103=\"YES\",$K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A103,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A103,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB103/BE103),0)","v":0},{"$f":"IFERROR(IF(OR($K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,IF($J103=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB103/$BE103,0),0)),0)","v":0},10141297.69127794,null,{"$f":"ROUND(VLOOKUP($A103,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4180436.54},{"$f":"ROUND(VLOOKUP($A103,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":17038967.219999999},21219403.759999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB103/BE103,0)","v":2129335.2170293103},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A103,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB103/BE103,0)","v":2034231.075774658},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB103/BE103,0)","v":16870.246576162637},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A103,'MC PT SA (CHA Only)'!A:A,0))*$BB103/BE103,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A103,'SFY 17-18 Directed Payments'!B:B,0))*$BB103/BE103,0)","v":11040927.528460901},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A103,'SFY 17-18 Directed Payments'!B:B,0))*$BB103/BE103,0)","v":5998039.6962744789},21219403.764115512,null,null,671068.9427359812,null,1,null,"No",1,106331168,86]
[106500867,500867,50179,3,"EMANUEL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C104,'Projected Nt Pt Revenues'!C:C,0)),0)","v":248243533.65207487},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A104,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A104,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C104,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A104,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q104=\"No\",0,IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB104,0),0))","v":0},{"$f":"IF(Q104=\"no\",IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB104,0),0),IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB104,0),0))","v":2213013.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P104=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB104),0)","v":5900242.0941321757},{"$f":"IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB104,0),0)","v":2025896},{"$f":"IF(Q104=\"NO\",IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB104,0),0),0)","v":5366376},15505527.344132176,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB104,0)","v":35836},2.2009389252591375E-3,3.3800668316912278E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB104,0)","v":12658},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A104,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2852140.2975406917},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6582766.3416439127},{"$f":"IFERROR(IF(OR($K104=\"YES\",$L104=\"YES\",$M104=\"YES\",$N104=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B104,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB104/$BE104)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J104=\"YES\",$K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB104/$BE104,0)),0)","v":507500},{"$f":"IFERROR(IF(OR($J104=\"YES\",$K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB104/$BE104,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J104=\"YES\",$K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A104,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A104,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB104/BE104),0)","v":0},{"$f":"IFERROR(IF(OR($K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,IF($J104=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB104/$BE104,0),0)),0)","v":0},9942406.6391846053,null,{"$f":"ROUND(VLOOKUP($A104,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":6284509.8399999999},{"$f":"ROUND(VLOOKUP($A104,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":22399428.899999999},28683938.739999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB104/BE104,0)","v":2190343.104457878},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A104,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB104/BE104,0)","v":3992945.2603500206},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB104/BE104,0)","v":101221.47945697582},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A104,'MC PT SA (CHA Only)'!A:A,0))*$BB104/BE104,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A104,'SFY 17-18 Directed Payments'!B:B,0))*$BB104/BE104,0)","v":12821387.397883605},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A104,'SFY 17-18 Directed Payments'!B:B,0))*$BB104/BE104,0)","v":9578041.5043391846},28683938.746487666,null,null,23120818.035052426,null,1,null,"No",1,106500867,87]
[106190280,190280,50158,3,"ENCINO HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C105,'Projected Nt Pt Revenues'!C:C,0)),0)","v":51158631.366390586},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A105,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A105,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C105,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A105,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q105=\"No\",0,IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB105,0),0))","v":0},{"$f":"IF(Q105=\"no\",IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB105,0),0),IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB105,0),0))","v":465375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P105=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB105),0)","v":2570071.174564648},{"$f":"IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB105,0),0)","v":318864},{"$f":"IF(Q105=\"NO\",IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB105,0),0),0)","v":1016160},4370470.1745646484,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB105,0)","v":10775},6.6176796851398609E-4,9.5272356418965348E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB105,0)","v":2286},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A105,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":279853.43960841553},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":704368.98231594136},{"$f":"IFERROR(IF(OR($K105=\"YES\",$L105=\"YES\",$M105=\"YES\",$N105=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B105,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1850310.3970000003},{"$f":"IFERROR(IF(OR($K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB105/$BE105)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J105=\"YES\",$K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB105/$BE105,0)),0)","v":57500},{"$f":"IFERROR(IF(OR($J105=\"YES\",$K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB105/$BE105,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J105=\"YES\",$K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A105,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A105,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB105/BE105),0)","v":0},{"$f":"IFERROR(IF(OR($K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,IF($J105=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB105/$BE105,0),0)),0)","v":0},2892032.8189243572,null,{"$f":"ROUND(VLOOKUP($A105,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1820540.91},{"$f":"ROUND(VLOOKUP($A105,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":1225672.6200000001},3046213.5300000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB105/BE105,0)","v":265509.98199249472},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A105,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB105/BE105,0)","v":260122.94685333647},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB105/BE105,0)","v":9083.9789256260356},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A105,'MC PT SA (CHA Only)'!A:A,0))*$BB105/BE105,0)","v":1285824},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A105,'SFY 17-18 Directed Payments'!B:B,0))*$BB105/BE105,0)","v":796794.72290491231},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A105,'SFY 17-18 Directed Payments'!B:B,0))*$BB105/BE105,0)","v":428877.89630031155},3046213.5269766813,null,null,1567776.174359709,null,1,null,"No",1,106190280,88]
[106040962,40962,50039,3,"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C106,'Projected Nt Pt Revenues'!C:C,0)),0)","v":648274222.21673369},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A106,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A106,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C106,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A106,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q106=\"No\",0,IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB106,0),0))","v":0},{"$f":"IF(Q106=\"no\",IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB106,0),0),IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB106,0),0))","v":3886191.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P106=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB106),0)","v":16774044.445237719},{"$f":"IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB106,0),0)","v":3151264},{"$f":"IF(Q106=\"NO\",IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB106,0),0),0)","v":7157504},30969003.945237719,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB106,0)","v":75793},4.654977228545759E-3,6.7509669760071897E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB106,0)","v":17652},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A106,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":5362094.8657404054},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8697496.2585970722},{"$f":"IFERROR(IF(OR($K106=\"YES\",$L106=\"YES\",$M106=\"YES\",$N106=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B106,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB106/$BE106)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J106=\"YES\",$K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB106/$BE106,0)),0)","v":982500},{"$f":"IFERROR(IF(OR($J106=\"YES\",$K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB106/$BE106,0)),0)","v":982500},{"$f":"IFERROR(IF(OR($J106=\"YES\",$K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A106,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A106,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB106/BE106),0)","v":0},{"$f":"IFERROR(IF(OR($K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,IF($J106=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB106/$BE106,0),0)),0)","v":0},16024591.124337478,null,{"$f":"ROUND(VLOOKUP($A106,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5696864.5700000003},{"$f":"ROUND(VLOOKUP($A106,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":29373529.02},35070393.590000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB106/BE106,0)","v":3012921.3619217174},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A106,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB106/BE106,0)","v":2404935.2881163154},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB106/BE106,0)","v":279007.92414422822},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A106,'MC PT SA (CHA Only)'!A:A,0))*$BB106/BE106,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A106,'SFY 17-18 Directed Payments'!B:B,0))*$BB106/BE106,0)","v":17311468.409693044},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A106,'SFY 17-18 Directed Payments'!B:B,0))*$BB106/BE106,0)","v":12062060.60736439},35070393.591239691,null,null,20125980.769099765,null,1,null,"No",1,106040962,89]
[106474007,474007,51316,3,"FAIRCHILD MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C107,'Projected Nt Pt Revenues'!C:C,0)),0)","v":94752108.759491101},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A107,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A107,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C107,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A107,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q107=\"No\",0,IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB107,0),0))","v":0},{"$f":"IF(Q107=\"no\",IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB107,0),0),IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB107,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P107=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB107),0)","v":0},{"$f":"IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB107,0),0)","v":0},{"$f":"IF(Q107=\"NO\",IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB107,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB107,0)","v":4539},2.7877167601716779E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB107,0)","v":1157},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A107,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2137422.3084041821},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":236953.62077909548},{"$f":"IFERROR(IF(OR($K107=\"YES\",$L107=\"YES\",$M107=\"YES\",$N107=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B107,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB107/$BE107)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J107=\"YES\",$K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB107/$BE107,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J107=\"YES\",$K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB107/$BE107,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J107=\"YES\",$K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A107,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A107,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB107/BE107),0)","v":0},{"$f":"IFERROR(IF(OR($K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,IF($J107=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB107/$BE107,0),0)),0)","v":85000},2459375.9291832778,null,{"$f":"ROUND(VLOOKUP($A107,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1237824.29},{"$f":"ROUND(VLOOKUP($A107,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2431824.6},3669648.89,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB107/BE107,0)","v":284474.98070624436},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A107,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB107/BE107,0)","v":926097.37483922078},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB107/BE107,0)","v":27251.936776878109},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A107,'MC PT SA (CHA Only)'!A:A,0))*$BB107/BE107,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A107,'SFY 17-18 Directed Payments'!B:B,0))*$BB107/BE107,0)","v":1565039.797757857},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A107,'SFY 17-18 Directed Payments'!B:B,0))*$BB107/BE107,0)","v":866784.80094378756},3669648.8910239879,null,null,6129024.8191832779,null,1,null,"No",1,106474007,90]
[106190298,190298,50597,3,"FOOTHILL PRESBYTERIAN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C108,'Projected Nt Pt Revenues'!C:C,0)),0)","v":111663587.09922467},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A108,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A108,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C108,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A108,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q108=\"No\",0,IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB108,0),0))","v":0},{"$f":"IF(Q108=\"no\",IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB108,0),0),IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB108,0),0))","v":2636814.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P108=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB108),0)","v":2560510.1714828508},{"$f":"IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB108,0),0)","v":1044776},{"$f":"IF(Q108=\"NO\",IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB108,0),0),0)","v":1702360},7944460.9214828508,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB108,0)","v":20166},1.2385348355501665E-3,1.731821708504054E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB108,0)","v":4704},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A108,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1229259.0306473135},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3354679.0010300707},{"$f":"IFERROR(IF(OR($K108=\"YES\",$L108=\"YES\",$M108=\"YES\",$N108=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B108,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB108/$BE108)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J108=\"YES\",$K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB108/$BE108,0)),0)","v":1042500},{"$f":"IFERROR(IF(OR($J108=\"YES\",$K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB108/$BE108,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J108=\"YES\",$K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A108,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A108,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB108/BE108),0)","v":0},{"$f":"IFERROR(IF(OR($K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,IF($J108=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB108/$BE108,0),0)),0)","v":0},5626438.0316773839,null,{"$f":"ROUND(VLOOKUP($A108,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1944516.83},{"$f":"ROUND(VLOOKUP($A108,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6991064.7400000002},8935581.5700000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB108/BE108,0)","v":730038.20349915721},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A108,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB108/BE108,0)","v":1202799.222065619},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB108/BE108,0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A108,'MC PT SA (CHA Only)'!A:A,0))*$BB108/BE108,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A108,'SFY 17-18 Directed Payments'!B:B,0))*$BB108/BE108,0)","v":4702905.6609241078},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A108,'SFY 17-18 Directed Payments'!B:B,0))*$BB108/BE108,0)","v":2288159.0758888689},8935581.5638535582,null,null,6617558.6801945334,null,1,null,"No",1,106190298,91]
[106301357,301357,50780,3,"FOOTHILL REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C109,'Projected Nt Pt Revenues'!C:C,0)),0)","v":34443676.568011954},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A109,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A109,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C109,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A109,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q109=\"No\",0,IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB109,0),0))","v":0},{"$f":"IF(Q109=\"no\",IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB109,0),0),IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB109,0),0))","v":600954.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P109=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB109),0)","v":976693.23789436335},{"$f":"IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB109,0),0)","v":56648},{"$f":"IF(Q109=\"NO\",IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB109,0),0),0)","v":783728},2418023.4878943632,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB109,0)","v":6032},3.7046722840615909E-4,5.2710757965771773E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB109,0)","v":1439},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A109,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1089.1155413212527},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":45443.160149415569},{"$f":"IFERROR(IF(OR($K109=\"YES\",$L109=\"YES\",$M109=\"YES\",$N109=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B109,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1844530.6294999998},{"$f":"IFERROR(IF(OR($K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB109/$BE109)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J109=\"YES\",$K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB109/$BE109,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J109=\"YES\",$K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB109/$BE109,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J109=\"YES\",$K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A109,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A109,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB109/BE109),0)","v":0},{"$f":"IFERROR(IF(OR($K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,IF($J109=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB109/$BE109,0),0)),0)","v":0},1891062.9051907365,null,{"$f":"ROUND(VLOOKUP($A109,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3413345.92},{"$f":"ROUND(VLOOKUP($A109,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4526523.1100000003},7939869.0300000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB109/BE109,0)","v":466584.66715032206},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A109,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB109/BE109,0)","v":21801.253990576002},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB109/BE109,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A109,'MC PT SA (CHA Only)'!A:A,0))*$BB109/BE109,0)","v":2924960},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A109,'SFY 17-18 Directed Payments'!B:B,0))*$BB109/BE109,0)","v":4298019.7430962045},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A109,'SFY 17-18 Directed Payments'!B:B,0))*$BB109/BE109,0)","v":228503.36499239272},7939869.0292294957,null,null,7412908.4472963735,null,1,null,"No",1,106301357,92]
[106301175,301175,50570,3,"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C110,'Projected Nt Pt Revenues'!C:C,0)),0)","v":482587302.22384059},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A110,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A110,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C110,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A110,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q110=\"No\",0,IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB110,0),0))","v":0},{"$f":"IF(Q110=\"no\",IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB110,0),0),IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB110,0),0))","v":6508424.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P110=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB110),0)","v":10649118.778683309},{"$f":"IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB110,0),0)","v":5449888},{"$f":"IF(Q110=\"NO\",IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB110,0),0),0)","v":15227800},37835231.278683305,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB110,0)","v":85344},5.2415708125157891E-3,8.2477433676475514E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB110,0)","v":35407},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A110,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2036044.9167137891},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":13016219.442796888},{"$f":"IFERROR(IF(OR($K110=\"YES\",$L110=\"YES\",$M110=\"YES\",$N110=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B110,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB110/$BE110)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J110=\"YES\",$K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB110/$BE110,0)),0)","v":3942500},{"$f":"IFERROR(IF(OR($J110=\"YES\",$K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB110/$BE110,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J110=\"YES\",$K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A110,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A110,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB110/BE110),0)","v":0},{"$f":"IFERROR(IF(OR($K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,IF($J110=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB110/$BE110,0),0)),0)","v":0},18994764.359510675,null,{"$f":"ROUND(VLOOKUP($A110,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":11072635.42},{"$f":"ROUND(VLOOKUP($A110,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":45913056.780000001},56985692.200000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB110/BE110,0)","v":5817227.7379921889},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A110,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB110/BE110,0)","v":2933802.2100169803},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB110/BE110,0)","v":2321605.471134997},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A110,'MC PT SA (CHA Only)'!A:A,0))*$BB110/BE110,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A110,'SFY 17-18 Directed Payments'!B:B,0))*$BB110/BE110,0)","v":39613934.383380055},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A110,'SFY 17-18 Directed Payments'!B:B,0))*$BB110/BE110,0)","v":6299122.3975638477},56985692.200088069,null,null,38145225.280827373,null,1,null,"No",1,106301175,93]
[106014034,14034,54110,3,"FREMONT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C111,'Projected Nt Pt Revenues'!C:C,0)),0)","v":60799062.135450542},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A111,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A111,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C111,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A111,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q111=\"No\",0,IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB111,0),0))","v":0},{"$f":"IF(Q111=\"no\",IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB111,0),0),IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB111,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P111=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB111),0)","v":0},{"$f":"IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB111,0),0)","v":0},{"$f":"IF(Q111=\"NO\",IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB111,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB111,0)","v":41449},2.5456724386947759E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB111,0)","v":5623},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A111,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K111=\"YES\",$L111=\"YES\",$M111=\"YES\",$N111=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B111,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB111/$BE111)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J111=\"YES\",$K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB111/$BE111,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J111=\"YES\",$K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB111/$BE111,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J111=\"YES\",$K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A111,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A111,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB111/BE111),0)","v":0},{"$f":"IFERROR(IF(OR($K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,IF($J111=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB111/$BE111,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A111,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A111,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB111/BE111,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A111,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB111/BE111,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB111/BE111,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A111,'MC PT SA (CHA Only)'!A:A,0))*$BB111/BE111,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A111,'SFY 17-18 Directed Payments'!B:B,0))*$BB111/BE111,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A111,'SFY 17-18 Directed Payments'!B:B,0))*$BB111/BE111,0)","v":0},0,null,null,0,null,1,null,"No",1,106014034,94]
[106400480,400480,50232,3,"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C112,'Projected Nt Pt Revenues'!C:C,0)),0)","v":158772093.70465165},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A112,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A112,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C112,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A112,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q112=\"No\",0,IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB112,0),0))","v":0},{"$f":"IF(Q112=\"no\",IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB112,0),0),IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB112,0),0))","v":1439870.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P112=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB112),0)","v":3616633.2811336834},{"$f":"IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB112,0),0)","v":390696},{"$f":"IF(Q112=\"NO\",IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB112,0),0),0)","v":971776},6418975.5311336834,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB112,0)","v":16809},1.0323580308818183E-3,1.3992794830311444E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB112,0)","v":2333},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A112,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":353086.06115196808},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":819599.85269481654},{"$f":"IFERROR(IF(OR($K112=\"YES\",$L112=\"YES\",$M112=\"YES\",$N112=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B112,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB112/$BE112)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J112=\"YES\",$K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB112/$BE112,0)),0)","v":222500},{"$f":"IFERROR(IF(OR($J112=\"YES\",$K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB112/$BE112,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J112=\"YES\",$K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A112,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A112,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB112/BE112),0)","v":0},{"$f":"IFERROR(IF(OR($K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,IF($J112=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB112/$BE112,0),0)),0)","v":0},1395185.9138467847,null,{"$f":"ROUND(VLOOKUP($A112,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1291052.6499999999},{"$f":"ROUND(VLOOKUP($A112,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4330899.05},5621951.6999999993,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB112/BE112,0)","v":373359.1313044203},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A112,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB112/BE112,0)","v":912502.67653331032},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB112/BE112,0)","v":5190.8451003577347},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A112,'MC PT SA (CHA Only)'!A:A,0))*$BB112/BE112,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A112,'SFY 17-18 Directed Payments'!B:B,0))*$BB112/BE112,0)","v":2992522.2003562339},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A112,'SFY 17-18 Directed Payments'!B:B,0))*$BB112/BE112,0)","v":1338376.8520983004},5621951.7053926224,null,null,598162.08271310106,null,1,null,"No",1,106400480,95]
[106104047,104047,50708,3,"FRESNO SURGICAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C113,'Projected Nt Pt Revenues'!C:C,0)),0)","v":87758930.637442559},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A113,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A113,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C113,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A113,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q113=\"No\",0,IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB113,0),0))","v":0},{"$f":"IF(Q113=\"no\",IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB113,0),0),IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB113,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P113=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB113),0)","v":0},{"$f":"IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB113,0),0)","v":0},{"$f":"IF(Q113=\"NO\",IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB113,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB113,0)","v":3177},1.951217481177665E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB113,0)","v":44},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A113,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K113=\"YES\",$L113=\"YES\",$M113=\"YES\",$N113=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B113,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB113/$BE113)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J113=\"YES\",$K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB113/$BE113,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J113=\"YES\",$K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB113/$BE113,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J113=\"YES\",$K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A113,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A113,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB113/BE113),0)","v":0},{"$f":"IFERROR(IF(OR($K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,IF($J113=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB113/$BE113,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A113,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A113,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB113/BE113,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A113,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB113/BE113,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB113/BE113,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A113,'MC PT SA (CHA Only)'!A:A,0))*$BB113/BE113,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A113,'SFY 17-18 Directed Payments'!B:B,0))*$BB113/BE113,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A113,'SFY 17-18 Directed Payments'!B:B,0))*$BB113/BE113,0)","v":0},0,null,null,0,null,1,null,"No",1,106104047,96]
[106301283,301283,50230,3,"GARDEN GROVE HOSPITAL AND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C114,'Projected Nt Pt Revenues'!C:C,0)),0)","v":120616655.85231739},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A114,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A114,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C114,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A114,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q114=\"No\",0,IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB114,0),0))","v":0},{"$f":"IF(Q114=\"no\",IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB114,0),0),IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB114,0),0))","v":1686519},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P114=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB114),0)","v":2544697.7433091095},{"$f":"IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB114,0),0)","v":1536504},{"$f":"IF(Q114=\"NO\",IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB114,0),0),0)","v":3115056},8882776.7433091104,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB114,0)","v":20321},1.248054467579834E-3,1.9363661987761805E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB114,0)","v":7965},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A114,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1703848.2584404249},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5459671.0979512138},{"$f":"IFERROR(IF(OR($K114=\"YES\",$L114=\"YES\",$M114=\"YES\",$N114=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B114,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB114/$BE114)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J114=\"YES\",$K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB114/$BE114,0)),0)","v":1025000},{"$f":"IFERROR(IF(OR($J114=\"YES\",$K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB114/$BE114,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J114=\"YES\",$K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A114,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A114,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB114/BE114),0)","v":0},{"$f":"IFERROR(IF(OR($K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,IF($J114=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB114/$BE114,0),0)),0)","v":0},8188519.3563916385,null,{"$f":"ROUND(VLOOKUP($A114,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2234975.71},{"$f":"ROUND(VLOOKUP($A114,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":7174095.4900000002},9409071.1999999993,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB114/BE114,0)","v":1407522.7961047913},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A114,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB114/BE114,0)","v":827452.91761950438},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB114/BE114,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A114,'MC PT SA (CHA Only)'!A:A,0))*$BB114/BE114,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A114,'SFY 17-18 Directed Payments'!B:B,0))*$BB114/BE114,0)","v":4796340.8727305466},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A114,'SFY 17-18 Directed Payments'!B:B,0))*$BB114/BE114,0)","v":2377754.6202171929},9409071.2066720352,null,null,8714813.8130825274,null,1,null,"No",1,106301283,97]
[106190159,190159,50575,3,"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C115,'Projected Nt Pt Revenues'!C:C,0)),0)","v":22927001.291869558},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A115,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A115,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C115,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A115,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q115=\"No\",0,IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB115,0),0))","v":0},{"$f":"IF(Q115=\"no\",IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB115,0),0),IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB115,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P115=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB115),0)","v":0},{"$f":"IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB115,0),0)","v":0},{"$f":"IF(Q115=\"NO\",IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB115,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB115,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB115,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A115,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K115=\"YES\",$L115=\"YES\",$M115=\"YES\",$N115=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B115,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB115/$BE115)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J115=\"YES\",$K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB115/$BE115,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J115=\"YES\",$K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB115/$BE115,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J115=\"YES\",$K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A115,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A115,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB115/BE115),0)","v":0},{"$f":"IFERROR(IF(OR($K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,IF($J115=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB115/$BE115,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A115,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A115,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB115/BE115,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A115,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB115/BE115,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB115/BE115,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A115,'MC PT SA (CHA Only)'!A:A,0))*$BB115/BE115,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A115,'SFY 17-18 Directed Payments'!B:B,0))*$BB115/BE115,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A115,'SFY 17-18 Directed Payments'!B:B,0))*$BB115/BE115,0)","v":0},0,null,null,0,null,0,null,"No",1,106190159,98]
[106190315,190315,50737,3,"GARFIELD MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C116,'Projected Nt Pt Revenues'!C:C,0)),0)","v":219349761.46532393},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A116,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A116,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C116,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A116,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q116=\"No\",0,IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB116,0),0))","v":0},{"$f":"IF(Q116=\"no\",IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB116,0),0),IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB116,0),0))","v":4506691.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P116=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB116),0)","v":8031610.3195974361},{"$f":"IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB116,0),0)","v":3936160},{"$f":"IF(Q116=\"NO\",IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB116,0),0),0)","v":8278200},24752661.819597438,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB116,0)","v":57282},3.5180874962801069E-3,5.3958597702356177E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB116,0)","v":20915},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A116,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1849705.9507926402},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":12664034.951638917},{"$f":"IFERROR(IF(OR($K116=\"YES\",$L116=\"YES\",$M116=\"YES\",$N116=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B116,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB116/$BE116)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J116=\"YES\",$K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB116/$BE116,0)),0)","v":1822500},{"$f":"IFERROR(IF(OR($J116=\"YES\",$K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB116/$BE116,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J116=\"YES\",$K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A116,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A116,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB116/BE116),0)","v":0},{"$f":"IFERROR(IF(OR($K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,IF($J116=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB116/$BE116,0),0)),0)","v":0},16336240.902431557,null,{"$f":"ROUND(VLOOKUP($A116,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5329565.17},{"$f":"ROUND(VLOOKUP($A116,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":16483298.35},21812863.52,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB116/BE116,0)","v":3265864.1760918479},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A116,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB116/BE116,0)","v":1121562.610237617},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB116/BE116,0)","v":942138.38571492885},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A116,'MC PT SA (CHA Only)'!A:A,0))*$BB116/BE116,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A116,'SFY 17-18 Directed Payments'!B:B,0))*$BB116/BE116,0)","v":14568106.774153983},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A116,'SFY 17-18 Directed Payments'!B:B,0))*$BB116/BE116,0)","v":1915191.5774058448},21812863.523604222,null,null,13396442.60283412,null,1,null,"No",1,106190315,99]
[106190317,190317,54028,3,"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C117,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A117,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A117,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C117,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A117,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q117=\"No\",0,IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB117,0),0))","v":0},{"$f":"IF(Q117=\"no\",IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB117,0),0),IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB117,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P117=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB117),0)","v":0},{"$f":"IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB117,0),0)","v":0},{"$f":"IF(Q117=\"NO\",IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB117,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB117,0)","v":11890},7.302479021467559E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB117,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A117,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K117=\"YES\",$L117=\"YES\",$M117=\"YES\",$N117=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B117,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB117/$BE117)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J117=\"YES\",$K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB117/$BE117,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J117=\"YES\",$K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB117/$BE117,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J117=\"YES\",$K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A117,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A117,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB117/BE117),0)","v":0},{"$f":"IFERROR(IF(OR($K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,IF($J117=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB117/$BE117,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A117,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A117,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB117/BE117,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A117,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB117/BE117,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB117/BE117,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A117,'MC PT SA (CHA Only)'!A:A,0))*$BB117/BE117,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A117,'SFY 17-18 Directed Payments'!B:B,0))*$BB117/BE117,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A117,'SFY 17-18 Directed Payments'!B:B,0))*$BB117/BE117,0)","v":0},0,null,null,0,null,1,null,"No",1,106190317,100]
[106270777,270777,50189,3,"GEORGE L. MEE MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C118,'Projected Nt Pt Revenues'!C:C,0)),0)","v":70910755.565211117},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A118,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A118,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C118,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A118,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q118=\"No\",0,IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB118,0),0))","v":0},{"$f":"IF(Q118=\"no\",IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB118,0),0),IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB118,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P118=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB118),0)","v":0},{"$f":"IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB118,0),0)","v":0},{"$f":"IF(Q118=\"NO\",IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB118,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB118,0)","v":13576},8.3379693183720423E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB118,0)","v":11278},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A118,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":737385.52169723308},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1827464.2260086404},{"$f":"IFERROR(IF(OR($K118=\"YES\",$L118=\"YES\",$M118=\"YES\",$N118=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B118,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB118/$BE118)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J118=\"YES\",$K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB118/$BE118,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J118=\"YES\",$K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB118/$BE118,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J118=\"YES\",$K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A118,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A118,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB118/BE118),0)","v":0},{"$f":"IFERROR(IF(OR($K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,IF($J118=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB118/$BE118,0),0)),0)","v":0},2564849.7477058736,null,{"$f":"ROUND(VLOOKUP($A118,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2067906.76},{"$f":"ROUND(VLOOKUP($A118,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5162380.12},7230286.8799999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB118/BE118,0)","v":397122.50318670896},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A118,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB118/BE118,0)","v":1657807.1428042944},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB118/BE118,0)","v":12977.112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A118,'MC PT SA (CHA Only)'!A:A,0))*$BB118/BE118,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A118,'SFY 17-18 Directed Payments'!B:B,0))*$BB118/BE118,0)","v":1126413.3867776284},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A118,'SFY 17-18 Directed Payments'!B:B,0))*$BB118/BE118,0)","v":4035966.7293945109},7230286.8749140371,null,null,9795136.6277058739,null,1,null,"No",1,106270777,101]
[106190522,190522,50058,3,"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C119,'Projected Nt Pt Revenues'!C:C,0)),0)","v":210583501.80628794},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A119,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A119,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C119,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A119,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q119=\"No\",0,IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB119,0),0))","v":0},{"$f":"IF(Q119=\"no\",IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB119,0),0),IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB119,0),0))","v":2382720},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P119=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB119),0)","v":10481065.762976333},{"$f":"IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB119,0),0)","v":4394016},{"$f":"IF(Q119=\"NO\",IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB119,0),0),0)","v":5803792},23061593.762976333,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB119,0)","v":53644},3.2946525199966841E-3,5.0272219985908733E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB119,0)","v":17462},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A119,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2721087.899479242},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":11620465.238207696},{"$f":"IFERROR(IF(OR($K119=\"YES\",$L119=\"YES\",$M119=\"YES\",$N119=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B119,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB119/$BE119)*$AG$16),0)","v":791700},{"$f":"IFERROR(IF(OR($J119=\"YES\",$K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB119/$BE119,0)),0)","v":970000},{"$f":"IFERROR(IF(OR($J119=\"YES\",$K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB119/$BE119,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J119=\"YES\",$K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A119,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A119,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB119/BE119),0)","v":0},{"$f":"IFERROR(IF(OR($K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,IF($J119=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB119/$BE119,0),0)),0)","v":0},16103253.137686938,null,{"$f":"ROUND(VLOOKUP($A119,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":9178696.8100000005},{"$f":"ROUND(VLOOKUP($A119,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":15491900.18},24670596.990000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB119/BE119,0)","v":2834924.5667649587},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A119,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB119/BE119,0)","v":1748576.6223468066},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB119/BE119,0)","v":4595195.625091685},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A119,'MC PT SA (CHA Only)'!A:A,0))*$BB119/BE119,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A119,'SFY 17-18 Directed Payments'!B:B,0))*$BB119/BE119,0)","v":12273753.239795864},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A119,'SFY 17-18 Directed Payments'!B:B,0))*$BB119/BE119,0)","v":3218146.9352348074},24670596.98923412,null,null,17712256.364710607,null,1,null,"No",1,106190522,102]
[106190328,190328,50205,3,"GLENDORA COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C120,'Projected Nt Pt Revenues'!C:C,0)),0)","v":33974240.920085311},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A120,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A120,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C120,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A120,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q120=\"No\",0,IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB120,0),0))","v":0},{"$f":"IF(Q120=\"no\",IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB120,0),0),IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB120,0),0))","v":387192},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P120=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB120),0)","v":3610749.5869295006},{"$f":"IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB120,0),0)","v":767376},{"$f":"IF(Q120=\"NO\",IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB120,0),0),0)","v":567064},5332381.5869295001,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB120,0)","v":13352},8.200395281298137E-4,1.162411683000402E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB120,0)","v":2285},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A120,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":294878.26156908408},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1020848.133356514},{"$f":"IFERROR(IF(OR($K120=\"YES\",$L120=\"YES\",$M120=\"YES\",$N120=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B120,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB120/$BE120)*$AG$16),0)","v":38025},{"$f":"IFERROR(IF(OR($J120=\"YES\",$K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB120/$BE120,0)),0)","v":337500},{"$f":"IFERROR(IF(OR($J120=\"YES\",$K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB120/$BE120,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J120=\"YES\",$K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A120,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A120,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB120/BE120),0)","v":0},{"$f":"IFERROR(IF(OR($K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,IF($J120=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB120/$BE120,0),0)),0)","v":0},1691251.3949255981,null,{"$f":"ROUND(VLOOKUP($A120,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":646665.04},{"$f":"ROUND(VLOOKUP($A120,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":921062.63},1567727.67,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB120/BE120,0)","v":194448.36030603529},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A120,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB120/BE120,0)","v":340613.50816455053},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB120/BE120,0)","v":111603.16965769129},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A120,'MC PT SA (CHA Only)'!A:A,0))*$BB120/BE120,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A120,'SFY 17-18 Directed Payments'!B:B,0))*$BB120/BE120,0)","v":812367.25820598553},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A120,'SFY 17-18 Directed Payments'!B:B,0))*$BB120/BE120,0)","v":108695.36966963363},1567727.6660038962,null,null,-2073402.5220039021,null,1,null,"No",1,106190328,103]
[106110889,110889,51306,3,"GLENN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C121,'Projected Nt Pt Revenues'!C:C,0)),0)","v":14640951.698284524},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A121,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A121,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C121,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A121,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q121=\"No\",0,IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB121,0),0))","v":0},{"$f":"IF(Q121=\"no\",IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB121,0),0),IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB121,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P121=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB121),0)","v":0},{"$f":"IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB121,0),0)","v":0},{"$f":"IF(Q121=\"NO\",IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB121,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB121,0)","v":920},5.6503622369639648E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB121,0)","v":223},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A121,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":164848.86192650918},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":34082.370112061675},{"$f":"IFERROR(IF(OR($K121=\"YES\",$L121=\"YES\",$M121=\"YES\",$N121=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B121,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB121/$BE121)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J121=\"YES\",$K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB121/$BE121,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J121=\"YES\",$K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB121/$BE121,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J121=\"YES\",$K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A121,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A121,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB121/BE121),0)","v":0},{"$f":"IFERROR(IF(OR($K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,IF($J121=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB121/$BE121,0),0)),0)","v":0},198931.23203857086,null,{"$f":"ROUND(VLOOKUP($A121,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":36330.54},{"$f":"ROUND(VLOOKUP($A121,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":188933.59},225264.13,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB121/BE121,0)","v":36330.539704652896},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A121,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB121/BE121,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB121/BE121,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A121,'MC PT SA (CHA Only)'!A:A,0))*$BB121/BE121,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A121,'SFY 17-18 Directed Payments'!B:B,0))*$BB121/BE121,0)","v":44122.183353040746},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A121,'SFY 17-18 Directed Payments'!B:B,0))*$BB121/BE121,0)","v":144811.40304229144},225264.12609998509,null,null,424195.36203857086,null,1,null,"No",1,106110889,104]
[106420483,420483,50357,3,"GOLETA VALLEY COTTAGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C122,'Projected Nt Pt Revenues'!C:C,0)),0)","v":87226048.357198134},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A122,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A122,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C122,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A122,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q122=\"No\",0,IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB122,0),0))","v":0},{"$f":"IF(Q122=\"no\",IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB122,0),0),IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB122,0),0))","v":413253},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P122=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB122),0)","v":835484.57699397346},{"$f":"IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB122,0),0)","v":52560},{"$f":"IF(Q122=\"NO\",IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB122,0),0),0)","v":155344},1456641.5769939735,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB122,0)","v":3960},2.4321124411279675E-4,3.1753488744921482E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB122,0)","v":356},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A122,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":387204.53553390165},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":123345.72040555655},{"$f":"IFERROR(IF(OR($K122=\"YES\",$L122=\"YES\",$M122=\"YES\",$N122=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B122,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB122/$BE122)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J122=\"YES\",$K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB122/$BE122,0)),0)","v":20000},{"$f":"IFERROR(IF(OR($J122=\"YES\",$K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB122/$BE122,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J122=\"YES\",$K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A122,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A122,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB122/BE122),0)","v":0},{"$f":"IFERROR(IF(OR($K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,IF($J122=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB122/$BE122,0),0)),0)","v":0},530550.25593945826,null,{"$f":"ROUND(VLOOKUP($A122,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":676117.14},{"$f":"ROUND(VLOOKUP($A122,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3661086.77},4337203.91,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB122/BE122,0)","v":74717.525052965386},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A122,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB122/BE122,0)","v":601399.61103280948},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB122/BE122,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A122,'MC PT SA (CHA Only)'!A:A,0))*$BB122/BE122,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A122,'SFY 17-18 Directed Payments'!B:B,0))*$BB122/BE122,0)","v":1635116.2066126864},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A122,'SFY 17-18 Directed Payments'!B:B,0))*$BB122/BE122,0)","v":2025970.5643854395},4337203.9070839006,null,null,3411112.5889454852,null,1,null,"No",1,106420483,105]
[106150775,150775,50257,3,"GOOD SAMARITAN HOSPITAL - BAKERSFIELD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C123,'Projected Nt Pt Revenues'!C:C,0)),0)","v":59171529.06162414},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A123,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A123,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C123,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A123,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q123=\"No\",0,IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB123,0),0))","v":0},{"$f":"IF(Q123=\"no\",IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB123,0),0),IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB123,0),0))","v":345618.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P123=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB123),0)","v":2894777.5484579923},{"$f":"IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB123,0),0)","v":2059768},{"$f":"IF(Q123=\"NO\",IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB123,0),0),0)","v":1198368},6498532.0484579923,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB123,0)","v":14565},8.945383258845669E-4,1.4166220950871302E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB123,0)","v":5579},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A123,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":73787.41452711857},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":921846.96303100151},{"$f":"IFERROR(IF(OR($K123=\"YES\",$L123=\"YES\",$M123=\"YES\",$N123=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B123,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB123/$BE123)*$AG$16),0)","v":630825},{"$f":"IFERROR(IF(OR($J123=\"YES\",$K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB123/$BE123,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J123=\"YES\",$K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB123/$BE123,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J123=\"YES\",$K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A123,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A123,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB123/BE123),0)","v":0},{"$f":"IFERROR(IF(OR($K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,IF($J123=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB123/$BE123,0),0)),0)","v":0},1626459.3775581201,null,{"$f":"ROUND(VLOOKUP($A123,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3300332.54},{"$f":"ROUND(VLOOKUP($A123,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2751723.48},6052056.0199999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB123/BE123,0)","v":804755.7285521226},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A123,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB123/BE123,0)","v":67559.019020226013},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB123/BE123,0)","v":2428017.7956923302},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A123,'MC PT SA (CHA Only)'!A:A,0))*$BB123/BE123,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A123,'SFY 17-18 Directed Payments'!B:B,0))*$BB123/BE123,0)","v":2141223.6038975655},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A123,'SFY 17-18 Directed Payments'!B:B,0))*$BB123/BE123,0)","v":610499.87181858113},6052056.0189808253,null,null,1179983.3491001269,null,1,null,"No",1,106150775,106]
[106190392,190392,50471,3,"GOOD SAMARITAN HOSPITAL - LA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C124,'Projected Nt Pt Revenues'!C:C,0)),0)","v":334113690.90084213},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A124,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A124,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C124,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A124,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q124=\"No\",0,IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB124,0),0))","v":0},{"$f":"IF(Q124=\"no\",IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB124,0),0),IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB124,0),0))","v":5330095},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P124=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB124),0)","v":7249078.9904411081},{"$f":"IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB124,0),0)","v":7980360},{"$f":"IF(Q124=\"NO\",IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB124,0),0),0)","v":4139976},24699509.990441106,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB124,0)","v":57647},3.5405046942854532E-3,5.3842731449769143E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB124,0)","v":20754},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A124,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3450254.061557122},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":26097357.685807228},{"$f":"IFERROR(IF(OR($K124=\"YES\",$L124=\"YES\",$M124=\"YES\",$N124=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B124,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB124/$BE124)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J124=\"YES\",$K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB124/$BE124,0)),0)","v":4365000},{"$f":"IFERROR(IF(OR($J124=\"YES\",$K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB124/$BE124,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J124=\"YES\",$K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A124,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A124,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB124/BE124),0)","v":0},{"$f":"IFERROR(IF(OR($K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,IF($J124=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB124/$BE124,0),0)),0)","v":0},33912611.74736435,null,{"$f":"ROUND(VLOOKUP($A124,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3409469.26},{"$f":"ROUND(VLOOKUP($A124,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":8695631.6999999993},12105100.959999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB124/BE124,0)","v":2206566.1756467484},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A124,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB124/BE124,0)","v":602062.7670477319},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB124/BE124,0)","v":600840.32036640774},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A124,'MC PT SA (CHA Only)'!A:A,0))*$BB124/BE124,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A124,'SFY 17-18 Directed Payments'!B:B,0))*$BB124/BE124,0)","v":7329473.2817051215},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A124,'SFY 17-18 Directed Payments'!B:B,0))*$BB124/BE124,0)","v":1366158.416231114},12105100.960997123,null,null,21318202.716923244,null,1,null,"No",1,106190392,107]
[106430779,430779,50380,3,"GOOD SAMARITAN HOSPITAL - SAN JOSE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C125,'Projected Nt Pt Revenues'!C:C,0)),0)","v":732792892.382025},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A125,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A125,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C125,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A125,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q125=\"No\",0,IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB125,0),0))","v":0},{"$f":"IF(Q125=\"no\",IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB125,0),0),IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB125,0),0))","v":12427994.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P125=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB125),0)","v":12546242.428644536},{"$f":"IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB125,0),0)","v":2796776},{"$f":"IF(Q125=\"NO\",IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB125,0),0),0)","v":2584784},30355796.928644538,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB125,0)","v":83391},5.1216234489419787E-3,6.6172933090789046E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB125,0)","v":9215},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A125,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":751838.16519136715},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7736698.0154380007},{"$f":"IFERROR(IF(OR($K125=\"YES\",$L125=\"YES\",$M125=\"YES\",$N125=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B125,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB125/$BE125)*$AG$16),0)","v":135525},{"$f":"IFERROR(IF(OR($J125=\"YES\",$K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB125/$BE125,0)),0)","v":2995000},{"$f":"IFERROR(IF(OR($J125=\"YES\",$K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB125/$BE125,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J125=\"YES\",$K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A125,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A125,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB125/BE125),0)","v":0},{"$f":"IFERROR(IF(OR($K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,IF($J125=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB125/$BE125,0),0)),0)","v":0},11619061.180629367,null,{"$f":"ROUND(VLOOKUP($A125,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4883235.24},{"$f":"ROUND(VLOOKUP($A125,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5340082.42},10223317.66,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB125/BE125,0)","v":1472872.0687810851},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A125,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB125/BE125,0)","v":1191276.886306341},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB125/BE125,0)","v":2219086.2804029314},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A125,'MC PT SA (CHA Only)'!A:A,0))*$BB125/BE125,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A125,'SFY 17-18 Directed Payments'!B:B,0))*$BB125/BE125,0)","v":4176034.8832377978},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A125,'SFY 17-18 Directed Payments'!B:B,0))*$BB125/BE125,0)","v":1164047.5371648942},10223317.65589305,null,null,-8513418.0880151689,null,1,null,"No",1,106430779,108]
[106190352,190352,50738,3,"GREATER EL MONTE COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C126,'Projected Nt Pt Revenues'!C:C,0)),0)","v":67817435.73521553},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A126,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A126,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C126,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A126,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q126=\"No\",0,IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB126,0),0))","v":0},{"$f":"IF(Q126=\"no\",IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB126,0),0),IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB126,0),0))","v":797652.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P126=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB126),0)","v":1066419.5745081527},{"$f":"IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB126,0),0)","v":2054512},{"$f":"IF(Q126=\"NO\",IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB126,0),0),0)","v":3619632},7538216.3245081529,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB126,0)","v":15187},9.3273968796491022E-4,1.6432640053500502E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB126,0)","v":9716},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A126,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2377247.7780364286},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6472404.3812810462},{"$f":"IFERROR(IF(OR($K126=\"YES\",$L126=\"YES\",$M126=\"YES\",$N126=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B126,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1093655.2315000002},{"$f":"IFERROR(IF(OR($K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB126/$BE126)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J126=\"YES\",$K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB126/$BE126,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J126=\"YES\",$K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB126/$BE126,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J126=\"YES\",$K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A126,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A126,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB126/BE126),0)","v":0},{"$f":"IFERROR(IF(OR($K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,IF($J126=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB126/$BE126,0),0)),0)","v":0},9943307.3908174746,null,{"$f":"ROUND(VLOOKUP($A126,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3496633.72},{"$f":"ROUND(VLOOKUP($A126,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":7294264.2999999998},10790898.02,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB126/BE126,0)","v":1258087.7459988606},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A126,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB126/BE126,0)","v":1762502.8986601785},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB126/BE126,0)","v":31145.070602146407},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A126,'MC PT SA (CHA Only)'!A:A,0))*$BB126/BE126,0)","v":444898},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A126,'SFY 17-18 Directed Payments'!B:B,0))*$BB126/BE126,0)","v":5683975.3848917196},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A126,'SFY 17-18 Directed Payments'!B:B,0))*$BB126/BE126,0)","v":1610288.9110482144},10790898.011201121,null,null,13195989.086309321,null,1,null,"No",1,106190352,109]
[106304159,304159,53308,3,"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C127,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A127,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A127,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C127,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A127,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q127=\"No\",0,IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB127,0),0))","v":0},{"$f":"IF(Q127=\"no\",IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB127,0),0),IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB127,0),0))","v":213141.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P127=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB127),0)","v":153343.78019651712},{"$f":"IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB127,0),0)","v":273312},{"$f":"IF(Q127=\"NO\",IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB127,0),0),0)","v":62488},702285.53019651712,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB127,0)","v":1679},1.0311911082459236E-4,1.5309198934741503E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB127,0)","v":575},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A127,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":34082.370112061675},{"$f":"IFERROR(IF(OR($K127=\"YES\",$L127=\"YES\",$M127=\"YES\",$N127=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B127,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":394793.3795000001},{"$f":"IFERROR(IF(OR($K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB127/$BE127)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J127=\"YES\",$K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB127/$BE127,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J127=\"YES\",$K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB127/$BE127,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J127=\"YES\",$K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A127,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A127,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB127/BE127),0)","v":0},{"$f":"IFERROR(IF(OR($K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,IF($J127=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB127/$BE127,0),0)),0)","v":0},428875.74961206177,null,{"$f":"ROUND(VLOOKUP($A127,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2488263.2200000002},{"$f":"ROUND(VLOOKUP($A127,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":227647.3},2715910.52,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB127/BE127,0)","v":165658.12129480092},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A127,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB127/BE127,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB127/BE127,0)","v":390611.09380191955},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A127,'MC PT SA (CHA Only)'!A:A,0))*$BB127/BE127,0)","v":1931994},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A127,'SFY 17-18 Directed Payments'!B:B,0))*$BB127/BE127,0)","v":194656.69126341506},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A127,'SFY 17-18 Directed Payments'!B:B,0))*$BB127/BE127,0)","v":32990.607407716278},2715910.5137678515,null,null,2442500.7394155446,null,1,null,"No",1,106304159,110]
[106154022,154022,53031,3,"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C128,'Projected Nt Pt Revenues'!C:C,0)),0)","v":44588342.720526859},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A128,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A128,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C128,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A128,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q128=\"No\",0,IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB128,0),0))","v":0},{"$f":"IF(Q128=\"no\",IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB128,0),0),IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB128,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P128=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB128),0)","v":0},{"$f":"IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB128,0),0)","v":0},{"$f":"IF(Q128=\"NO\",IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB128,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB128,0)","v":22539},1.3842773310753348E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB128,0)","v":4355},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A128,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K128=\"YES\",$L128=\"YES\",$M128=\"YES\",$N128=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B128,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB128/$BE128)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J128=\"YES\",$K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB128/$BE128,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J128=\"YES\",$K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB128/$BE128,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J128=\"YES\",$K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A128,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A128,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB128/BE128),0)","v":0},{"$f":"IFERROR(IF(OR($K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,IF($J128=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB128/$BE128,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A128,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A128,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB128/BE128,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A128,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB128/BE128,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB128/BE128,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A128,'MC PT SA (CHA Only)'!A:A,0))*$BB128/BE128,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A128,'SFY 17-18 Directed Payments'!B:B,0))*$BB128/BE128,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A128,'SFY 17-18 Directed Payments'!B:B,0))*$BB128/BE128,0)","v":0},0,null,null,0,null,1,null,"No",1,106154022,111]
[106304079,304079,53034,3,"HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C129,'Projected Nt Pt Revenues'!C:C,0)),0)","v":30013921.775345214},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A129,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A129,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C129,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A129,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q129=\"No\",0,IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB129,0),0))","v":0},{"$f":"IF(Q129=\"no\",IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB129,0),0),IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB129,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P129=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB129),0)","v":0},{"$f":"IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB129,0),0)","v":0},{"$f":"IF(Q129=\"NO\",IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB129,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB129,0)","v":15132},9.2936175401889915E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB129,0)","v":1029},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A129,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K129=\"YES\",$L129=\"YES\",$M129=\"YES\",$N129=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B129,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB129/$BE129)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J129=\"YES\",$K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB129/$BE129,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J129=\"YES\",$K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB129/$BE129,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J129=\"YES\",$K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A129,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A129,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB129/BE129),0)","v":0},{"$f":"IFERROR(IF(OR($K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,IF($J129=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB129/$BE129,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A129,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A129,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB129/BE129,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A129,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB129/BE129,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB129/BE129,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A129,'MC PT SA (CHA Only)'!A:A,0))*$BB129/BE129,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A129,'SFY 17-18 Directed Payments'!B:B,0))*$BB129/BE129,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A129,'SFY 17-18 Directed Payments'!B:B,0))*$BB129/BE129,0)","v":0},0,null,null,0,null,1,null,"No",1,106304079,112]
[106331194,331194,50390,3,"HEMET VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C130,'Projected Nt Pt Revenues'!C:C,0)),0)","v":183960047.73034513},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A130,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A130,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C130,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A130,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q130=\"No\",0,IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB130,0),0))","v":0},{"$f":"IF(Q130=\"no\",IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB130,0),0),IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB130,0),0))","v":4725417.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P130=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB130),0)","v":4385926.2983305994},{"$f":"IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB130,0),0)","v":1436056},{"$f":"IF(Q130=\"NO\",IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB130,0),0),0)","v":5573696},16121096.048330599,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB130,0)","v":39161},2.4051503865407157E-3,3.514255325478615E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB130,0)","v":12003},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A130,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1909872.1400652633},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4466413.4546854161},{"$f":"IFERROR(IF(OR($K130=\"YES\",$L130=\"YES\",$M130=\"YES\",$N130=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B130,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1108218.0264999997},{"$f":"IFERROR(IF(OR($K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB130/$BE130)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J130=\"YES\",$K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB130/$BE130,0)),0)","v":612500},{"$f":"IFERROR(IF(OR($J130=\"YES\",$K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB130/$BE130,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J130=\"YES\",$K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A130,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A130,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB130/BE130),0)","v":0},{"$f":"IFERROR(IF(OR($K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,IF($J130=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB130/$BE130,0),0)),0)","v":0},8097003.6212506788,null,{"$f":"ROUND(VLOOKUP($A130,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5617203.1299999999},{"$f":"ROUND(VLOOKUP($A130,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":18164705.629999999},23781908.759999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB130/BE130,0)","v":2370853.3331791097},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A130,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB130/BE130,0)","v":1388565.8007457741},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB130/BE130,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A130,'MC PT SA (CHA Only)'!A:A,0))*$BB130/BE130,0)","v":1857784},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A130,'SFY 17-18 Directed Payments'!B:B,0))*$BB130/BE130,0)","v":13449479.65502689},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A130,'SFY 17-18 Directed Payments'!B:B,0))*$BB130/BE130,0)","v":4715225.9724418065},23781908.761393581,null,null,15757816.332920076,null,1,null,"No",1,106331194,113]
[106190949,190949,50624,3,"HENRY MAYO NEWHALL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C131,'Projected Nt Pt Revenues'!C:C,0)),0)","v":376251400.48720062},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A131,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A131,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C131,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A131,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q131=\"No\",0,IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB131,0),0))","v":0},{"$f":"IF(Q131=\"no\",IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB131,0),0),IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB131,0),0))","v":8150888},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P131=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB131),0)","v":8205914.7603963548},{"$f":"IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB131,0),0)","v":3843304},{"$f":"IF(Q131=\"NO\",IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB131,0),0),0)","v":1759592},21959698.760396354,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB131,0)","v":58181},3.5733013620521787E-3,4.7870187041420473E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB131,0)","v":9594},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A131,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2742754.3419439895},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6071530.7899629874},{"$f":"IFERROR(IF(OR($K131=\"YES\",$L131=\"YES\",$M131=\"YES\",$N131=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B131,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB131/$BE131)*$AG$16),0)","v":626925},{"$f":"IFERROR(IF(OR($J131=\"YES\",$K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB131/$BE131,0)),0)","v":1887500},{"$f":"IFERROR(IF(OR($J131=\"YES\",$K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB131/$BE131,0)),0)","v":1887500},{"$f":"IFERROR(IF(OR($J131=\"YES\",$K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A131,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A131,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB131/BE131),0)","v":0},{"$f":"IFERROR(IF(OR($K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,IF($J131=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB131/$BE131,0),0)),0)","v":0},13216210.131906977,null,{"$f":"ROUND(VLOOKUP($A131,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4172616.8},{"$f":"ROUND(VLOOKUP($A131,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":1996087.79},6168704.5899999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB131/BE131,0)","v":919916.68459706008},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A131,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB131/BE131,0)","v":1665599.2259796334},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB131/BE131,0)","v":1587100.8894343774},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A131,'MC PT SA (CHA Only)'!A:A,0))*$BB131/BE131,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A131,'SFY 17-18 Directed Payments'!B:B,0))*$BB131/BE131,0)","v":1243207.4015356775},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A131,'SFY 17-18 Directed Payments'!B:B,0))*$BB131/BE131,0)","v":752880.38799925137},6168704.5895460006,null,null,-2574784.038489379,null,1,null,"No",1,106190949,114]
[106344021,344021,54104,3,"HERITAGE OAKS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C132,'Projected Nt Pt Revenues'!C:C,0)),0)","v":53195588.287234306},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A132,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A132,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C132,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A132,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q132=\"No\",0,IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB132,0),0))","v":0},{"$f":"IF(Q132=\"no\",IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB132,0),0),IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB132,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P132=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB132),0)","v":0},{"$f":"IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB132,0),0)","v":0},{"$f":"IF(Q132=\"NO\",IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB132,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB132,0)","v":39667},2.4362273788440174E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB132,0)","v":15760},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A132,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K132=\"YES\",$L132=\"YES\",$M132=\"YES\",$N132=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B132,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB132/$BE132)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J132=\"YES\",$K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB132/$BE132,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J132=\"YES\",$K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB132/$BE132,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J132=\"YES\",$K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A132,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A132,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB132/BE132),0)","v":0},{"$f":"IFERROR(IF(OR($K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,IF($J132=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB132/$BE132,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A132,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A132,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB132/BE132,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A132,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB132/BE132,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB132/BE132,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A132,'MC PT SA (CHA Only)'!A:A,0))*$BB132/BE132,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A132,'SFY 17-18 Directed Payments'!B:B,0))*$BB132/BE132,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A132,'SFY 17-18 Directed Payments'!B:B,0))*$BB132/BE132,0)","v":0},0,null,null,0,null,1,null,"No",1,106344021,115]
[106362041,362041,50279,3,"HI-DESERT MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C133,'Projected Nt Pt Revenues'!C:C,0)),0)","v":70656935.860610858},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A133,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A133,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C133,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A133,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q133=\"No\",0,IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB133,0),0))","v":0},{"$f":"IF(Q133=\"no\",IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB133,0),0),IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB133,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P133=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB133),0)","v":0},{"$f":"IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB133,0),0)","v":0},{"$f":"IF(Q133=\"NO\",IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB133,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB133,0)","v":4144},2.5451196858672468E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB133,0)","v":2165},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A133,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":7596653.6321647894},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4622218.5751976976},{"$f":"IFERROR(IF(OR($K133=\"YES\",$L133=\"YES\",$M133=\"YES\",$N133=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B133,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":2257023.7820000006},{"$f":"IFERROR(IF(OR($K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB133/$BE133)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J133=\"YES\",$K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB133/$BE133,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J133=\"YES\",$K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB133/$BE133,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J133=\"YES\",$K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A133,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A133,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB133/BE133),0)","v":0},{"$f":"IFERROR(IF(OR($K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,IF($J133=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB133/$BE133,0),0)),0)","v":0},14475895.989362489,null,{"$f":"ROUND(VLOOKUP($A133,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":643724.05000000005},{"$f":"ROUND(VLOOKUP($A133,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":374066.91},1017790.96,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB133/BE133,0)","v":106935.17347029908},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A133,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB133/BE133,0)","v":303310.98232516192},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB133/BE133,0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A133,'MC PT SA (CHA Only)'!A:A,0))*$BB133/BE133,0)","v":230882.47348167974},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A133,'SFY 17-18 Directed Payments'!B:B,0))*$BB133/BE133,0)","v":181679.5785125207},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A133,'SFY 17-18 Directed Payments'!B:B,0))*$BB133/BE133,0)","v":192387.3316197349},1017790.9619595753,null,null,15493686.94936249,null,1,null,"No",1,106362041,116]
[106301205,301205,50224,3,"HOAG MEMORIAL HOSPITAL PRESBYTERIAN",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C134,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1115657237.8794794},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A134,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A134,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C134,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A134,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q134=\"No\",0,IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB134,0),0))","v":0},{"$f":"IF(Q134=\"no\",IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB134,0),0),IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB134,0),0))","v":17011938.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P134=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB134),0)","v":15367841.530438004},{"$f":"IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB134,0),0)","v":1992608},{"$f":"IF(Q134=\"NO\",IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB134,0),0),0)","v":4637544},39009931.780438006,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB134,0)","v":107977},6.6316213397897613E-3,8.503817612336477E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB134,0)","v":11353},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A134,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1509890.4248672919},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7554925.3748403387},{"$f":"IFERROR(IF(OR($K134=\"YES\",$L134=\"YES\",$M134=\"YES\",$N134=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B134,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB134/$BE134)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J134=\"YES\",$K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB134/$BE134,0)),0)","v":847500},{"$f":"IFERROR(IF(OR($J134=\"YES\",$K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB134/$BE134,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J134=\"YES\",$K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A134,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A134,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB134/BE134),0)","v":0},{"$f":"IFERROR(IF(OR($K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,IF($J134=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB134/$BE134,0),0)),0)","v":0},9912315.7997076306,null,{"$f":"ROUND(VLOOKUP($A134,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4979038.5199999996},{"$f":"ROUND(VLOOKUP($A134,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":17039829.91},22018868.43,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB134/BE134,0)","v":2336807.7330785231},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A134,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB134/BE134,0)","v":2415131.3118457482},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB134/BE134,0)","v":227099.47314065089},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A134,'MC PT SA (CHA Only)'!A:A,0))*$BB134/BE134,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A134,'SFY 17-18 Directed Payments'!B:B,0))*$BB134/BE134,0)","v":12478791.621259995},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A134,'SFY 17-18 Directed Payments'!B:B,0))*$BB134/BE134,0)","v":4561038.2915046904},22018868.430829607,null,null,-7078747.5507303774,null,1,null,"No",1,106301205,117]
[106304460,304460,50769,3,"HOAG ORTHOPEDIC INSTITUTE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C135,'Projected Nt Pt Revenues'!C:C,0)),0)","v":150911441.14975068},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A135,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A135,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C135,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A135,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q135=\"No\",0,IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB135,0),0))","v":0},{"$f":"IF(Q135=\"no\",IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB135,0),0),IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB135,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P135=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB135),0)","v":0},{"$f":"IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB135,0),0)","v":0},{"$f":"IF(Q135=\"NO\",IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB135,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB135,0)","v":10595},6.5071291196340444E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB135,0)","v":86},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A135,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K135=\"YES\",$L135=\"YES\",$M135=\"YES\",$N135=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B135,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB135/$BE135)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J135=\"YES\",$K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB135/$BE135,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J135=\"YES\",$K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB135/$BE135,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J135=\"YES\",$K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A135,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A135,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB135/BE135),0)","v":0},{"$f":"IFERROR(IF(OR($K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,IF($J135=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB135/$BE135,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A135,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A135,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB135/BE135,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A135,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB135/BE135,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB135/BE135,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A135,'MC PT SA (CHA Only)'!A:A,0))*$BB135/BE135,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A135,'SFY 17-18 Directed Payments'!B:B,0))*$BB135/BE135,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A135,'SFY 17-18 Directed Payments'!B:B,0))*$BB135/BE135,0)","v":0},0,null,null,0,null,1,null,"No",1,106304460,118]
[106190382,190382,50063,3,"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C136,'Projected Nt Pt Revenues'!C:C,0)),0)","v":342407062.30804521},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A136,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A136,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C136,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A136,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q136=\"No\",0,IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB136,0),0))","v":0},{"$f":"IF(Q136=\"no\",IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB136,0),0),IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB136,0),0))","v":2374963.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P136=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB136),0)","v":7898859.469115559},{"$f":"IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB136,0),0)","v":8945128},{"$f":"IF(Q136=\"NO\",IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB136,0),0),0)","v":10264384},29483335.219115559,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB136,0)","v":62028},3.8095724873304436E-3,6.4271044286332794E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB136,0)","v":32893},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A136,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3403546.2491579275},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":28624321.984115798},{"$f":"IFERROR(IF(OR($K136=\"YES\",$L136=\"YES\",$M136=\"YES\",$N136=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B136,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":3375128.2629999993},{"$f":"IFERROR(IF(OR($K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB136/$BE136)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J136=\"YES\",$K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB136/$BE136,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J136=\"YES\",$K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB136/$BE136,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J136=\"YES\",$K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A136,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A136,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB136/BE136),0)","v":0},{"$f":"IFERROR(IF(OR($K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,IF($J136=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB136/$BE136,0),0)),0)","v":0},35402996.496273726,null,{"$f":"ROUND(VLOOKUP($A136,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":13828307.07},{"$f":"ROUND(VLOOKUP($A136,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":17307208.219999999},31135515.289999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB136/BE136,0)","v":4414503.3150559366},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A136,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB136/BE136,0)","v":1743934.5302423495},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB136/BE136,0)","v":1567635.2203080358},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A136,'MC PT SA (CHA Only)'!A:A,0))*$BB136/BE136,0)","v":6102234},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A136,'SFY 17-18 Directed Payments'!B:B,0))*$BB136/BE136,0)","v":14812076.493870797},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A136,'SFY 17-18 Directed Payments'!B:B,0))*$BB136/BE136,0)","v":2495131.7286783308},31135515.288155451,null,null,37055176.567158163,null,1,null,"No",1,106190382,119]
[106301209,301209,50526,3,"HUNTINGTON BEACH HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C137,'Projected Nt Pt Revenues'!C:C,0)),0)","v":60611742.378290311},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A137,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A137,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C137,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A137,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q137=\"No\",0,IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB137,0),0))","v":0},{"$f":"IF(Q137=\"no\",IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB137,0),0),IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB137,0),0))","v":796722},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P137=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB137),0)","v":3644948.5594913135},{"$f":"IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB137,0),0)","v":1410944},{"$f":"IF(Q137=\"NO\",IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB137,0),0),0)","v":1653888},7506502.559491314,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB137,0)","v":17728},1.0888002362706214E-3,1.6363506870950581E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB137,0)","v":5248},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A137,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":585736.37202988297},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1272408.484183636},{"$f":"IFERROR(IF(OR($K137=\"YES\",$L137=\"YES\",$M137=\"YES\",$N137=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B137,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB137/$BE137)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J137=\"YES\",$K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB137/$BE137,0)),0)","v":290000},{"$f":"IFERROR(IF(OR($J137=\"YES\",$K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB137/$BE137,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J137=\"YES\",$K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A137,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A137,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB137/BE137),0)","v":0},{"$f":"IFERROR(IF(OR($K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,IF($J137=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB137/$BE137,0),0)),0)","v":0},2148144.8562135189,null,{"$f":"ROUND(VLOOKUP($A137,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1138219.3},{"$f":"ROUND(VLOOKUP($A137,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2997057.31},4135276.6100000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB137/BE137,0)","v":556382.79359012446},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A137,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB137/BE137,0)","v":581836.50859259674},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB137/BE137,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A137,'MC PT SA (CHA Only)'!A:A,0))*$BB137/BE137,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A137,'SFY 17-18 Directed Payments'!B:B,0))*$BB137/BE137,0)","v":1946566.9126341506},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A137,'SFY 17-18 Directed Payments'!B:B,0))*$BB137/BE137,0)","v":1050490.3937720181},4135276.6085888902,null,null,-1223081.0932777952,null,1,null,"No",1,106301209,120]
[106190400,190400,50438,3,"HUNTINGTON MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C138,'Projected Nt Pt Revenues'!C:C,0)),0)","v":766008460.91596496},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A138,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A138,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C138,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A138,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q138=\"No\",0,IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB138,0),0))","v":0},{"$f":"IF(Q138=\"no\",IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB138,0),0),IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB138,0),0))","v":18813249.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P138=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB138),0)","v":15859129.996487277},{"$f":"IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB138,0),0)","v":8090152},{"$f":"IF(Q138=\"NO\",IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB138,0),0),0)","v":5439960},48202491.746487275,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB138,0)","v":126934},7.7959030455085213E-3,1.0507713793999353E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB138,0)","v":23168},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A138,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2741241.1251925742},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":16607852.064606054},{"$f":"IFERROR(IF(OR($K138=\"YES\",$L138=\"YES\",$M138=\"YES\",$N138=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B138,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB138/$BE138)*$AG$16),0)","v":814125},{"$f":"IFERROR(IF(OR($J138=\"YES\",$K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB138/$BE138,0)),0)","v":2820000},{"$f":"IFERROR(IF(OR($J138=\"YES\",$K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB138/$BE138,0)),0)","v":2820000},{"$f":"IFERROR(IF(OR($J138=\"YES\",$K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A138,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A138,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB138/BE138),0)","v":0},{"$f":"IFERROR(IF(OR($K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,IF($J138=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB138/$BE138,0),0)),0)","v":0},25803218.189798627,null,{"$f":"ROUND(VLOOKUP($A138,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7275103.8700000001},{"$f":"ROUND(VLOOKUP($A138,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":9412805.4399999995},16687909.309999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB138/BE138,0)","v":2491955.1321946192},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A138,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB138/BE138,0)","v":1302687.0968133151},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB138/BE138,0)","v":3480461.6397898612},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A138,'MC PT SA (CHA Only)'!A:A,0))*$BB138/BE138,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A138,'SFY 17-18 Directed Payments'!B:B,0))*$BB138/BE138,0)","v":7807031.030938033},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A138,'SFY 17-18 Directed Payments'!B:B,0))*$BB138/BE138,0)","v":1605774.4068766322},16687909.306612462,null,null,-5711364.2466886491,null,1,null,"No",1,106190400,121]
[106380842,380842,54089,3,"JEWISH HOME",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C139,'Projected Nt Pt Revenues'!C:C,0)),0)","v":80106796.875079304},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A139,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A139,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C139,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A139,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q139=\"No\",0,IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB139,0),0))","v":0},{"$f":"IF(Q139=\"no\",IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB139,0),0),IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB139,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P139=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB139),0)","v":0},{"$f":"IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB139,0),0)","v":0},{"$f":"IF(Q139=\"NO\",IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB139,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB139,0)","v":3964},2.4345691203614303E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB139,0)","v":2},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A139,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K139=\"YES\",$L139=\"YES\",$M139=\"YES\",$N139=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B139,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB139/$BE139)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J139=\"YES\",$K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB139/$BE139,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J139=\"YES\",$K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB139/$BE139,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J139=\"YES\",$K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A139,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A139,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB139/BE139),0)","v":0},{"$f":"IFERROR(IF(OR($K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,IF($J139=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB139/$BE139,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A139,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A139,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB139/BE139,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A139,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB139/BE139,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB139/BE139,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A139,'MC PT SA (CHA Only)'!A:A,0))*$BB139/BE139,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A139,'SFY 17-18 Directed Payments'!B:B,0))*$BB139/BE139,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A139,'SFY 17-18 Directed Payments'!B:B,0))*$BB139/BE139,0)","v":0},0,null,null,0,null,1,null,"No",1,106380842,122]
[106331216,331216,50534,3,"JOHN F. KENNEDY MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C140,'Projected Nt Pt Revenues'!C:C,0)),0)","v":129026463.18644971},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A140,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A140,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C140,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A140,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q140=\"No\",0,IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB140,0),0))","v":0},{"$f":"IF(Q140=\"no\",IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB140,0),0),IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB140,0),0))","v":1325077.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P140=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB140),0)","v":1784597.9983062295},{"$f":"IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB140,0),0)","v":2337168},{"$f":"IF(Q140=\"NO\",IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB140,0),0),0)","v":3669272},9116115.7483062297,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB140,0)","v":19409},1.1920421810568869E-3,1.9872320231900187E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB140,0)","v":10285},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A140,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2405369.2542504501},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7384513.5242800303},{"$f":"IFERROR(IF(OR($K140=\"YES\",$L140=\"YES\",$M140=\"YES\",$N140=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B140,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB140/$BE140)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J140=\"YES\",$K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB140/$BE140,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J140=\"YES\",$K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB140/$BE140,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J140=\"YES\",$K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A140,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A140,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB140/BE140),0)","v":0},{"$f":"IFERROR(IF(OR($K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,IF($J140=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB140/$BE140,0),0)),0)","v":0},9789882.7785304803,null,{"$f":"ROUND(VLOOKUP($A140,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3614501.18},{"$f":"ROUND(VLOOKUP($A140,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":11285269.32},14899770.5,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB140/BE140,0)","v":1970760.4085071145},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A140,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB140/BE140,0)","v":1641145.3479293676},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB140/BE140,0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A140,'MC PT SA (CHA Only)'!A:A,0))*$BB140/BE140,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A140,'SFY 17-18 Directed Payments'!B:B,0))*$BB140/BE140,0)","v":6919396.5187768601},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A140,'SFY 17-18 Directed Payments'!B:B,0))*$BB140/BE140,0)","v":4365872.8034716742},14899770.501235195,null,null,15573537.530224249,null,1,null,"No",1,106331216,123]
[106074039,74039,54131,3,"JOHN MUIR BEHAVIORAL HEALTH CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C141,'Projected Nt Pt Revenues'!C:C,0)),0)","v":35473951.820057787},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A141,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A141,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C141,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A141,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q141=\"No\",0,IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB141,0),0))","v":0},{"$f":"IF(Q141=\"no\",IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB141,0),0),IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB141,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P141=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB141),0)","v":0},{"$f":"IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB141,0),0)","v":0},{"$f":"IF(Q141=\"NO\",IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB141,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB141,0)","v":12505},7.6801934536124329E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB141,0)","v":5255},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A141,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K141=\"YES\",$L141=\"YES\",$M141=\"YES\",$N141=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B141,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB141/$BE141)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J141=\"YES\",$K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB141/$BE141,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J141=\"YES\",$K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB141/$BE141,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J141=\"YES\",$K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A141,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A141,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB141/BE141),0)","v":0},{"$f":"IFERROR(IF(OR($K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,IF($J141=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB141/$BE141,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A141,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A141,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB141/BE141,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A141,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB141/BE141,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB141/BE141,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A141,'MC PT SA (CHA Only)'!A:A,0))*$BB141/BE141,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A141,'SFY 17-18 Directed Payments'!B:B,0))*$BB141/BE141,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A141,'SFY 17-18 Directed Payments'!B:B,0))*$BB141/BE141,0)","v":0},0,null,null,0,null,1,null,"No",1,106074039,124]
[106071018,71018,50496,3,"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C142,'Projected Nt Pt Revenues'!C:C,0)),0)","v":529049750.09819072},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A142,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A142,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C142,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A142,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q142=\"No\",0,IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB142,0),0))","v":0},{"$f":"IF(Q142=\"no\",IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB142,0),0),IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB142,0),0))","v":4701528.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P142=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB142),0)","v":8740595.4712014757},{"$f":"IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB142,0),0)","v":1546432},{"$f":"IF(Q142=\"NO\",IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB142,0),0),0)","v":5084304},20072859.971201476,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB142,0)","v":50277},3.0878615455199702E-3,4.3757046567988222E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB142,0)","v":11354},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A142,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2446917.2644533049},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5081519.0867078621},{"$f":"IFERROR(IF(OR($K142=\"YES\",$L142=\"YES\",$M142=\"YES\",$N142=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B142,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB142/$BE142)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J142=\"YES\",$K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB142/$BE142,0)),0)","v":807500},{"$f":"IFERROR(IF(OR($J142=\"YES\",$K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB142/$BE142,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J142=\"YES\",$K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A142,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A142,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB142/BE142),0)","v":0},{"$f":"IFERROR(IF(OR($K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,IF($J142=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB142/$BE142,0),0)),0)","v":0},8335936.351161167,null,{"$f":"ROUND(VLOOKUP($A142,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3731961.69},{"$f":"ROUND(VLOOKUP($A142,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":13228397.529999999},16960359.219999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB142/BE142,0)","v":1953166.3735558046},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A142,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB142/BE142,0)","v":1728184.5748879409},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB142/BE142,0)","v":50610.739728487912},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A142,'MC PT SA (CHA Only)'!A:A,0))*$BB142/BE142,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A142,'SFY 17-18 Directed Payments'!B:B,0))*$BB142/BE142,0)","v":9896346.1838320214},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A142,'SFY 17-18 Directed Payments'!B:B,0))*$BB142/BE142,0)","v":3332051.3481793436},16960359.2201836,null,null,5223435.5999596901,null,1,null,"No",1,106071018,125]
[106070988,70988,50180,3,"JOHN MUIR MEDICAL CENTER - WALNUT CREEK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C143,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1039197656.131207},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A143,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A143,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C143,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A143,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q143=\"No\",0,IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB143,0),0))","v":0},{"$f":"IF(Q143=\"no\",IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB143,0),0),IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB143,0),0))","v":12370908.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P143=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB143),0)","v":14909281.113399498},{"$f":"IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB143,0),0)","v":2638512},{"$f":"IF(Q143=\"NO\",IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB143,0),0),0)","v":7422640},37341341.613399498,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB143,0)","v":97646},5.9971225107672103E-3,8.140079820378867E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB143,0)","v":17228},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A143,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1843690.7305470903},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8741316.4487411529},{"$f":"IFERROR(IF(OR($K143=\"YES\",$L143=\"YES\",$M143=\"YES\",$N143=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B143,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB143/$BE143)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J143=\"YES\",$K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB143/$BE143,0)),0)","v":2287500},{"$f":"IFERROR(IF(OR($J143=\"YES\",$K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB143/$BE143,0)),0)","v":2287500},{"$f":"IFERROR(IF(OR($J143=\"YES\",$K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A143,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A143,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB143/BE143),0)","v":0},{"$f":"IFERROR(IF(OR($K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,IF($J143=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB143/$BE143,0),0)),0)","v":0},15160007.179288244,null,{"$f":"ROUND(VLOOKUP($A143,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5776253.54},{"$f":"ROUND(VLOOKUP($A143,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":13584310.630000001},19360564.170000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB143/BE143,0)","v":2559360.8505145726},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A143,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB143/BE143,0)","v":1189867.6797746308},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB143/BE143,0)","v":2027025.0116896955},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A143,'MC PT SA (CHA Only)'!A:A,0))*$BB143/BE143,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A143,'SFY 17-18 Directed Payments'!B:B,0))*$BB143/BE143,0)","v":12185508.873089783},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A143,'SFY 17-18 Directed Payments'!B:B,0))*$BB143/BE143,0)","v":1398801.7540871701},19360564.169155851,null,null,-2820770.2641112506,null,1,null,"No",1,106070988,126]
[106194219,194219,50696,3,"KECK HOSPITAL OF USC",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C144,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1061794274.5273051},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A144,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A144,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C144,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A144,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q144=\"No\",0,IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB144,0),0))","v":0},{"$f":"IF(Q144=\"no\",IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB144,0),0),IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB144,0),0))","v":11366319},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P144=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB144),0)","v":11789452.261631509},{"$f":"IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB144,0),0)","v":4433728},{"$f":"IF(Q144=\"NO\",IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB144,0),0),0)","v":5434704},33024203.261631511,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB144,0)","v":85594},5.2569250577249307E-3,7.1989821184580537E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB144,0)","v":16898},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A144,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3283494.9141343506},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":11151426.906665513},{"$f":"IFERROR(IF(OR($K144=\"YES\",$L144=\"YES\",$M144=\"YES\",$N144=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B144,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB144/$BE144)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J144=\"YES\",$K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB144/$BE144,0)),0)","v":6285000},{"$f":"IFERROR(IF(OR($J144=\"YES\",$K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB144/$BE144,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J144=\"YES\",$K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A144,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A144,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB144/BE144),0)","v":2155000},{"$f":"IFERROR(IF(OR($K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,IF($J144=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB144/$BE144,0),0)),0)","v":0},{"$f":"(AD144+AE144+AF144+AG144+AH144+AI144+AJ144+AK144)","v":22874921.820799865},null,{"$f":"ROUND(VLOOKUP($A144,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3069632.42},{"$f":"ROUND(VLOOKUP($A144,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":13952384.470000001},17022016.890000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB144/BE144,0)","v":2217762.3797066729},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A144,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB144/BE144,0)","v":432709.29973690771},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB144/BE144,0)","v":419160.7418538871},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A144,'MC PT SA (CHA Only)'!A:A,0))*$BB144/BE144,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A144,'SFY 17-18 Directed Payments'!B:B,0))*$BB144/BE144,0)","v":12491768.734010888},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A144,'SFY 17-18 Directed Payments'!B:B,0))*$BB144/BE144,0)","v":1460615.7342826806},17022016.889591038,null,null,6872735.4491683543,null,1,null,"No",1,106194219,127]
[106210993,210993,52043,3,"KENTFIELD HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C145,'Projected Nt Pt Revenues'!C:C,0)),0)","v":74007974.681224316},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A145,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A145,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C145,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A145,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q145=\"No\",0,IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB145,0),0))","v":0},{"$f":"IF(Q145=\"no\",IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB145,0),0),IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB145,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P145=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB145),0)","v":0},{"$f":"IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB145,0),0)","v":0},{"$f":"IF(Q145=\"NO\",IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB145,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB145,0)","v":19039},1.1693178981473579E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB145,0)","v":5947},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A145,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K145=\"YES\",$L145=\"YES\",$M145=\"YES\",$N145=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B145,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB145/$BE145)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J145=\"YES\",$K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB145/$BE145,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J145=\"YES\",$K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB145/$BE145,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J145=\"YES\",$K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A145,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A145,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB145/BE145),0)","v":0},{"$f":"IFERROR(IF(OR($K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,IF($J145=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB145/$BE145,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A145,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A145,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB145/BE145,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A145,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB145/BE145,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB145/BE145,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A145,'MC PT SA (CHA Only)'!A:A,0))*$BB145/BE145,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A145,'SFY 17-18 Directed Payments'!B:B,0))*$BB145/BE145,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A145,'SFY 17-18 Directed Payments'!B:B,0))*$BB145/BE145,0)","v":0},0,null,null,0,null,1,null,"No",1,106210993,128]
[106190049,190049,52045,3,"KINDRED HOSPITAL - BALDWIN PARK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C146,'Projected Nt Pt Revenues'!C:C,0)),0)","v":59502258.65804328},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A146,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A146,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C146,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A146,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D146=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB146=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB146>0,IF(BB146<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J146:O146,\"YES\"),\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(Q146=\"No\",0,IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB146,0),0))","v":0},{"$f":"IF(Q146=\"no\",IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB146,0),0),IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB146,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P146=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB146),0)","v":0},{"$f":"IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB146,0),0)","v":0},{"$f":"IF(Q146=\"NO\",IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB146,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB146,0)","v":26211},{"$f":"Y146/$Y$17","v":1.609800484707201E-3},{"$f":"W146/$W$16","v":0},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB146,0)","v":2162},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A146,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K146=\"YES\",$L146=\"YES\",$M146=\"YES\",$N146=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B146,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB146/$BE146)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J146=\"YES\",$K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB146/$BE146,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J146=\"YES\",$K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB146/$BE146,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J146=\"YES\",$K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A146,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A146,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB146/BE146),0)","v":0},{"$f":"IFERROR(IF(OR($K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,IF($J146=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB146/$BE146,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A146,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A146,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB146/BE146,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A146,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB146/BE146,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB146/BE146,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A146,'MC PT SA (CHA Only)'!A:A,0))*$BB146/BE146,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A146,'SFY 17-18 Directed Payments'!B:B,0))*$BB146/BE146,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A146,'SFY 17-18 Directed Payments'!B:B,0))*$BB146/BE146,0)","v":0},0,null,null,0,null,1,null,"No",1,106190049,129]
[106301127,301127,52039,3,"KINDRED HOSPITAL - BREA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C147,'Projected Nt Pt Revenues'!C:C,0)),0)","v":44898598.399478815},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A147,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A147,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C147,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A147,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q147=\"No\",0,IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB147,0),0))","v":0},{"$f":"IF(Q147=\"no\",IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB147,0),0),IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB147,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P147=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB147),0)","v":0},{"$f":"IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB147,0),0)","v":0},{"$f":"IF(Q147=\"NO\",IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB147,0),0),0)","v":0},{"$f":"SUM(R147:V147)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB147,0)","v":14156},8.694187807224118E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB147,0)","v":2182},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A147,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K147=\"YES\",$L147=\"YES\",$M147=\"YES\",$N147=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B147,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB147/$BE147)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J147=\"YES\",$K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB147/$BE147,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J147=\"YES\",$K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB147/$BE147,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J147=\"YES\",$K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A147,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A147,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB147/BE147),0)","v":0},{"$f":"IFERROR(IF(OR($K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,IF($J147=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB147/$BE147,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A147,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A147,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},{"$f":"SUM(AN147:AO147)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB147/BE147,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A147,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB147/BE147,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB147/BE147,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A147,'MC PT SA (CHA Only)'!A:A,0))*$BB147/BE147,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A147,'SFY 17-18 Directed Payments'!B:B,0))*$BB147/BE147,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A147,'SFY 17-18 Directed Payments'!B:B,0))*$BB147/BE147,0)","v":0},{"$f":"SUM(AQ147:AV147)","v":0},null,null,{"$f":"SUM(AL147,AP147)-W147","v":0},null,1,null,"No",1,{"$f":"A147","v":106301127},130]
[106190449,190449,52038,3,"KINDRED HOSPITAL - LA MIRADA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C148,'Projected Nt Pt Revenues'!C:C,0)),0)","v":124580230.91865471},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A148,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A148,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C148,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A148,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q148=\"No\",0,IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB148,0),0))","v":0},{"$f":"IF(Q148=\"no\",IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB148,0),0),IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB148,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P148=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB148),0)","v":0},{"$f":"IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB148,0),0)","v":0},{"$f":"IF(Q148=\"NO\",IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB148,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB148,0)","v":59592},3.6599607220125716E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB148,0)","v":8729},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A148,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K148=\"YES\",$L148=\"YES\",$M148=\"YES\",$N148=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B148,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB148/$BE148)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J148=\"YES\",$K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB148/$BE148,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J148=\"YES\",$K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB148/$BE148,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J148=\"YES\",$K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A148,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A148,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB148/BE148),0)","v":0},{"$f":"IFERROR(IF(OR($K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,IF($J148=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB148/$BE148,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A148,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A148,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB148/BE148,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A148,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB148/BE148,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB148/BE148,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A148,'MC PT SA (CHA Only)'!A:A,0))*$BB148/BE148,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A148,'SFY 17-18 Directed Payments'!B:B,0))*$BB148/BE148,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A148,'SFY 17-18 Directed Payments'!B:B,0))*$BB148/BE148,0)","v":0},0,null,null,0,null,1,null,"No",1,106190449,131]
[106190305,190305,52032,3,"KINDRED HOSPITAL - LOS ANGELES",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C149,'Projected Nt Pt Revenues'!C:C,0)),0)","v":73081398.399350017},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A149,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A149,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C149,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A149,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q149=\"No\",0,IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB149,0),0))","v":0},{"$f":"IF(Q149=\"no\",IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB149,0),0),IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB149,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P149=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB149),0)","v":0},{"$f":"IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB149,0),0)","v":0},{"$f":"IF(Q149=\"NO\",IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB149,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB149,0)","v":28581},1.7553587292898597E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB149,0)","v":4214},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A149,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K149=\"YES\",$L149=\"YES\",$M149=\"YES\",$N149=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B149,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB149/$BE149)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J149=\"YES\",$K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB149/$BE149,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J149=\"YES\",$K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB149/$BE149,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J149=\"YES\",$K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A149,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A149,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB149/BE149),0)","v":0},{"$f":"IFERROR(IF(OR($K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,IF($J149=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB149/$BE149,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A149,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A149,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB149/BE149,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A149,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB149/BE149,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB149/BE149,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A149,'MC PT SA (CHA Only)'!A:A,0))*$BB149/BE149,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A149,'SFY 17-18 Directed Payments'!B:B,0))*$BB149/BE149,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A149,'SFY 17-18 Directed Payments'!B:B,0))*$BB149/BE149,0)","v":0},0,null,null,0,null,1,null,"No",1,106190305,132]
[106361274,361274,52037,3,"KINDRED HOSPITAL - ONTARIO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C150,'Projected Nt Pt Revenues'!C:C,0)),0)","v":70620157.453660667},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A150,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A150,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C150,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A150,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q150=\"No\",0,IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB150,0),0))","v":0},{"$f":"IF(Q150=\"no\",IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB150,0),0),IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB150,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P150=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB150),0)","v":0},{"$f":"IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB150,0),0)","v":0},{"$f":"IF(Q150=\"NO\",IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB150,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB150,0)","v":27948},1.716481780420314E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB150,0)","v":8639},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A150,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K150=\"YES\",$L150=\"YES\",$M150=\"YES\",$N150=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B150,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB150/$BE150)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J150=\"YES\",$K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB150/$BE150,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J150=\"YES\",$K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB150/$BE150,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J150=\"YES\",$K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A150,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A150,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB150/BE150),0)","v":0},{"$f":"IFERROR(IF(OR($K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,IF($J150=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB150/$BE150,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A150,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A150,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB150/BE150,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A150,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB150/BE150,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB150/BE150,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A150,'MC PT SA (CHA Only)'!A:A,0))*$BB150/BE150,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A150,'SFY 17-18 Directed Payments'!B:B,0))*$BB150/BE150,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A150,'SFY 17-18 Directed Payments'!B:B,0))*$BB150/BE150,0)","v":0},0,null,null,0,null,1,null,"No",1,106361274,133]
[106364188,364188,52049,3,"KINDRED HOSPITAL - RANCHO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C151,'Projected Nt Pt Revenues'!C:C,0)),0)","v":46270731.201233827},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A151,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A151,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C151,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A151,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q151=\"No\",0,IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB151,0),0))","v":0},{"$f":"IF(Q151=\"no\",IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB151,0),0),IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB151,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P151=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB151),0)","v":0},{"$f":"IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB151,0),0)","v":0},{"$f":"IF(Q151=\"NO\",IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB151,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB151,0)","v":19000},1.166922635894732E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB151,0)","v":2719},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A151,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K151=\"YES\",$L151=\"YES\",$M151=\"YES\",$N151=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B151,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB151/$BE151)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J151=\"YES\",$K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB151/$BE151,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J151=\"YES\",$K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB151/$BE151,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J151=\"YES\",$K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A151,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A151,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB151/BE151),0)","v":0},{"$f":"IFERROR(IF(OR($K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,IF($J151=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB151/$BE151,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A151,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A151,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB151/BE151,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A151,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB151/BE151,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB151/BE151,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A151,'MC PT SA (CHA Only)'!A:A,0))*$BB151/BE151,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A151,'SFY 17-18 Directed Payments'!B:B,0))*$BB151/BE151,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A151,'SFY 17-18 Directed Payments'!B:B,0))*$BB151/BE151,0)","v":0},0,null,null,0,null,1,null,"No",1,106364188,134]
[106332172,332172,52052,3,"KINDRED HOSPITAL - RIVERSIDE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C152,'Projected Nt Pt Revenues'!C:C,0)),0)","v":30103354.169114973},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A152,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A152,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C152,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A152,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q152=\"No\",0,IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB152,0),0))","v":0},{"$f":"IF(Q152=\"no\",IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB152,0),0),IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB152,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P152=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB152),0)","v":0},{"$f":"IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB152,0),0)","v":0},{"$f":"IF(Q152=\"NO\",IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB152,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB152,0)","v":12248},7.5223518128624608E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB152,0)","v":3589},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A152,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K152=\"YES\",$L152=\"YES\",$M152=\"YES\",$N152=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B152,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB152/$BE152)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J152=\"YES\",$K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB152/$BE152,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J152=\"YES\",$K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB152/$BE152,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J152=\"YES\",$K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A152,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A152,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB152/BE152),0)","v":0},{"$f":"IFERROR(IF(OR($K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,IF($J152=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB152/$BE152,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A152,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A152,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB152/BE152,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A152,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB152/BE152,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB152/BE152,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A152,'MC PT SA (CHA Only)'!A:A,0))*$BB152/BE152,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A152,'SFY 17-18 Directed Payments'!B:B,0))*$BB152/BE152,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A152,'SFY 17-18 Directed Payments'!B:B,0))*$BB152/BE152,0)","v":0},0,null,null,0,null,1,null,"No",1,106332172,135]
[106370721,370721,52036,3,"KINDRED HOSPITAL - SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C153,'Projected Nt Pt Revenues'!C:C,0)),0)","v":38914459.764269806},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A153,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A153,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C153,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A153,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q153=\"No\",0,IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB153,0),0))","v":0},{"$f":"IF(Q153=\"no\",IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB153,0),0),IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB153,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P153=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB153),0)","v":0},{"$f":"IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB153,0),0)","v":0},{"$f":"IF(Q153=\"NO\",IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB153,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB153,0)","v":16383},1.0061943970454416E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB153,0)","v":2241},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A153,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K153=\"YES\",$L153=\"YES\",$M153=\"YES\",$N153=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B153,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB153/$BE153)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J153=\"YES\",$K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB153/$BE153,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J153=\"YES\",$K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB153/$BE153,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J153=\"YES\",$K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A153,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A153,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB153/BE153),0)","v":0},{"$f":"IFERROR(IF(OR($K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,IF($J153=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB153/$BE153,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A153,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A153,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB153/BE153,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A153,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB153/BE153,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB153/BE153,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A153,'MC PT SA (CHA Only)'!A:A,0))*$BB153/BE153,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A153,'SFY 17-18 Directed Payments'!B:B,0))*$BB153/BE153,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A153,'SFY 17-18 Directed Payments'!B:B,0))*$BB153/BE153,0)","v":0},0,null,null,0,null,1,null,"No",1,106370721,136]
[106010887,10887,52034,3,"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C154,'Projected Nt Pt Revenues'!C:C,0)),0)","v":62737167.23868975},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A154,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A154,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C154,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A154,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q154=\"No\",0,IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB154,0),0))","v":0},{"$f":"IF(Q154=\"no\",IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB154,0),0),IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB154,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P154=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB154),0)","v":0},{"$f":"IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB154,0),0)","v":0},{"$f":"IF(Q154=\"NO\",IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB154,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB154,0)","v":22382},1.3746348650839943E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB154,0)","v":6265},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A154,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K154=\"YES\",$L154=\"YES\",$M154=\"YES\",$N154=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B154,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB154/$BE154)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J154=\"YES\",$K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB154/$BE154,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J154=\"YES\",$K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB154/$BE154,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J154=\"YES\",$K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A154,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A154,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB154/BE154),0)","v":0},{"$f":"IFERROR(IF(OR($K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,IF($J154=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB154/$BE154,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A154,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A154,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB154/BE154,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A154,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB154/BE154,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB154/BE154,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A154,'MC PT SA (CHA Only)'!A:A,0))*$BB154/BE154,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A154,'SFY 17-18 Directed Payments'!B:B,0))*$BB154/BE154,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A154,'SFY 17-18 Directed Payments'!B:B,0))*$BB154/BE154,0)","v":0},0,null,null,0,null,1,null,"No",1,106010887,137]
[106190196,190196,52050,3,"KINDRED HOSPITAL - SOUTH BAY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C155,'Projected Nt Pt Revenues'!C:C,0)),0)","v":33927256.36006438},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A155,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A155,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C155,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A155,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q155=\"No\",0,IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB155,0),0))","v":0},{"$f":"IF(Q155=\"no\",IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB155,0),0),IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB155,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P155=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB155),0)","v":0},{"$f":"IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB155,0),0)","v":0},{"$f":"IF(Q155=\"NO\",IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB155,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB155,0)","v":14818},9.1007682203621775E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB155,0)","v":1319},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A155,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K155=\"YES\",$L155=\"YES\",$M155=\"YES\",$N155=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B155,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB155/$BE155)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J155=\"YES\",$K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB155/$BE155,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J155=\"YES\",$K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB155/$BE155,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J155=\"YES\",$K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A155,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A155,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB155/BE155),0)","v":0},{"$f":"IFERROR(IF(OR($K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,IF($J155=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB155/$BE155,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A155,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A155,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB155/BE155,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A155,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB155/BE155,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB155/BE155,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A155,'MC PT SA (CHA Only)'!A:A,0))*$BB155/BE155,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A155,'SFY 17-18 Directed Payments'!B:B,0))*$BB155/BE155,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A155,'SFY 17-18 Directed Payments'!B:B,0))*$BB155/BE155,0)","v":0},0,null,null,0,null,1,null,"No",1,106190196,138]
[106301380,301380,52035,3,"KINDRED HOSPITAL - WESTMINSTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C156,'Projected Nt Pt Revenues'!C:C,0)),0)","v":79209446.873422801},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A156,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A156,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C156,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A156,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q156=\"No\",0,IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB156,0),0))","v":0},{"$f":"IF(Q156=\"no\",IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB156,0),0),IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB156,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P156=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB156),0)","v":0},{"$f":"IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB156,0),0)","v":0},{"$f":"IF(Q156=\"NO\",IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB156,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB156,0)","v":35244},2.1645800726038909E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB156,0)","v":3441},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A156,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K156=\"YES\",$L156=\"YES\",$M156=\"YES\",$N156=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B156,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB156/$BE156)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J156=\"YES\",$K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB156/$BE156,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J156=\"YES\",$K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB156/$BE156,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J156=\"YES\",$K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A156,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A156,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB156/BE156),0)","v":0},{"$f":"IFERROR(IF(OR($K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,IF($J156=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB156/$BE156,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A156,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A156,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB156/BE156,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A156,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB156/BE156,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB156/BE156,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A156,'MC PT SA (CHA Only)'!A:A,0))*$BB156/BE156,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A156,'SFY 17-18 Directed Payments'!B:B,0))*$BB156/BE156,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A156,'SFY 17-18 Directed Payments'!B:B,0))*$BB156/BE156,0)","v":0},0,null,null,0,null,1,null,"No",1,106301380,139]
[106301234,301234,50580,3,"LA PALMA INTERCOMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C157,'Projected Nt Pt Revenues'!C:C,0)),0)","v":67462389.807304516},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A157,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A157,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C157,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A157,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q157=\"No\",0,IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB157,0),0))","v":0},{"$f":"IF(Q157=\"no\",IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB157,0),0),IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB157,0),0))","v":949054.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P157=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB157),0)","v":3626194.2842154806},{"$f":"IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB157,0),0)","v":1280712},{"$f":"IF(Q157=\"NO\",IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB157,0),0),0)","v":1461168},7317129.0342154801,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB157,0)","v":17615},1.0818601174360895E-3,1.5950689455986929E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB157,0)","v":4695},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A157,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":466449.00480074395},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2401995.6078976803},{"$f":"IFERROR(IF(OR($K157=\"YES\",$L157=\"YES\",$M157=\"YES\",$N157=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B157,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB157/$BE157)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J157=\"YES\",$K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB157/$BE157,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J157=\"YES\",$K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB157/$BE157,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J157=\"YES\",$K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A157,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A157,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB157/BE157),0)","v":0},{"$f":"IFERROR(IF(OR($K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,IF($J157=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB157/$BE157,0),0)),0)","v":0},2868444.6126984241,null,{"$f":"ROUND(VLOOKUP($A157,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":990190.33},{"$f":"ROUND(VLOOKUP($A157,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2232287.94},3222478.27,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB157/BE157,0)","v":591799.35745315091},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A157,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB157/BE157,0)","v":398390.97596467019},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB157/BE157,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A157,'MC PT SA (CHA Only)'!A:A,0))*$BB157/BE157,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A157,'SFY 17-18 Directed Payments'!B:B,0))*$BB157/BE157,0)","v":1375573.9515947998},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A157,'SFY 17-18 Directed Payments'!B:B,0))*$BB157/BE157,0)","v":856713.9839456426},3222478.2689582636,null,null,-1226206.1515170559,null,1,null,"No",1,106301234,140]
[106190240,190240,50581,3,"LAKEWOOD REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C158,'Projected Nt Pt Revenues'!C:C,0)),0)","v":219527521.98833334},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A158,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A158,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C158,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A158,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q158=\"No\",0,IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB158,0),0))","v":0},{"$f":"IF(Q158=\"no\",IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB158,0),0),IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB158,0),0))","v":4873717.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P158=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB158),0)","v":4622009.5282734381},{"$f":"IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB158,0),0)","v":2208688},{"$f":"IF(Q158=\"NO\",IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB158,0),0),0)","v":4533008},16237422.778273437,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB158,0)","v":39822},2.4457470108736851E-3,3.5396135163219392E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB158,0)","v":11544},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A158,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1873141.9217005649},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5860544.6892692726},{"$f":"IFERROR(IF(OR($K158=\"YES\",$L158=\"YES\",$M158=\"YES\",$N158=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B158,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB158/$BE158)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J158=\"YES\",$K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB158/$BE158,0)),0)","v":4822500},{"$f":"IFERROR(IF(OR($J158=\"YES\",$K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB158/$BE158,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J158=\"YES\",$K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A158,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A158,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB158/BE158),0)","v":0},{"$f":"IFERROR(IF(OR($K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,IF($J158=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB158/$BE158,0),0)),0)","v":0},12556186.610969838,null,{"$f":"ROUND(VLOOKUP($A158,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3140088.25},{"$f":"ROUND(VLOOKUP($A158,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":9102583.9299999997},12242672.18,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB158/BE158,0)","v":1429686.7102642336},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A158,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB158/BE158,0)","v":1652004.5276737229},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB158/BE158,0)","v":58397.007379024515},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A158,'MC PT SA (CHA Only)'!A:A,0))*$BB158/BE158,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A158,'SFY 17-18 Directed Payments'!B:B,0))*$BB158/BE158,0)","v":6600159.5451048594},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A158,'SFY 17-18 Directed Payments'!B:B,0))*$BB158/BE158,0)","v":2502424.3892631945},12242672.179685034,null,null,8561436.0126964003,null,1,null,"No",1,106190240,141]
[106364014,364014,54093,3,"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C159,'Projected Nt Pt Revenues'!C:C,0)),0)","v":39501319.490003377},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A159,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A159,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C159,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A159,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q159=\"No\",0,IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB159,0),0))","v":0},{"$f":"IF(Q159=\"no\",IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB159,0),0),IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB159,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P159=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB159),0)","v":0},{"$f":"IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB159,0),0)","v":0},{"$f":"IF(Q159=\"NO\",IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB159,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB159,0)","v":22308},1.3700900085020884E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB159,0)","v":12391},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A159,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K159=\"YES\",$L159=\"YES\",$M159=\"YES\",$N159=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B159,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB159/$BE159)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J159=\"YES\",$K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB159/$BE159,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J159=\"YES\",$K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB159/$BE159,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J159=\"YES\",$K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A159,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A159,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB159/BE159),0)","v":0},{"$f":"IFERROR(IF(OR($K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,IF($J159=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB159/$BE159,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A159,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A159,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB159/BE159,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A159,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB159/BE159,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB159/BE159,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A159,'MC PT SA (CHA Only)'!A:A,0))*$BB159/BE159,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A159,'SFY 17-18 Directed Payments'!B:B,0))*$BB159/BE159,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A159,'SFY 17-18 Directed Payments'!B:B,0))*$BB159/BE159,0)","v":0},0,null,null,0,null,1,null,"No",1,106364014,142]
[106364502,364502,50778,3,"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C160,'Projected Nt Pt Revenues'!C:C,0)),0)","v":386971490.35553062},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A160,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A160,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C160,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A160,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q160=\"No\",0,IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB160,0),0))","v":0},{"$f":"IF(Q160=\"no\",IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB160,0),0),IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB160,0),0))","v":4152075.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P160=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB160),0)","v":1442976.0035758591},{"$f":"IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB160,0),0)","v":31294224},{"$f":"IF(Q160=\"NO\",IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB160,0),0),0)","v":7473448},44362723.753575861,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB160,0)","v":83690},5.1399871262121114E-3,9.6706785777065599E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB160,0)","v":66383},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A160,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":27140112.889625788},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":50602581.796379574},{"$f":"IFERROR(IF(OR($K160=\"YES\",$L160=\"YES\",$M160=\"YES\",$N160=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B160,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB160/$BE160)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J160=\"YES\",$K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB160/$BE160,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J160=\"YES\",$K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB160/$BE160,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J160=\"YES\",$K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A160,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A160,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB160/BE160),0)","v":0},{"$f":"IFERROR(IF(OR($K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,IF($J160=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB160/$BE160,0),0)),0)","v":0},77742694.686005354,null,{"$f":"ROUND(VLOOKUP($A160,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":40095832.399999999},{"$f":"ROUND(VLOOKUP($A160,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":13692494.189999999},53788326.589999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB160/BE160,0)","v":7380354.9211338898},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A160,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB160/BE160,0)","v":1050024.6551278562},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB160/BE160,0)","v":31665452.823457271},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A160,'MC PT SA (CHA Only)'!A:A,0))*$BB160/BE160,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A160,'SFY 17-18 Directed Payments'!B:B,0))*$BB160/BE160,0)","v":12182913.450539604},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A160,'SFY 17-18 Directed Payments'!B:B,0))*$BB160/BE160,0)","v":1509580.7410667648},53788326.59132538,null,null,87168297.522429496,null,1,null,"No",1,106364502,143]
[106361246,361246,50327,3,"LOMA LINDA UNIVERSITY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C161,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1190172476.3777838},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A161,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A161,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C161,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A161,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q161=\"No\",0,IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB161,0),0))","v":0},{"$f":"IF(Q161=\"no\",IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB161,0),0),IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB161,0),0))","v":12547130.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P161=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB161),0)","v":16042627.709480232},{"$f":"IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB161,0),0)","v":10352568},{"$f":"IF(Q161=\"NO\",IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB161,0),0),0)","v":15596888},54539214.209480233,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB161,0)","v":128502},7.8922048714602545E-3,1.1889062840918466E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB161,0)","v":44434},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A161,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":22340367.470369816},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":25380004.943448596},{"$f":"IFERROR(IF(OR($K161=\"YES\",$L161=\"YES\",$M161=\"YES\",$N161=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B161,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB161/$BE161)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J161=\"YES\",$K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB161/$BE161,0)),0)","v":7660000},{"$f":"IFERROR(IF(OR($J161=\"YES\",$K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB161/$BE161,0)),0)","v":7660000},{"$f":"IFERROR(IF(OR($J161=\"YES\",$K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A161,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A161,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB161/BE161),0)","v":2312500},{"$f":"IFERROR(IF(OR($K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,IF($J161=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB161/$BE161,0),0)),0)","v":0},65352872.413818412,null,{"$f":"ROUND(VLOOKUP($A161,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":18250320.059999999},{"$f":"ROUND(VLOOKUP($A161,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":36033316.509999998},54283636.569999993,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB161/BE161,0)","v":6767762.6132837357},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A161,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB161/BE161,0)","v":9647593.7050920054},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB161/BE161,0)","v":1834963.7429764592},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A161,'MC PT SA (CHA Only)'!A:A,0))*$BB161/BE161,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A161,'SFY 17-18 Directed Payments'!B:B,0))*$BB161/BE161,0)","v":24386590.281480636},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A161,'SFY 17-18 Directed Payments'!B:B,0))*$BB161/BE161,0)","v":11646726.223578826},54283636.566411659,null,null,65097294.774338178,null,1,null,"No",1,106361246,144]
[106334589,334589,50770,3,"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C162,'Projected Nt Pt Revenues'!C:C,0)),0)","v":193080278.67359179},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A162,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A162,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C162,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A162,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q162=\"No\",0,IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB162,0),0))","v":0},{"$f":"IF(Q162=\"no\",IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB162,0),0),IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB162,0),0))","v":4416719},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P162=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB162),0)","v":3829917.1960353139},{"$f":"IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB162,0),0)","v":762120},{"$f":"IF(Q162=\"NO\",IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB162,0),0),0)","v":1697104},10705860.196035314,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB162,0)","v":28862},1.7726169009049343E-3,2.3337821507268203E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB162,0)","v":4211},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A162,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1197681.5557114342},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2677900.5088048461},{"$f":"IFERROR(IF(OR($K162=\"YES\",$L162=\"YES\",$M162=\"YES\",$N162=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B162,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB162/$BE162)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J162=\"YES\",$K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB162/$BE162,0)),0)","v":395000},{"$f":"IFERROR(IF(OR($J162=\"YES\",$K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB162/$BE162,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J162=\"YES\",$K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A162,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A162,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB162/BE162),0)","v":0},{"$f":"IFERROR(IF(OR($K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,IF($J162=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB162/$BE162,0),0)),0)","v":0},4270582.0645162798,null,{"$f":"ROUND(VLOOKUP($A162,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1921220.85},{"$f":"ROUND(VLOOKUP($A162,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":8257368.6500000004},10178589.5,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB162/BE162,0)","v":849312.05083141383},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A162,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB162/BE162,0)","v":1071908.8036202977},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB162/BE162,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A162,'MC PT SA (CHA Only)'!A:A,0))*$BB162/BE162,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A162,'SFY 17-18 Directed Payments'!B:B,0))*$BB162/BE162,0)","v":5549013.4122824185},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A162,'SFY 17-18 Directed Payments'!B:B,0))*$BB162/BE162,0)","v":2708355.2333976761},10178589.500131806,null,null,3743311.3684809655,null,1,null,"No",1,106334589,145]
[106190525,190525,50485,3,"LONG BEACH MEMORIAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C163,'Projected Nt Pt Revenues'!C:C,0)),0)","v":706539116.92384982},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A163,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A163,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C163,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A163,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q163=\"No\",0,IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB163,0),0))","v":0},{"$f":"IF(Q163=\"no\",IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB163,0),0),IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB163,0),0))","v":11739860},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P163=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB163),0)","v":13012157.463438271},{"$f":"IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB163,0),0)","v":6112144},{"$f":"IF(Q163=\"NO\",IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB163,0),0),0)","v":11748912},42613073.463438272,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB163,0)","v":103809},6.3756353636629593E-3,9.2892704010287749E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB163,0)","v":30584},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A163,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":8959581.1446911618},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":18513218.850870837},{"$f":"IFERROR(IF(OR($K163=\"YES\",$L163=\"YES\",$M163=\"YES\",$N163=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B163,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB163/$BE163)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J163=\"YES\",$K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB163/$BE163,0)),0)","v":3977500},{"$f":"IFERROR(IF(OR($J163=\"YES\",$K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB163/$BE163,0)),0)","v":3977500},{"$f":"IFERROR(IF(OR($J163=\"YES\",$K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A163,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A163,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB163/BE163),0)","v":0},{"$f":"IFERROR(IF(OR($K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,IF($J163=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB163/$BE163,0),0)),0)","v":0},35427799.995562002,null,{"$f":"ROUND(VLOOKUP($A163,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":13897116.970000001},{"$f":"ROUND(VLOOKUP($A163,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":28275976.309999999},42173093.280000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB163/BE163,0)","v":5017270.3826086055},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A163,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB163/BE163,0)","v":4506559.593907469},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB163/BE163,0)","v":4373286.9970513918},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A163,'MC PT SA (CHA Only)'!A:A,0))*$BB163/BE163,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A163,'SFY 17-18 Directed Payments'!B:B,0))*$BB163/BE163,0)","v":21028113.501549184},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A163,'SFY 17-18 Directed Payments'!B:B,0))*$BB163/BE163,0)","v":7247862.8126994353},42173093.287816092,null,null,34987819.812123731,null,1,null,"No",1,106190525,146]
[106301248,301248,50551,3,"LOS ALAMITOS MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C164,'Projected Nt Pt Revenues'!C:C,0)),0)","v":251868786.71093231},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A164,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A164,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C164,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A164,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q164=\"No\",0,IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB164,0),0))","v":0},{"$f":"IF(Q164=\"no\",IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB164,0),0),IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB164,0),0))","v":6296523.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P164=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB164),0)","v":7518993.4620579993},{"$f":"IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB164,0),0)","v":1040104},{"$f":"IF(Q164=\"NO\",IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB164,0),0),0)","v":2115832},16971453.212058,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB164,0)","v":46146},2.8341479976841211E-3,3.6996256118554749E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB164,0)","v":5404},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A164,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":686333.61304770666},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3245940.0106725409},{"$f":"IFERROR(IF(OR($K164=\"YES\",$L164=\"YES\",$M164=\"YES\",$N164=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B164,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB164/$BE164)*$AG$16),0)","v":18525},{"$f":"IFERROR(IF(OR($J164=\"YES\",$K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB164/$BE164,0)),0)","v":647500},{"$f":"IFERROR(IF(OR($J164=\"YES\",$K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB164/$BE164,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J164=\"YES\",$K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A164,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A164,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB164/BE164),0)","v":0},{"$f":"IFERROR(IF(OR($K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,IF($J164=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB164/$BE164,0),0)),0)","v":0},4598298.6237202473,null,{"$f":"ROUND(VLOOKUP($A164,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1439712.02},{"$f":"ROUND(VLOOKUP($A164,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5878599.5899999999},7318311.6099999994,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB164/BE164,0)","v":827376.63063237816},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A164,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB164/BE164,0)","v":566915.49825684133},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB164/BE164,0)","v":45419.894628130176},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A164,'MC PT SA (CHA Only)'!A:A,0))*$BB164/BE164,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A164,'SFY 17-18 Directed Payments'!B:B,0))*$BB164/BE164,0)","v":4946875.3806409212},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A164,'SFY 17-18 Directed Payments'!B:B,0))*$BB164/BE164,0)","v":931724.20710423961},7318311.6112625105,null,null,-5054842.9783377536,null,1,null,"No",1,106301248,147]
[106190198,190198,50663,3,"LOS ANGELES COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C165,'Projected Nt Pt Revenues'!C:C,0)),0)","v":201571174.80619264},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A165,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A165,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C165,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A165,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q165=\"No\",0,IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB165,0),0))","v":0},{"$f":"IF(Q165=\"no\",IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB165,0),0),IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB165,0),0))","v":2225733.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P165=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB165),0)","v":4369010.6774935732},{"$f":"IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB165,0),0)","v":7138232},{"$f":"IF(Q165=\"NO\",IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB165,0),0),0)","v":11026504},24759480.177493572,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB165,0)","v":50159},3.0806143417812558E-3,5.3973461115163638E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB165,0)","v":31104},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A165,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":709227.20917418553},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8557920.8381381538},{"$f":"IFERROR(IF(OR($K165=\"YES\",$L165=\"YES\",$M165=\"YES\",$N165=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B165,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1470193.8160000003},{"$f":"IFERROR(IF(OR($K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB165/$BE165)*$AG$16),0)","v":1312350},{"$f":"IFERROR(IF(OR($J165=\"YES\",$K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB165/$BE165,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J165=\"YES\",$K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB165/$BE165,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J165=\"YES\",$K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A165,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A165,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB165/BE165),0)","v":0},{"$f":"IFERROR(IF(OR($K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,IF($J165=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB165/$BE165,0),0)),0)","v":0},12049691.863312339,null,{"$f":"ROUND(VLOOKUP($A165,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":15480763.119999999},{"$f":"ROUND(VLOOKUP($A165,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":27262542.260000002},42743305.380000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB165/BE165,0)","v":5525897.9384737452},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A165,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB165/BE165,0)","v":520577.47171413415},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB165/BE165,0)","v":8253443.7095687985},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A165,'MC PT SA (CHA Only)'!A:A,0))*$BB165/BE165,0)","v":1180844},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A165,'SFY 17-18 Directed Payments'!B:B,0))*$BB165/BE165,0)","v":26356515.997066397},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A165,'SFY 17-18 Directed Payments'!B:B,0))*$BB165/BE165,0)","v":906026.26028138702},42743305.377104461,null,null,30033517.065818772,null,1,null,"No",1,106190198,148]
[106560492,560492,50549,3,"LOS ROBLES HOSPITAL AND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C166,'Projected Nt Pt Revenues'!C:C,0)),0)","v":562420269.93146157},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A166,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A166,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C166,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A166,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q166=\"No\",0,IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB166,0),0))","v":0},{"$f":"IF(Q166=\"no\",IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB166,0),0),IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB166,0),0))","v":7282498.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P166=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB166),0)","v":16673653.912878849},{"$f":"IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB166,0),0)","v":1937128},{"$f":"IF(Q166=\"NO\",IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB166,0),0),0)","v":2732536},28625816.162878849,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB166,0)","v":76811},4.7174997150373817E-3,6.240172913490342E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB166,0)","v":7996},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A166,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":889034.56679024932},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5995251.1997121824},{"$f":"IFERROR(IF(OR($K166=\"YES\",$L166=\"YES\",$M166=\"YES\",$N166=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B166,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB166/$BE166)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J166=\"YES\",$K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB166/$BE166,0)),0)","v":1072500},{"$f":"IFERROR(IF(OR($J166=\"YES\",$K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB166/$BE166,0)),0)","v":1072500},{"$f":"IFERROR(IF(OR($J166=\"YES\",$K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A166,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A166,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB166/BE166),0)","v":0},{"$f":"IFERROR(IF(OR($K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,IF($J166=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB166/$BE166,0),0)),0)","v":0},9029285.7665024325,null,{"$f":"ROUND(VLOOKUP($A166,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2639708.06},{"$f":"ROUND(VLOOKUP($A166,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":7123182.5300000003},9762890.5899999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB166/BE166,0)","v":1211474.9780759097},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A166,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB166/BE166,0)","v":1042812.8334655744},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB166/BE166,0)","v":385420.24870156182},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A166,'MC PT SA (CHA Only)'!A:A,0))*$BB166/BE166,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A166,'SFY 17-18 Directed Payments'!B:B,0))*$BB166/BE166,0)","v":5302448.270015426},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A166,'SFY 17-18 Directed Payments'!B:B,0))*$BB166/BE166,0)","v":1820734.2593542782},9762890.5896127503,null,null,-9833639.8063764162,null,1,null,"No",1,106560492,149]
[106434040,434040,53305,3,"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C167,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1549607761.0091205},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A167,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A167,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C167,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A167,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q167=\"No\",0,IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB167,0),0))","v":0},{"$f":"IF(Q167=\"no\",IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB167,0),0),IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB167,0),0))","v":13614390.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P167=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB167),0)","v":1391861.4101770201},{"$f":"IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB167,0),0)","v":16785328},{"$f":"IF(Q167=\"NO\",IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB167,0),0),0)","v":3916304},35707883.910177022,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB167,0)","v":83115},5.1046723622310865E-3,7.7840005925593602E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB167,0)","v":35448},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A167,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":24850218.562266387},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":24716210.211266059},{"$f":"IFERROR(IF(OR($K167=\"YES\",$L167=\"YES\",$M167=\"YES\",$N167=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B167,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB167/$BE167)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J167=\"YES\",$K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB167/$BE167,0)),0)","v":14125000},{"$f":"IFERROR(IF(OR($J167=\"YES\",$K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB167/$BE167,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J167=\"YES\",$K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A167,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A167,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB167/BE167),0)","v":182500},{"$f":"IFERROR(IF(OR($K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,IF($J167=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB167/$BE167,0),0)),0)","v":0},63873928.77353245,null,{"$f":"ROUND(VLOOKUP($A167,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":24721745.239999998},{"$f":"ROUND(VLOOKUP($A167,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":14690817.140000001},39412562.379999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB167/BE167,0)","v":4441922.5903047314},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A167,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB167/BE167,0)","v":432626.40523504239},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB167/BE167,0)","v":19847196.241217799},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A167,'MC PT SA (CHA Only)'!A:A,0))*$BB167/BE167,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A167,'SFY 17-18 Directed Payments'!B:B,0))*$BB167/BE167,0)","v":9530391.6042568013},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A167,'SFY 17-18 Directed Payments'!B:B,0))*$BB167/BE167,0)","v":5160425.5376701457},39412562.378684513,null,null,67578607.243355423,null,1,null,"No",1,106434040,150]
[106121002,121002,50028,3,"MAD RIVER COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C168,'Projected Nt Pt Revenues'!C:C,0)),0)","v":74161666.502877951},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A168,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A168,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C168,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A168,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q168=\"No\",0,IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB168,0),0))","v":0},{"$f":"IF(Q168=\"no\",IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB168,0),0),IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB168,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P168=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB168),0)","v":1973979.4055033668},{"$f":"IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB168,0),0)","v":367920},{"$f":"IF(Q168=\"NO\",IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB168,0),0),0)","v":1428464},3770363.4055033671,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB168,0)","v":8444},5.1860498618395349E-4,8.2190563452117036E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB168,0)","v":3076},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A168,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":605887.24482070783},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1093881.7835966463},{"$f":"IFERROR(IF(OR($K168=\"YES\",$L168=\"YES\",$M168=\"YES\",$N168=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B168,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB168/$BE168)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J168=\"YES\",$K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB168/$BE168,0)),0)","v":127500},{"$f":"IFERROR(IF(OR($J168=\"YES\",$K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB168/$BE168,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J168=\"YES\",$K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A168,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A168,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB168/BE168),0)","v":0},{"$f":"IFERROR(IF(OR($K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,IF($J168=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB168/$BE168,0),0)),0)","v":0},1827269.028417354,null,{"$f":"ROUND(VLOOKUP($A168,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2143991.6800000002},{"$f":"ROUND(VLOOKUP($A168,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5019125.9400000004},7163117.620000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB168/BE168,0)","v":539245.74655962782},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A168,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB168/BE168,0)","v":1593066.536847489},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB168/BE168,0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A168,'MC PT SA (CHA Only)'!A:A,0))*$BB168/BE168,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A168,'SFY 17-18 Directed Payments'!B:B,0))*$BB168/BE168,0)","v":2564277.4795767209},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A168,'SFY 17-18 Directed Payments'!B:B,0))*$BB168/BE168,0)","v":2454848.4606857509},7163117.6251453925,null,null,5220023.2429139884,null,1,null,"No",1,106121002,151]
[106201281,201281,50568,3,"MADERA COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C169,'Projected Nt Pt Revenues'!C:C,0)),0)","v":89245299.130898938},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A169,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A169,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C169,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A169,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q169=\"No\",0,IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB169,0),0))","v":0},{"$f":"IF(Q169=\"no\",IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB169,0),0),IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB169,0),0))","v":461962.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P169=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB169),0)","v":2076944.0540765678},{"$f":"IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB169,0),0)","v":1374152},{"$f":"IF(Q169=\"NO\",IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB169,0),0),0)","v":2232632},6145690.3040765673,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB169,0)","v":13313},8.1764426587718764E-4,1.3397057380648675E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB169,0)","v":6176},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A169,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2743018.4182800245},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5217848.567156109},{"$f":"IFERROR(IF(OR($K169=\"YES\",$L169=\"YES\",$M169=\"YES\",$N169=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B169,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB169/$BE169)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J169=\"YES\",$K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB169/$BE169,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J169=\"YES\",$K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB169/$BE169,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J169=\"YES\",$K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A169,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A169,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB169/BE169),0)","v":0},{"$f":"IFERROR(IF(OR($K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,IF($J169=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB169/$BE169,0),0)),0)","v":0},7960866.985436134,null,{"$f":"ROUND(VLOOKUP($A169,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4810053.6500000004},{"$f":"ROUND(VLOOKUP($A169,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":11561414.789999999},16371468.439999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB169/BE169,0)","v":1291219.3702578207},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A169,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB169/BE169,0)","v":3505857.1673894706},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB169/BE169,0)","v":12977.112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A169,'MC PT SA (CHA Only)'!A:A,0))*$BB169/BE169,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A169,'SFY 17-18 Directed Payments'!B:B,0))*$BB169/BE169,0)","v":5266112.3543129219},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A169,'SFY 17-18 Directed Payments'!B:B,0))*$BB169/BE169,0)","v":6295302.4324955856},16371468.437206693,null,null,18186645.121359564,null,1,null,"No",1,106201281,152]
[106420493,420493,50107,3,"MARIAN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C170,'Projected Nt Pt Revenues'!C:C,0)),0)","v":569538272.59940171},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A170,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A170,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C170,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A170,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q170=\"No\",0,IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB170,0),0))","v":0},{"$f":"IF(Q170=\"no\",IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB170,0),0),IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB170,0),0))","v":3684218.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P170=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB170),0)","v":10412667.817852708},{"$f":"IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB170,0),0)","v":7204808},{"$f":"IF(Q170=\"NO\",IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB170,0),0),0)","v":4482200},25783894.567852706,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB170,0)","v":60203},3.6974864973037128E-3,5.6206593227287813E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB170,0)","v":20012},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A170,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3277477.1579612098},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":18920584.322210241},{"$f":"IFERROR(IF(OR($K170=\"YES\",$L170=\"YES\",$M170=\"YES\",$N170=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B170,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB170/$BE170)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J170=\"YES\",$K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB170/$BE170,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J170=\"YES\",$K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB170/$BE170,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J170=\"YES\",$K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A170,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A170,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB170/BE170),0)","v":0},{"$f":"IFERROR(IF(OR($K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,IF($J170=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB170/$BE170,0),0)),0)","v":0},22198061.480171449,null,{"$f":"ROUND(VLOOKUP($A170,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":11136681.99},{"$f":"ROUND(VLOOKUP($A170,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":34254270.979999997},45390952.969999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB170/BE170,0)","v":3426038.4423368899},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A170,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB170/BE170,0)","v":7253849.174727506},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB170/BE170,0)","v":456794.36883148068},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A170,'MC PT SA (CHA Only)'!A:A,0))*$BB170/BE170,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A170,'SFY 17-18 Directed Payments'!B:B,0))*$BB170/BE170,0)","v":20667349.76707432},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A170,'SFY 17-18 Directed Payments'!B:B,0))*$BB170/BE170,0)","v":13586921.208704203},45390952.9616744,null,null,41805119.882318735,null,1,null,"No",1,106420493,153]
[106190500,190500,50740,3,"MARINA DEL REY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C171,'Projected Nt Pt Revenues'!C:C,0)),0)","v":116168566.21229333},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A171,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A171,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C171,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A171,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q171=\"No\",0,IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB171,0),0))","v":0},{"$f":"IF(Q171=\"no\",IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB171,0),0),IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB171,0),0))","v":1395807.8936464088},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P171=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB171),0)","v":2565786.3986403998},{"$f":"IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB171,0),0)","v":641835.35911602213},{"$f":"IF(Q171=\"NO\",IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB171,0),0),0)","v":567641.54696132592},5171071.1983641572,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB171,0)","v":13547.348066298342},8.3203721657411898E-4,1.1272474553094764E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB171,0)","v":2071.0220994475139},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A171,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":680486.73133574065},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1363294.804482467},{"$f":"IFERROR(IF(OR($K171=\"YES\",$L171=\"YES\",$M171=\"YES\",$N171=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B171,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB171/$BE171)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J171=\"YES\",$K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB171/$BE171,0)),0)","v":637500},{"$f":"IFERROR(IF(OR($J171=\"YES\",$K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB171/$BE171,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J171=\"YES\",$K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A171,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A171,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB171/BE171),0)","v":0},{"$f":"IFERROR(IF(OR($K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,IF($J171=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB171/$BE171,0),0)),0)","v":0},2681281.5358182075,null,{"$f":"ROUND(VLOOKUP($A171,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":574792.12},{"$f":"ROUND(VLOOKUP($A171,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":82997.42},657789.54,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB171/BE171,0)","v":207472.51604921275},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A171,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB171/BE171,0)","v":349151.64185667725},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB171/BE171,0)","v":18167.957851252071},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A171,'MC PT SA (CHA Only)'!A:A,0))*$BB171/BE171,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A171,'SFY 17-18 Directed Payments'!B:B,0))*$BB171/BE171,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A171,'SFY 17-18 Directed Payments'!B:B,0))*$BB171/BE171,0)","v":82997.422846780944},657789.53860392305,null,null,-1832000.1225459496,null,1,null,"No",1,106190500,154]
[106050932,50932,51332,3,"MARK TWAIN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C172,'Projected Nt Pt Revenues'!C:C,0)),0)","v":69552198.582109973},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A172,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A172,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C172,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A172,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q172=\"No\",0,IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB172,0),0))","v":0},{"$f":"IF(Q172=\"no\",IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB172,0),0),IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB172,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P172=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB172),0)","v":0},{"$f":"IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB172,0),0)","v":0},{"$f":"IF(Q172=\"NO\",IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB172,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB172,0)","v":3715},2.2816408380783837E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB172,0)","v":609},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A172,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":570211.31874422729},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":173657.79057098093},{"$f":"IFERROR(IF(OR($K172=\"YES\",$L172=\"YES\",$M172=\"YES\",$N172=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B172,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB172/$BE172)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J172=\"YES\",$K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB172/$BE172,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J172=\"YES\",$K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB172/$BE172,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J172=\"YES\",$K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A172,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A172,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB172/BE172),0)","v":0},{"$f":"IFERROR(IF(OR($K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,IF($J172=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB172/$BE172,0),0)),0)","v":52500},796369.10931520816,null,{"$f":"ROUND(VLOOKUP($A172,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1199522.2},{"$f":"ROUND(VLOOKUP($A172,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2329692.61},3529214.8099999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB172/BE172,0)","v":131841.01515462087},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A172,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB172/BE172,0)","v":1067681.1840251668},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB172/BE172,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A172,'MC PT SA (CHA Only)'!A:A,0))*$BB172/BE172,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A172,'SFY 17-18 Directed Payments'!B:B,0))*$BB172/BE172,0)","v":485344.01688344817},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A172,'SFY 17-18 Directed Payments'!B:B,0))*$BB172/BE172,0)","v":1844348.5888671698},3529214.8049304057,null,null,4325583.9193152077,null,1,null,"No",1,106050932,155]
[106090933,90933,50254,3,"MARSHALL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C173,'Projected Nt Pt Revenues'!C:C,0)),0)","v":274598724.90687084},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A173,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A173,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C173,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A173,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q173=\"No\",0,IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB173,0),0))","v":0},{"$f":"IF(Q173=\"no\",IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB173,0),0),IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB173,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P173=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB173),0)","v":0},{"$f":"IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB173,0),0)","v":0},{"$f":"IF(Q173=\"NO\",IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB173,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB173,0)","v":21387},1.3135249691516122E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB173,0)","v":4783},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A173,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1797628.5600838151},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2121221.7969745053},{"$f":"IFERROR(IF(OR($K173=\"YES\",$L173=\"YES\",$M173=\"YES\",$N173=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B173,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB173/$BE173)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J173=\"YES\",$K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB173/$BE173,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J173=\"YES\",$K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB173/$BE173,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J173=\"YES\",$K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A173,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A173,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB173/BE173),0)","v":0},{"$f":"IFERROR(IF(OR($K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,IF($J173=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB173/$BE173,0),0)),0)","v":212500},4131350.3570583202,null,{"$f":"ROUND(VLOOKUP($A173,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4237367.3600000003},{"$f":"ROUND(VLOOKUP($A173,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":10113128.699999999},14350496.059999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB173/BE173,0)","v":856395.36360401916},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A173,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB173/BE173,0)","v":3356315.4860244552},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB173/BE173,0)","v":24656.514226699241},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A173,'MC PT SA (CHA Only)'!A:A,0))*$BB173/BE173,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A173,'SFY 17-18 Directed Payments'!B:B,0))*$BB173/BE173,0)","v":4770386.6472287579},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A173,'SFY 17-18 Directed Payments'!B:B,0))*$BB173/BE173,0)","v":5342742.052291736},14350496.063375667,null,null,18481846.417058319,null,1,null,"No",1,106090933,156]
[106191230,191230,50779,3,"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C174,'Projected Nt Pt Revenues'!C:C,0)),0)","v":122716741.87018481},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A174,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A174,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C174,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A174,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q174=\"No\",0,IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB174,0),0))","v":0},{"$f":"IF(Q174=\"no\",IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB174,0),0),IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB174,0),0))","v":340034},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P174=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB174),0)","v":1639344.2976404638},{"$f":"IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB174,0),0)","v":2202264},{"$f":"IF(Q174=\"NO\",IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB174,0),0),0)","v":5328416},9510058.2976404633,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB174,0)","v":18449},1.1330818794537847E-3,2.0731079895498754E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB174,0)","v":12895},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A174,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":5994572.8538228339},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":11305609.057172459},{"$f":"IFERROR(IF(OR($K174=\"YES\",$L174=\"YES\",$M174=\"YES\",$N174=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B174,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB174/$BE174)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J174=\"YES\",$K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB174/$BE174,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J174=\"YES\",$K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB174/$BE174,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J174=\"YES\",$K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A174,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A174,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB174/BE174),0)","v":0},{"$f":"IFERROR(IF(OR($K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,IF($J174=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB174/$BE174,0),0)),0)","v":0},17300181.910995293,null,{"$f":"ROUND(VLOOKUP($A174,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4626637.45},{"$f":"ROUND(VLOOKUP($A174,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":23888355.609999999},28514993.059999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB174/BE174,0)","v":2501780.3724921038},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A174,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB174/BE174,0)","v":2080734.8913210959},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB174/BE174,0)","v":44122.183353040746},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A174,'MC PT SA (CHA Only)'!A:A,0))*$BB174/BE174,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A174,'SFY 17-18 Directed Payments'!B:B,0))*$BB174/BE174,0)","v":17573606.087261111},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A174,'SFY 17-18 Directed Payments'!B:B,0))*$BB174/BE174,0)","v":6314749.527388555},28514993.061815906,null,null,36305116.673354827,null,1,null,"No",1,106191230,157]
[106240924,240924,50528,3,"MEMORIAL HOSPITAL LOS BANOS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C175,'Projected Nt Pt Revenues'!C:C,0)),0)","v":78832870.156841993},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A175,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A175,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C175,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A175,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q175=\"No\",0,IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB175,0),0))","v":0},{"$f":"IF(Q175=\"no\",IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB175,0),0),IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB175,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P175=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB175),0)","v":0},{"$f":"IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB175,0),0)","v":0},{"$f":"IF(Q175=\"NO\",IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB175,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB175,0)","v":3575},2.195657064907193E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB175,0)","v":1625},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A175,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1134615.4155925233},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1209112.6539755214},{"$f":"IFERROR(IF(OR($K175=\"YES\",$L175=\"YES\",$M175=\"YES\",$N175=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B175,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB175/$BE175)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J175=\"YES\",$K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB175/$BE175,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J175=\"YES\",$K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB175/$BE175,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J175=\"YES\",$K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A175,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A175,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB175/BE175),0)","v":0},{"$f":"IFERROR(IF(OR($K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,IF($J175=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB175/$BE175,0),0)),0)","v":0},2343728.0695680445,null,{"$f":"ROUND(VLOOKUP($A175,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2203108.67},{"$f":"ROUND(VLOOKUP($A175,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":7271274.4100000001},9474383.0800000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB175/BE175,0)","v":558896.22715459729},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A175,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB175/BE175,0)","v":1644212.4444983839},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB175/BE175,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A175,'MC PT SA (CHA Only)'!A:A,0))*$BB175/BE175,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A175,'SFY 17-18 Directed Payments'!B:B,0))*$BB175/BE175,0)","v":2286567.2667075819},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A175,'SFY 17-18 Directed Payments'!B:B,0))*$BB175/BE175,0)","v":4984707.1445300989},9474383.0828906614,null,null,11818111.149568044,null,1,null,"No",1,106240924,158]
[106500939,500939,50557,3,"MEMORIAL HOSPITAL MODESTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C176,'Projected Nt Pt Revenues'!C:C,0)),0)","v":666747723.01856434},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A176,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A176,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C176,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A176,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q176=\"No\",0,IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB176,0),0))","v":0},{"$f":"IF(Q176=\"no\",IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB176,0),0),IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB176,0),0))","v":7980560.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P176=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB176),0)","v":11854908.359653044},{"$f":"IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB176,0),0)","v":3344568},{"$f":"IF(Q176=\"NO\",IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB176,0),0),0)","v":7534184},30714221.109653044,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB176,0)","v":76589},4.7038651452916639E-3,6.6954265875553325E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB176,0)","v":18628},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A176,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1707214.4539532657},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9930953.4626526386},{"$f":"IFERROR(IF(OR($K176=\"YES\",$L176=\"YES\",$M176=\"YES\",$N176=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B176,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB176/$BE176)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J176=\"YES\",$K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB176/$BE176,0)),0)","v":1517500},{"$f":"IFERROR(IF(OR($J176=\"YES\",$K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB176/$BE176,0)),0)","v":1517500},{"$f":"IFERROR(IF(OR($J176=\"YES\",$K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A176,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A176,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB176/BE176),0)","v":0},{"$f":"IFERROR(IF(OR($K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,IF($J176=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB176/$BE176,0),0)),0)","v":0},14673167.916605905,null,{"$f":"ROUND(VLOOKUP($A176,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":6565841.7699999996},{"$f":"ROUND(VLOOKUP($A176,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":22851613.57},29417455.34,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB176/BE176,0)","v":3561763.8548184233},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A176,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB176/BE176,0)","v":2645909.6050387658},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB176/BE176,0)","v":358168.31192468369},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A176,'MC PT SA (CHA Only)'!A:A,0))*$BB176/BE176,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A176,'SFY 17-18 Directed Payments'!B:B,0))*$BB176/BE176,0)","v":16623681.433895646},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A176,'SFY 17-18 Directed Payments'!B:B,0))*$BB176/BE176,0)","v":6227932.1394735128},29417455.34515103,null,null,13376402.146952864,null,1,null,"No",1,106500939,159]
[106190521,190521,50468,3,"MEMORIAL HOSPITAL OF GARDENA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C177,'Projected Nt Pt Revenues'!C:C,0)),0)","v":153774556.18539131},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A177,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A177,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C177,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A177,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q177=\"No\",0,IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB177,0),0))","v":0},{"$f":"IF(Q177=\"no\",IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB177,0),0),IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB177,0),0))","v":878938.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P177=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB177),0)","v":2075840.8614132835},{"$f":"IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB177,0),0)","v":3004680},{"$f":"IF(Q177=\"NO\",IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB177,0),0),0)","v":5319656},11279115.111413283,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB177,0)","v":22732},1.3961308083767919E-3,2.4587466154992036E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB177,0)","v":14254},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A177,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2549079.0943639465},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8187883.6769214841},{"$f":"IFERROR(IF(OR($K177=\"YES\",$L177=\"YES\",$M177=\"YES\",$N177=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B177,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":5130026.921500002},{"$f":"IFERROR(IF(OR($K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB177/$BE177)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J177=\"YES\",$K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB177/$BE177,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J177=\"YES\",$K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB177/$BE177,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J177=\"YES\",$K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A177,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A177,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB177/BE177),0)","v":0},{"$f":"IFERROR(IF(OR($K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,IF($J177=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB177/$BE177,0),0)),0)","v":0},15866989.692785431,null,{"$f":"ROUND(VLOOKUP($A177,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":8537725.1300000008},{"$f":"ROUND(VLOOKUP($A177,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":13544735.73},22082460.859999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB177/BE177,0)","v":2353030.804267393},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A177,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB177/BE177,0)","v":1701160.9672798505},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB177/BE177,0)","v":29847.359327056976},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A177,'MC PT SA (CHA Only)'!A:A,0))*$BB177/BE177,0)","v":4453686},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A177,'SFY 17-18 Directed Payments'!B:B,0))*$BB177/BE177,0)","v":10695736.329287112},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A177,'SFY 17-18 Directed Payments'!B:B,0))*$BB177/BE177,0)","v":2848999.4018200454},22082460.861981455,null,null,26670335.441372141,null,1,null,"No",1,106190521,160]
[106334018,334018,50684,3,"MENIFEE VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C178,'Projected Nt Pt Revenues'!C:C,0)),0)","v":47955816.362273857},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A178,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A178,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C178,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A178,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q178=\"No\",0,IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB178,0),0))","v":0},{"$f":"IF(Q178=\"no\",IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB178,0),0),IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB178,0),0))","v":1235415.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P178=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB178),0)","v":1682001.0806207899},{"$f":"IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB178,0),0)","v":435080},{"$f":"IF(Q178=\"NO\",IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB178,0),0),0)","v":946080},4298576.5806207899,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB178,0)","v":10921},6.707348477161246E-4,9.3705140116627365E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB178,0)","v":2365},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A178,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":741079.47931529849},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1106865.5436393365},{"$f":"IFERROR(IF(OR($K178=\"YES\",$L178=\"YES\",$M178=\"YES\",$N178=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B178,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB178/$BE178)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J178=\"YES\",$K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB178/$BE178,0)),0)","v":310000},{"$f":"IFERROR(IF(OR($J178=\"YES\",$K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB178/$BE178,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J178=\"YES\",$K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A178,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A178,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB178/BE178),0)","v":0},{"$f":"IFERROR(IF(OR($K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,IF($J178=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB178/$BE178,0),0)),0)","v":0},2157945.0229546349,null,{"$f":"ROUND(VLOOKUP($A178,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1034791.66},{"$f":"ROUND(VLOOKUP($A178,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4330754.97},5365546.63,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB178/BE178,0)","v":398493.46694914869},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A178,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB178/BE178,0)","v":636298.19631810416},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB178/BE178,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A178,'MC PT SA (CHA Only)'!A:A,0))*$BB178/BE178,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A178,'SFY 17-18 Directed Payments'!B:B,0))*$BB178/BE178,0)","v":3132675.0180658931},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A178,'SFY 17-18 Directed Payments'!B:B,0))*$BB178/BE178,0)","v":1198079.953227591},5365546.6345607368,null,null,3224915.0723338444,null,1,null,"No",1,106334018,161]
[106414018,414018,50754,3,"MENLO PARK SURGICAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C179,'Projected Nt Pt Revenues'!C:C,0)),0)","v":24145690.631464086},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A179,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A179,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C179,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A179,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q179=\"No\",0,IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB179,0),0))","v":0},{"$f":"IF(Q179=\"no\",IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB179,0),0),IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB179,0),0))","v":66393.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P179=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB179),0)","v":23902.507704493077},{"$f":"IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB179,0),0)","v":1168},{"$f":"IF(Q179=\"NO\",IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB179,0),0),0)","v":0},91464.00770449308,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB179,0)","v":281},1.725817161507472E-5,1.993833888226334E-5,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB179,0)","v":2},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A179,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1258.133808073741},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K179=\"YES\",$L179=\"YES\",$M179=\"YES\",$N179=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B179,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB179/$BE179)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J179=\"YES\",$K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB179/$BE179,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J179=\"YES\",$K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB179/$BE179,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J179=\"YES\",$K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A179,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A179,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB179/BE179),0)","v":0},{"$f":"IFERROR(IF(OR($K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,IF($J179=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB179/$BE179,0),0)),0)","v":0},1258.133808073741,null,{"$f":"ROUND(VLOOKUP($A179,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2614.38},{"$f":"ROUND(VLOOKUP($A179,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4514.5},7128.88,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB179/BE179,0)","v":1370.9637624397319},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A179,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB179/BE179,0)","v":1243.4175279796198},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB179/BE179,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A179,'MC PT SA (CHA Only)'!A:A,0))*$BB179/BE179,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A179,'SFY 17-18 Directed Payments'!B:B,0))*$BB179/BE179,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A179,'SFY 17-18 Directed Payments'!B:B,0))*$BB179/BE179,0)","v":4514.5041715822272},7128.8854620015791,null,null,-83076.993896419342,null,1,null,"No",1,106414018,162]
[106340947,340947,50017,3,"MERCY GENERAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C180,'Projected Nt Pt Revenues'!C:C,0)),0)","v":616506530.50051212},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A180,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A180,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C180,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A180,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q180=\"No\",0,IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB180,0),0))","v":0},{"$f":"IF(Q180=\"no\",IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB180,0),0),IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB180,0),0))","v":8238068.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P180=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB180),0)","v":7532231.7740174113},{"$f":"IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB180,0),0)","v":3708400},{"$f":"IF(Q180=\"NO\",IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB180,0),0),0)","v":8161984},27640684.024017412,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB180,0)","v":67362},4.1371706631126801E-3,6.025422883162693E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB180,0)","v":20326},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A180,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1619991.3290395364},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7866535.6158649027},{"$f":"IFERROR(IF(OR($K180=\"YES\",$L180=\"YES\",$M180=\"YES\",$N180=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B180,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB180/$BE180)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J180=\"YES\",$K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB180/$BE180,0)),0)","v":1385000},{"$f":"IFERROR(IF(OR($J180=\"YES\",$K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB180/$BE180,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J180=\"YES\",$K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A180,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A180,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB180/BE180),0)","v":450000},{"$f":"IFERROR(IF(OR($K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,IF($J180=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB180/$BE180,0),0)),0)","v":0},11321526.944904439,null,{"$f":"ROUND(VLOOKUP($A180,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5586430.9299999997},{"$f":"ROUND(VLOOKUP($A180,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":22168963.309999999},27755394.239999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB180/BE180,0)","v":3330299.4729265152},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A180,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB180/BE180,0)","v":2060177.0548584994},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB180/BE180,0)","v":195954.40253850448},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A180,'MC PT SA (CHA Only)'!A:A,0))*$BB180/BE180,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A180,'SFY 17-18 Directed Payments'!B:B,0))*$BB180/BE180,0)","v":18383377.922916919},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A180,'SFY 17-18 Directed Payments'!B:B,0))*$BB180/BE180,0)","v":3785585.3826475274},27755394.235887967,null,null,11436237.160887029,null,1,null,"No",1,106340947,163]
[106150761,150761,50295,3,"MERCY HOSPITAL - BAKERSFIELD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C181,'Projected Nt Pt Revenues'!C:C,0)),0)","v":308184572.76900375},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A181,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A181,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C181,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A181,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q181=\"No\",0,IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB181,0),0))","v":0},{"$f":"IF(Q181=\"no\",IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB181,0),0),IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB181,0),0))","v":6338717.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P181=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB181),0)","v":4185880.69538838},{"$f":"IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB181,0),0)","v":1743824},{"$f":"IF(Q181=\"NO\",IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB181,0),0),0)","v":5752400},18020822.44538838,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB181,0)","v":44650},2.7422681943526199E-3,3.9283787565280778E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB181,0)","v":12836},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A181,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4013967.2357830307},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5983890.4096748289},{"$f":"IFERROR(IF(OR($K181=\"YES\",$L181=\"YES\",$M181=\"YES\",$N181=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B181,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB181/$BE181)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J181=\"YES\",$K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB181/$BE181,0)),0)","v":965000},{"$f":"IFERROR(IF(OR($J181=\"YES\",$K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB181/$BE181,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J181=\"YES\",$K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A181,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A181,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB181/BE181),0)","v":0},{"$f":"IFERROR(IF(OR($K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,IF($J181=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB181/$BE181,0),0)),0)","v":0},10962857.64545786,null,{"$f":"ROUND(VLOOKUP($A181,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7158977.8300000001},{"$f":"ROUND(VLOOKUP($A181,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":20924497.66},28083475.490000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB181/BE181,0)","v":2966308.5939987665},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A181,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB181/BE181,0)","v":3716409.2021273528},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB181/BE181,0)","v":476260.03795782215},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A181,'MC PT SA (CHA Only)'!A:A,0))*$BB181/BE181,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A181,'SFY 17-18 Directed Payments'!B:B,0))*$BB181/BE181,0)","v":13734976.135546567},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A181,'SFY 17-18 Directed Payments'!B:B,0))*$BB181/BE181,0)","v":7189521.5280205272},28083475.497651037,null,null,21025510.690069478,null,1,null,"No",1,106150761,164]
[106344029,344029,50414,3,"MERCY HOSPITAL - FOLSOM",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C182,'Projected Nt Pt Revenues'!C:C,0)),0)","v":255772659.21782199},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A182,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A182,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C182,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A182,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q182=\"No\",0,IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB182,0),0))","v":0},{"$f":"IF(Q182=\"no\",IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB182,0),0),IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB182,0),0))","v":3589592.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P182=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB182),0)","v":3091145.8425225969},{"$f":"IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB182,0),0)","v":988712},{"$f":"IF(Q182=\"NO\",IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB182,0),0),0)","v":1519568},9189018.3425225969,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB182,0)","v":24271},1.4906515418842651E-3,2.0031241392842345E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB182,0)","v":4295},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A182,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1350320.3707288099},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2364667.2977749459},{"$f":"IFERROR(IF(OR($K182=\"YES\",$L182=\"YES\",$M182=\"YES\",$N182=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B182,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB182/$BE182)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J182=\"YES\",$K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB182/$BE182,0)),0)","v":350000},{"$f":"IFERROR(IF(OR($J182=\"YES\",$K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB182/$BE182,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J182=\"YES\",$K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A182,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A182,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB182/BE182),0)","v":0},{"$f":"IFERROR(IF(OR($K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,IF($J182=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB182/$BE182,0),0)),0)","v":0},4064987.6685037557,null,{"$f":"ROUND(VLOOKUP($A182,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1774061.55},{"$f":"ROUND(VLOOKUP($A182,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5831988.3099999996},7606049.8599999994,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB182/BE182,0)","v":673600.19527872151},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A182,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB182/BE182,0)","v":1075804.8452079671},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB182/BE182,0)","v":24656.514226699241},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A182,'MC PT SA (CHA Only)'!A:A,0))*$BB182/BE182,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A182,'SFY 17-18 Directed Payments'!B:B,0))*$BB182/BE182,0)","v":3483057.0623400402},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A182,'SFY 17-18 Directed Payments'!B:B,0))*$BB182/BE182,0)","v":2348931.2474293988},7606049.8644828275,null,null,2482019.1859811582,null,1,null,"No",1,106344029,165]
[106240942,240942,50444,3,"MERCY MEDICAL CENTER - MERCED",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C183,'Projected Nt Pt Revenues'!C:C,0)),0)","v":364776387.04492819},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A183,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A183,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C183,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A183,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q183=\"No\",0,IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB183,0),0))","v":0},{"$f":"IF(Q183=\"no\",IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB183,0),0),IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB183,0),0))","v":2072780.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P183=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB183),0)","v":8494215.7764013167},{"$f":"IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB183,0),0)","v":1726304},{"$f":"IF(Q183=\"NO\",IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB183,0),0),0)","v":7375336},19668636.026401319,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB183,0)","v":45365},2.7861813356507637E-3,4.2875874378181054E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB183,0)","v":15585},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A183,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1825137.0999847641},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5847560.9292265819},{"$f":"IFERROR(IF(OR($K183=\"YES\",$L183=\"YES\",$M183=\"YES\",$N183=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B183,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB183/$BE183)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J183=\"YES\",$K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB183/$BE183,0)),0)","v":470000},{"$f":"IFERROR(IF(OR($J183=\"YES\",$K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB183/$BE183,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J183=\"YES\",$K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A183,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A183,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB183/BE183),0)","v":0},{"$f":"IFERROR(IF(OR($K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,IF($J183=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB183/$BE183,0),0)),0)","v":0},8142698.0292113461,null,{"$f":"ROUND(VLOOKUP($A183,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":8810870.4100000001},{"$f":"ROUND(VLOOKUP($A183,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":25296266.539999999},34107136.950000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB183/BE183,0)","v":3660244.7517536771},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A183,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB183/BE183,0)","v":5044213.3330058567},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB183/BE183,0)","v":106412.32455733356},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A183,'MC PT SA (CHA Only)'!A:A,0))*$BB183/BE183,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A183,'SFY 17-18 Directed Payments'!B:B,0))*$BB183/BE183,0)","v":19234676.519375585},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A183,'SFY 17-18 Directed Payments'!B:B,0))*$BB183/BE183,0)","v":6061590.0242282907},34107136.952920742,null,null,22581198.952810027,null,1,null,"No",1,106240942,166]
[106450949,450949,50280,3,"MERCY MEDICAL CENTER - REDDING",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C184,'Projected Nt Pt Revenues'!C:C,0)),0)","v":541905867.89910829},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A184,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A184,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C184,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A184,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q184=\"No\",0,IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB184,0),0))","v":0},{"$f":"IF(Q184=\"no\",IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB184,0),0),IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB184,0),0))","v":3232184.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P184=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB184),0)","v":11131949.434314068},{"$f":"IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB184,0),0)","v":2540984},{"$f":"IF(Q184=\"NO\",IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB184,0),0),0)","v":7290072},24195189.934314068,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB184,0)","v":57524},3.5329504056425555E-3,5.2743358654224236E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB184,0)","v":16834},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A184,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1864153.2871393419},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5488884.5580472667},{"$f":"IFERROR(IF(OR($K184=\"YES\",$L184=\"YES\",$M184=\"YES\",$N184=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B184,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB184/$BE184)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J184=\"YES\",$K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB184/$BE184,0)),0)","v":847500},{"$f":"IFERROR(IF(OR($J184=\"YES\",$K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB184/$BE184,0)),0)","v":847500},{"$f":"IFERROR(IF(OR($J184=\"YES\",$K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A184,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A184,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB184/BE184),0)","v":0},{"$f":"IFERROR(IF(OR($K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,IF($J184=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB184/$BE184,0),0)),0)","v":0},9048037.8451866098,null,{"$f":"ROUND(VLOOKUP($A184,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5784231.1299999999},{"$f":"ROUND(VLOOKUP($A184,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":25664219.010000002},31448450.140000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB184/BE184,0)","v":2941402.7523144446},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A184,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB184/BE184,0)","v":1829315.8671636167},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB184/BE184,0)","v":1013512.5058448478},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A184,'MC PT SA (CHA Only)'!A:A,0))*$BB184/BE184,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A184,'SFY 17-18 Directed Payments'!B:B,0))*$BB184/BE184,0)","v":19971776.523626383},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A184,'SFY 17-18 Directed Payments'!B:B,0))*$BB184/BE184,0)","v":5692442.4908135282},31448450.139762823,null,null,16301298.050872538,null,1,null,"No",1,106450949,167]
[106470871,470871,51319,3,"MERCY MEDICAL CENTER MT. SHASTA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C185,'Projected Nt Pt Revenues'!C:C,0)),0)","v":64716465.437333032},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A185,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A185,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C185,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A185,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q185=\"No\",0,IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB185,0),0))","v":0},{"$f":"IF(Q185=\"no\",IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB185,0),0),IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB185,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P185=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB185),0)","v":0},{"$f":"IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB185,0),0)","v":0},{"$f":"IF(Q185=\"NO\",IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB185,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB185,0)","v":2680},1.6459750864199375E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB185,0)","v":740},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A185,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":273761.40951480408},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":136329.4804482467},{"$f":"IFERROR(IF(OR($K185=\"YES\",$L185=\"YES\",$M185=\"YES\",$N185=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B185,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB185/$BE185)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J185=\"YES\",$K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB185/$BE185,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J185=\"YES\",$K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB185/$BE185,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J185=\"YES\",$K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A185,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A185,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB185/BE185),0)","v":0},{"$f":"IFERROR(IF(OR($K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,IF($J185=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB185/$BE185,0),0)),0)","v":22500},432590.88996305078,null,{"$f":"ROUND(VLOOKUP($A185,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1344356.85},{"$f":"ROUND(VLOOKUP($A185,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2510167.34},3854524.19,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB185/BE185,0)","v":148749.56822471091},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A185,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB185/BE185,0)","v":1185225.5876701735},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB185/BE185,0)","v":10381.690200715469},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A185,'MC PT SA (CHA Only)'!A:A,0))*$BB185/BE185,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A185,'SFY 17-18 Directed Payments'!B:B,0))*$BB185/BE185,0)","v":763054.22975258704},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A185,'SFY 17-18 Directed Payments'!B:B,0))*$BB185/BE185,0)","v":1747113.1144023219},3854524.1902505085,null,null,4287115.0799630508,null,1,null,"No",1,106470871,168]
[106340950,340950,50516,3,"MERCY SAN JUAN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C186,'Projected Nt Pt Revenues'!C:C,0)),0)","v":635353145.9363519},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A186,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A186,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C186,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A186,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q186=\"No\",0,IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB186,0),0))","v":0},{"$f":"IF(Q186=\"no\",IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB186,0),0),IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB186,0),0))","v":8837471.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P186=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB186),0)","v":10914988.210534824},{"$f":"IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB186,0),0)","v":11722632},{"$f":"IF(Q186=\"NO\",IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB186,0),0),0)","v":14907768},46382859.460534826,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB186,0)","v":103767},6.3730558504678236E-3,1.011105016566104E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB186,0)","v":45600},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A186,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2544909.1405227161},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":23154913.066132568},{"$f":"IFERROR(IF(OR($K186=\"YES\",$L186=\"YES\",$M186=\"YES\",$N186=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B186,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB186/$BE186)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J186=\"YES\",$K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB186/$BE186,0)),0)","v":4635000},{"$f":"IFERROR(IF(OR($J186=\"YES\",$K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB186/$BE186,0)),0)","v":4635000},{"$f":"IFERROR(IF(OR($J186=\"YES\",$K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A186,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A186,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB186/BE186),0)","v":0},{"$f":"IFERROR(IF(OR($K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,IF($J186=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB186/$BE186,0),0)),0)","v":0},34969822.206655279,null,{"$f":"ROUND(VLOOKUP($A186,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":12246549.42},{"$f":"ROUND(VLOOKUP($A186,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":35704951.270000003},47951500.690000005,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB186/BE186,0)","v":5429473.4871821515},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A186,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB186/BE186,0)","v":3040736.1174232275},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB186/BE186,0)","v":3776339.8105102521},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A186,'MC PT SA (CHA Only)'!A:A,0))*$BB186/BE186,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A186,'SFY 17-18 Directed Payments'!B:B,0))*$BB186/BE186,0)","v":29543694.888686046},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A186,'SFY 17-18 Directed Payments'!B:B,0))*$BB186/BE186,0)","v":6161256.3855547598},47951500.689356439,null,null,36538463.436120465,null,1,null,"No",1,106340950,169]
[106340951,340951,50590,3,"METHODIST HOSPITAL - SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C187,'Projected Nt Pt Revenues'!C:C,0)),0)","v":312314155.99797118},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A187,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A187,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C187,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A187,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q187=\"No\",0,IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB187,0),0))","v":0},{"$f":"IF(Q187=\"no\",IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB187,0),0),IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB187,0),0))","v":2955751.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P187=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB187),0)","v":4032904.6460796245},{"$f":"IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB187,0),0)","v":3294344},{"$f":"IF(Q187=\"NO\",IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB187,0),0),0)","v":7554624},17837624.396079622,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB187,0)","v":39071},2.3996228582654246E-3,3.888443213778969E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB187,0)","v":18577},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A187,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2542870.7253241558},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8679643.5885383729},{"$f":"IFERROR(IF(OR($K187=\"YES\",$L187=\"YES\",$M187=\"YES\",$N187=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B187,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB187/$BE187)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J187=\"YES\",$K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB187/$BE187,0)),0)","v":907500},{"$f":"IFERROR(IF(OR($J187=\"YES\",$K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB187/$BE187,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J187=\"YES\",$K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A187,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A187,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB187/BE187),0)","v":0},{"$f":"IFERROR(IF(OR($K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,IF($J187=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB187/$BE187,0),0)),0)","v":0},12130014.313862529,null,{"$f":"ROUND(VLOOKUP($A187,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7688113.0300000003},{"$f":"ROUND(VLOOKUP($A187,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":20423269.34},28111382.370000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB187/BE187,0)","v":3362745.6153042554},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A187,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB187/BE187,0)","v":3494832.198641385},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB187/BE187,0)","v":830535.21605723759},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A187,'MC PT SA (CHA Only)'!A:A,0))*$BB187/BE187,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A187,'SFY 17-18 Directed Payments'!B:B,0))*$BB187/BE187,0)","v":14363068.392689852},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A187,'SFY 17-18 Directed Payments'!B:B,0))*$BB187/BE187,0)","v":6060200.94602165},28111382.368714381,null,null,22403772.287782907,null,1,null,"No",1,106340951,170]
[106190529,190529,50238,3,"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C188,'Projected Nt Pt Revenues'!C:C,0)),0)","v":352339046.16420424},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A188,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A188,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C188,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A188,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q188=\"No\",0,IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB188,0),0))","v":0},{"$f":"IF(Q188=\"no\",IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB188,0),0),IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB188,0),0))","v":7320969.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P188=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB188),0)","v":13917878.639994677},{"$f":"IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB188,0),0)","v":2783344},{"$f":"IF(Q188=\"NO\",IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB188,0),0),0)","v":3546048},27568239.889994677,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB188,0)","v":72283},4.4394036258094162E-3,6.0096307073065451E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB188,0)","v":10838},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A188,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2171870.8978138468},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8953925.5194402039},{"$f":"IFERROR(IF(OR($K188=\"YES\",$L188=\"YES\",$M188=\"YES\",$N188=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B188,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB188/$BE188)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J188=\"YES\",$K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB188/$BE188,0)),0)","v":2105000},{"$f":"IFERROR(IF(OR($J188=\"YES\",$K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB188/$BE188,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J188=\"YES\",$K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A188,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A188,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB188/BE188),0)","v":0},{"$f":"IFERROR(IF(OR($K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,IF($J188=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB188/$BE188,0),0)),0)","v":0},13230796.417254051,null,{"$f":"ROUND(VLOOKUP($A188,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2923384.68},{"$f":"ROUND(VLOOKUP($A188,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":7831463.6699999999},10754848.35,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB188/BE188,0)","v":1552616.4609629964},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A188,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB188/BE188,0)","v":1292905.5455932086},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB188/BE188,0)","v":77862.67650536602},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A188,'MC PT SA (CHA Only)'!A:A,0))*$BB188/BE188,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A188,'SFY 17-18 Directed Payments'!B:B,0))*$BB188/BE188,0)","v":6335426.4449866153},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A188,'SFY 17-18 Directed Payments'!B:B,0))*$BB188/BE188,0)","v":1496037.2285520181},10754848.356600203,null,null,-3582595.1227406263,null,1,null,"No",1,106190529,171]
[106410852,410852,50007,3,"MILLS-PENINSULA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C189,'Projected Nt Pt Revenues'!C:C,0)),0)","v":655365762.82028031},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A189,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A189,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C189,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A189,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q189=\"No\",0,IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB189,0),0))","v":0},{"$f":"IF(Q189=\"no\",IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB189,0),0),IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB189,0),0))","v":8785349.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P189=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB189),0)","v":7399113.1926477728},{"$f":"IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB189,0),0)","v":3071256},{"$f":"IF(Q189=\"NO\",IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB189,0),0),0)","v":2346512},21602230.442647774,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB189,0)","v":57715},3.5446810489823395E-3,4.7090937953410779E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB189,0)","v":9277},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A189,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":672745.3809954758},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2684392.388826191},{"$f":"IFERROR(IF(OR($K189=\"YES\",$L189=\"YES\",$M189=\"YES\",$N189=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B189,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB189/$BE189)*$AG$16),0)","v":365625},{"$f":"IFERROR(IF(OR($J189=\"YES\",$K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB189/$BE189,0)),0)","v":402500},{"$f":"IFERROR(IF(OR($J189=\"YES\",$K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB189/$BE189,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J189=\"YES\",$K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A189,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A189,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB189/BE189),0)","v":0},{"$f":"IFERROR(IF(OR($K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,IF($J189=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB189/$BE189,0),0)),0)","v":0},4125262.7698216666,null,{"$f":"ROUND(VLOOKUP($A189,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5561147.2199999997},{"$f":"ROUND(VLOOKUP($A189,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":7969524.1399999997},13530671.359999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB189/BE189,0)","v":1066838.3011385179},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A189,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB189/BE189,0)","v":929496.04941569851},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB189/BE189,0)","v":3564812.8726706742},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A189,'MC PT SA (CHA Only)'!A:A,0))*$BB189/BE189,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A189,'SFY 17-18 Directed Payments'!B:B,0))*$BB189/BE189,0)","v":3506415.8652916499},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A189,'SFY 17-18 Directed Payments'!B:B,0))*$BB189/BE189,0)","v":4463108.2779365219},13530671.366453063,null,null,-3946296.3128261082,null,1,null,"No",1,106410852,172]
[106190681,190681,50751,3,"MIRACLE MILE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C190,'Projected Nt Pt Revenues'!C:C,0)),0)","v":11432057.315086529},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A190,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A190,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C190,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A190,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q190=\"No\",0,IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB190,0),0))","v":0},{"$f":"IF(Q190=\"no\",IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB190,0),0),IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB190,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P190=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB190),0)","v":243437.84769806796},{"$f":"IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB190,0),0)","v":0},{"$f":"IF(Q190=\"NO\",IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB190,0),0),0)","v":0},243437.84769806796,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB190,0)","v":662},4.0658041313805922E-5,5.3067282158186618E-5,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB190,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A190,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K190=\"YES\",$L190=\"YES\",$M190=\"YES\",$N190=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B190,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB190/$BE190)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J190=\"YES\",$K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB190/$BE190,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J190=\"YES\",$K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB190/$BE190,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J190=\"YES\",$K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A190,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A190,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB190/BE190),0)","v":0},{"$f":"IFERROR(IF(OR($K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,IF($J190=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB190/$BE190,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A190,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":10282.23},{"$f":"ROUND(VLOOKUP($A190,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},10282.23,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB190/BE190,0)","v":10282.228218297989},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A190,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB190/BE190,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB190/BE190,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A190,'MC PT SA (CHA Only)'!A:A,0))*$BB190/BE190,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A190,'SFY 17-18 Directed Payments'!B:B,0))*$BB190/BE190,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A190,'SFY 17-18 Directed Payments'!B:B,0))*$BB190/BE190,0)","v":0},10282.228218297989,null,null,-233155.61769806794,null,1,null,"No",1,106190681,173]
[106190524,190524,50704,3,"MISSION COMMUNITY HOSPITAL - PANORAMA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C191,'Projected Nt Pt Revenues'!C:C,0)),0)","v":101115834.77240846},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A191,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A191,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C191,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A191,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q191=\"No\",0,IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB191,0),0))","v":0},{"$f":"IF(Q191=\"no\",IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB191,0),0),IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB191,0),0))","v":868389.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P191=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB191),0)","v":5809780.2957428638},{"$f":"IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB191,0),0)","v":11449904},{"$f":"IF(Q191=\"NO\",IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB191,0),0),0)","v":1814488},19942562.045742862,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB191,0)","v":41311},2.5371968953393298E-3,4.3473008697939575E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB191,0)","v":22713},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A191,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":533290.30450779514},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4158049.1536715245},{"$f":"IFERROR(IF(OR($K191=\"YES\",$L191=\"YES\",$M191=\"YES\",$N191=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B191,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB191/$BE191)*$AG$16),0)","v":2470650},{"$f":"IFERROR(IF(OR($J191=\"YES\",$K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB191/$BE191,0)),0)","v":625000},{"$f":"IFERROR(IF(OR($J191=\"YES\",$K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB191/$BE191,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J191=\"YES\",$K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A191,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A191,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB191/BE191),0)","v":0},{"$f":"IFERROR(IF(OR($K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,IF($J191=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB191/$BE191,0),0)),0)","v":0},7786989.4581793193,null,{"$f":"ROUND(VLOOKUP($A191,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":18998937.75},{"$f":"ROUND(VLOOKUP($A191,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3769808.46},22768746.210000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB191/BE191,0)","v":2753580.7168602012},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A191,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB191/BE191,0)","v":554730.0064826411},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB191/BE191,0)","v":15690627.027106343},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A191,'MC PT SA (CHA Only)'!A:A,0))*$BB191/BE191,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A191,'SFY 17-18 Directed Payments'!B:B,0))*$BB191/BE191,0)","v":3361072.2024816331},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A191,'SFY 17-18 Directed Payments'!B:B,0))*$BB191/BE191,0)","v":408736.26230402163},22768746.215234838,null,null,10613173.622436456,null,1,null,"No",1,106190524,174]
[106301262,301262,50567,3,"MISSION HOSPITAL REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C192,'Projected Nt Pt Revenues'!C:C,0)),0)","v":660508046.67063451},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A192,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A192,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C192,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A192,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q192=\"No\",0,IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB192,0),0))","v":0},{"$f":"IF(Q192=\"no\",IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB192,0),0),IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB192,0),0))","v":10783049},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P192=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB192),0)","v":11138200.859406013},{"$f":"IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB192,0),0)","v":2437032},{"$f":"IF(Q192=\"NO\",IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB192,0),0),0)","v":5097736},29456017.859406013,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB192,0)","v":77947},4.7872694052677189E-3,6.4211494875703714E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB192,0)","v":12902},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A192,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2440509.2368670036},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9625835.1016494185},{"$f":"IFERROR(IF(OR($K192=\"YES\",$L192=\"YES\",$M192=\"YES\",$N192=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B192,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB192/$BE192)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J192=\"YES\",$K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB192/$BE192,0)),0)","v":1957500},{"$f":"IFERROR(IF(OR($J192=\"YES\",$K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB192/$BE192,0)),0)","v":1957500},{"$f":"IFERROR(IF(OR($J192=\"YES\",$K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A192,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A192,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB192/BE192),0)","v":0},{"$f":"IFERROR(IF(OR($K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,IF($J192=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB192/$BE192,0),0)),0)","v":0},15981344.338516422,null,{"$f":"ROUND(VLOOKUP($A192,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4789097.3600000003},{"$f":"ROUND(VLOOKUP($A192,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":13694267.23},18483364.59,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB192/BE192,0)","v":2114254.6156424731},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A192,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB192/BE192,0)","v":2456827.2462839982},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB192/BE192,0)","v":218015.49421502487},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A192,'MC PT SA (CHA Only)'!A:A,0))*$BB192/BE192,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A192,'SFY 17-18 Directed Payments'!B:B,0))*$BB192/BE192,0)","v":9795124.7043750454},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A192,'SFY 17-18 Directed Payments'!B:B,0))*$BB192/BE192,0)","v":3899142.5260404036},18483364.586556945,null,null,5008691.0691104047,null,1,null,"No",1,106301262,175]
[106190541,190541,52054,3,"MONROVIA MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C193,'Projected Nt Pt Revenues'!C:C,0)),0)","v":48662352.533702396},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A193,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A193,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C193,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A193,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q193=\"No\",0,IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB193,0),0))","v":0},{"$f":"IF(Q193=\"no\",IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB193,0),0),IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB193,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P193=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB193),0)","v":0},{"$f":"IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB193,0),0)","v":0},{"$f":"IF(Q193=\"NO\",IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB193,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB193,0)","v":12142},7.457249813175703E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB193,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A193,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K193=\"YES\",$L193=\"YES\",$M193=\"YES\",$N193=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B193,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB193/$BE193)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J193=\"YES\",$K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB193/$BE193,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J193=\"YES\",$K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB193/$BE193,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J193=\"YES\",$K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A193,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A193,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB193/BE193),0)","v":0},{"$f":"IFERROR(IF(OR($K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,IF($J193=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB193/$BE193,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A193,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A193,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB193/BE193,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A193,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB193/BE193,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB193/BE193,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A193,'MC PT SA (CHA Only)'!A:A,0))*$BB193/BE193,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A193,'SFY 17-18 Directed Payments'!B:B,0))*$BB193/BE193,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A193,'SFY 17-18 Directed Payments'!B:B,0))*$BB193/BE193,0)","v":0},0,null,null,0,null,1,null,"No",1,106190541,176]
[106361166,361166,50758,3,"MONTCLAIR HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C194,'Projected Nt Pt Revenues'!C:C,0)),0)","v":69886671.06656611},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A194,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A194,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C194,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A194,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q194=\"No\",0,IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB194,0),0))","v":0},{"$f":"IF(Q194=\"no\",IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB194,0),0),IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB194,0),0))","v":654937.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P194=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB194),0)","v":1361707.4773805826},{"$f":"IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB194,0),0)","v":906952},{"$f":"IF(Q194=\"NO\",IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB194,0),0),0)","v":1823832},4747429.2273805831,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB194,0)","v":10490},6.4426412897556511E-4,1.0348972796041804E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB194,0)","v":4676},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A194,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1228128.6082442028},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2918100.0695946142},{"$f":"IFERROR(IF(OR($K194=\"YES\",$L194=\"YES\",$M194=\"YES\",$N194=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B194,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB194/$BE194)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J194=\"YES\",$K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB194/$BE194,0)),0)","v":407500},{"$f":"IFERROR(IF(OR($J194=\"YES\",$K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB194/$BE194,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J194=\"YES\",$K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A194,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A194,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB194/BE194),0)","v":0},{"$f":"IFERROR(IF(OR($K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,IF($J194=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB194/$BE194,0),0)),0)","v":0},4553728.6778388172,null,{"$f":"ROUND(VLOOKUP($A194,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2486460.3199999998},{"$f":"ROUND(VLOOKUP($A194,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5452221.7599999998},7938682.0800000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB194/BE194,0)","v":752887.59953981941},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A194,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB194/BE194,0)","v":1733572.7175091859},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB194/BE194,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A194,'MC PT SA (CHA Only)'!A:A,0))*$BB194/BE194,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A194,'SFY 17-18 Directed Payments'!B:B,0))*$BB194/BE194,0)","v":3490843.3299905765},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A194,'SFY 17-18 Directed Payments'!B:B,0))*$BB194/BE194,0)","v":1961378.4277766475},7938682.0748162288,null,null,7744981.5304582343,null,1,null,"No",1,106361166,177]
[106190547,190547,50736,3,"MONTEREY PARK HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C195,'Projected Nt Pt Revenues'!C:C,0)),0)","v":87997775.235395357},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A195,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A195,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C195,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A195,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q195=\"No\",0,IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB195,0),0))","v":0},{"$f":"IF(Q195=\"no\",IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB195,0),0),IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB195,0),0))","v":1400468.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P195=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB195),0)","v":1528657.3004242727},{"$f":"IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB195,0),0)","v":1560448},{"$f":"IF(Q195=\"NO\",IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB195,0),0),0)","v":5142120},9631693.8004242722,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB195,0)","v":20148},1.2374293298951084E-3,2.0996234455798973E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB195,0)","v":11477},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A195,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2004030.7393606114},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6142941.4701977829},{"$f":"IFERROR(IF(OR($K195=\"YES\",$L195=\"YES\",$M195=\"YES\",$N195=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B195,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB195/$BE195)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J195=\"YES\",$K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB195/$BE195,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J195=\"YES\",$K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB195/$BE195,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J195=\"YES\",$K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A195,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A195,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB195/BE195),0)","v":0},{"$f":"IFERROR(IF(OR($K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,IF($J195=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB195/$BE195,0),0)),0)","v":0},8146972.2095583938,null,{"$f":"ROUND(VLOOKUP($A195,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3067808.21},{"$f":"ROUND(VLOOKUP($A195,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":10357990.439999999},13425798.649999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB195/BE195,0)","v":2119052.9888110119},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A195,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB195/BE195,0)","v":874785.67818459519},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB195/BE195,0)","v":73969.542680097715},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A195,'MC PT SA (CHA Only)'!A:A,0))*$BB195/BE195,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A195,'SFY 17-18 Directed Payments'!B:B,0))*$BB195/BE195,0)","v":8375428.5694272052},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A195,'SFY 17-18 Directed Payments'!B:B,0))*$BB195/BE195,0)","v":1982561.8704279182},13425798.649530828,null,null,11941077.05913412,null,1,null,"No",1,106190547,178]
[106301304,301304,54135,3,"NEWPORT BAY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C196,'Projected Nt Pt Revenues'!C:C,0)),0)","v":13263619.848506013},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A196,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A196,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C196,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A196,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q196=\"No\",0,IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB196,0),0))","v":0},{"$f":"IF(Q196=\"no\",IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB196,0),0),IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB196,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P196=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB196),0)","v":0},{"$f":"IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB196,0),0)","v":0},{"$f":"IF(Q196=\"NO\",IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB196,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB196,0)","v":11667},7.1655191542020194E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB196,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A196,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K196=\"YES\",$L196=\"YES\",$M196=\"YES\",$N196=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B196,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB196/$BE196)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J196=\"YES\",$K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB196/$BE196,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J196=\"YES\",$K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB196/$BE196,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J196=\"YES\",$K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A196,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A196,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB196/BE196),0)","v":0},{"$f":"IFERROR(IF(OR($K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,IF($J196=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB196/$BE196,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A196,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A196,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB196/BE196,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A196,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB196/BE196,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB196/BE196,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A196,'MC PT SA (CHA Only)'!A:A,0))*$BB196/BE196,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A196,'SFY 17-18 Directed Payments'!B:B,0))*$BB196/BE196,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A196,'SFY 17-18 Directed Payments'!B:B,0))*$BB196/BE196,0)","v":0},0,null,null,0,null,1,null,"No",1,106301304,179]
[106514033,514033,null,3,"NORTH VALLEY BEHAVIORAL HEALTH - PHF",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C197,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A197,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A197,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C197,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A197,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q197=\"No\",0,IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB197,0),0))","v":0},{"$f":"IF(Q197=\"no\",IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB197,0),0),IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB197,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P197=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB197),0)","v":0},{"$f":"IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB197,0),0)","v":0},{"$f":"IF(Q197=\"NO\",IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB197,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB197,0)","v":5230},3.2121080977523411E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB197,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A197,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K197=\"YES\",$L197=\"YES\",$M197=\"YES\",$N197=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B197,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB197/$BE197)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J197=\"YES\",$K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB197/$BE197,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J197=\"YES\",$K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB197/$BE197,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J197=\"YES\",$K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A197,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A197,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB197/BE197),0)","v":0},{"$f":"IFERROR(IF(OR($K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,IF($J197=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB197/$BE197,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A197,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A197,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB197/BE197,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A197,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB197/BE197,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB197/BE197,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A197,'MC PT SA (CHA Only)'!A:A,0))*$BB197/BE197,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A197,'SFY 17-18 Directed Payments'!B:B,0))*$BB197/BE197,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A197,'SFY 17-18 Directed Payments'!B:B,0))*$BB197/BE197,0)","v":0},0,null,null,0,null,1,null,"No",1,106514033,180]
[106481357,481357,50367,3,"NORTHBAY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C198,'Projected Nt Pt Revenues'!C:C,0)),0)","v":661032726.35072708},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A198,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A198,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C198,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A198,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q198=\"No\",0,IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB198,0),0))","v":0},{"$f":"IF(Q198=\"no\",IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB198,0),0),IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB198,0),0))","v":1738951.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P198=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB198),0)","v":8340871.9962048},{"$f":"IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB198,0),0)","v":2970808},{"$f":"IF(Q198=\"NO\",IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB198,0),0),0)","v":6513352},19563983.246204801,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB198,0)","v":44527},2.7347139057097227E-3,4.2647740640233472E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB198,0)","v":16240},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A198,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3455321.6291911881},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8630954.4883782864},{"$f":"IFERROR(IF(OR($K198=\"YES\",$L198=\"YES\",$M198=\"YES\",$N198=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B198,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB198/$BE198)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J198=\"YES\",$K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB198/$BE198,0)),0)","v":1680000},{"$f":"IFERROR(IF(OR($J198=\"YES\",$K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB198/$BE198,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J198=\"YES\",$K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A198,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A198,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB198/BE198),0)","v":0},{"$f":"IFERROR(IF(OR($K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,IF($J198=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB198/$BE198,0),0)),0)","v":0},13766276.117569475,null,{"$f":"ROUND(VLOOKUP($A198,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":6653162.6200000001},{"$f":"ROUND(VLOOKUP($A198,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":20539726.010000002},27192888.630000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB198/BE198,0)","v":2676349.7582427631},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A198,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB198/BE198,0)","v":3797728.7084572203},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB198/BE198,0)","v":179084.15596234184},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A198,'MC PT SA (CHA Only)'!A:A,0))*$BB198/BE198,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A198,'SFY 17-18 Directed Payments'!B:B,0))*$BB198/BE198,0)","v":13932228.249360161},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A198,'SFY 17-18 Directed Payments'!B:B,0))*$BB198/BE198,0)","v":6607497.7594380798},27192888.631460566,null,null,21395181.501364678,null,1,null,"No",1,106481357,181]
[106190568,190568,50116,3,"NORTHRIDGE HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C199,'Projected Nt Pt Revenues'!C:C,0)),0)","v":459212524.49017441},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A199,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A199,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C199,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A199,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q199=\"No\",0,IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB199,0),0))","v":0},{"$f":"IF(Q199=\"no\",IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB199,0),0),IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB199,0),0))","v":7911685.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P199=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB199),0)","v":7915775.0899525844},{"$f":"IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB199,0),0)","v":5019480},{"$f":"IF(Q199=\"NO\",IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB199,0),0),0)","v":4132384},24979324.339952584,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB199,0)","v":62698},3.850721864490942E-3,5.4452701804742548E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB199,0)","v":15671},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A199,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3702606.4906166112},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":12256669.480299514},{"$f":"IFERROR(IF(OR($K199=\"YES\",$L199=\"YES\",$M199=\"YES\",$N199=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B199,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB199/$BE199)*$AG$16),0)","v":140400},{"$f":"IFERROR(IF(OR($J199=\"YES\",$K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB199/$BE199,0)),0)","v":4287500},{"$f":"IFERROR(IF(OR($J199=\"YES\",$K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB199/$BE199,0)),0)","v":4287500},{"$f":"IFERROR(IF(OR($J199=\"YES\",$K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A199,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A199,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB199/BE199),0)","v":0},{"$f":"IFERROR(IF(OR($K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,IF($J199=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB199/$BE199,0),0)),0)","v":0},24674675.970916126,null,{"$f":"ROUND(VLOOKUP($A199,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4877554.95},{"$f":"ROUND(VLOOKUP($A199,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4553540.5},9431095.4499999993,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB199/BE199,0)","v":1933287.3990004284},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A199,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB199/BE199,0)","v":1640067.7194051186},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB199/BE199,0)","v":1304199.8314648808},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A199,'MC PT SA (CHA Only)'!A:A,0))*$BB199/BE199,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A199,'SFY 17-18 Directed Payments'!B:B,0))*$BB199/BE199,0)","v":3327331.709329308},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A199,'SFY 17-18 Directed Payments'!B:B,0))*$BB199/BE199,0)","v":1226208.786912065},9431095.446111802,null,null,9126447.0809635408,null,1,null,"No",1,106190568,182]
[106214034,214034,50131,3,"NOVATO COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C200,'Projected Nt Pt Revenues'!C:C,0)),0)","v":79819588.571276218},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A200,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A200,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C200,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A200,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q200=\"No\",0,IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB200,0),0))","v":0},{"$f":"IF(Q200=\"no\",IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB200,0),0),IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB200,0),0))","v":301563},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P200=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB200),0)","v":1520567.2208935211},{"$f":"IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB200,0),0)","v":208488},{"$f":"IF(Q200=\"NO\",IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB200,0),0),0)","v":377848},2408466.2208935209,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB200,0)","v":6111},3.7531916989224772E-4,5.2502418059142356E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB200,0)","v":1004},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A200,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":350891.75176552776},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":482022.09158487228},{"$f":"IFERROR(IF(OR($K200=\"YES\",$L200=\"YES\",$M200=\"YES\",$N200=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B200,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB200/$BE200)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J200=\"YES\",$K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB200/$BE200,0)),0)","v":105000},{"$f":"IFERROR(IF(OR($J200=\"YES\",$K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB200/$BE200,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J200=\"YES\",$K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A200,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A200,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB200/BE200),0)","v":0},{"$f":"IFERROR(IF(OR($K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,IF($J200=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB200/$BE200,0),0)),0)","v":0},937913.84335039998,null,{"$f":"ROUND(VLOOKUP($A200,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":612683.44999999995},{"$f":"ROUND(VLOOKUP($A200,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2154638.37},2767321.8200000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB200/BE200,0)","v":153319.44743284333},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A200,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB200/BE200,0)","v":446386.89254468353},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB200/BE200,0)","v":12977.112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A200,'MC PT SA (CHA Only)'!A:A,0))*$BB200/BE200,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A200,'SFY 17-18 Directed Payments'!B:B,0))*$BB200/BE200,0)","v":890229.93471135153},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A200,'SFY 17-18 Directed Payments'!B:B,0))*$BB200/BE200,0)","v":1264408.4375946838},2767321.8250344563,null,null,1296769.4424568797,null,1,null,"No",1,106214034,183]
[106560501,560501,51334,3,"OJAI VALLEY COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C201,'Projected Nt Pt Revenues'!C:C,0)),0)","v":30474295.819059543},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A201,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A201,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C201,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A201,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q201=\"No\",0,IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB201,0),0))","v":0},{"$f":"IF(Q201=\"no\",IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB201,0),0),IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB201,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P201=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB201),0)","v":0},{"$f":"IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB201,0),0)","v":0},{"$f":"IF(Q201=\"NO\",IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB201,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB201,0)","v":3878},2.3817505168419843E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB201,0)","v":424},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A201,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":134430.14903815827},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":131460.5704322379},{"$f":"IFERROR(IF(OR($K201=\"YES\",$L201=\"YES\",$M201=\"YES\",$N201=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B201,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB201/$BE201)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J201=\"YES\",$K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB201/$BE201,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J201=\"YES\",$K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB201/$BE201,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J201=\"YES\",$K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A201,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A201,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB201/BE201),0)","v":0},{"$f":"IFERROR(IF(OR($K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,IF($J201=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB201/$BE201,0),0)),0)","v":25000},290890.71947039617,null,{"$f":"ROUND(VLOOKUP($A201,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":472656.75},{"$f":"ROUND(VLOOKUP($A201,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":936808.12},1409464.87,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB201/BE201,0)","v":67634.212280360109},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A201,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB201/BE201,0)","v":405022.53611389484},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB201/BE201,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A201,'MC PT SA (CHA Only)'!A:A,0))*$BB201/BE201,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A201,'SFY 17-18 Directed Payments'!B:B,0))*$BB201/BE201,0)","v":184275.00106269959},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A201,'SFY 17-18 Directed Payments'!B:B,0))*$BB201/BE201,0)","v":752533.1184475912},1409464.8679045457,null,null,1700355.5894703963,null,1,null,"No",1,106560501,184]
[106190534,190534,50742,3,"OLYMPIA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C202,'Projected Nt Pt Revenues'!C:C,0)),0)","v":102404285.17584907},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A202,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A202,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C202,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A202,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q202=\"No\",0,IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB202,0),0))","v":0},{"$f":"IF(Q202=\"no\",IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB202,0),0),IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB202,0),0))","v":807891},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P202=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB202),0)","v":6163537.4097693609},{"$f":"IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB202,0),0)","v":1667320},{"$f":"IF(Q202=\"NO\",IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB202,0),0),0)","v":3084104},11722852.40976936,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB202,0)","v":27501},1.6890283899863696E-3,2.5554773935546338E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB202,0)","v":8136},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A202,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":481091.08470027451},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4406363.5644879742},{"$f":"IFERROR(IF(OR($K202=\"YES\",$L202=\"YES\",$M202=\"YES\",$N202=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B202,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB202/$BE202)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J202=\"YES\",$K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB202/$BE202,0)),0)","v":1712500},{"$f":"IFERROR(IF(OR($J202=\"YES\",$K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB202/$BE202,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J202=\"YES\",$K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A202,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A202,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB202/BE202),0)","v":0},{"$f":"IFERROR(IF(OR($K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,IF($J202=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB202/$BE202,0),0)),0)","v":0},6599954.6491882484,null,{"$f":"ROUND(VLOOKUP($A202,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1899560.47},{"$f":"ROUND(VLOOKUP($A202,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":888270.7},2787831.17,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB202/BE202,0)","v":1104996.7925264239},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A202,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB202/BE202,0)","v":784181.98764581361},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB202/BE202,0)","v":10381.690200715469},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A202,'MC PT SA (CHA Only)'!A:A,0))*$BB202/BE202,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A202,'SFY 17-18 Directed Payments'!B:B,0))*$BB202/BE202,0)","v":656641.90519525344},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A202,'SFY 17-18 Directed Payments'!B:B,0))*$BB202/BE202,0)","v":231628.79095733428},2787831.1665255409,null,null,-2335066.5905811116,null,1,null,"No",1,106190534,185]
[106300225,300225,50678,3,"ORANGE COAST MEMORIAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C203,'Projected Nt Pt Revenues'!C:C,0)),0)","v":308019869.10771251},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A203,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A203,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C203,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A203,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q203=\"No\",0,IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB203,0),0))","v":0},{"$f":"IF(Q203=\"no\",IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB203,0),0),IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB203,0),0))","v":7020647.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P203=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB203),0)","v":4518309.4179247143},{"$f":"IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB203,0),0)","v":694376},{"$f":"IF(Q203=\"NO\",IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB203,0),0),0)","v":3276240},15509572.667924713,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB203,0)","v":41715},2.5620093555973021E-3,3.3809486762406671E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB203,0)","v":6799},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A203,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":505648.87677236774},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2457176.5880791135},{"$f":"IFERROR(IF(OR($K203=\"YES\",$L203=\"YES\",$M203=\"YES\",$N203=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B203,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB203/$BE203)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J203=\"YES\",$K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB203/$BE203,0)),0)","v":502500},{"$f":"IFERROR(IF(OR($J203=\"YES\",$K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB203/$BE203,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J203=\"YES\",$K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A203,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A203,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB203/BE203),0)","v":0},{"$f":"IFERROR(IF(OR($K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,IF($J203=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB203/$BE203,0),0)),0)","v":0},3465325.4648514814,null,{"$f":"ROUND(VLOOKUP($A203,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2533560.63},{"$f":"ROUND(VLOOKUP($A203,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5916483.0999999996},8450043.7300000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB203/BE203,0)","v":1495721.4648217475},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A203,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB203/BE203,0)","v":1037839.163353656},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB203/BE203,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A203,'MC PT SA (CHA Only)'!A:A,0))*$BB203/BE203,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A203,'SFY 17-18 Directed Payments'!B:B,0))*$BB203/BE203,0)","v":4591302.4912664164},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A203,'SFY 17-18 Directed Payments'!B:B,0))*$BB203/BE203,0)","v":1325180.6091352138},8450043.7285770345,null,null,-3594203.4730732311,null,1,null,"No",1,106300225,186]
[106301566,301566,50746,3,"ORANGE COUNTY GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C204,'Projected Nt Pt Revenues'!C:C,0)),0)","v":245552974.84887654},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A204,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A204,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C204,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A204,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q204=\"No\",0,IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB204,0),0))","v":0},{"$f":"IF(Q204=\"no\",IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB204,0),0),IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB204,0),0))","v":3569426.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P204=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB204),0)","v":3142995.8976969589},{"$f":"IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB204,0),0)","v":4796392},{"$f":"IF(Q204=\"NO\",IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB204,0),0),0)","v":5873288},17382102.147696957,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB204,0)","v":38322},2.3536215396188376E-3,3.7891434216027076E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB204,0)","v":18270},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A204,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3385139.0749498699},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":15642184.911430974},{"$f":"IFERROR(IF(OR($K204=\"YES\",$L204=\"YES\",$M204=\"YES\",$N204=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B204,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB204/$BE204)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J204=\"YES\",$K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB204/$BE204,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J204=\"YES\",$K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB204/$BE204,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J204=\"YES\",$K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A204,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A204,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB204/BE204),0)","v":0},{"$f":"IFERROR(IF(OR($K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,IF($J204=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB204/$BE204,0),0)),0)","v":0},19027323.986380845,null,{"$f":"ROUND(VLOOKUP($A204,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4378875.58},{"$f":"ROUND(VLOOKUP($A204,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":13936745.300000001},18315620.880000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB204/BE204,0)","v":2650529.9407168147},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A204,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB204/BE204,0)","v":1130100.7439297438},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB204/BE204,0)","v":598244.89781622891},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A204,'MC PT SA (CHA Only)'!A:A,0))*$BB204/BE204,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A204,'SFY 17-18 Directed Payments'!B:B,0))*$BB204/BE204,0)","v":11702760.278756512},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A204,'SFY 17-18 Directed Payments'!B:B,0))*$BB204/BE204,0)","v":2233985.0258298819},18315620.887049183,null,null,19960842.718683891,null,1,null,"No",1,106301566,187]
[106040802,40802,51311,3,"ORCHARD HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C205,'Projected Nt Pt Revenues'!C:C,0)),0)","v":27863212.574740343},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A205,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A205,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C205,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A205,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q205=\"No\",0,IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB205,0),0))","v":0},{"$f":"IF(Q205=\"no\",IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB205,0),0),IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB205,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P205=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB205),0)","v":0},{"$f":"IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB205,0),0)","v":0},{"$f":"IF(Q205=\"NO\",IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB205,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB205,0)","v":3413},2.0961615559519578E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB205,0)","v":533},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A205,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":547076.96635811601},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":134706.51044291042},{"$f":"IFERROR(IF(OR($K205=\"YES\",$L205=\"YES\",$M205=\"YES\",$N205=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B205,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB205/$BE205)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J205=\"YES\",$K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB205/$BE205,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J205=\"YES\",$K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB205/$BE205,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J205=\"YES\",$K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A205,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A205,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB205/BE205),0)","v":0},{"$f":"IFERROR(IF(OR($K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,IF($J205=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB205/$BE205,0),0)),0)","v":82500},764283.47680102638,null,{"$f":"ROUND(VLOOKUP($A205,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":526963.54},{"$f":"ROUND(VLOOKUP($A205,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2565979.23},3092942.77,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB205/BE205,0)","v":90026.620400209053},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A205,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB205/BE205,0)","v":436936.91933203838},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB205/BE205,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A205,'MC PT SA (CHA Only)'!A:A,0))*$BB205/BE205,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A205,'SFY 17-18 Directed Payments'!B:B,0))*$BB205/BE205,0)","v":295878.17072039086},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A205,'SFY 17-18 Directed Payments'!B:B,0))*$BB205/BE205,0)","v":2270101.0592025397},3092942.7696551783,null,null,3857226.2468010262,null,1,null,"No",1,106040802,188]
[106040937,40937,50030,3,"OROVILLE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C206,'Projected Nt Pt Revenues'!C:C,0)),0)","v":287232583.40478384},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A206,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A206,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C206,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A206,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q206=\"No\",0,IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB206,0),0))","v":0},{"$f":"IF(Q206=\"no\",IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB206,0),0),IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB206,0),0))","v":397430.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P206=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB206),0)","v":9023380.5238900185},{"$f":"IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB206,0),0)","v":1604832},{"$f":"IF(Q206=\"NO\",IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB206,0),0),0)","v":7676680},18702322.773890018,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB206,0)","v":41712},2.5618251046547924E-3,4.0769397570687522E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB206,0)","v":15893},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A206,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1855705.9554726447},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4479397.2147281058},{"$f":"IFERROR(IF(OR($K206=\"YES\",$L206=\"YES\",$M206=\"YES\",$N206=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B206,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB206/$BE206)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J206=\"YES\",$K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB206/$BE206,0)),0)","v":695000},{"$f":"IFERROR(IF(OR($J206=\"YES\",$K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB206/$BE206,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J206=\"YES\",$K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A206,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A206,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB206/BE206),0)","v":0},{"$f":"IFERROR(IF(OR($K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,IF($J206=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB206/$BE206,0),0)),0)","v":0},7030103.1702007502,null,{"$f":"ROUND(VLOOKUP($A206,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7739388.7699999996},{"$f":"ROUND(VLOOKUP($A206,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":27322649.039999999},35062037.810000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB206/BE206,0)","v":3000354.1940993532},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A206,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB206/BE206,0)","v":4643003.9439777657},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB206/BE206,0)","v":96030.634356618088},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A206,'MC PT SA (CHA Only)'!A:A,0))*$BB206/BE206,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A206,'SFY 17-18 Directed Payments'!B:B,0))*$BB206/BE206,0)","v":17482766.298004851},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A206,'SFY 17-18 Directed Payments'!B:B,0))*$BB206/BE206,0)","v":9839882.7462909538},35062037.816729538,null,null,23389818.206310734,null,1,null,"No",1,106040937,189]
[106190307,190307,50018,3,"PACIFIC ALLIANCE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C207,'Projected Nt Pt Revenues'!C:C,0)),0)","v":119069602.57270163},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A207,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A207,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C207,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A207,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q207=\"No\",0,IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB207,0),0))","v":0},{"$f":"IF(Q207=\"no\",IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB207,0),0),IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB207,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P207=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB207),0)","v":0},{"$f":"IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB207,0),0)","v":0},{"$f":"IF(Q207=\"NO\",IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB207,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB207,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB207,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A207,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K207=\"YES\",$L207=\"YES\",$M207=\"YES\",$N207=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B207,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB207/$BE207)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J207=\"YES\",$K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB207/$BE207,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J207=\"YES\",$K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB207/$BE207,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J207=\"YES\",$K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A207,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A207,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB207/BE207),0)","v":0},{"$f":"IFERROR(IF(OR($K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,IF($J207=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB207/$BE207,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A207,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A207,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB207/BE207,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A207,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB207/BE207,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB207/BE207,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A207,'MC PT SA (CHA Only)'!A:A,0))*$BB207/BE207,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A207,'SFY 17-18 Directed Payments'!B:B,0))*$BB207/BE207,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A207,'SFY 17-18 Directed Payments'!B:B,0))*$BB207/BE207,0)","v":0},0,null,null,0,null,0,null,"No",1,106190307,190]
[106331226,331226,54130,3,"PACIFIC GROVE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C208,'Projected Nt Pt Revenues'!C:C,0)),0)","v":13774543.615300216},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A208,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A208,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C208,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A208,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q208=\"No\",0,IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB208,0),0))","v":0},{"$f":"IF(Q208=\"no\",IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB208,0),0),IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB208,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P208=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB208),0)","v":0},{"$f":"IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB208,0),0)","v":0},{"$f":"IF(Q208=\"NO\",IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB208,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB208,0)","v":13262},8.1451199985452282E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB208,0)","v":93},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A208,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K208=\"YES\",$L208=\"YES\",$M208=\"YES\",$N208=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B208,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB208/$BE208)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J208=\"YES\",$K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB208/$BE208,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J208=\"YES\",$K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB208/$BE208,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J208=\"YES\",$K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A208,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A208,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB208/BE208),0)","v":0},{"$f":"IFERROR(IF(OR($K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,IF($J208=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB208/$BE208,0),0)),0)","v":0},{"$f":"(AD208+AE208+AF208+AG208+AH208+AI208+AJ208+AK208)","v":0},null,{"$f":"ROUND(VLOOKUP($A208,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A208,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB208/BE208,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A208,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB208/BE208,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB208/BE208,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A208,'MC PT SA (CHA Only)'!A:A,0))*$BB208/BE208,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A208,'SFY 17-18 Directed Payments'!B:B,0))*$BB208/BE208,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A208,'SFY 17-18 Directed Payments'!B:B,0))*$BB208/BE208,0)","v":0},0,null,null,0,null,1,null,"No",1,106331226,191]
[106190696,190696,50378,3,"PACIFICA HOSPITAL OF THE VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C209,'Projected Nt Pt Revenues'!C:C,0)),0)","v":119731730.01145726},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A209,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A209,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C209,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A209,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q209=\"No\",0,IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB209,0),0))","v":0},{"$f":"IF(Q209=\"no\",IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB209,0),0),IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB209,0),0))","v":798893.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P209=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB209),0)","v":1914774.7325737763},{"$f":"IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB209,0),0)","v":6301360},{"$f":"IF(Q209=\"NO\",IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB209,0),0),0)","v":2255992},11271020.482573777,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB209,0)","v":22435},1.3778899650683321E-3,2.4569820585223254E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB209,0)","v":14653},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A209,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1062741.1623558423},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4146688.3636341705},{"$f":"IFERROR(IF(OR($K209=\"YES\",$L209=\"YES\",$M209=\"YES\",$N209=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B209,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":7907913.8514999989},{"$f":"IFERROR(IF(OR($K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB209/$BE209)*$AG$16),0)","v":2376075},{"$f":"IFERROR(IF(OR($J209=\"YES\",$K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB209/$BE209,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J209=\"YES\",$K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB209/$BE209,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J209=\"YES\",$K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A209,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A209,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB209/BE209),0)","v":0},{"$f":"IFERROR(IF(OR($K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,IF($J209=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB209/$BE209,0),0)),0)","v":0},15493418.377490012,null,{"$f":"ROUND(VLOOKUP($A209,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":13298738.93},{"$f":"ROUND(VLOOKUP($A209,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4197533.1100000003},17496272.039999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB209/BE209,0)","v":2011203.8394990866},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A209,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB209/BE209,0)","v":555476.05699942878},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB209/BE209,0)","v":8544131.0351888314},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A209,'MC PT SA (CHA Only)'!A:A,0))*$BB209/BE209,0)","v":2187928},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A209,'SFY 17-18 Directed Payments'!B:B,0))*$BB209/BE209,0)","v":3244278.187723584},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A209,'SFY 17-18 Directed Payments'!B:B,0))*$BB209/BE209,0)","v":953254.91930717032},17496272.038718101,null,null,21718669.934916236,null,1,null,"No",1,106190696,192]
[106196405,196405,50204,3,"PALMDALE REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C210,'Projected Nt Pt Revenues'!C:C,0)),0)","v":215133908.16236237},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A210,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A210,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C210,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A210,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D210=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB210=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB210>0,IF(BB210<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J210:O210,\"YES\"),\"NO\",\"YES\")","v":"YES"},"NO",{"$f":"IF(Q210=\"No\",0,IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB210,0),0))","v":0},{"$f":"IF(Q210=\"no\",IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB210,0),0),IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB210,0),0))","v":3608828},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P210=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB210),0)","v":5929660.5651530903},{"$f":"IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB210,0),0)","v":1541760},{"$f":"IF(Q210=\"NO\",IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB210,0),0),0)","v":5102408},16182656.56515309,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB210,0)","v":39134},{"$f":"Y210/$Y$17","v":2.4034921280581285E-3},{"$f":"W210/$W$16","v":3.5276749697406473E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB210,0)","v":11377},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A210,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2849638.5396133373},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4263542.2040183824},{"$f":"IFERROR(IF(OR($K210=\"YES\",$L210=\"YES\",$M210=\"YES\",$N210=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B210,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB210/$BE210)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J210=\"YES\",$K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB210/$BE210,0)),0)","v":1052500},{"$f":"IFERROR(IF(OR($J210=\"YES\",$K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB210/$BE210,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J210=\"YES\",$K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A210,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A210,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB210/BE210),0)","v":0},{"$f":"IFERROR(IF(OR($K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,IF($J210=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB210/$BE210,0),0)),0)","v":0},8165680.7436317196,null,{"$f":"ROUND(VLOOKUP($A210,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5222180.8499999996},{"$f":"ROUND(VLOOKUP($A210,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":10459693.640000001},15681874.49,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB210/BE210,0)","v":1907010.593553667},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A210,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB210/BE210,0)","v":3238605.2933757179},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB210/BE210,0)","v":76564.96523027659},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A210,'MC PT SA (CHA Only)'!A:A,0))*$BB210/BE210,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A210,'SFY 17-18 Directed Payments'!B:B,0))*$BB210/BE210,0)","v":6506724.3332984205},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A210,'SFY 17-18 Directed Payments'!B:B,0))*$BB210/BE210,0)","v":3952969.3065477302},15681874.492005814,null,null,7664898.6684786286,null,1,null,"No",1,106196405,193]
[106370759,370759,50024,3,"PARADISE VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C211,'Projected Nt Pt Revenues'!C:C,0)),0)","v":160866882.333341},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A211,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A211,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C211,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A211,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q211=\"No\",0,IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB211,0),0))","v":0},{"$f":"IF(Q211=\"no\",IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB211,0),0),IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB211,0),0))","v":2365966.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P211=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB211),0)","v":9082217.4659318477},{"$f":"IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB211,0),0)","v":11431800},{"$f":"IF(Q211=\"NO\",IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB211,0),0),0)","v":2613984},{"$f":"SUM(R211:V211)","v":25493967.965931848},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB211,0)","v":56375},3.4623822946613426E-3,5.5574579062901142E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB211,0)","v":24051},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A211,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1732447.5086412833},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5000370.5864410494},{"$f":"IFERROR(IF(OR($K211=\"YES\",$L211=\"YES\",$M211=\"YES\",$N211=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B211,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB211/$BE211)*$AG$16),0)","v":4408950},{"$f":"IFERROR(IF(OR($J211=\"YES\",$K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB211/$BE211,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J211=\"YES\",$K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB211/$BE211,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J211=\"YES\",$K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A211,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A211,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB211/BE211),0)","v":0},{"$f":"IFERROR(IF(OR($K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,IF($J211=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB211/$BE211,0),0)),0)","v":0},11141768.095082331,null,{"$f":"ROUND(VLOOKUP($A211,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":21883845.109999999},{"$f":"ROUND(VLOOKUP($A211,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":8906992.3699999992},{"$f":"SUM(AN211:AO211)","v":30790837.479999997},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB211/BE211,0)","v":2998526.2424161001},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A211,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB211/BE211,0)","v":1890492.009540214},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB211/BE211,0)","v":16994826.858571224},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A211,'MC PT SA (CHA Only)'!A:A,0))*$BB211/BE211,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A211,'SFY 17-18 Directed Payments'!B:B,0))*$BB211/BE211,0)","v":6226418.697879103},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A211,'SFY 17-18 Directed Payments'!B:B,0))*$BB211/BE211,0)","v":2680573.6692648623},{"$f":"SUM(AQ211:AV211)","v":30790837.477671504},null,null,{"$f":"SUM(AL211,AP211)-W211","v":16438637.609150484},null,1,null,"No",1,{"$f":"A211","v":106370759},194]
[106331293,331293,50102,3,"PARKVIEW COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C212,'Projected Nt Pt Revenues'!C:C,0)),0)","v":187095974.16173658},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A212,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A212,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C212,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A212,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q212=\"No\",0,IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB212,0),0))","v":0},{"$f":"IF(Q212=\"no\",IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB212,0),0),IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB212,0),0))","v":3314400.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P212=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB212),0)","v":4185145.2336128573},{"$f":"IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB212,0),0)","v":3655840},{"$f":"IF(Q212=\"NO\",IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB212,0),0),0)","v":6035056},17190441.983612858,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB212,0)","v":38658},2.3742576451799237E-3,3.7473632132164177E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB212,0)","v":16594},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A212,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2140633.8646211466},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":11239067.286953673},{"$f":"IFERROR(IF(OR($K212=\"YES\",$L212=\"YES\",$M212=\"YES\",$N212=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B212,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB212/$BE212)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J212=\"YES\",$K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB212/$BE212,0)),0)","v":835000},{"$f":"IFERROR(IF(OR($J212=\"YES\",$K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB212/$BE212,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J212=\"YES\",$K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A212,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A212,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB212/BE212),0)","v":0},{"$f":"IFERROR(IF(OR($K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,IF($J212=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB212/$BE212,0),0)),0)","v":0},14214701.15157482,null,{"$f":"ROUND(VLOOKUP($A212,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4723029.53},{"$f":"ROUND(VLOOKUP($A212,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":16594776.689999999},21317806.219999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB212/BE212,0)","v":2451283.2072422407},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A212,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB212/BE212,0)","v":1339989.6226527037},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB212/BE212,0)","v":931756.69551421341},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A212,'MC PT SA (CHA Only)'!A:A,0))*$BB212/BE212,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A212,'SFY 17-18 Directed Payments'!B:B,0))*$BB212/BE212,0)","v":12486577.88891053},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A212,'SFY 17-18 Directed Payments'!B:B,0))*$BB212/BE212,0)","v":4108198.7961398265},21317806.210459512,null,null,18342065.387961961,null,1,null,"No",1,106331293,195]
[106454013,454013,50697,3,"PATIENTS' HOSPITAL OF REDDING",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C213,'Projected Nt Pt Revenues'!C:C,0)),0)","v":8153734.0768108349},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A213,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A213,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C213,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A213,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q213=\"No\",0,IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB213,0),0))","v":0},{"$f":"IF(Q213=\"no\",IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB213,0),0),IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB213,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P213=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB213),0)","v":0},{"$f":"IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB213,0),0)","v":0},{"$f":"IF(Q213=\"NO\",IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB213,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB213,0)","v":407},2.4996711200481888E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB213,0)","v":10},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A213,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K213=\"YES\",$L213=\"YES\",$M213=\"YES\",$N213=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B213,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB213/$BE213)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J213=\"YES\",$K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB213/$BE213,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J213=\"YES\",$K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB213/$BE213,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J213=\"YES\",$K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A213,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A213,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB213/BE213),0)","v":0},{"$f":"IFERROR(IF(OR($K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,IF($J213=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB213/$BE213,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A213,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A213,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB213/BE213,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A213,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB213/BE213,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB213/BE213,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A213,'MC PT SA (CHA Only)'!A:A,0))*$BB213/BE213,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A213,'SFY 17-18 Directed Payments'!B:B,0))*$BB213/BE213,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A213,'SFY 17-18 Directed Payments'!B:B,0))*$BB213/BE213,0)","v":0},0,null,null,0,null,1,null,"No",1,106454013,196]
[106491001,491001,50136,3,"PETALUMA VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C214,'Projected Nt Pt Revenues'!C:C,0)),0)","v":113610349.77855957},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A214,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A214,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C214,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A214,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q214=\"No\",0,IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB214,0),0))","v":0},{"$f":"IF(Q214=\"no\",IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB214,0),0),IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB214,0),0))","v":533009.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P214=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB214),0)","v":1990159.5645648697},{"$f":"IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB214,0),0)","v":696128},{"$f":"IF(Q214=\"NO\",IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB214,0),0),0)","v":886512},4105809.0645648697,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB214,0)","v":9840},6.0434309143179803E-4,8.9502979991485298E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB214,0)","v":2710},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A214,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":665235.37522481533},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1718725.2356511103},{"$f":"IFERROR(IF(OR($K214=\"YES\",$L214=\"YES\",$M214=\"YES\",$N214=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B214,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB214/$BE214)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J214=\"YES\",$K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB214/$BE214,0)),0)","v":167500},{"$f":"IFERROR(IF(OR($J214=\"YES\",$K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB214/$BE214,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J214=\"YES\",$K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A214,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A214,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB214/BE214),0)","v":0},{"$f":"IFERROR(IF(OR($K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,IF($J214=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB214/$BE214,0),0)),0)","v":0},2551460.6108759255,null,{"$f":"ROUND(VLOOKUP($A214,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1693750.02},{"$f":"ROUND(VLOOKUP($A214,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4917966.58},6611716.5999999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB214/BE214,0)","v":400321.41863240168},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A214,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB214/BE214,0)","v":1290833.1830465759},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB214/BE214,0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A214,'MC PT SA (CHA Only)'!A:A,0))*$BB214/BE214,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A214,'SFY 17-18 Directed Payments'!B:B,0))*$BB214/BE214,0)","v":2940613.7493526568},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A214,'SFY 17-18 Directed Payments'!B:B,0))*$BB214/BE214,0)","v":1977352.8271530154},6611716.600734828,null,null,5057368.1463110549,null,1,null,"No",1,106491001,197]
[106190243,190243,50393,3,"PIH HOSPITAL - DOWNEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C215,'Projected Nt Pt Revenues'!C:C,0)),0)","v":197966097.08683938},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A215,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A215,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C215,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A215,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q215=\"No\",0,IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB215,0),0))","v":0},{"$f":"IF(Q215=\"no\",IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB215,0),0),IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB215,0),0))","v":3766435},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P215=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB215),0)","v":3643845.3668280295},{"$f":"IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB215,0),0)","v":1761928},{"$f":"IF(Q215=\"NO\",IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB215,0),0),0)","v":1940048},11112256.36682803,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB215,0)","v":28388},1.7435052519884026E-3,2.4223728956228731E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB215,0)","v":6339},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A215,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2594394.8393772529},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6478896.2613023911},{"$f":"IFERROR(IF(OR($K215=\"YES\",$L215=\"YES\",$M215=\"YES\",$N215=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B215,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB215/$BE215)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J215=\"YES\",$K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB215/$BE215,0)),0)","v":772500},{"$f":"IFERROR(IF(OR($J215=\"YES\",$K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB215/$BE215,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J215=\"YES\",$K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A215,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A215,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB215/BE215),0)","v":0},{"$f":"IFERROR(IF(OR($K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,IF($J215=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB215/$BE215,0),0)),0)","v":0},9845791.1006796435,null,{"$f":"ROUND(VLOOKUP($A215,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2924773.94},{"$f":"ROUND(VLOOKUP($A215,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":8639582.7799999993},11564356.719999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB215/BE215,0)","v":1141327.3322310767},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A215,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB215/BE215,0)","v":1782148.8956022565},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB215/BE215,0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A215,'MC PT SA (CHA Only)'!A:A,0))*$BB215/BE215,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A215,'SFY 17-18 Directed Payments'!B:B,0))*$BB215/BE215,0)","v":5437410.2426247271},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A215,'SFY 17-18 Directed Payments'!B:B,0))*$BB215/BE215,0)","v":3202172.5358584397},11564356.717591589,null,null,10297891.453851612,null,1,null,"No",1,106190243,198]
[106301297,301297,50589,3,"PLACENTIA LINDA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C216,'Projected Nt Pt Revenues'!C:C,0)),0)","v":117653398.71573192},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A216,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A216,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C216,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A216,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q216=\"No\",0,IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB216,0),0))","v":0},{"$f":"IF(Q216=\"no\",IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB216,0),0),IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB216,0),0))","v":1673798.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P216=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB216),0)","v":1305444.6515530834},{"$f":"IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB216,0),0)","v":248784},{"$f":"IF(Q216=\"NO\",IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB216,0),0),0)","v":996304},4224331.4015530832,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB216,0)","v":11077},6.8031589672662874E-4,9.2086661353473907E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB216,0)","v":2132},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A216,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":744111.35068347864},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":688139.28226257861},{"$f":"IFERROR(IF(OR($K216=\"YES\",$L216=\"YES\",$M216=\"YES\",$N216=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B216,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB216/$BE216)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J216=\"YES\",$K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB216/$BE216,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J216=\"YES\",$K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB216/$BE216,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J216=\"YES\",$K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A216,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A216,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB216/BE216),0)","v":0},{"$f":"IFERROR(IF(OR($K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,IF($J216=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB216/$BE216,0),0)),0)","v":0},1432250.6329460572,null,{"$f":"ROUND(VLOOKUP($A216,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1289560.02},{"$f":"ROUND(VLOOKUP($A216,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3538775.1},4828335.12,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB216/BE216,0)","v":359649.49368002295},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A216,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB216/BE216,0)","v":929910.52192502504},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB216/BE216,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A216,'MC PT SA (CHA Only)'!A:A,0))*$BB216/BE216,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A216,'SFY 17-18 Directed Payments'!B:B,0))*$BB216/BE216,0)","v":1655879.5870141173},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A216,'SFY 17-18 Directed Payments'!B:B,0))*$BB216/BE216,0)","v":1882895.5091014488},4828335.1117206141,null,null,2036254.3513929741,null,1,null,"No",1,106301297,199]
[106190630,190630,50231,3,"POMONA VALLEY HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C217,'Projected Nt Pt Revenues'!C:C,0)),0)","v":660271180.74410343},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A217,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A217,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C217,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A217,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q217=\"No\",0,IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB217,0),0))","v":0},{"$f":"IF(Q217=\"no\",IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB217,0),0),IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB217,0),0))","v":8074566.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P217=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB217),0)","v":6063514.6082982514},{"$f":"IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB217,0),0)","v":15282696},{"$f":"IF(Q217=\"NO\",IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB217,0),0),0)","v":12644184},42064961.10829825,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB217,0)","v":90335},5.5481029638710846E-3,9.1697867904084584E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB217,0)","v":47820},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A217,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":8770396.0575619694},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":40642414.873630881},{"$f":"IFERROR(IF(OR($K217=\"YES\",$L217=\"YES\",$M217=\"YES\",$N217=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B217,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB217/$BE217)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J217=\"YES\",$K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB217/$BE217,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J217=\"YES\",$K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB217/$BE217,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J217=\"YES\",$K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A217,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A217,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB217/BE217),0)","v":0},{"$f":"IFERROR(IF(OR($K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,IF($J217=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB217/$BE217,0),0)),0)","v":0},49412810.931192853,null,{"$f":"ROUND(VLOOKUP($A217,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":21185785.59},{"$f":"ROUND(VLOOKUP($A217,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":44341279.280000001},65527064.870000005,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB217/BE217,0)","v":6065143.6850333735},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A217,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB217/BE217,0)","v":9156360.8870381899},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB217/BE217,0)","v":5964281.0203110371},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A217,'MC PT SA (CHA Only)'!A:A,0))*$BB217/BE217,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A217,'SFY 17-18 Directed Payments'!B:B,0))*$BB217/BE217,0)","v":32492094.90568924},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A217,'SFY 17-18 Directed Payments'!B:B,0))*$BB217/BE217,0)","v":11849184.372196706},65527064.870268546,null,null,72874914.692894608,null,1,null,"No",1,106190630,200]
[106190631,190631,50169,3,"PRESBYTERIAN INTERCOMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C218,'Projected Nt Pt Revenues'!C:C,0)),0)","v":672842410.14459765},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A218,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A218,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C218,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A218,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q218=\"No\",0,IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB218,0),0))","v":0},{"$f":"IF(Q218=\"no\",IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB218,0),0),IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB218,0),0))","v":10794218},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P218=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB218),0)","v":9571299.5466545522},{"$f":"IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB218,0),0)","v":4556368},{"$f":"IF(Q218=\"NO\",IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB218,0),0),0)","v":2453968},27375853.546654552,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB218,0)","v":72824},4.472630212441998E-3,5.9676921983115323E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB218,0)","v":12004},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A218,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4409164.5444988618},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":14958914.539184405},{"$f":"IFERROR(IF(OR($K218=\"YES\",$L218=\"YES\",$M218=\"YES\",$N218=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B218,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB218/$BE218)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J218=\"YES\",$K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB218/$BE218,0)),0)","v":3222500},{"$f":"IFERROR(IF(OR($J218=\"YES\",$K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB218/$BE218,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J218=\"YES\",$K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A218,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A218,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB218/BE218),0)","v":0},{"$f":"IFERROR(IF(OR($K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,IF($J218=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB218/$BE218,0),0)),0)","v":0},22590579.083683267,null,{"$f":"ROUND(VLOOKUP($A218,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4258895.21},{"$f":"ROUND(VLOOKUP($A218,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":10628784.279999999},14887679.489999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB218/BE218,0)","v":1553301.942844216},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A218,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB218/BE218,0)","v":2224142.3795480784},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB218/BE218,0)","v":481450.88305817987},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A218,'MC PT SA (CHA Only)'!A:A,0))*$BB218/BE218,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A218,'SFY 17-18 Directed Payments'!B:B,0))*$BB218/BE218,0)","v":6960923.2795797223},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A218,'SFY 17-18 Directed Payments'!B:B,0))*$BB218/BE218,0)","v":3667861.0046347296},14887679.489664927,null,null,10102405.02702871,null,1,null,"No",1,106190631,201]
[106190385,190385,50278,3,"PROVIDENCE HOLY CROSS MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C219,'Projected Nt Pt Revenues'!C:C,0)),0)","v":561901500.19930482},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A219,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A219,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C219,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A219,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q219=\"No\",0,IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB219,0),0))","v":0},{"$f":"IF(Q219=\"no\",IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB219,0),0),IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB219,0),0))","v":7136680.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P219=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB219),0)","v":9471276.7451834418},{"$f":"IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB219,0),0)","v":7451840},{"$f":"IF(Q219=\"NO\",IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB219,0),0),0)","v":8393832},32453629.495183442,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB219,0)","v":75892},4.6610575096485782E-3,7.0746021202676606E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB219,0)","v":27133},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A219,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4901802.1519612968},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":21411843.280401416},{"$f":"IFERROR(IF(OR($K219=\"YES\",$L219=\"YES\",$M219=\"YES\",$N219=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B219,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":3303499.4070000001},{"$f":"IFERROR(IF(OR($K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB219/$BE219)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J219=\"YES\",$K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB219/$BE219,0)),0)","v":5737500},{"$f":"IFERROR(IF(OR($J219=\"YES\",$K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB219/$BE219,0)),0)","v":5737500},{"$f":"IFERROR(IF(OR($J219=\"YES\",$K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A219,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A219,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB219/BE219),0)","v":0},{"$f":"IFERROR(IF(OR($K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,IF($J219=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB219/$BE219,0),0)),0)","v":0},41092144.839362711,null,{"$f":"ROUND(VLOOKUP($A219,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":11258922.84},{"$f":"ROUND(VLOOKUP($A219,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":24561090.43},35820013.269999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB219/BE219,0)","v":4378858.257232503},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A219,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB219/BE219,0)","v":3785377.4276792891},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB219/BE219,0)","v":1963437.1592103131},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A219,'MC PT SA (CHA Only)'!A:A,0))*$BB219/BE219,0)","v":1131250},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A219,'SFY 17-18 Directed Payments'!B:B,0))*$BB219/BE219,0)","v":16413452.207331156},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A219,'SFY 17-18 Directed Payments'!B:B,0))*$BB219/BE219,0)","v":8147638.2210509395},35820013.272504203,null,null,44458528.614179268,null,1,null,"No",1,106190385,202]
[106190680,190680,50078,3,"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C220,'Projected Nt Pt Revenues'!C:C,0)),0)","v":206968790.20829314},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A220,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A220,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C220,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A220,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q220=\"No\",0,IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB220,0),0))","v":0},{"$f":"IF(Q220=\"no\",IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB220,0),0),IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB220,0),0))","v":3717415.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P220=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB220),0)","v":3832123.5813618824},{"$f":"IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB220,0),0)","v":2929928},{"$f":"IF(Q220=\"NO\",IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB220,0),0),0)","v":2494264},12973731.081361882,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB220,0)","v":31691},1.9463655396915762E-3,2.8281578006431364E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB220,0)","v":9288},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A220,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1394996.5129739647},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4407986.5344933104},{"$f":"IFERROR(IF(OR($K220=\"YES\",$L220=\"YES\",$M220=\"YES\",$N220=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B220,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":7629300.4580000043},{"$f":"IFERROR(IF(OR($K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB220/$BE220)*$AG$16),0)","v":765375},{"$f":"IFERROR(IF(OR($J220=\"YES\",$K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB220/$BE220,0)),0)","v":560000},{"$f":"IFERROR(IF(OR($J220=\"YES\",$K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB220/$BE220,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J220=\"YES\",$K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A220,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A220,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB220/BE220),0)","v":0},{"$f":"IFERROR(IF(OR($K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,IF($J220=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB220/$BE220,0),0)),0)","v":0},14757658.505467279,null,{"$f":"ROUND(VLOOKUP($A220,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":8786702.3499999996},{"$f":"ROUND(VLOOKUP($A220,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6469676.7300000004},15256379.08,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB220/BE220,0)","v":1717132.1124557641},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A220,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB220/BE220,0)","v":1379861.8780499168},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB220/BE220,0)","v":2308628.3583841026},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A220,'MC PT SA (CHA Only)'!A:A,0))*$BB220/BE220,0)","v":3381080},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A220,'SFY 17-18 Directed Payments'!B:B,0))*$BB220/BE220,0)","v":4147485.2351858299},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A220,'SFY 17-18 Directed Payments'!B:B,0))*$BB220/BE220,0)","v":2322191.4919515657},15256379.076027179,null,null,17040306.504105397,null,1,null,"No",1,106190680,203]
[106190470,190470,50353,3,"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C221,'Projected Nt Pt Revenues'!C:C,0)),0)","v":488530879.27973413},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A221,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A221,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C221,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A221,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q221=\"No\",0,IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB221,0),0))","v":0},{"$f":"IF(Q221=\"no\",IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB221,0),0),IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB221,0),0))","v":9862537.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P221=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB221),0)","v":7785230.6247972762},{"$f":"IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB221,0),0)","v":4383504},{"$f":"IF(Q221=\"NO\",IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB221,0),0),0)","v":4145816},26177087.874797277,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB221,0)","v":67565},4.1496383102225028E-3,5.7063719609222368E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB221,0)","v":14605},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A221,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3539214.6105936007},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":13597242.704707272},{"$f":"IFERROR(IF(OR($K221=\"YES\",$L221=\"YES\",$M221=\"YES\",$N221=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B221,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB221/$BE221)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J221=\"YES\",$K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB221/$BE221,0)),0)","v":3245000},{"$f":"IFERROR(IF(OR($J221=\"YES\",$K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB221/$BE221,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J221=\"YES\",$K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A221,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A221,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB221/BE221),0)","v":0},{"$f":"IFERROR(IF(OR($K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,IF($J221=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB221/$BE221,0),0)),0)","v":0},20381457.315300874,null,{"$f":"ROUND(VLOOKUP($A221,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4966112.4000000004},{"$f":"ROUND(VLOOKUP($A221,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":10991901.449999999},15958013.85,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB221/BE221,0)","v":2282883.15842256},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A221,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB221/BE221,0)","v":2003228.5320770328},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB221/BE221,0)","v":680000.70814686327},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A221,'MC PT SA (CHA Only)'!A:A,0))*$BB221/BE221,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A221,'SFY 17-18 Directed Payments'!B:B,0))*$BB221/BE221,0)","v":8235275.751717546},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A221,'SFY 17-18 Directed Payments'!B:B,0))*$BB221/BE221,0)","v":2756625.7010784401},15958013.851442441,null,null,10162383.290503599,null,1,null,"No",1,106190470,204]
[106190756,190756,50290,3,"PROVIDENCE ST. JOHN'S HEALTH CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C222,'Projected Nt Pt Revenues'!C:C,0)),0)","v":380269489.72846079},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A222,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A222,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C222,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A222,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q222=\"No\",0,IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB222,0),0))","v":0},{"$f":"IF(Q222=\"no\",IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB222,0),0),IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB222,0),0))","v":6811849},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P222=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB222),0)","v":10688833.714561542},{"$f":"IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB222,0),0)","v":979952},{"$f":"IF(Q222=\"NO\",IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB222,0),0),0)","v":808256},19288890.714561544,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB222,0)","v":54085},3.3217374085456092E-3,4.204806342757471E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB222,0)","v":3062},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A222,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":602303.27325805265},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2275403.9474814511},{"$f":"IFERROR(IF(OR($K222=\"YES\",$L222=\"YES\",$M222=\"YES\",$N222=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B222,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB222/$BE222)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J222=\"YES\",$K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB222/$BE222,0)),0)","v":532500},{"$f":"IFERROR(IF(OR($J222=\"YES\",$K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB222/$BE222,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J222=\"YES\",$K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A222,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A222,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB222/BE222),0)","v":0},{"$f":"IFERROR(IF(OR($K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,IF($J222=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB222/$BE222,0),0)),0)","v":0},3410207.2207395039,null,{"$f":"ROUND(VLOOKUP($A222,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":857075.5},{"$f":"ROUND(VLOOKUP($A222,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2031277.97},2888353.4699999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB222/BE222,0)","v":451047.07784267177},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A222,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB222/BE222,0)","v":383967.33264010662},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB222/BE222,0)","v":22061.091676520373},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A222,'MC PT SA (CHA Only)'!A:A,0))*$BB222/BE222,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A222,'SFY 17-18 Directed Payments'!B:B,0))*$BB222/BE222,0)","v":1655879.5870141173},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A222,'SFY 17-18 Directed Payments'!B:B,0))*$BB222/BE222,0)","v":375398.38534464518},2888353.4745180611,null,null,-12990330.023822041,null,1,null,"No",1,106190756,205]
[106190758,190758,50235,3,"PROVIDENCE ST. JOSEPH MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C223,'Projected Nt Pt Revenues'!C:C,0)),0)","v":500383518.01595759},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A223,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A223,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C223,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A223,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q223=\"No\",0,IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB223,0),0))","v":0},{"$f":"IF(Q223=\"no\",IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB223,0),0),IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB223,0),0))","v":7162431.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P223=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB223),0)","v":12413123.847274898},{"$f":"IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB223,0),0)","v":4496216},{"$f":"IF(Q223=\"NO\",IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB223,0),0),0)","v":5055688},29127459.347274899,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB223,0)","v":73198},4.4956001632748726E-3,6.3495266588541027E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB223,0)","v":16356},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A223,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3579855.5430264254},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":13222336.633474594},{"$f":"IFERROR(IF(OR($K223=\"YES\",$L223=\"YES\",$M223=\"YES\",$N223=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B223,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB223/$BE223)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J223=\"YES\",$K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB223/$BE223,0)),0)","v":3372500},{"$f":"IFERROR(IF(OR($J223=\"YES\",$K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB223/$BE223,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J223=\"YES\",$K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A223,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A223,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB223/BE223),0)","v":0},{"$f":"IFERROR(IF(OR($K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,IF($J223=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB223/$BE223,0),0)),0)","v":0},20174692.176501021,null,{"$f":"ROUND(VLOOKUP($A223,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":6142233.9100000001},{"$f":"ROUND(VLOOKUP($A223,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":13902037.449999999},20044271.359999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB223/BE223,0)","v":2644817.5917066494},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A223,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB223/BE223,0)","v":1925887.9618367006},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB223/BE223,0)","v":1571528.3541333042},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A223,'MC PT SA (CHA Only)'!A:A,0))*$BB223/BE223,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A223,'SFY 17-18 Directed Payments'!B:B,0))*$BB223/BE223,0)","v":10558178.934127633},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A223,'SFY 17-18 Directed Payments'!B:B,0))*$BB223/BE223,0)","v":3343858.5129357898},20044271.354740076,null,null,11091504.189226121,null,1,null,"No",1,106190758,206]
[106190517,190517,50761,3,"PROVIDENCE TARZANA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C224,'Projected Nt Pt Revenues'!C:C,0)),0)","v":309897565.49092478},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A224,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A224,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C224,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A224,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q224=\"No\",0,IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB224,0),0))","v":0},{"$f":"IF(Q224=\"no\",IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB224,0),0),IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB224,0),0))","v":5738384},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P224=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB224),0)","v":8634688.9755261838},{"$f":"IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB224,0),0)","v":2848168},{"$f":"IF(Q224=\"NO\",IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB224,0),0),0)","v":3119144},20340384.975526184,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB224,0)","v":52195},3.2056593147645018E-3,4.4340227245237614E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB224,0)","v":10218},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A224,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1390064.1599533008},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8493002.0379247032},{"$f":"IFERROR(IF(OR($K224=\"YES\",$L224=\"YES\",$M224=\"YES\",$N224=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B224,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB224/$BE224)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J224=\"YES\",$K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB224/$BE224,0)),0)","v":1687500},{"$f":"IFERROR(IF(OR($J224=\"YES\",$K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB224/$BE224,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J224=\"YES\",$K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A224,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A224,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB224/BE224),0)","v":0},{"$f":"IFERROR(IF(OR($K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,IF($J224=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB224/$BE224,0),0)),0)","v":0},11570566.197878003,null,{"$f":"ROUND(VLOOKUP($A224,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4158340.51},{"$f":"ROUND(VLOOKUP($A224,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":10447847.68},14606188.189999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB224/BE224,0)","v":1726957.3527532488},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A224,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB224/BE224,0)","v":1660542.6613658497},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB224/BE224,0)","v":770840.49740312365},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A224,'MC PT SA (CHA Only)'!A:A,0))*$BB224/BE224,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A224,'SFY 17-18 Directed Payments'!B:B,0))*$BB224/BE224,0)","v":7557870.4661208615},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A224,'SFY 17-18 Directed Payments'!B:B,0))*$BB224/BE224,0)","v":2889977.2089159456},14606188.186559029,null,null,5836369.4123518169,null,1,null,"No",1,106190517,207]
[106281047,281047,50009,3,"QUEEN OF THE VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C225,'Projected Nt Pt Revenues'!C:C,0)),0)","v":317762226.33649647},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A225,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A225,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C225,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A225,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q225=\"No\",0,IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB225,0),0))","v":0},{"$f":"IF(Q225=\"no\",IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB225,0),0),IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB225,0),0))","v":1873599.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P225=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB225),0)","v":6087784.8468905063},{"$f":"IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB225,0),0)","v":1467008},{"$f":"IF(Q225=\"NO\",IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB225,0),0),0)","v":3050816},12479208.596890505,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB225,0)","v":30330},1.8627770287730115E-3,2.7203563044289618E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB225,0)","v":7736},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A225,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":772402.0804565032},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4365789.3143545669},{"$f":"IFERROR(IF(OR($K225=\"YES\",$L225=\"YES\",$M225=\"YES\",$N225=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B225,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB225/$BE225)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J225=\"YES\",$K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB225/$BE225,0)),0)","v":610000},{"$f":"IFERROR(IF(OR($J225=\"YES\",$K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB225/$BE225,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J225=\"YES\",$K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A225,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A225,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB225/BE225),0)","v":0},{"$f":"IFERROR(IF(OR($K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,IF($J225=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB225/$BE225,0),0)),0)","v":0},5748191.3948110696,null,{"$f":"ROUND(VLOOKUP($A225,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3009139.85},{"$f":"ROUND(VLOOKUP($A225,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6982746.6699999999},9991886.5199999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB225/BE225,0)","v":1091515.6488624332},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A225,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB225/BE225,0)","v":1915028.7820923452},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB225/BE225,0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A225,'MC PT SA (CHA Only)'!A:A,0))*$BB225/BE225,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A225,'SFY 17-18 Directed Payments'!B:B,0))*$BB225/BE225,0)","v":6976495.8148807958},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A225,'SFY 17-18 Directed Payments'!B:B,0))*$BB225/BE225,0)","v":6250.8519298830834},9991886.5203156359,null,null,3260869.3179205637,null,1,null,"No",1,106281047,208]
[106370673,370673,53303,3,"RADY CHILDREN'S HOSPITAL - SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C226,'Projected Nt Pt Revenues'!C:C,0)),0)","v":764593182.41371393},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A226,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A226,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C226,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A226,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q226=\"No\",0,IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB226,0),0))","v":0},{"$f":"IF(Q226=\"no\",IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB226,0),0),IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB226,0),0))","v":10743647.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P226=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB226),0)","v":4169332.8054391155},{"$f":"IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB226,0),0)","v":24323016},{"$f":"IF(Q226=\"NO\",IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB226,0),0),0)","v":4375328},43611324.055439115,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB226,0)","v":95108},5.8412462134040085E-3,9.5068801372764807E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB226,0)","v":49141},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A226,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":46559378.256697387},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":27764147.881287575},{"$f":"IFERROR(IF(OR($K226=\"YES\",$L226=\"YES\",$M226=\"YES\",$N226=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B226,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":2656103.2225000006},{"$f":"IFERROR(IF(OR($K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB226/$BE226)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J226=\"YES\",$K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB226/$BE226,0)),0)","v":21797500},{"$f":"IFERROR(IF(OR($J226=\"YES\",$K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB226/$BE226,0)),0)","v":21797500},{"$f":"IFERROR(IF(OR($J226=\"YES\",$K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A226,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A226,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB226/BE226),0)","v":110000},{"$f":"IFERROR(IF(OR($K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,IF($J226=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB226/$BE226,0),0)),0)","v":0},120684629.36048496,null,{"$f":"ROUND(VLOOKUP($A226,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)+0.04","v":45686024.719999999},{"$f":"ROUND(VLOOKUP($A226,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)-0.04","v":32245674.050000001},77931698.769999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB226/BE226,0)","v":5488653.4229274662},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A226,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB226/BE226,0)","v":10200914.505042935},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB226/BE226,0)","v":29775985.206927057},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A226,'MC PT SA (CHA Only)'!A:A,0))*$BB226/BE226,0)","v":220471.54949267191},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A226,'SFY 17-18 Directed Payments'!B:B,0))*$BB226/BE226,0)","v":11749477.884659732},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A226,'SFY 17-18 Directed Payments'!B:B,0))*$BB226/BE226,0)","v":20496196.208534971},77931698.777584821,null,null,155005004.07504582,null,1,null,"No",1,106370673,209]
[106361308,361308,50272,3,"REDLANDS COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C227,'Projected Nt Pt Revenues'!C:C,0)),0)","v":208321026.10634291},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A227,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A227,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C227,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A227,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q227=\"No\",0,IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB227,0),0))","v":0},{"$f":"IF(Q227=\"no\",IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB227,0),0),IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB227,0),0))","v":7262952.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P227=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB227),0)","v":2866830.0009881235},{"$f":"IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB227,0),0)","v":3004096},{"$f":"IF(Q227=\"NO\",IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB227,0),0),0)","v":3464288},16598166.500988124,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB227,0)","v":42282},2.5968327837316346E-3,3.6182524342269254E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB227,0)","v":11076},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A227,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2009671.7403532155},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5722592.2388156895},{"$f":"IFERROR(IF(OR($K227=\"YES\",$L227=\"YES\",$M227=\"YES\",$N227=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B227,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB227/$BE227)*$AG$16),0)","v":208650},{"$f":"IFERROR(IF(OR($J227=\"YES\",$K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB227/$BE227,0)),0)","v":1417500},{"$f":"IFERROR(IF(OR($J227=\"YES\",$K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB227/$BE227,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J227=\"YES\",$K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A227,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A227,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB227/BE227),0)","v":0},{"$f":"IFERROR(IF(OR($K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,IF($J227=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB227/$BE227,0),0)),0)","v":0},9358413.9791689049,null,{"$f":"ROUND(VLOOKUP($A227,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5652124.8700000001},{"$f":"ROUND(VLOOKUP($A227,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":11259329.529999999},16911454.399999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB227/BE227,0)","v":1678973.6210678583},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A227,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB227/BE227,0)","v":2443149.6534762224},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB227/BE227,0)","v":1530001.5933304422},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A227,'MC PT SA (CHA Only)'!A:A,0))*$BB227/BE227,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A227,'SFY 17-18 Directed Payments'!B:B,0))*$BB227/BE227,0)","v":6641686.3059077216},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A227,'SFY 17-18 Directed Payments'!B:B,0))*$BB227/BE227,0)","v":4617643.2284252979},16911454.402207542,null,null,9671701.8781807814,null,1,null,"No",1,106361308,210]
[106121051,121051,51318,3,"REDWOOD MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C228,'Projected Nt Pt Revenues'!C:C,0)),0)","v":59755216.98891677},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A228,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A228,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C228,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A228,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q228=\"No\",0,IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB228,0),0))","v":0},{"$f":"IF(Q228=\"no\",IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB228,0),0),IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB228,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P228=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB228),0)","v":0},{"$f":"IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB228,0),0)","v":0},{"$f":"IF(Q228=\"NO\",IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB228,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB228,0)","v":5117},3.1427069094070229E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB228,0)","v":1218},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A228,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":336779.15786082129},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":467415.36153684586},{"$f":"IFERROR(IF(OR($K228=\"YES\",$L228=\"YES\",$M228=\"YES\",$N228=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B228,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB228/$BE228)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J228=\"YES\",$K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB228/$BE228,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J228=\"YES\",$K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB228/$BE228,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J228=\"YES\",$K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A228,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A228,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB228/BE228),0)","v":0},{"$f":"IFERROR(IF(OR($K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,IF($J228=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB228/$BE228,0),0)),0)","v":60000},864194.51939766714,null,{"$f":"ROUND(VLOOKUP($A228,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1406566.8},{"$f":"ROUND(VLOOKUP($A228,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3493242.63},4899809.43,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB228/BE228,0)","v":276477.69209201256},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A228,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB228/BE228,0)","v":1114516.5775790659},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB228/BE228,0)","v":15572.535301073203},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A228,'MC PT SA (CHA Only)'!A:A,0))*$BB228/BE228,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A228,'SFY 17-18 Directed Payments'!B:B,0))*$BB228/BE228,0)","v":1419696.1349478404},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A228,'SFY 17-18 Directed Payments'!B:B,0))*$BB228/BE228,0)","v":2073546.4929628829},4899809.4328828752,null,null,5764003.9493976664,null,1,null,"No",1,106121051,211]
[106430705,430705,50125,3,"REGIONAL MEDICAL CENTER OF SAN JOSE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C229,'Projected Nt Pt Revenues'!C:C,0)),0)","v":529597483.07759798},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A229,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A229,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C229,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A229,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q229=\"No\",0,IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB229,0),0))","v":0},{"$f":"IF(Q229=\"no\",IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB229,0),0),IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB229,0),0))","v":7316625.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P229=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB229),0)","v":12317513.816456925},{"$f":"IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB229,0),0)","v":4761352},{"$f":"IF(Q229=\"NO\",IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB229,0),0),0)","v":9008200},33403691.566456925,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB229,0)","v":80657},4.9537094233348096E-3,7.2817071882790765E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB229,0)","v":23578},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A229,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":4205922.2617182098},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":14459039.777540833},{"$f":"IFERROR(IF(OR($K229=\"YES\",$L229=\"YES\",$M229=\"YES\",$N229=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B229,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB229/$BE229)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J229=\"YES\",$K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB229/$BE229,0)),0)","v":3825000},{"$f":"IFERROR(IF(OR($J229=\"YES\",$K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB229/$BE229,0)),0)","v":3825000},{"$f":"IFERROR(IF(OR($J229=\"YES\",$K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A229,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A229,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB229/BE229),0)","v":55000},{"$f":"IFERROR(IF(OR($K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,IF($J229=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB229/$BE229,0),0)),0)","v":0},26369962.039259043,null,{"$f":"ROUND(VLOOKUP($A229,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7974944.75},{"$f":"ROUND(VLOOKUP($A229,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":7716673.71},15691618.460000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB229/BE229,0)","v":3740674.6258168081},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A229,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB229/BE229,0)","v":3926712.5533596394},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB229/BE229,0)","v":307557.57219619578},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A229,'MC PT SA (CHA Only)'!A:A,0))*$BB229/BE229,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A229,'SFY 17-18 Directed Payments'!B:B,0))*$BB229/BE229,0)","v":5795578.5545494109},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A229,'SFY 17-18 Directed Payments'!B:B,0))*$BB229/BE229,0)","v":1921095.1597840677},15691618.465706121,null,null,8657888.9328021146,null,1,null,"No",1,106430705,212]
[106190930,190930,54009,3,"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C230,'Projected Nt Pt Revenues'!C:C,0)),0)","v":64150644.79449673},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A230,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A230,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C230,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A230,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q230=\"No\",0,IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB230,0),0))","v":0},{"$f":"IF(Q230=\"no\",IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB230,0),0),IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB230,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P230=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB230),0)","v":0},{"$f":"IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB230,0),0)","v":0},{"$f":"IF(Q230=\"NO\",IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB230,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB230,0)","v":25477},1.5647204207731623E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB230,0)","v":4053},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A230,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K230=\"YES\",$L230=\"YES\",$M230=\"YES\",$N230=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B230,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB230/$BE230)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J230=\"YES\",$K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB230/$BE230,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J230=\"YES\",$K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB230/$BE230,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J230=\"YES\",$K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A230,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A230,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB230/BE230),0)","v":0},{"$f":"IFERROR(IF(OR($K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,IF($J230=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB230/$BE230,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A230,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A230,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB230/BE230,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A230,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB230/BE230,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB230/BE230,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A230,'MC PT SA (CHA Only)'!A:A,0))*$BB230/BE230,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A230,'SFY 17-18 Directed Payments'!B:B,0))*$BB230/BE230,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A230,'SFY 17-18 Directed Payments'!B:B,0))*$BB230/BE230,0)","v":0},0,null,null,0,null,1,null,"No",1,106190930,213]
[106580996,580996,50133,3,"RIDEOUT MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C231,'Projected Nt Pt Revenues'!C:C,0)),0)","v":378683103.54154408},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A231,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A231,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C231,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A231,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q231=\"No\",0,IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB231,0),0))","v":0},{"$f":"IF(Q231=\"no\",IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB231,0),0),IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB231,0),0))","v":1859018},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P231=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB231),0)","v":10898072.589697799},{"$f":"IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB231,0),0)","v":2746552},{"$f":"IF(Q231=\"NO\",IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB231,0),0),0)","v":6880688},22384330.589697801,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB231,0)","v":52113},3.2006231223359032E-3,4.8795846601425927E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB231,0)","v":16485},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A231,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3317277.3911822853},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9260666.8504487593},{"$f":"IFERROR(IF(OR($K231=\"YES\",$L231=\"YES\",$M231=\"YES\",$N231=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B231,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB231/$BE231)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J231=\"YES\",$K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB231/$BE231,0)),0)","v":1117500},{"$f":"IFERROR(IF(OR($J231=\"YES\",$K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB231/$BE231,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J231=\"YES\",$K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A231,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A231,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB231/BE231),0)","v":0},{"$f":"IFERROR(IF(OR($K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,IF($J231=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB231/$BE231,0),0)),0)","v":0},13695444.241631044,null,{"$f":"ROUND(VLOOKUP($A231,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5414858.9500000002},{"$f":"ROUND(VLOOKUP($A231,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":21860659.670000002},27275518.620000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB231/BE231,0)","v":3103861.9581635529},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A231,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB231/BE231,0)","v":1952828.6749429256},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB231/BE231,0)","v":358168.31192468369},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A231,'MC PT SA (CHA Only)'!A:A,0))*$BB231/BE231,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A231,'SFY 17-18 Directed Payments'!B:B,0))*$BB231/BE231,0)","v":14697877.901662925},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A231,'SFY 17-18 Directed Payments'!B:B,0))*$BB231/BE231,0)","v":7162781.7725426937},27275518.619236782,null,null,18586632.271933243,null,1,null,"No",1,106580996,214]
[106150782,150782,51333,3,"RIDGECREST REGIONAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C232,'Projected Nt Pt Revenues'!C:C,0)),0)","v":137459701.78168339},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A232,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A232,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C232,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A232,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q232=\"No\",0,IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB232,0),0))","v":0},{"$f":"IF(Q232=\"no\",IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB232,0),0),IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB232,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P232=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB232),0)","v":0},{"$f":"IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB232,0),0)","v":0},{"$f":"IF(Q232=\"NO\",IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB232,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB232,0)","v":6327},3.8858523775294574E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB232,0)","v":1661},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A232,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":5680818.7943130489},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2608112.7985753864},{"$f":"IFERROR(IF(OR($K232=\"YES\",$L232=\"YES\",$M232=\"YES\",$N232=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B232,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB232/$BE232)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J232=\"YES\",$K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB232/$BE232,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J232=\"YES\",$K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB232/$BE232,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J232=\"YES\",$K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A232,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A232,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB232/BE232),0)","v":0},{"$f":"IFERROR(IF(OR($K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,IF($J232=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB232/$BE232,0),0)),0)","v":237500},8526431.5928884353,null,{"$f":"ROUND(VLOOKUP($A232,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":364265.67},{"$f":"ROUND(VLOOKUP($A232,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":932477.85},1296743.52,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB232/BE232,0)","v":113789.99228249774},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A232,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB232/BE232,0)","v":245284.83101944634},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB232/BE232,0)","v":5190.8451003577347},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A232,'MC PT SA (CHA Only)'!A:A,0))*$BB232/BE232,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A232,'SFY 17-18 Directed Payments'!B:B,0))*$BB232/BE232,0)","v":280305.6354193177},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A232,'SFY 17-18 Directed Payments'!B:B,0))*$BB232/BE232,0)","v":652172.21801780176},1296743.5218394212,null,null,9823175.1128884349,null,1,null,"No",1,106150782,215]
[106331312,331312,50022,3,"RIVERSIDE COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C233,'Projected Nt Pt Revenues'!C:C,0)),0)","v":573779360.4795748},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A233,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A233,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C233,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A233,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q233=\"No\",0,IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB233,0),0))","v":0},{"$f":"IF(Q233=\"no\",IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB233,0),0),IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB233,0),0))","v":12566366},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P233=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB233),0)","v":10549095.977212198},{"$f":"IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB233,0),0)","v":9424008},{"$f":"IF(Q233=\"NO\",IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB233,0),0),0)","v":12660536},45200005.977212198,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB233,0)","v":107007},6.5720468683782935E-3,9.8531986436202722E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB233,0)","v":37816},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A233,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3659485.0027025784},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":26556658.197317392},{"$f":"IFERROR(IF(OR($K233=\"YES\",$L233=\"YES\",$M233=\"YES\",$N233=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B233,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB233/$BE233)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J233=\"YES\",$K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB233/$BE233,0)),0)","v":4655000},{"$f":"IFERROR(IF(OR($J233=\"YES\",$K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB233/$BE233,0)),0)","v":4655000},{"$f":"IFERROR(IF(OR($J233=\"YES\",$K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A233,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A233,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB233/BE233),0)","v":0},{"$f":"IFERROR(IF(OR($K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,IF($J233=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB233/$BE233,0),0)),0)","v":0},39526143.200019971,null,{"$f":"ROUND(VLOOKUP($A233,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":12605018.34},{"$f":"ROUND(VLOOKUP($A233,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":41233856.880000003},53838875.219999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB233/BE233,0)","v":5253990.1255898653},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A233,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB233/BE233,0)","v":4945071.5087749483},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB233/BE233,0)","v":2405956.70401581},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A233,'MC PT SA (CHA Only)'!A:A,0))*$BB233/BE233,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A233,'SFY 17-18 Directed Payments'!B:B,0))*$BB233/BE233,0)","v":31318963.913008392},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A233,'SFY 17-18 Directed Payments'!B:B,0))*$BB233/BE233,0)","v":9914892.9694495518},53838875.220838562,null,null,48165012.442807771,null,1,null,"No",1,106331312,216]
[106301317,301317,50603,3,"SADDLEBACK MEMORIAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C234,'Projected Nt Pt Revenues'!C:C,0)),0)","v":369102313.72060603},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A234,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A234,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C234,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A234,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q234=\"No\",0,IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB234,0),0))","v":0},{"$f":"IF(Q234=\"no\",IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB234,0),0),IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB234,0),0))","v":10649331.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P234=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB234),0)","v":5494267.1940435553},{"$f":"IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB234,0),0)","v":927392},{"$f":"IF(Q234=\"NO\",IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB234,0),0),0)","v":1522488},18593478.444043554,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB234,0)","v":53461},3.2834132125035926E-3,4.0532126627902771E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB234,0)","v":4195},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A234,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":607912.19607381127},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2246190.4873853982},{"$f":"IFERROR(IF(OR($K234=\"YES\",$L234=\"YES\",$M234=\"YES\",$N234=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B234,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB234/$BE234)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J234=\"YES\",$K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB234/$BE234,0)),0)","v":297500},{"$f":"IFERROR(IF(OR($J234=\"YES\",$K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB234/$BE234,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J234=\"YES\",$K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A234,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A234,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB234/BE234),0)","v":0},{"$f":"IFERROR(IF(OR($K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,IF($J234=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB234/$BE234,0),0)),0)","v":0},3151602.6834592093,null,{"$f":"ROUND(VLOOKUP($A234,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1622210.01},{"$f":"ROUND(VLOOKUP($A234,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3307793.02},4930003.03,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB234/BE234,0)","v":757457.4787479518},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A234,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB234/BE234,0)","v":860859.40187122347},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB234/BE234,0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A234,'MC PT SA (CHA Only)'!A:A,0))*$BB234/BE234,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A234,'SFY 17-18 Directed Payments'!B:B,0))*$BB234/BE234,0)","v":2115269.3783957767},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A234,'SFY 17-18 Directed Payments'!B:B,0))*$BB234/BE234,0)","v":1192523.6404010283},4930003.0332412487,null,null,-10511872.730584346,null,1,null,"No",1,106301317,217]
[106361318,361318,50099,3,"SAN ANTONIO REGIONAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C235,'Projected Nt Pt Revenues'!C:C,0)),0)","v":374587647.06285506},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A235,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A235,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C235,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A235,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q235=\"No\",0,IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB235,0),0))","v":0},{"$f":"IF(Q235=\"no\",IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB235,0),0),IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB235,0),0))","v":10025418.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P235=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB235),0)","v":5576271.1820143545},{"$f":"IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB235,0),0)","v":2165472},{"$f":"IF(Q235=\"NO\",IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB235,0),0),0)","v":3884768},21651929.682014354,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB235,0)","v":57838},3.5522353376252372E-3,4.7199277867826413E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB235,0)","v":10360},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A235,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2099586.8439071979},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5579770.8783460977},{"$f":"IFERROR(IF(OR($K235=\"YES\",$L235=\"YES\",$M235=\"YES\",$N235=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B235,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB235/$BE235)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J235=\"YES\",$K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB235/$BE235,0)),0)","v":1360000},{"$f":"IFERROR(IF(OR($J235=\"YES\",$K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB235/$BE235,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J235=\"YES\",$K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A235,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A235,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB235/BE235),0)","v":0},{"$f":"IFERROR(IF(OR($K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,IF($J235=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB235/$BE235,0),0)),0)","v":0},9039357.7222532965,null,{"$f":"ROUND(VLOOKUP($A235,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3934773.85},{"$f":"ROUND(VLOOKUP($A235,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":17599050.600000001},21533824.450000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB235/BE235,0)","v":2048448.3550453659},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A235,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB235/BE235,0)","v":1746172.6817927128},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB235/BE235,0)","v":140152.81770965885},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A235,'MC PT SA (CHA Only)'!A:A,0))*$BB235/BE235,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A235,'SFY 17-18 Directed Payments'!B:B,0))*$BB235/BE235,0)","v":12940776.835191833},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A235,'SFY 17-18 Directed Payments'!B:B,0))*$BB235/BE235,0)","v":4658273.7659695381},21533824.455709107,null,null,8921252.4902389459,null,1,null,"No",1,106361318,218]
[106190673,190673,50588,3,"SAN DIMAS COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C236,'Projected Nt Pt Revenues'!C:C,0)),0)","v":73620640.864140958},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A236,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A236,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C236,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A236,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q236=\"No\",0,IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB236,0),0))","v":0},{"$f":"IF(Q236=\"no\",IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB236,0),0),IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB236,0),0))","v":1647737.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P236=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB236),0)","v":1958534.7082173866},{"$f":"IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB236,0),0)","v":626048},{"$f":"IF(Q236=\"NO\",IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB236,0),0),0)","v":1071056},5303376.4582173862,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB236,0)","v":13543},8.3177017146959754E-4,1.1560888233302436E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB236,0)","v":2906},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A236,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":431623.97393354314},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1554805.265112147},{"$f":"IFERROR(IF(OR($K236=\"YES\",$L236=\"YES\",$M236=\"YES\",$N236=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B236,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB236/$BE236)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J236=\"YES\",$K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB236/$BE236,0)),0)","v":332500},{"$f":"IFERROR(IF(OR($J236=\"YES\",$K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB236/$BE236,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J236=\"YES\",$K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A236,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A236,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB236/BE236),0)","v":0},{"$f":"IFERROR(IF(OR($K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,IF($J236=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB236/$BE236,0),0)),0)","v":0},2318929.2390456898,null,{"$f":"ROUND(VLOOKUP($A236,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":516378.05},{"$f":"ROUND(VLOOKUP($A236,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":1900882.09},2417260.14,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB236/BE236,0)","v":47526.743764577368},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A236,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB236/BE236,0)","v":468851.30255018198},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB236/BE236,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A236,'MC PT SA (CHA Only)'!A:A,0))*$BB236/BE236,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A236,'SFY 17-18 Directed Payments'!B:B,0))*$BB236/BE236,0)","v":1308092.9652901492},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A236,'SFY 17-18 Directed Payments'!B:B,0))*$BB236/BE236,0)","v":592789.12468391249},2417260.1362888212,null,null,-567187.07917169668,null,1,null,"No",1,106190673,219]
[106190200,190200,50132,3,"SAN GABRIEL VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C237,'Projected Nt Pt Revenues'!C:C,0)),0)","v":164161578.78142452},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A237,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A237,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C237,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A237,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q237=\"No\",0,IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB237,0),0))","v":0},{"$f":"IF(Q237=\"no\",IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB237,0),0),IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB237,0),0))","v":4431300.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P237=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB237),0)","v":7817590.9429202825},{"$f":"IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB237,0),0)","v":2743048},{"$f":"IF(Q237=\"NO\",IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB237,0),0),0)","v":5275272},20267211.692920282,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB237,0)","v":49272},3.0261374797792228E-3,4.4180716007720259E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB237,0)","v":13730},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A237,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1426056.6848248891},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6855425.3025404057},{"$f":"IFERROR(IF(OR($K237=\"YES\",$L237=\"YES\",$M237=\"YES\",$N237=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B237,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1884806.5665000002},{"$f":"IFERROR(IF(OR($K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB237/$BE237)*$AG$16),0)","v":76050},{"$f":"IFERROR(IF(OR($J237=\"YES\",$K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB237/$BE237,0)),0)","v":722500},{"$f":"IFERROR(IF(OR($J237=\"YES\",$K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB237/$BE237,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J237=\"YES\",$K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A237,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A237,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB237/BE237),0)","v":0},{"$f":"IFERROR(IF(OR($K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,IF($J237=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB237/$BE237,0),0)),0)","v":0},10964838.553865295,null,{"$f":"ROUND(VLOOKUP($A237,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":6601661.04},{"$f":"ROUND(VLOOKUP($A237,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":12541624.09},19143285.129999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB237/BE237,0)","v":2298192.2537698038},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A237,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB237/BE237,0)","v":968124.88728493196},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB237/BE237,0)","v":782519.89887892851},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A237,'MC PT SA (CHA Only)'!A:A,0))*$BB237/BE237,0)","v":2552824},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A237,'SFY 17-18 Directed Payments'!B:B,0))*$BB237/BE237,0)","v":10950087.739204641},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A237,'SFY 17-18 Directed Payments'!B:B,0))*$BB237/BE237,0)","v":1591536.3552585652},19143285.13439687,null,null,9840911.9909450114,null,1,null,"No",1,106190200,220]
[106104023,104023,53032,3,"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C238,'Projected Nt Pt Revenues'!C:C,0)),0)","v":43762935.789970338},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A238,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A238,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C238,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A238,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q238=\"No\",0,IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB238,0),0))","v":0},{"$f":"IF(Q238=\"no\",IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB238,0),0),IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB238,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P238=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB238),0)","v":0},{"$f":"IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB238,0),0)","v":0},{"$f":"IF(Q238=\"NO\",IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB238,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB238,0)","v":18208},1.1182803870721726E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB238,0)","v":1079},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A238,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K238=\"YES\",$L238=\"YES\",$M238=\"YES\",$N238=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B238,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB238/$BE238)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J238=\"YES\",$K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB238/$BE238,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J238=\"YES\",$K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB238/$BE238,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J238=\"YES\",$K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A238,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A238,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB238/BE238),0)","v":0},{"$f":"IFERROR(IF(OR($K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,IF($J238=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB238/$BE238,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A238,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A238,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB238/BE238,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A238,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB238/BE238,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB238/BE238,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A238,'MC PT SA (CHA Only)'!A:A,0))*$BB238/BE238,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A238,'SFY 17-18 Directed Payments'!B:B,0))*$BB238/BE238,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A238,'SFY 17-18 Directed Payments'!B:B,0))*$BB238/BE238,0)","v":0},0,null,null,0,null,1,null,"No",1,106104023,221]
[106074017,74017,50689,3,"SAN RAMON REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C239,'Projected Nt Pt Revenues'!C:C,0)),0)","v":225232233.1192767},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A239,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A239,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C239,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A239,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q239=\"No\",0,IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB239,0),0))","v":0},{"$f":"IF(Q239=\"no\",IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB239,0),0),IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB239,0),0))","v":3415232},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P239=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB239),0)","v":2675977.6702399403},{"$f":"IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB239,0),0)","v":169944},{"$f":"IF(Q239=\"NO\",IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB239,0),0),0)","v":421648},6682801.6702399403,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB239,0)","v":19298},1.1852248961840282E-3,1.4567912310894059E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB239,0)","v":1013},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A239,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":218554.34429225785},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":553432.77181966824},{"$f":"IFERROR(IF(OR($K239=\"YES\",$L239=\"YES\",$M239=\"YES\",$N239=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B239,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB239/$BE239)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J239=\"YES\",$K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB239/$BE239,0)),0)","v":135000},{"$f":"IFERROR(IF(OR($J239=\"YES\",$K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB239/$BE239,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J239=\"YES\",$K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A239,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A239,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB239/BE239),0)","v":0},{"$f":"IFERROR(IF(OR($K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,IF($J239=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB239/$BE239,0),0)),0)","v":0},906987.11611192604,null,{"$f":"ROUND(VLOOKUP($A239,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":363916.56},{"$f":"ROUND(VLOOKUP($A239,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":36335.919999999998},400252.48,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB239/BE239,0)","v":190335.4690187161},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A239,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB239/BE239,0)","v":173581.08690595493},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB239/BE239,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A239,'MC PT SA (CHA Only)'!A:A,0))*$BB239/BE239,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A239,'SFY 17-18 Directed Payments'!B:B,0))*$BB239/BE239,0)","v":36335.915702504142},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A239,'SFY 17-18 Directed Payments'!B:B,0))*$BB239/BE239,0)","v":0},400252.47162717517,null,null,-5375562.074128014,null,1,null,"No",1,106074017,222]
[106420514,420514,50396,3,"SANTA BARBARA COTTAGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C240,'Projected Nt Pt Revenues'!C:C,0)),0)","v":715579281.57966781},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A240,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A240,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C240,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A240,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q240=\"No\",0,IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB240,0),0))","v":0},{"$f":"IF(Q240=\"no\",IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB240,0),0),IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB240,0),0))","v":9247932},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P240=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB240),0)","v":13585817.648346104},{"$f":"IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB240,0),0)","v":4325688},{"$f":"IF(Q240=\"NO\",IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB240,0),0),0)","v":6529704},33689141.648346104,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB240,0)","v":85341},5.2413865615732799E-3,7.3439327632294372E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB240,0)","v":18588},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A240,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1742070.9878384769},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":11857418.858986791},{"$f":"IFERROR(IF(OR($K240=\"YES\",$L240=\"YES\",$M240=\"YES\",$N240=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B240,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB240/$BE240)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J240=\"YES\",$K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB240/$BE240,0)),0)","v":5080000},{"$f":"IFERROR(IF(OR($J240=\"YES\",$K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB240/$BE240,0)),0)","v":5080000},{"$f":"IFERROR(IF(OR($J240=\"YES\",$K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A240,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A240,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB240/BE240),0)","v":0},{"$f":"IFERROR(IF(OR($K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,IF($J240=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB240/$BE240,0),0)),0)","v":0},23759489.846825268,null,{"$f":"ROUND(VLOOKUP($A240,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5077275.1900000004},{"$f":"ROUND(VLOOKUP($A240,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":24389588.760000002},29466863.950000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB240/BE240,0)","v":2762034.9933952461},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A240,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB240/BE240,0)","v":1607987.5471832443},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB240/BE240,0)","v":707252.64492374135},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A240,'MC PT SA (CHA Only)'!A:A,0))*$BB240/BE240,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A240,'SFY 17-18 Directed Payments'!B:B,0))*$BB240/BE240,0)","v":20856815.613237377},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A240,'SFY 17-18 Directed Payments'!B:B,0))*$BB240/BE240,0)","v":3532773.149038923},29466863.94777853,null,null,19537212.148479171,null,1,null,"No",1,106420514,223]
[106491064,491064,50174,3,"SANTA ROSA MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C241,'Projected Nt Pt Revenues'!C:C,0)),0)","v":613836356.07066929},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A241,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A241,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C241,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A241,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q241=\"No\",0,IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB241,0),0))","v":0},{"$f":"IF(Q241=\"no\",IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB241,0),0),IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB241,0),0))","v":3309747},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P241=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB241),0)","v":13122844.460654462},{"$f":"IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB241,0),0)","v":3202656},{"$f":"IF(Q241=\"NO\",IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB241,0),0),0)","v":7300584},26935831.46065446,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB241,0)","v":64339},3.9515071300437448E-3,5.8717713034531355E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB241,0)","v":17985},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A241,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1853582.913494583},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8858170.2891253643},{"$f":"IFERROR(IF(OR($K241=\"YES\",$L241=\"YES\",$M241=\"YES\",$N241=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B241,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB241/$BE241)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J241=\"YES\",$K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB241/$BE241,0)),0)","v":3020000},{"$f":"IFERROR(IF(OR($J241=\"YES\",$K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB241/$BE241,0)),0)","v":3020000},{"$f":"IFERROR(IF(OR($J241=\"YES\",$K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A241,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A241,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB241/BE241),0)","v":0},{"$f":"IFERROR(IF(OR($K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,IF($J241=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB241/$BE241,0),0)),0)","v":0},16751753.202619947,null,{"$f":"ROUND(VLOOKUP($A241,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5265596.57},{"$f":"ROUND(VLOOKUP($A241,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":24230592.239999998},29496188.809999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB241/BE241,0)","v":3026630.9995461144},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A241,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB241/BE241,0)","v":1738049.0206099125},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB241/BE241,0)","v":500916.5521845214},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A241,'MC PT SA (CHA Only)'!A:A,0))*$BB241/BE241,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A241,'SFY 17-18 Directed Payments'!B:B,0))*$BB241/BE241,0)","v":15938489.880648425},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A241,'SFY 17-18 Directed Payments'!B:B,0))*$BB241/BE241,0)","v":8292102.3545415709},29496188.807530545,null,null,19312110.551965483,null,1,null,"No",1,106491064,224]
[106420522,420522,50478,3,"SANTA YNEZ VALLEY COTTAGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C242,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A242,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A242,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C242,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A242,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q242=\"No\",0,IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB242,0),0))","v":0},{"$f":"IF(Q242=\"no\",IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB242,0),0),IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB242,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P242=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB242),0)","v":0},{"$f":"IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB242,0),0)","v":0},{"$f":"IF(Q242=\"NO\",IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB242,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB242,0)","v":823},5.0546175228492862E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB242,0)","v":48},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A242,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":115699.10811880456},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4868.910016008811},{"$f":"IFERROR(IF(OR($K242=\"YES\",$L242=\"YES\",$M242=\"YES\",$N242=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B242,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB242/$BE242)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J242=\"YES\",$K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB242/$BE242,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J242=\"YES\",$K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB242/$BE242,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J242=\"YES\",$K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A242,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A242,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB242/BE242),0)","v":0},{"$f":"IFERROR(IF(OR($K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,IF($J242=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB242/$BE242,0),0)),0)","v":0},120568.01813481338,null,{"$f":"ROUND(VLOOKUP($A242,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":232892.21},{"$f":"ROUND(VLOOKUP($A242,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":590268},823160.21,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB242/BE242,0)","v":8911.264455858256},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A242,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB242/BE242,0)","v":223980.94404006217},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB242/BE242,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A242,'MC PT SA (CHA Only)'!A:A,0))*$BB242/BE242,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A242,'SFY 17-18 Directed Payments'!B:B,0))*$BB242/BE242,0)","v":75267.25395518716},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A242,'SFY 17-18 Directed Payments'!B:B,0))*$BB242/BE242,0)","v":515000.74511203408},823160.20756314159,null,null,943728.22813481337,null,1,null,"No",1,106420522,225]
[106371256,371256,50424,3,"SCRIPPS GREEN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C243,'Projected Nt Pt Revenues'!C:C,0)),0)","v":441911416.12664151},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A243,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A243,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C243,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A243,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q243=\"No\",0,IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB243,0),0))","v":0},{"$f":"IF(Q243=\"no\",IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB243,0),0),IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB243,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P243=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB243),0)","v":0},{"$f":"IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB243,0),0)","v":0},{"$f":"IF(Q243=\"NO\",IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB243,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB243,0)","v":34317},2.1076465313683954E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB243,0)","v":907},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A243,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K243=\"YES\",$L243=\"YES\",$M243=\"YES\",$N243=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B243,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB243/$BE243)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J243=\"YES\",$K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB243/$BE243,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J243=\"YES\",$K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB243/$BE243,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J243=\"YES\",$K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A243,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A243,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB243/BE243),0)","v":0},{"$f":"IFERROR(IF(OR($K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,IF($J243=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB243/$BE243,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A243,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A243,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB243/BE243,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A243,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB243/BE243,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB243/BE243,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A243,'MC PT SA (CHA Only)'!A:A,0))*$BB243/BE243,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A243,'SFY 17-18 Directed Payments'!B:B,0))*$BB243/BE243,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A243,'SFY 17-18 Directed Payments'!B:B,0))*$BB243/BE243,0)","v":0},0,null,null,0,null,1,null,"No",1,106371256,226]
[106371394,371394,50503,3,"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C244,'Projected Nt Pt Revenues'!C:C,0)),0)","v":329606895.8847059},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A244,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A244,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C244,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A244,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q244=\"No\",0,IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB244,0),0))","v":0},{"$f":"IF(Q244=\"no\",IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB244,0),0),IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB244,0),0))","v":7361301.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P244=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB244),0)","v":7140598.3785514859},{"$f":"IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB244,0),0)","v":1403936},{"$f":"IF(Q244=\"NO\",IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB244,0),0),0)","v":1849528},17755364.128551487,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB244,0)","v":48716},2.9919896384340925E-3,3.8705112082646179E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB244,0)","v":5571},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A244,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1133835.3172071206},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4179147.7637408962},{"$f":"IFERROR(IF(OR($K244=\"YES\",$L244=\"YES\",$M244=\"YES\",$N244=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B244,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB244/$BE244)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J244=\"YES\",$K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB244/$BE244,0)),0)","v":487500},{"$f":"IFERROR(IF(OR($J244=\"YES\",$K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB244/$BE244,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J244=\"YES\",$K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A244,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A244,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB244/BE244),0)","v":0},{"$f":"IFERROR(IF(OR($K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,IF($J244=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB244/$BE244,0),0)),0)","v":0},5800483.0809480166,null,{"$f":"ROUND(VLOOKUP($A244,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1487299.68},{"$f":"ROUND(VLOOKUP($A244,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6824256.2400000002},8311555.9199999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB244/BE244,0)","v":812981.51112676098},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A244,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB244/BE244,0)","v":673020.4606444356},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB244/BE244,0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A244,'MC PT SA (CHA Only)'!A:A,0))*$BB244/BE244,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A244,'SFY 17-18 Directed Payments'!B:B,0))*$BB244/BE244,0)","v":5281684.8896139953},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A244,'SFY 17-18 Directed Payments'!B:B,0))*$BB244/BE244,0)","v":1542571.3484744809},8311555.9211347625,null,null,-3643325.1276034713,null,1,null,"No",1,106371394,227]
[106370771,370771,50324,3,"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C245,'Projected Nt Pt Revenues'!C:C,0)),0)","v":758136565.47895479},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A245,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A245,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C245,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A245,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q245=\"No\",0,IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB245,0),0))","v":0},{"$f":"IF(Q245=\"no\",IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB245,0),0),IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB245,0),0))","v":12403484.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P245=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB245),0)","v":9590421.5528181456},{"$f":"IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB245,0),0)","v":2218616},{"$f":"IF(Q245=\"NO\",IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB245,0),0),0)","v":3178712},27391234.302818146,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB245,0)","v":75301},4.6247600739741691E-3,5.9710450661373763E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB245,0)","v":9242},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A245,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":680823.14696707414},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6443190.9211849933},{"$f":"IFERROR(IF(OR($K245=\"YES\",$L245=\"YES\",$M245=\"YES\",$N245=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B245,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB245/$BE245)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J245=\"YES\",$K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB245/$BE245,0)),0)","v":2532500},{"$f":"IFERROR(IF(OR($J245=\"YES\",$K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB245/$BE245,0)),0)","v":2532500},{"$f":"IFERROR(IF(OR($J245=\"YES\",$K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A245,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A245,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB245/BE245),0)","v":0},{"$f":"IFERROR(IF(OR($K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,IF($J245=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB245/$BE245,0),0)),0)","v":0},12189014.068152066,null,{"$f":"ROUND(VLOOKUP($A245,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1897025.07},{"$f":"ROUND(VLOOKUP($A245,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":7491888.6500000004},9388913.7200000007,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB245/BE245,0)","v":1346514.9086762231},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A245,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB245/BE245,0)","v":486922.30395681912},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB245/BE245,0)","v":63587.852479382251},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A245,'MC PT SA (CHA Only)'!A:A,0))*$BB245/BE245,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A245,'SFY 17-18 Directed Payments'!B:B,0))*$BB245/BE245,0)","v":6319853.9096855419},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A245,'SFY 17-18 Directed Payments'!B:B,0))*$BB245/BE245,0)","v":1172034.7368530782},9388913.711651044,null,null,-5813306.5146660767,null,1,null,"No",1,106370771,228]
[106370744,370744,50077,3,"SCRIPPS MERCY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C246,'Projected Nt Pt Revenues'!C:C,0)),0)","v":870815747.74704123},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A246,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A246,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C246,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A246,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q246=\"No\",0,IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB246,0),0))","v":0},{"$f":"IF(Q246=\"no\",IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB246,0),0),IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB246,0),0))","v":14383190},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P246=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB246),0)","v":15165957.273056976},{"$f":"IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB246,0),0)","v":16551728},{"$f":"IF(Q246=\"NO\",IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB246,0),0),0)","v":16229944},62330819.273056976,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB246,0)","v":143735},8.8277697405436464E-3,1.3587563334099027E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB246,0)","v":56133},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A246,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":6193817.6519820169},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":40298345.232499592},{"$f":"IFERROR(IF(OR($K246=\"YES\",$L246=\"YES\",$M246=\"YES\",$N246=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B246,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB246/$BE246)*$AG$16),0)","v":1814475},{"$f":"IFERROR(IF(OR($J246=\"YES\",$K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB246/$BE246,0)),0)","v":3942500},{"$f":"IFERROR(IF(OR($J246=\"YES\",$K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB246/$BE246,0)),0)","v":3942500},{"$f":"IFERROR(IF(OR($J246=\"YES\",$K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A246,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A246,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB246/BE246),0)","v":0},{"$f":"IFERROR(IF(OR($K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,IF($J246=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB246/$BE246,0),0)),0)","v":0},56191637.884481609,null,{"$f":"ROUND(VLOOKUP($A246,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":16728157.93},{"$f":"ROUND(VLOOKUP($A246,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":44809462.710000001},61537620.640000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB246/BE246,0)","v":6333852.5824715607},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A246,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB246/BE246,0)","v":3917428.3691507247},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB246/BE246,0)","v":6476876.9739713632},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A246,'MC PT SA (CHA Only)'!A:A,0))*$BB246/BE246,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A246,'SFY 17-18 Directed Payments'!B:B,0))*$BB246/BE246,0)","v":35494998.796246193},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A246,'SFY 17-18 Directed Payments'!B:B,0))*$BB246/BE246,0)","v":9314463.9146291148},61537620.636468962,null,null,55398439.251424633,null,1,null,"No",1,106370744,229]
[106410891,410891,50197,3,"SEQUOIA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C247,'Projected Nt Pt Revenues'!C:C,0)),0)","v":323054564.57062072},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A247,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A247,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C247,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A247,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q247=\"No\",0,IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB247,0),0))","v":0},{"$f":"IF(Q247=\"no\",IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB247,0),0),IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB247,0),0))","v":3020283.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P247=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB247),0)","v":3367311.7392314328},{"$f":"IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB247,0),0)","v":134320},{"$f":"IF(Q247=\"NO\",IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB247,0),0),0)","v":284992},6806907.4892314328,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB247,0)","v":19610},1.2043869942050364E-3,1.4838451940461556E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB247,0)","v":718},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A247,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":298315.07090071833},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":266167.08087514836},{"$f":"IFERROR(IF(OR($K247=\"YES\",$L247=\"YES\",$M247=\"YES\",$N247=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B247,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB247/$BE247)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J247=\"YES\",$K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB247/$BE247,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J247=\"YES\",$K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB247/$BE247,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J247=\"YES\",$K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A247,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A247,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB247/BE247),0)","v":0},{"$f":"IFERROR(IF(OR($K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,IF($J247=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB247/$BE247,0),0)),0)","v":0},564482.15177586675,null,{"$f":"ROUND(VLOOKUP($A247,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":662459.96},{"$f":"ROUND(VLOOKUP($A247,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},662459.96,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB247/BE247,0)","v":175483.36159228568},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A247,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB247/BE247,0)","v":485678.88642883947},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB247/BE247,0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A247,'MC PT SA (CHA Only)'!A:A,0))*$BB247/BE247,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A247,'SFY 17-18 Directed Payments'!B:B,0))*$BB247/BE247,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A247,'SFY 17-18 Directed Payments'!B:B,0))*$BB247/BE247,0)","v":0},662459.95929621451,null,null,-5579965.3774555661,null,1,null,"No",1,106410891,230]
[106410817,410817,50289,3,"SETON MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C248,'Projected Nt Pt Revenues'!C:C,0)),0)","v":294610822.83386374},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A248,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A248,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C248,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A248,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q248=\"No\",0,IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB248,0),0))","v":0},{"$f":"IF(Q248=\"no\",IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB248,0),0),IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB248,0),0))","v":3390722.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P248=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB248),0)","v":4636351.0328961341},{"$f":"IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB248,0),0)","v":905200},{"$f":"IF(Q248=\"NO\",IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB248,0),0),0)","v":1992024},10924297.282896135,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB248,0)","v":28498},1.7502611198804247E-3,2.3813994897390871E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB248,0)","v":4961},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A248,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":738339.91935323714},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1551559.3251014745},{"$f":"IFERROR(IF(OR($K248=\"YES\",$L248=\"YES\",$M248=\"YES\",$N248=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B248,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":2341951.2479999997},{"$f":"IFERROR(IF(OR($K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB248/$BE248)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J248=\"YES\",$K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB248/$BE248,0)),0)","v":322500},{"$f":"IFERROR(IF(OR($J248=\"YES\",$K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB248/$BE248,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J248=\"YES\",$K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A248,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A248,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB248/BE248),0)","v":0},{"$f":"IFERROR(IF(OR($K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,IF($J248=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB248/$BE248,0),0)),0)","v":0},4954350.4924547113,null,{"$f":"ROUND(VLOOKUP($A248,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":8358908.9900000002},{"$f":"ROUND(VLOOKUP($A248,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6265357.25},14624266.24,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB248/BE248,0)","v":1131273.5979731854},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A248,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB248/BE248,0)","v":2591779.4953207197},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB248/BE248,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A248,'MC PT SA (CHA Only)'!A:A,0))*$BB248/BE248,0)","v":4635855.8997513065},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A248,'SFY 17-18 Directed Payments'!B:B,0))*$BB248/BE248,0)","v":3143056.7082666084},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A248,'SFY 17-18 Directed Payments'!B:B,0))*$BB248/BE248,0)","v":3122300.5389766004},14624266.24028842,null,null,8654319.4495585747,null,1,null,"No",1,106410817,231]
[106370875,370875,50222,3,"SHARP CHULA VISTA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C249,'Projected Nt Pt Revenues'!C:C,0)),0)","v":434568711.02966589},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A249,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A249,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C249,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A249,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q249=\"No\",0,IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB249,0),0))","v":0},{"$f":"IF(Q249=\"no\",IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB249,0),0),IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB249,0),0))","v":6138916.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P249=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB249),0)","v":8774426.7128755283},{"$f":"IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB249,0),0)","v":5364624},{"$f":"IF(Q249=\"NO\",IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB249,0),0),0)","v":9175224},29453191.46287553,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB249,0)","v":68545},4.2098269514423371E-3,6.4205333583053767E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB249,0)","v":24897},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A249,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":5198191.5910822907},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":16383882.203869648},{"$f":"IFERROR(IF(OR($K249=\"YES\",$L249=\"YES\",$M249=\"YES\",$N249=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B249,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB249/$BE249)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J249=\"YES\",$K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB249/$BE249,0)),0)","v":2385000},{"$f":"IFERROR(IF(OR($J249=\"YES\",$K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB249/$BE249,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J249=\"YES\",$K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A249,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A249,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB249/BE249),0)","v":0},{"$f":"IFERROR(IF(OR($K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,IF($J249=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB249/$BE249,0),0)),0)","v":0},23967073.794951938,null,{"$f":"ROUND(VLOOKUP($A249,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7240225.1799999997},{"$f":"ROUND(VLOOKUP($A249,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":26398753.98},33638979.159999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB249/BE249,0)","v":4257299.4702961808},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A249,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB249/BE249,0)","v":2864833.984465044},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB249/BE249,0)","v":118091.72603313846},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A249,'MC PT SA (CHA Only)'!A:A,0))*$BB249/BE249,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A249,'SFY 17-18 Directed Payments'!B:B,0))*$BB249/BE249,0)","v":20301395.187499102},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A249,'SFY 17-18 Directed Payments'!B:B,0))*$BB249/BE249,0)","v":6097358.7880492881},33638979.156342752,null,null,28152861.492076404,null,1,null,"No",1,106370875,232]
[106370689,370689,50234,3,"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C250,'Projected Nt Pt Revenues'!C:C,0)),0)","v":112383817.5726258},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A250,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A250,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C250,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A250,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q250=\"No\",0,IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB250,0),0))","v":0},{"$f":"IF(Q250=\"no\",IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB250,0),0),IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB250,0),0))","v":758561.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P250=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB250),0)","v":691334.06899149215},{"$f":"IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB250,0),0)","v":397704},{"$f":"IF(Q250=\"NO\",IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB250,0),0),0)","v":581080},2428679.318991492,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB250,0)","v":6001},3.6856330200022558E-4,5.294304559105618E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB250,0)","v":1676},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A250,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":631675.69379470975},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1144193.8537620706},{"$f":"IFERROR(IF(OR($K250=\"YES\",$L250=\"YES\",$M250=\"YES\",$N250=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B250,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":3196554.7250000006},{"$f":"IFERROR(IF(OR($K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB250/$BE250)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J250=\"YES\",$K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB250/$BE250,0)),0)","v":295000},{"$f":"IFERROR(IF(OR($J250=\"YES\",$K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB250/$BE250,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J250=\"YES\",$K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A250,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A250,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB250/BE250),0)","v":0},{"$f":"IFERROR(IF(OR($K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,IF($J250=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB250/$BE250,0),0)),0)","v":0},5267424.2725567808,null,{"$f":"ROUND(VLOOKUP($A250,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5347394.49},{"$f":"ROUND(VLOOKUP($A250,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3292055.95},8639450.4400000013,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB250/BE250,0)","v":364219.3728881554},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A250,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB250/BE250,0)","v":464706.57745691657},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB250/BE250,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A250,'MC PT SA (CHA Only)'!A:A,0))*$BB250/BE250,0)","v":4518468.5410628021},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A250,'SFY 17-18 Directed Payments'!B:B,0))*$BB250/BE250,0)","v":2097101.4205445249},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A250,'SFY 17-18 Directed Payments'!B:B,0))*$BB250/BE250,0)","v":1194954.5272626495},8639450.4392150491,null,null,11478195.393565292,null,1,null,"No",1,106370689,233]
[106370714,370714,50026,3,"SHARP GROSSMONT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C251,'Projected Nt Pt Revenues'!C:C,0)),0)","v":822915831.81451881},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A251,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A251,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C251,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A251,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q251=\"No\",0,IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB251,0),0))","v":0},{"$f":"IF(Q251=\"no\",IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB251,0),0),IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB251,0),0))","v":10089640.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P251=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB251),0)","v":16370643.661363428},{"$f":"IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB251,0),0)","v":14397352},{"$f":"IF(Q251=\"NO\",IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB251,0),0),0)","v":15906408},56764043.91136343,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB251,0)","v":128929},7.9184299222774673E-3,1.2374055896271899E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB251,0)","v":51890},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A251,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":8245993.8132500146},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":24987246.202157218},{"$f":"IFERROR(IF(OR($K251=\"YES\",$L251=\"YES\",$M251=\"YES\",$N251=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B251,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB251/$BE251)*$AG$16),0)","v":1999725},{"$f":"IFERROR(IF(OR($J251=\"YES\",$K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB251/$BE251,0)),0)","v":2670000},{"$f":"IFERROR(IF(OR($J251=\"YES\",$K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB251/$BE251,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J251=\"YES\",$K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A251,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A251,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB251/BE251),0)","v":0},{"$f":"IFERROR(IF(OR($K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,IF($J251=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB251/$BE251,0),0)),0)","v":0},37902965.015407234,null,{"$f":"ROUND(VLOOKUP($A251,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":19947726.48},{"$f":"ROUND(VLOOKUP($A251,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":45231839.640000001},65179566.120000005,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB251/BE251,0)","v":5979458.4498808905},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A251,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB251/BE251,0)","v":4375586.2809602823},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB251/BE251,0)","v":9592681.7454610933},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A251,'MC PT SA (CHA Only)'!A:A,0))*$BB251/BE251,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A251,'SFY 17-18 Directed Payments'!B:B,0))*$BB251/BE251,0)","v":34674845.270389669},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A251,'SFY 17-18 Directed Payments'!B:B,0))*$BB251/BE251,0)","v":10556994.370469209},65179566.11716114,null,null,46318487.224043809,null,1,null,"No",1,106370714,234]
[106370694,370694,50100,3,"SHARP MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C252,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1422826511.6879182},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A252,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A252,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C252,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A252,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q252=\"No\",0,IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB252,0),0))","v":0},{"$f":"IF(Q252=\"no\",IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB252,0),0),IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB252,0),0))","v":25837930.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P252=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB252),0)","v":12617949.951758016},{"$f":"IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB252,0),0)","v":13813936},{"$f":"IF(Q252=\"NO\",IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB252,0),0),0)","v":10232848},62502664.201758012,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB252,0)","v":158770},9.7511740474213997E-3,1.3625023997693711E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB252,0)","v":41176},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A252,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":6308322.7565028556},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":36903091.981336117},{"$f":"IFERROR(IF(OR($K252=\"YES\",$L252=\"YES\",$M252=\"YES\",$N252=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B252,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB252/$BE252)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J252=\"YES\",$K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB252/$BE252,0)),0)","v":8685000},{"$f":"IFERROR(IF(OR($J252=\"YES\",$K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB252/$BE252,0)),0)","v":8685000},{"$f":"IFERROR(IF(OR($J252=\"YES\",$K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A252,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A252,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB252/BE252),0)","v":190000},{"$f":"IFERROR(IF(OR($K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,IF($J252=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB252/$BE252,0),0)),0)","v":0},60771414.737838969,null,{"$f":"ROUND(VLOOKUP($A252,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":11397462.050000001},{"$f":"ROUND(VLOOKUP($A252,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":30542299.379999999},41939761.43,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB252/BE252,0)","v":5440669.6912420755},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A252,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB252/BE252,0)","v":2507475.7869237014},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB252/BE252,0)","v":3449316.5691877147},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A252,'MC PT SA (CHA Only)'!A:A,0))*$BB252/BE252,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A252,'SFY 17-18 Directed Payments'!B:B,0))*$BB252/BE252,0)","v":24978346.622921418},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A252,'SFY 17-18 Directed Payments'!B:B,0))*$BB252/BE252,0)","v":5563952.756699265},41939761.426974177,null,null,40208511.966080949,null,1,null,"No",1,106370694,235]
[106370745,370745,54145,3,"SHARP MESA VISTA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C253,'Projected Nt Pt Revenues'!C:C,0)),0)","v":98208470.956575125},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A253,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A253,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C253,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A253,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q253=\"No\",0,IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB253,0),0))","v":0},{"$f":"IF(Q253=\"no\",IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB253,0),0),IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB253,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P253=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB253),0)","v":0},{"$f":"IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB253,0),0)","v":0},{"$f":"IF(Q253=\"NO\",IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB253,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB253,0)","v":41976},2.5780391875956455E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB253,0)","v":3106},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A253,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K253=\"YES\",$L253=\"YES\",$M253=\"YES\",$N253=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B253,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB253/$BE253)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J253=\"YES\",$K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB253/$BE253,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J253=\"YES\",$K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB253/$BE253,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J253=\"YES\",$K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A253,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A253,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB253/BE253),0)","v":0},{"$f":"IFERROR(IF(OR($K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,IF($J253=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB253/$BE253,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A253,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A253,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB253/BE253,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A253,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB253/BE253,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB253/BE253,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A253,'MC PT SA (CHA Only)'!A:A,0))*$BB253/BE253,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A253,'SFY 17-18 Directed Payments'!B:B,0))*$BB253/BE253,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A253,'SFY 17-18 Directed Payments'!B:B,0))*$BB253/BE253,0)","v":0},0,null,null,0,null,1,null,"No",1,106370745,236]
[106450940,450940,50764,3,"SHASTA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C254,'Projected Nt Pt Revenues'!C:C,0)),0)","v":192610314.59006381},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A254,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A254,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C254,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A254,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q254=\"No\",0,IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB254,0),0))","v":0},{"$f":"IF(Q254=\"no\",IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB254,0),0),IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB254,0),0))","v":1101387.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P254=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB254),0)","v":8304098.9074286567},{"$f":"IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB254,0),0)","v":582832},{"$f":"IF(Q254=\"NO\",IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB254,0),0),0)","v":3581672},13569990.407428656,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB254,0)","v":33263},2.0429130335666563E-3,2.9581370220133503E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB254,0)","v":7131},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A254,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":615191.61543878622},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1431459.5447065905},{"$f":"IFERROR(IF(OR($K254=\"YES\",$L254=\"YES\",$M254=\"YES\",$N254=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B254,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB254/$BE254)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J254=\"YES\",$K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB254/$BE254,0)),0)","v":260000},{"$f":"IFERROR(IF(OR($J254=\"YES\",$K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB254/$BE254,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J254=\"YES\",$K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A254,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A254,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB254/BE254),0)","v":0},{"$f":"IFERROR(IF(OR($K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,IF($J254=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB254/$BE254,0),0)),0)","v":0},2306651.1601453768,null,{"$f":"ROUND(VLOOKUP($A254,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3286941.66},{"$f":"ROUND(VLOOKUP($A254,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":9781975.8300000001},13068917.49,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB254/BE254,0)","v":1378047.0752123371},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A254,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB254/BE254,0)","v":1908894.5889543123},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB254/BE254,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A254,'MC PT SA (CHA Only)'!A:A,0))*$BB254/BE254,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A254,'SFY 17-18 Directed Payments'!B:B,0))*$BB254/BE254,0)","v":6909014.8285761448},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A254,'SFY 17-18 Directed Payments'!B:B,0))*$BB254/BE254,0)","v":2872961.0008845972},13068917.493627392,null,null,1805578.2427167222,null,1,null,"No",1,106450940,237]
[106190708,190708,50755,3,"SHERMAN OAKS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C255,'Projected Nt Pt Revenues'!C:C,0)),0)","v":123713215.0162456},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A255,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A255,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C255,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A255,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q255=\"No\",0,IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB255,0),0))","v":0},{"$f":"IF(Q255=\"no\",IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB255,0),0),IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB255,0),0))","v":1351759.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P255=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB255),0)","v":6636439.3314305628},{"$f":"IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB255,0),0)","v":1207712},{"$f":"IF(Q255=\"NO\",IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB255,0),0),0)","v":2559088},11754998.581430562,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB255,0)","v":28854},1.7721255650582418E-3,2.5624849726060485E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB255,0)","v":6450},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A255,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":781206.16746242752},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3469909.8714089459},{"$f":"IFERROR(IF(OR($K255=\"YES\",$L255=\"YES\",$M255=\"YES\",$N255=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B255,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1685236.9040000006},{"$f":"IFERROR(IF(OR($K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB255/$BE255)*$AG$16),0)","v":3900},{"$f":"IFERROR(IF(OR($J255=\"YES\",$K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB255/$BE255,0)),0)","v":515000},{"$f":"IFERROR(IF(OR($J255=\"YES\",$K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB255/$BE255,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J255=\"YES\",$K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A255,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A255,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB255/BE255),0)","v":0},{"$f":"IFERROR(IF(OR($K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,IF($J255=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB255/$BE255,0),0)),0)","v":0},6455252.9428713731,null,{"$f":"ROUND(VLOOKUP($A255,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1956698.16},{"$f":"ROUND(VLOOKUP($A255,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3615958.28},5572656.4399999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB255/BE255,0)","v":761341.87607486441},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A255,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB255/BE255,0)","v":803993.77359162213},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB255/BE255,0)","v":24656.514226699241},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A255,'MC PT SA (CHA Only)'!A:A,0))*$BB255/BE255,0)","v":366706},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A255,'SFY 17-18 Directed Payments'!B:B,0))*$BB255/BE255,0)","v":2720002.8325874531},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A255,'SFY 17-18 Directed Payments'!B:B,0))*$BB255/BE255,0)","v":895955.44328324194},5572656.4397638813,null,null,272910.80144081078,null,1,null,"No",1,106190708,238]
[106344114,344114,53311,3,"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C256,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A256,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A256,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C256,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A256,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q256=\"No\",0,IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB256,0),0))","v":0},{"$f":"IF(Q256=\"no\",IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB256,0),0),IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB256,0),0))","v":387192},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P256=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB256),0)","v":1398480.5661567259},{"$f":"IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB256,0),0)","v":1924864},{"$f":"IF(Q256=\"NO\",IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB256,0),0),0)","v":295504},4006040.5661567259,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB256,0)","v":8853},5.4372453134610848E-4,8.7328115603885973E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB256,0)","v":3802},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A256,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":837165.51429762691},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":512858.5216862614},{"$f":"IFERROR(IF(OR($K256=\"YES\",$L256=\"YES\",$M256=\"YES\",$N256=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B256,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB256/$BE256)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J256=\"YES\",$K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB256/$BE256,0)),0)","v":170000},{"$f":"IFERROR(IF(OR($J256=\"YES\",$K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB256/$BE256,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J256=\"YES\",$K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A256,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A256,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB256/BE256),0)","v":0},{"$f":"IFERROR(IF(OR($K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,IF($J256=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB256/$BE256,0),0)),0)","v":0},1520024.0359838884,null,{"$f":"ROUND(VLOOKUP($A256,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3084823.47},{"$f":"ROUND(VLOOKUP($A256,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":1216306.27},4301129.74,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB256/BE256,0)","v":355993.59031351702},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A256,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB256/BE256,0)","v":25697.295578245477},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB256/BE256,0)","v":2703132.5860112906},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A256,'MC PT SA (CHA Only)'!A:A,0))*$BB256/BE256,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A256,'SFY 17-18 Directed Payments'!B:B,0))*$BB256/BE256,0)","v":249160.56481717125},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A256,'SFY 17-18 Directed Payments'!B:B,0))*$BB256/BE256,0)","v":967145.70137357712},4301129.7380938008,null,null,1815113.2098271628,null,1,null,"No",1,106344114,239]
[106291023,291023,50150,3,"SIERRA NEVADA MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C257,'Projected Nt Pt Revenues'!C:C,0)),0)","v":191835071.12696832},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A257,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A257,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C257,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A257,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q257=\"No\",0,IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB257,0),0))","v":0},{"$f":"IF(Q257=\"no\",IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB257,0),0),IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB257,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P257=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB257),0)","v":0},{"$f":"IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB257,0),0)","v":0},{"$f":"IF(Q257=\"NO\",IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB257,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB257,0)","v":18476},1.1347401379363719E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB257,0)","v":4386},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A257,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1078730.4472521283},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1931334.3063501618},{"$f":"IFERROR(IF(OR($K257=\"YES\",$L257=\"YES\",$M257=\"YES\",$N257=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B257,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB257/$BE257)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J257=\"YES\",$K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB257/$BE257,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J257=\"YES\",$K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB257/$BE257,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J257=\"YES\",$K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A257,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A257,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB257/BE257),0)","v":0},{"$f":"IFERROR(IF(OR($K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,IF($J257=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB257/$BE257,0),0)),0)","v":0},3010064.7536022901,null,{"$f":"ROUND(VLOOKUP($A257,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2648902.48},{"$f":"ROUND(VLOOKUP($A257,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5736229.9000000004},8385132.3800000008,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB257/BE257,0)","v":669030.31607058912},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A257,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB257/BE257,0)","v":1969490.4698178524},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB257/BE257,0)","v":10381.690200715469},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A257,'MC PT SA (CHA Only)'!A:A,0))*$BB257/BE257,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A257,'SFY 17-18 Directed Payments'!B:B,0))*$BB257/BE257,0)","v":3259850.7230246575},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A257,'SFY 17-18 Directed Payments'!B:B,0))*$BB257/BE257,0)","v":2476379.1728886818},8385132.3720024955,null,null,11395197.133602291,null,1,null,"No",1,106291023,240]
[106342392,342392,54087,3,"SIERRA VISTA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C258,'Projected Nt Pt Revenues'!C:C,0)),0)","v":54501238.914047077},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A258,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A258,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C258,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A258,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q258=\"No\",0,IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB258,0),0))","v":0},{"$f":"IF(Q258=\"no\",IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB258,0),0),IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB258,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P258=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB258),0)","v":0},{"$f":"IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB258,0),0)","v":0},{"$f":"IF(Q258=\"NO\",IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB258,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB258,0)","v":44650},2.7422681943526199E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB258,0)","v":18588},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A258,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K258=\"YES\",$L258=\"YES\",$M258=\"YES\",$N258=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B258,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB258/$BE258)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J258=\"YES\",$K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB258/$BE258,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J258=\"YES\",$K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB258/$BE258,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J258=\"YES\",$K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A258,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A258,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB258/BE258),0)","v":0},{"$f":"IFERROR(IF(OR($K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,IF($J258=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB258/$BE258,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A258,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A258,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB258/BE258,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A258,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB258/BE258,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB258/BE258,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A258,'MC PT SA (CHA Only)'!A:A,0))*$BB258/BE258,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A258,'SFY 17-18 Directed Payments'!B:B,0))*$BB258/BE258,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A258,'SFY 17-18 Directed Payments'!B:B,0))*$BB258/BE258,0)","v":0},0,null,null,0,null,1,null,"No",1,106342392,241]
[106400524,400524,50506,3,"SIERRA VISTA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C259,'Projected Nt Pt Revenues'!C:C,0)),0)","v":167760154.13624886},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A259,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A259,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C259,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A259,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q259=\"No\",0,IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB259,0),0))","v":0},{"$f":"IF(Q259=\"no\",IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB259,0),0),IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB259,0),0))","v":2983364},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P259=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB259),0)","v":2687009.5968727833},{"$f":"IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB259,0),0)","v":1775944},{"$f":"IF(Q259=\"NO\",IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB259,0),0),0)","v":2057432},9503749.5968727842,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB259,0)","v":23487},1.4425006289083982E-3,2.0717327489829063E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB259,0)","v":6564},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A259,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":945748.52201702551},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4726088.6555392193},{"$f":"IFERROR(IF(OR($K259=\"YES\",$L259=\"YES\",$M259=\"YES\",$N259=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B259,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB259/$BE259)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J259=\"YES\",$K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB259/$BE259,0)),0)","v":1875000},{"$f":"IFERROR(IF(OR($J259=\"YES\",$K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB259/$BE259,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J259=\"YES\",$K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A259,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A259,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB259/BE259),0)","v":0},{"$f":"IFERROR(IF(OR($K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,IF($J259=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB259/$BE259,0),0)),0)","v":0},7546837.1775562447,null,{"$f":"ROUND(VLOOKUP($A259,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2582900.84},{"$f":"ROUND(VLOOKUP($A259,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":8882624.2400000002},11465525.08,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB259/BE259,0)","v":1104539.8046056107},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A259,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB259/BE259,0)","v":839887.09289930051},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB259/BE259,0)","v":638473.94734400138},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A259,'MC PT SA (CHA Only)'!A:A,0))*$BB259/BE259,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A259,'SFY 17-18 Directed Payments'!B:B,0))*$BB259/BE259,0)","v":7134816.5904417066},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A259,'SFY 17-18 Directed Payments'!B:B,0))*$BB259/BE259,0)","v":1747807.6535056422},11465525.088796262,null,null,9508612.6606834605,null,1,null,"No",1,106400524,242]
[106190661,190661,50763,3,"SILVER LAKE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C260,'Projected Nt Pt Revenues'!C:C,0)),0)","v":79575441.844812602},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A260,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A260,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C260,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A260,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q260=\"No\",0,IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB260,0),0))","v":0},{"$f":"IF(Q260=\"no\",IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB260,0),0),IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB260,0),0))","v":801065.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P260=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB260),0)","v":9549235.6933888663},{"$f":"IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB260,0),0)","v":12623160},{"$f":"IF(Q260=\"NO\",IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB260,0),0),0)","v":1809232},24782693.193388864,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB260,0)","v":53263},3.2712526502979527E-3,5.4024063421908722E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB260,0)","v":24713},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A260,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":106395.12965447734},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4060670.9533513482},{"$f":"IFERROR(IF(OR($K260=\"YES\",$L260=\"YES\",$M260=\"YES\",$N260=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B260,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB260/$BE260)*$AG$16),0)","v":3842475},{"$f":"IFERROR(IF(OR($J260=\"YES\",$K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB260/$BE260,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J260=\"YES\",$K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB260/$BE260,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J260=\"YES\",$K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A260,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A260,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB260/BE260),0)","v":0},{"$f":"IFERROR(IF(OR($K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,IF($J260=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB260/$BE260,0),0)),0)","v":0},8009541.0830058251,null,{"$f":"ROUND(VLOOKUP($A260,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":23037881.030000001},{"$f":"ROUND(VLOOKUP($A260,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2675894.33},25713775.359999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB260/BE260,0)","v":3918442.9270131602},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A260,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB260/BE260,0)","v":49570.912115454179},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB260/BE260,0)","v":19069867.187439229},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A260,'MC PT SA (CHA Only)'!A:A,0))*$BB260/BE260,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A260,'SFY 17-18 Directed Payments'!B:B,0))*$BB260/BE260,0)","v":2374811.6334136636},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A260,'SFY 17-18 Directed Payments'!B:B,0))*$BB260/BE260,0)","v":301082.70128936856},25713775.361270875,null,null,8940623.2496169582,null,1,null,"No",1,106190661,243]
[106301258,301258,50747,3,"SOUTH COAST GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C261,'Projected Nt Pt Revenues'!C:C,0)),0)","v":65202169.354986861},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A261,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A261,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C261,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A261,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q261=\"No\",0,IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB261,0),0))","v":0},{"$f":"IF(Q261=\"no\",IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB261,0),0),IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB261,0),0))","v":497020.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P261=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB261),0)","v":3290088.2528015319},{"$f":"IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB261,0),0)","v":2262416},{"$f":"IF(Q261=\"NO\",IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB261,0),0),0)","v":1577968},7627492.7528015319,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB261,0)","v":17125},1.0517657968261728E-3,1.6627254714085074E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB261,0)","v":6576},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A261,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1888852.5421412722},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7679894.0652512312},{"$f":"IFERROR(IF(OR($K261=\"YES\",$L261=\"YES\",$M261=\"YES\",$N261=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B261,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":44494.216},{"$f":"IFERROR(IF(OR($K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB261/$BE261)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J261=\"YES\",$K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB261/$BE261,0)),0)","v":777500},{"$f":"IFERROR(IF(OR($J261=\"YES\",$K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB261/$BE261,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J261=\"YES\",$K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A261,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A261,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB261/BE261),0)","v":0},{"$f":"IFERROR(IF(OR($K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,IF($J261=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB261/$BE261,0),0)),0)","v":0},10390740.823392503,null,{"$f":"ROUND(VLOOKUP($A261,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7421699.3499999996},{"$f":"ROUND(VLOOKUP($A261,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6329658.8200000003},13751358.17,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB261/BE261,0)","v":1013370.7144033684},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A261,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB261/BE261,0)","v":1095616.6311537756},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB261/BE261,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A261,'MC PT SA (CHA Only)'!A:A,0))*$BB261/BE261,0)","v":5312712},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A261,'SFY 17-18 Directed Payments'!B:B,0))*$BB261/BE261,0)","v":4464126.7863076515},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A261,'SFY 17-18 Directed Payments'!B:B,0))*$BB261/BE261,0)","v":1865532.0315184402},13751358.163383236,null,null,16514606.240590973,null,1,null,"No",1,106301258,244]
[106190380,190380,50135,3,"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C262,'Projected Nt Pt Revenues'!C:C,0)),0)","v":298349573.43334711},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A262,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A262,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C262,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A262,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q262=\"No\",0,IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB262,0),0))","v":0},{"$f":"IF(Q262=\"no\",IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB262,0),0),IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB262,0),0))","v":3464251.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P262=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB262),0)","v":15266347.805415848},{"$f":"IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB262,0),0)","v":17239680},{"$f":"IF(Q262=\"NO\",IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB262,0),0),0)","v":14112360},50082639.305415846,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB262,0)","v":106366},6.5326785836620554E-3,1.091756921275263E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB262,0)","v":53685},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A262,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":679590.58158357639},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9158419.7401125729},{"$f":"IFERROR(IF(OR($K262=\"YES\",$L262=\"YES\",$M262=\"YES\",$N262=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B262,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":653193.56049999991},{"$f":"IFERROR(IF(OR($K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB262/$BE262)*$AG$16),0)","v":4507425},{"$f":"IFERROR(IF(OR($J262=\"YES\",$K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB262/$BE262,0)),0)","v":1352500},{"$f":"IFERROR(IF(OR($J262=\"YES\",$K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB262/$BE262,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J262=\"YES\",$K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A262,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A262,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB262/BE262),0)","v":0},{"$f":"IFERROR(IF(OR($K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,IF($J262=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB262/$BE262,0),0)),0)","v":0},16351128.882196149,null,{"$f":"ROUND(VLOOKUP($A262,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":34045482.350000001},{"$f":"ROUND(VLOOKUP($A262,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":24709044.57},58754526.920000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB262/BE262,0)","v":8579034.2374270279},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A262,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB262/BE262,0)","v":695236.18714433804},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB262/BE262,0)","v":22940939.921031009},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A262,'MC PT SA (CHA Only)'!A:A,0))*$BB262/BE262,0)","v":1830272},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A262,'SFY 17-18 Directed Payments'!B:B,0))*$BB262/BE262,0)","v":23540482.530122329},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A262,'SFY 17-18 Directed Payments'!B:B,0))*$BB262/BE262,0)","v":1168562.0413364766},58754526.91706118,null,null,25023016.496780299,null,1,null,"No",1,106190380,245]
[106334068,334068,50701,3,"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C263,'Projected Nt Pt Revenues'!C:C,0)),0)","v":380242430.50814152},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A263,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A263,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C263,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A263,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q263=\"No\",0,IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB263,0),0))","v":0},{"$f":"IF(Q263=\"no\",IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB263,0),0),IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB263,0),0))","v":8315010.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P263=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB263),0)","v":5560458.7538406132},{"$f":"IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB263,0),0)","v":2439368},{"$f":"IF(Q263=\"NO\",IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB263,0),0),0)","v":7278392},23593229.003840614,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB263,0)","v":58562},3.59670123175091E-3,5.1431137450836852E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB263,0)","v":16640},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A263,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3004437.311348551},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8134325.666745387},{"$f":"IFERROR(IF(OR($K263=\"YES\",$L263=\"YES\",$M263=\"YES\",$N263=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B263,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB263/$BE263)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J263=\"YES\",$K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB263/$BE263,0)),0)","v":1275000},{"$f":"IFERROR(IF(OR($J263=\"YES\",$K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB263/$BE263,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J263=\"YES\",$K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A263,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A263,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB263/BE263),0)","v":0},{"$f":"IFERROR(IF(OR($K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,IF($J263=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB263/$BE263,0),0)),0)","v":0},12413762.978093937,null,{"$f":"ROUND(VLOOKUP($A263,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":6269329.4699999997},{"$f":"ROUND(VLOOKUP($A263,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":14963813.720000001},21233143.190000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB263/BE263,0)","v":3055649.7325177556},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A263,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB263/BE263,0)","v":3211084.3187564355},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB263/BE263,0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A263,'MC PT SA (CHA Only)'!A:A,0))*$BB263/BE263,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A263,'SFY 17-18 Directed Payments'!B:B,0))*$BB263/BE263,0)","v":7537107.0857194308},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A263,'SFY 17-18 Directed Payments'!B:B,0))*$BB263/BE263,0)","v":7426706.6318044234},21233143.191348225,null,null,10053677.164253321,null,1,null,"No",1,106334068,246]
[106100899,100899,50093,3,"ST. AGNES MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C264,'Projected Nt Pt Revenues'!C:C,0)),0)","v":555419968.59229422},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A264,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A264,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C264,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A264,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q264=\"No\",0,IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB264,0),0))","v":0},{"$f":"IF(Q264=\"no\",IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB264,0),0),IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB264,0),0))","v":6621355.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P264=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB264),0)","v":16266575.820126943},{"$f":"IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB264,0),0)","v":4213560},{"$f":"IF(Q264=\"NO\",IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB264,0),0),0)","v":11524656},38626147.320126943,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB264,0)","v":92526},5.6826675688839978E-3,8.420156018891423E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB264,0)","v":26949},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A264,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2743496.3752719453},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":12167406.130006019},{"$f":"IFERROR(IF(OR($K264=\"YES\",$L264=\"YES\",$M264=\"YES\",$N264=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B264,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB264/$BE264)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J264=\"YES\",$K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB264/$BE264,0)),0)","v":1995000},{"$f":"IFERROR(IF(OR($J264=\"YES\",$K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB264/$BE264,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J264=\"YES\",$K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A264,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A264,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB264/BE264),0)","v":0},{"$f":"IFERROR(IF(OR($K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,IF($J264=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB264/$BE264,0),0)),0)","v":0},16905902.505277965,null,{"$f":"ROUND(VLOOKUP($A264,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":10075096.75},{"$f":"ROUND(VLOOKUP($A264,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":42133804.810000002},52208901.560000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB264/BE264,0)","v":5507618.4216412157},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A264,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB264/BE264,0)","v":4555798.9280154621},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB264/BE264,0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A264,'MC PT SA (CHA Only)'!A:A,0))*$BB264/BE264,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A264,'SFY 17-18 Directed Payments'!B:B,0))*$BB264/BE264,0)","v":34241409.704509795},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A264,'SFY 17-18 Directed Payments'!B:B,0))*$BB264/BE264,0)","v":7892395.1005807137},52208901.556222998,null,null,30488656.745151021,null,1,null,"No",1,106100899,247]
[106361339,361339,50129,3,"ST. BERNARDINE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C265,'Projected Nt Pt Revenues'!C:C,0)),0)","v":387912212.3608216},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A265,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A265,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C265,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A265,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q265=\"No\",0,IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB265,0),0))","v":0},{"$f":"IF(Q265=\"no\",IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB265,0),0),IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB265,0),0))","v":7682100.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P265=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB265),0)","v":5600909.1514943708},{"$f":"IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB265,0),0)","v":5375136},{"$f":"IF(Q265=\"NO\",IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB265,0),0),0)","v":10865320},29523465.401494369,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB265,0)","v":67801},4.1641327176999325E-3,6.4358524508964284E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB265,0)","v":27809},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A265,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3955451.2556388974},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":11524710.007892856},{"$f":"IFERROR(IF(OR($K265=\"YES\",$L265=\"YES\",$M265=\"YES\",$N265=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B265,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB265/$BE265)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J265=\"YES\",$K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB265/$BE265,0)),0)","v":1700000},{"$f":"IFERROR(IF(OR($J265=\"YES\",$K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB265/$BE265,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J265=\"YES\",$K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A265,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A265,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB265/BE265),0)","v":0},{"$f":"IFERROR(IF(OR($K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,IF($J265=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB265/$BE265,0),0)),0)","v":0},17180161.263531752,null,{"$f":"ROUND(VLOOKUP($A265,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":9996958.6099999994},{"$f":"ROUND(VLOOKUP($A265,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":37881501.149999999},47878459.759999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB265/BE265,0)","v":4540403.4872399848},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A265,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB265/BE265,0)","v":4009607.0552249472},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB265/BE265,0)","v":1446948.0717247187},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A265,'MC PT SA (CHA Only)'!A:A,0))*$BB265/BE265,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A265,'SFY 17-18 Directed Payments'!B:B,0))*$BB265/BE265,0)","v":23044756.823038165},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A265,'SFY 17-18 Directed Payments'!B:B,0))*$BB265/BE265,0)","v":14836744.325129159},47878459.762356974,null,null,35535155.622037381,null,1,null,"No",1,106361339,248]
[106521041,521041,50042,3,"ST. ELIZABETH COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C266,'Projected Nt Pt Revenues'!C:C,0)),0)","v":112609995.11897895},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A266,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A266,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C266,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A266,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q266=\"No\",0,IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB266,0),0))","v":0},{"$f":"IF(Q266=\"no\",IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB266,0),0),IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB266,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P266=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB266),0)","v":0},{"$f":"IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB266,0),0)","v":0},{"$f":"IF(Q266=\"NO\",IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB266,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB266,0)","v":8561},5.2579077294183157E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB266,0)","v":2619},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A266,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1107200.3912894356},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1510985.0749680677},{"$f":"IFERROR(IF(OR($K266=\"YES\",$L266=\"YES\",$M266=\"YES\",$N266=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B266,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB266/$BE266)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J266=\"YES\",$K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB266/$BE266,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J266=\"YES\",$K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB266/$BE266,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J266=\"YES\",$K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A266,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A266,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB266/BE266),0)","v":0},{"$f":"IFERROR(IF(OR($K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,IF($J266=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB266/$BE266,0),0)),0)","v":0},2618185.4662575033,null,{"$f":"ROUND(VLOOKUP($A266,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2263394.12},{"$f":"ROUND(VLOOKUP($A266,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6035528.5700000003},8298922.6900000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB266/BE266,0)","v":520966.22972709808},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A266,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB266/BE266,0)","v":1722962.2212704264},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB266/BE266,0)","v":19465.669126341505},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A266,'MC PT SA (CHA Only)'!A:A,0))*$BB266/BE266,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A266,'SFY 17-18 Directed Payments'!B:B,0))*$BB266/BE266,0)","v":2530536.9864243958},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A266,'SFY 17-18 Directed Payments'!B:B,0))*$BB266/BE266,0)","v":3504991.5849061091},8298922.6914543714,null,null,10917108.156257503,null,1,null,"No",1,106521041,249]
[106190754,190754,50104,3,"ST. FRANCIS MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C267,'Projected Nt Pt Revenues'!C:C,0)),0)","v":605593280.83224416},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A267,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A267,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C267,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A267,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q267=\"No\",0,IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB267,0),0))","v":0},{"$f":"IF(Q267=\"no\",IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB267,0),0),IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB267,0),0))","v":4125394.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P267=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB267),0)","v":6160595.5626672702},{"$f":"IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB267,0),0)","v":18648288},{"$f":"IF(Q267=\"NO\",IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB267,0),0),0)","v":13587344},42521621.812667266,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB267,0)","v":85248},5.2356747823554791E-3,9.2693347558479317E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB267,0)","v":55198},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A267,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":6884029.6133415885},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":41095223.505119704},{"$f":"IFERROR(IF(OR($K267=\"YES\",$L267=\"YES\",$M267=\"YES\",$N267=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B267,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB267/$BE267)*$AG$16),0)","v":2356575},{"$f":"IFERROR(IF(OR($J267=\"YES\",$K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB267/$BE267,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J267=\"YES\",$K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB267/$BE267,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J267=\"YES\",$K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A267,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A267,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB267/BE267),0)","v":0},{"$f":"IFERROR(IF(OR($K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,IF($J267=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB267/$BE267,0),0)),0)","v":0},50335828.118461296,null,{"$f":"ROUND(VLOOKUP($A267,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":24346891.260000002},{"$f":"ROUND(VLOOKUP($A267,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":52772320.32},77119211.579999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB267/BE267,0)","v":7628727.8560958877},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A267,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB267/BE267,0)","v":3881203.4718355853},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB267/BE267,0)","v":12836959.933184678},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A267,'MC PT SA (CHA Only)'!A:A,0))*$BB267/BE267,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A267,'SFY 17-18 Directed Payments'!B:B,0))*$BB267/BE267,0)","v":46499590.409004591},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A267,'SFY 17-18 Directed Payments'!B:B,0))*$BB267/BE267,0)","v":6272729.9116376741},77119211.581758425,null,null,84933417.885794029,null,1,null,"No",1,106190754,250]
[106380960,380960,50152,3,"ST. FRANCIS MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C268,'Projected Nt Pt Revenues'!C:C,0)),0)","v":232797793.49034983},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A268,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A268,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C268,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A268,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q268=\"No\",0,IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB268,0),0))","v":0},{"$f":"IF(Q268=\"no\",IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB268,0),0),IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB268,0),0))","v":2397301.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P268=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB268),0)","v":5629959.8916275231},{"$f":"IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB268,0),0)","v":3167032},{"$f":"IF(Q268=\"NO\",IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB268,0),0),0)","v":3400048},14594341.641627524,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB268,0)","v":34282},2.1054969370391157E-3,3.1814364657454497E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB268,0)","v":11245},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A268,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":589800.44435829867},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4987386.8263983587},{"$f":"IFERROR(IF(OR($K268=\"YES\",$L268=\"YES\",$M268=\"YES\",$N268=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B268,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB268/$BE268)*$AG$16),0)","v":531375},{"$f":"IFERROR(IF(OR($J268=\"YES\",$K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB268/$BE268,0)),0)","v":2507500},{"$f":"IFERROR(IF(OR($J268=\"YES\",$K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB268/$BE268,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J268=\"YES\",$K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A268,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A268,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB268/BE268),0)","v":0},{"$f":"IFERROR(IF(OR($K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,IF($J268=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB268/$BE268,0),0)),0)","v":0},8616062.2707566582,null,{"$f":"ROUND(VLOOKUP($A268,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":6341180.6600000001},{"$f":"ROUND(VLOOKUP($A268,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":1452371.36},7793552.0200000005,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB268/BE268,0)","v":1344915.4509533769},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A268,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB268/BE268,0)","v":1323742.3002871033},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB268/BE268,0)","v":3672522.9085030975},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A268,'MC PT SA (CHA Only)'!A:A,0))*$BB268/BE268,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A268,'SFY 17-18 Directed Payments'!B:B,0))*$BB268/BE268,0)","v":1113436.2740267341},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A268,'SFY 17-18 Directed Payments'!B:B,0))*$BB268/BE268,0)","v":338935.08242032718},7793552.0161906378,null,null,1815272.6491291337,null,1,null,"No",1,106380960,251]
[106560508,560508,50616,3,"ST. JOHN'S PLEASANT VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C269,'Projected Nt Pt Revenues'!C:C,0)),0)","v":134059300.44084314},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A269,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A269,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C269,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A269,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q269=\"No\",0,IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB269,0),0))","v":0},{"$f":"IF(Q269=\"no\",IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB269,0),0),IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB269,0),0))","v":1187637},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P269=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB269),0)","v":3464024.9627126893},{"$f":"IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB269,0),0)","v":135488},{"$f":"IF(Q269=\"NO\",IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB269,0),0),0)","v":509248},5296397.9627126893,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB269,0)","v":14352},8.8145650896637856E-4,1.1545675734773995E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB269,0)","v":1104},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A269,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":281765.4244375999},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":371660.13122200593},{"$f":"IFERROR(IF(OR($K269=\"YES\",$L269=\"YES\",$M269=\"YES\",$N269=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B269,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":433807.56900000019},{"$f":"IFERROR(IF(OR($K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB269/$BE269)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J269=\"YES\",$K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB269/$BE269,0)),0)","v":55000},{"$f":"IFERROR(IF(OR($J269=\"YES\",$K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB269/$BE269,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J269=\"YES\",$K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A269,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A269,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB269/BE269),0)","v":0},{"$f":"IFERROR(IF(OR($K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,IF($J269=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB269/$BE269,0),0)),0)","v":0},1142233.124659606,null,{"$f":"ROUND(VLOOKUP($A269,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4618338.58},{"$f":"ROUND(VLOOKUP($A269,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2315318.75},6933657.3300000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB269/BE269,0)","v":432996.0549705486},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A269,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB269/BE269,0)","v":611678.52926410758},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB269/BE269,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A269,'MC PT SA (CHA Only)'!A:A,0))*$BB269/BE269,0)","v":3573664},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A269,'SFY 17-18 Directed Payments'!B:B,0))*$BB269/BE269,0)","v":1167940.1475804902},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A269,'SFY 17-18 Directed Payments'!B:B,0))*$BB269/BE269,0)","v":1147378.5986852059},6933657.3305003522,null,null,2779492.491946917,null,1,null,"No",1,106560508,252]
[106560529,560529,50082,3,"ST. JOHN'S REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C270,'Projected Nt Pt Revenues'!C:C,0)),0)","v":316413736.88098329},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A270,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A270,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C270,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A270,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q270=\"No\",0,IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB270,0),0))","v":0},{"$f":"IF(Q270=\"no\",IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB270,0),0),IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB270,0),0))","v":4152386},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P270=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB270),0)","v":9230413.0136997048},{"$f":"IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB270,0),0)","v":4316928},{"$f":"IF(Q270=\"NO\",IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB270,0),0),0)","v":4015584},21715311.013699703,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB270,0)","v":52753},3.2399299900713048E-3,4.7337443524642425E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB270,0)","v":14268},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A270,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1837870.6982952876},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":12438442.120897176},{"$f":"IFERROR(IF(OR($K270=\"YES\",$L270=\"YES\",$M270=\"YES\",$N270=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B270,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB270/$BE270)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J270=\"YES\",$K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB270/$BE270,0)),0)","v":2902500},{"$f":"IFERROR(IF(OR($J270=\"YES\",$K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB270/$BE270,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J270=\"YES\",$K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A270,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A270,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB270/BE270),0)","v":0},{"$f":"IFERROR(IF(OR($K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,IF($J270=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB270/$BE270,0),0)),0)","v":0},17178812.819192462,null,{"$f":"ROUND(VLOOKUP($A270,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4864626.2300000004},{"$f":"ROUND(VLOOKUP($A270,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":14715983.58},19580609.810000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB270/BE270,0)","v":2321270.1437708726},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A270,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB270/BE270,0)","v":2192974.0468467227},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB270/BE270,0)","v":350382.04427414708},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A270,'MC PT SA (CHA Only)'!A:A,0))*$BB270/BE270,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A270,'SFY 17-18 Directed Payments'!B:B,0))*$BB270/BE270,0)","v":9434360.9699001834},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A270,'SFY 17-18 Directed Payments'!B:B,0))*$BB270/BE270,0)","v":5281622.6111995457},19580609.815991472,null,null,15044111.615492761,null,1,null,"No",1,106560529,253]
[106121080,121080,50006,3,"ST. JOSEPH HOSPITAL - EUREKA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C271,'Projected Nt Pt Revenues'!C:C,0)),0)","v":339267483.03593898},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A271,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A271,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C271,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A271,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q271=\"No\",0,IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB271,0),0))","v":0},{"$f":"IF(Q271=\"no\",IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB271,0),0),IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB271,0),0))","v":1326008.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P271=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB271),0)","v":6954158.8184564402},{"$f":"IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB271,0),0)","v":804168},{"$f":"IF(Q271=\"NO\",IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB271,0),0),0)","v":4384672},13469007.318456441,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB271,0)","v":32070},1.9696425754286342E-3,2.9361236082144399E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB271,0)","v":8885},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A271,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1518842.69370399},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2810984.0492424201},{"$f":"IFERROR(IF(OR($K271=\"YES\",$L271=\"YES\",$M271=\"YES\",$N271=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B271,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB271/$BE271)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J271=\"YES\",$K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB271/$BE271,0)),0)","v":615000},{"$f":"IFERROR(IF(OR($J271=\"YES\",$K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB271/$BE271,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J271=\"YES\",$K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A271,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A271,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB271/BE271),0)","v":0},{"$f":"IFERROR(IF(OR($K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,IF($J271=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB271/$BE271,0),0)),0)","v":0},4944826.7429464106,null,{"$f":"ROUND(VLOOKUP($A271,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4777487.78},{"$f":"ROUND(VLOOKUP($A271,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":17291021.899999999},22068509.68,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB271/BE271,0)","v":1738839.0386943931},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A271,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB271/BE271,0)","v":2981549.4430913976},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB271/BE271,0)","v":57099.296103935085},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A271,'MC PT SA (CHA Only)'!A:A,0))*$BB271/BE271,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A271,'SFY 17-18 Directed Payments'!B:B,0))*$BB271/BE271,0)","v":11702760.278756512},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A271,'SFY 17-18 Directed Payments'!B:B,0))*$BB271/BE271,0)","v":5588261.6253154771},22068509.681961715,null,null,13544329.104489967,null,1,null,"No",1,106121080,254]
[106301340,301340,50069,3,"ST. JOSEPH HOSPITAL - ORANGE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C272,'Projected Nt Pt Revenues'!C:C,0)),0)","v":776161583.22293377},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A272,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A272,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C272,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A272,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q272=\"No\",0,IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB272,0),0))","v":0},{"$f":"IF(Q272=\"no\",IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB272,0),0),IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB272,0),0))","v":11939971.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P272=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB272),0)","v":8273209.5128566967},{"$f":"IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB272,0),0)","v":4749672},{"$f":"IF(Q272=\"NO\",IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB272,0),0),0)","v":5901320},30864172.762856696,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB272,0)","v":79221},4.8655146388535027E-3,6.7281147121254865E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB272,0)","v":18238},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A272,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":6951109.2118114308},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":13136319.223191772},{"$f":"IFERROR(IF(OR($K272=\"YES\",$L272=\"YES\",$M272=\"YES\",$N272=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B272,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB272/$BE272)*$AG$16),0)","v":29250},{"$f":"IFERROR(IF(OR($J272=\"YES\",$K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB272/$BE272,0)),0)","v":990000},{"$f":"IFERROR(IF(OR($J272=\"YES\",$K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB272/$BE272,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J272=\"YES\",$K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A272,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A272,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB272/BE272),0)","v":47500},{"$f":"IFERROR(IF(OR($K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,IF($J272=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB272/$BE272,0),0)),0)","v":0},{"$f":"(AD272+AE272+AF272+AG272+AH272+AI272+AJ272+AK272)","v":21154178.435003202},null,{"$f":"ROUND(VLOOKUP($A272,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7573924.6200000001},{"$f":"ROUND(VLOOKUP($A272,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":25495123.399999999},33069048.02,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB272/BE272,0)","v":3269977.0673791668},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A272,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB272/BE272,0)","v":4021046.4964823597},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB272/BE272,0)","v":282901.05796949653},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A272,'MC PT SA (CHA Only)'!A:A,0))*$BB272/BE272,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A272,'SFY 17-18 Directed Payments'!B:B,0))*$BB272/BE272,0)","v":16794979.322207451},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A272,'SFY 17-18 Directed Payments'!B:B,0))*$BB272/BE272,0)","v":8700144.0777422711},33069048.021780744,null,null,23359053.692146506,null,1,null,"No",1,106301340,255]
[106392232,392232,54123,3,"ST. JOSEPH'S BEHAVIORAL HEALTH CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C273,'Projected Nt Pt Revenues'!C:C,0)),0)","v":19726571.336420458},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A273,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A273,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C273,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A273,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q273=\"No\",0,IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB273,0),0))","v":0},{"$f":"IF(Q273=\"no\",IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB273,0),0),IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB273,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P273=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB273),0)","v":0},{"$f":"IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB273,0),0)","v":0},{"$f":"IF(Q273=\"NO\",IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB273,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB273,0)","v":11670.194029850745},7.167480830903366E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB273,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A273,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K273=\"YES\",$L273=\"YES\",$M273=\"YES\",$N273=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B273,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB273/$BE273)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J273=\"YES\",$K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB273/$BE273,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J273=\"YES\",$K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB273/$BE273,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J273=\"YES\",$K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A273,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A273,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB273/BE273),0)","v":0},{"$f":"IFERROR(IF(OR($K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,IF($J273=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB273/$BE273,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A273,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A273,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB273/BE273,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A273,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB273/BE273,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB273/BE273,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A273,'MC PT SA (CHA Only)'!A:A,0))*$BB273/BE273,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A273,'SFY 17-18 Directed Payments'!B:B,0))*$BB273/BE273,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A273,'SFY 17-18 Directed Payments'!B:B,0))*$BB273/BE273,0)","v":0},0,null,null,0,null,1,null,"No",1,106392232,256]
[106391042,391042,50084,3,"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C274,'Projected Nt Pt Revenues'!C:C,0)),0)","v":591309686.25147724},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A274,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A274,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C274,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A274,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D274=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB274=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB274>0,IF(BB274<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J274:O274,\"YES\"),\"NO\",\"YES\")","v":"YES"},"NO",{"$f":"IF(Q274=\"No\",0,IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB274,0),0))","v":0},{"$f":"IF(Q274=\"no\",IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB274,0),0),IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB274,0),0))","v":5393663.8358208947},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P274=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB274),0)","v":10340285.206691548},{"$f":"IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB274,0),0)","v":6492789.9701492535},{"$f":"IF(Q274=\"NO\",IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB274,0),0),0)","v":11891782.805970149},34118521.818631843,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB274,0)","v":76984.492537313432},{"$f":"Y274/$Y$17","v":4.728155102876848E-3},{"$f":"W274/$W$16","v":7.437533815264471E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB274,0)","v":31480.432835820895},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A274,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2486861.8625419759},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":15749300.931783168},{"$f":"IFERROR(IF(OR($K274=\"YES\",$L274=\"YES\",$M274=\"YES\",$N274=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B274,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB274/$BE274)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J274=\"YES\",$K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB274/$BE274,0)),0)","v":2930000},{"$f":"IFERROR(IF(OR($J274=\"YES\",$K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB274/$BE274,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J274=\"YES\",$K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A274,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A274,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB274/BE274),0)","v":0},{"$f":"IFERROR(IF(OR($K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,IF($J274=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB274/$BE274,0),0)),0)","v":0},21166162.794325143,null,{"$f":"ROUND(VLOOKUP($A274,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":13042724.689999999},{"$f":"ROUND(VLOOKUP($A274,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":30750744.879999999},43793469.57,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB274/BE274,0)","v":5052001.4645904116},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A274,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB274/BE274,0)","v":5212323.382788701},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB274/BE274,0)","v":2778399.8399664774},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A274,'MC PT SA (CHA Only)'!A:A,0))*$BB274/BE274,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A274,'SFY 17-18 Directed Payments'!B:B,0))*$BB274/BE274,0)","v":22081855.056921802},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A274,'SFY 17-18 Directed Payments'!B:B,0))*$BB274/BE274,0)","v":8668889.8180928566},43793469.562360242,null,null,30841110.545693301,null,1,null,"No",1,106391042,257]
[106301342,301342,50168,3,"ST. JUDE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C275,'Projected Nt Pt Revenues'!C:C,0)),0)","v":644574847.17854548},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A275,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A275,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C275,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A275,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q275=\"No\",0,IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB275,0),0))","v":0},{"$f":"IF(Q275=\"no\",IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB275,0),0),IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB275,0),0))","v":10995570.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P275=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB275),0)","v":9232251.6681385115},{"$f":"IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB275,0),0)","v":2066192},{"$f":"IF(Q275=\"NO\",IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB275,0),0),0)","v":4669664},{"$f":"SUM(R275:V275)","v":26963677.918138511},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB275,0)","v":72081},4.4269973956804296E-3,5.8778415831174744E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB275,0)","v":11534},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A275,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2666838.6305785435},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6490257.0513397455},{"$f":"IFERROR(IF(OR($K275=\"YES\",$L275=\"YES\",$M275=\"YES\",$N275=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B275,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB275/$BE275)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J275=\"YES\",$K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB275/$BE275,0)),0)","v":977500},{"$f":"IFERROR(IF(OR($J275=\"YES\",$K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB275/$BE275,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J275=\"YES\",$K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A275,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A275,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB275/BE275),0)","v":0},{"$f":"IFERROR(IF(OR($K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,IF($J275=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB275/$BE275,0),0)),0)","v":0},10134595.68191829,null,{"$f":"ROUND(VLOOKUP($A275,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4568640.07},{"$f":"ROUND(VLOOKUP($A275,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":10724531.42},{"$f":"SUM(AN275:AO275)","v":15293171.49},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB275/BE275,0)","v":1835491.9839463942},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A275,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB275/BE275,0)","v":2666964.808512554},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB275/BE275,0)","v":66183.275029561119},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A275,'MC PT SA (CHA Only)'!A:A,0))*$BB275/BE275,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A275,'SFY 17-18 Directed Payments'!B:B,0))*$BB275/BE275,0)","v":6444434.1920941276},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A275,'SFY 17-18 Directed Payments'!B:B,0))*$BB275/BE275,0)","v":4280097.2242116118},{"$f":"SUM(AQ275:AV275)","v":15293171.48379425},null,null,{"$f":"SUM(AL275,AP275)-W275","v":-1535910.7462202236},null,1,null,"No",1,{"$f":"A275","v":106301342},258]
[106361343,361343,50300,3,"ST. MARY MEDICAL CENTER - APPLE VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C276,'Projected Nt Pt Revenues'!C:C,0)),0)","v":371752800.96221721},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A276,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A276,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C276,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A276,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q276=\"No\",0,IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB276,0),0))","v":0},{"$f":"IF(Q276=\"no\",IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB276,0),0),IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB276,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P276=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB276),0)","v":0},{"$f":"IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB276,0),0)","v":0},{"$f":"IF(Q276=\"NO\",IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB276,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB276,0)","v":62775},3.8554509720153578E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB276,0)","v":22018},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A276,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3337755.9999347511},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":9594998.6715480294},{"$f":"IFERROR(IF(OR($K276=\"YES\",$L276=\"YES\",$M276=\"YES\",$N276=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B276,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB276/$BE276)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J276=\"YES\",$K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB276/$BE276,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J276=\"YES\",$K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB276/$BE276,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J276=\"YES\",$K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A276,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A276,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB276/BE276),0)","v":0},{"$f":"IFERROR(IF(OR($K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,IF($J276=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB276/$BE276,0),0)),0)","v":2697500},15630254.671482781,null,{"$f":"ROUND(VLOOKUP($A276,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":9121920.5600000005},{"$f":"ROUND(VLOOKUP($A276,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":26401777.129999999},35523697.689999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB276/BE276,0)","v":4226224.2916808799},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A276,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB276/BE276,0)","v":3418900.8349327627},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB276/BE276,0)","v":1476795.4310517756},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A276,'MC PT SA (CHA Only)'!A:A,0))*$BB276/BE276,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A276,'SFY 17-18 Directed Payments'!B:B,0))*$BB276/BE276,0)","v":19587653.986199912},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A276,'SFY 17-18 Directed Payments'!B:B,0))*$BB276/BE276,0)","v":6814123.1426758813},35523697.686541215,null,null,51153952.361482777,null,1,null,"No",1,106361343,259]
[106190053,190053,50191,3,"ST. MARY MEDICAL CENTER - LONG BEACH",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C277,'Projected Nt Pt Revenues'!C:C,0)),0)","v":282170781.71830696},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A277,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A277,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C277,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A277,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q277=\"No\",0,IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB277,0),0))","v":0},{"$f":"IF(Q277=\"no\",IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB277,0),0),IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB277,0),0))","v":3134145.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P277=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB277),0)","v":6786105.8027494652},{"$f":"IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB277,0),0)","v":7038368},{"$f":"IF(Q277=\"NO\",IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB277,0),0),0)","v":8073800},25032419.302749466,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB277,0)","v":54433},3.3431105178767339E-3,5.4568444093731853E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB277,0)","v":25877},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A277,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":5635145.9540939312},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":21715338.671399295},{"$f":"IFERROR(IF(OR($K277=\"YES\",$L277=\"YES\",$M277=\"YES\",$N277=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B277,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB277/$BE277)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J277=\"YES\",$K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB277/$BE277,0)),0)","v":3160000},{"$f":"IFERROR(IF(OR($J277=\"YES\",$K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB277/$BE277,0)),0)","v":3160000},{"$f":"IFERROR(IF(OR($J277=\"YES\",$K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A277,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A277,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB277/BE277),0)","v":0},{"$f":"IFERROR(IF(OR($K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,IF($J277=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB277/$BE277,0),0)),0)","v":0},33670484.625493228,null,{"$f":"ROUND(VLOOKUP($A277,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":6524318},{"$f":"ROUND(VLOOKUP($A277,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":21661575.27},28185893.27,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB277/BE277,0)","v":3635110.4161089486},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A277,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB277/BE277,0)","v":1967832.5797805462},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB277/BE277,0)","v":921375.00531349797},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A277,'MC PT SA (CHA Only)'!A:A,0))*$BB277/BE277,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A277,'SFY 17-18 Directed Payments'!B:B,0))*$BB277/BE277,0)","v":17796812.426576495},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A277,'SFY 17-18 Directed Payments'!B:B,0))*$BB277/BE277,0)","v":3864762.8404260464},28185893.268205535,null,null,36823958.592743754,null,1,null,"No",1,106190053,260]
[106380965,380965,50457,3,"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C278,'Projected Nt Pt Revenues'!C:C,0)),0)","v":250187748.9400582},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A278,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A278,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C278,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A278,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q278=\"No\",0,IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB278,0),0))","v":0},{"$f":"IF(Q278=\"no\",IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB278,0),0),IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB278,0),0))","v":3107774.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P278=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB278),0)","v":5145658.3124457179},{"$f":"IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB278,0),0)","v":1211216},{"$f":"IF(Q278=\"NO\",IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB278,0),0),0)","v":1182600},10647248.562445719,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB278,0)","v":28109},1.7263699143350011E-3,2.3210053367397486E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB278,0)","v":4099},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A278,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":384461.28932657931},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1832333.1360246493},{"$f":"IFERROR(IF(OR($K278=\"YES\",$L278=\"YES\",$M278=\"YES\",$N278=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B278,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB278/$BE278)*$AG$16),0)","v":177450},{"$f":"IFERROR(IF(OR($J278=\"YES\",$K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB278/$BE278,0)),0)","v":457500},{"$f":"IFERROR(IF(OR($J278=\"YES\",$K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB278/$BE278,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J278=\"YES\",$K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A278,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A278,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB278/BE278),0)","v":0},{"$f":"IFERROR(IF(OR($K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,IF($J278=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB278/$BE278,0),0)),0)","v":0},2851744.4253512286,null,{"$f":"ROUND(VLOOKUP($A278,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2673118.2799999998},{"$f":"ROUND(VLOOKUP($A278,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":1431891.63},4105009.9099999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB278/BE278,0)","v":605508.9950775482},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A278,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB278/BE278,0)","v":512951.17754252581},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB278/BE278,0)","v":1554658.1075571415},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A278,'MC PT SA (CHA Only)'!A:A,0))*$BB278/BE278,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A278,'SFY 17-18 Directed Payments'!B:B,0))*$BB278/BE278,0)","v":516489.08748559462},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A278,'SFY 17-18 Directed Payments'!B:B,0))*$BB278/BE278,0)","v":915402.53817621164},4105009.9058390213,null,null,-3690494.2270944901,null,1,null,"No",1,106380965,261]
[106010967,10967,50002,3,"ST. ROSE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C279,'Projected Nt Pt Revenues'!C:C,0)),0)","v":176536031.08626178},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A279,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A279,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C279,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A279,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q279=\"No\",0,IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB279,0),0))","v":0},{"$f":"IF(Q279=\"no\",IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB279,0),0),IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB279,0),0))","v":712644.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P279=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB279),0)","v":3965609.8936192822},{"$f":"IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB279,0),0)","v":2387392},{"$f":"IF(Q279=\"NO\",IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB279,0),0),0)","v":3433920},10499566.143619282,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB279,0)","v":23049},1.415599991301983E-3,2.2888118850485956E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB279,0)","v":9968},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A279,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1552199.2133474085},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":7751304.7454860276},{"$f":"IFERROR(IF(OR($K279=\"YES\",$L279=\"YES\",$M279=\"YES\",$N279=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B279,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB279/$BE279)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J279=\"YES\",$K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB279/$BE279,0)),0)","v":1192500},{"$f":"IFERROR(IF(OR($J279=\"YES\",$K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB279/$BE279,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J279=\"YES\",$K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A279,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A279,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB279/BE279),0)","v":0},{"$f":"IFERROR(IF(OR($K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,IF($J279=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB279/$BE279,0),0)),0)","v":0},10496003.958833436,null,{"$f":"ROUND(VLOOKUP($A279,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2427012.48},{"$f":"ROUND(VLOOKUP($A279,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":9688341.9399999995},12115354.42,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB279/BE279,0)","v":1314982.7421401094},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A279,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB279/BE279,0)","v":1112029.7425231067},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB279/BE279,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A279,'MC PT SA (CHA Only)'!A:A,0))*$BB279/BE279,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A279,'SFY 17-18 Directed Payments'!B:B,0))*$BB279/BE279,0)","v":6971304.9697804376},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A279,'SFY 17-18 Directed Payments'!B:B,0))*$BB279/BE279,0)","v":2717036.9721891806},12115354.426632835,null,null,12111792.235214153,null,1,null,"No",1,106010967,262]
[106190762,190762,50502,3,"ST. VINCENT MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C280,'Projected Nt Pt Revenues'!C:C,0)),0)","v":268454553.22279263},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A280,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A280,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C280,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A280,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q280=\"No\",0,IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB280,0),0))","v":0},{"$f":"IF(Q280=\"no\",IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB280,0),0),IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB280,0),0))","v":3830346.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P280=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB280),0)","v":9680515.6203196961},{"$f":"IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB280,0),0)","v":2476744},{"$f":"IF(Q280=\"NO\",IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB280,0),0),0)","v":3642992},19630598.120319694,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB280,0)","v":49150},3.0186446081171617E-3,4.2792955131489233E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB280,0)","v":10479},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A280,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1941117.8790712394},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4623841.5452030338},{"$f":"IFERROR(IF(OR($K280=\"YES\",$L280=\"YES\",$M280=\"YES\",$N280=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B280,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB280/$BE280)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J280=\"YES\",$K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB280/$BE280,0)),0)","v":1000000},{"$f":"IFERROR(IF(OR($J280=\"YES\",$K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB280/$BE280,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J280=\"YES\",$K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A280,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A280,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB280/BE280),0)","v":30000},{"$f":"IFERROR(IF(OR($K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,IF($J280=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB280/$BE280,0),0)),0)","v":0},7594959.4242742732,null,{"$f":"ROUND(VLOOKUP($A280,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2853944.63},{"$f":"ROUND(VLOOKUP($A280,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":9787643.4399999995},12641588.07,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB280/BE280,0)","v":1862911.259195189},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A280,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB280/BE280,0)","v":845689.70802987204},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB280/BE280,0)","v":145343.66281001657},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A280,'MC PT SA (CHA Only)'!A:A,0))*$BB280/BE280,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A280,'SFY 17-18 Directed Payments'!B:B,0))*$BB280/BE280,0)","v":8214512.3713161154},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A280,'SFY 17-18 Directed Payments'!B:B,0))*$BB280/BE280,0)","v":1573131.0690205761},12641588.070371769,null,null,605949.37395457923,null,1,null,"No",1,106190762,263]
[106430905,430905,50441,3,"STANFORD UNIVERSITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C281,'Projected Nt Pt Revenues'!C:C,0)),0)","v":4413512602.8975439},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A281,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A281,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C281,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A281,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q281=\"No\",0,IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB281,0),0))","v":0},{"$f":"IF(Q281=\"no\",IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB281,0),0),IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB281,0),0))","v":19519689},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P281=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB281),0)","v":24370261.393725619},{"$f":"IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB281,0),0)","v":4932464},{"$f":"IF(Q281=\"NO\",IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB281,0),0),0)","v":9871936},58694350.393725619,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB281,0)","v":154538},9.4912573845210568E-3,1.2794845513498309E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB281,0)","v":25350},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A281,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":13480404.567928484},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":14832322.878768174},{"$f":"IFERROR(IF(OR($K281=\"YES\",$L281=\"YES\",$M281=\"YES\",$N281=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B281,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB281/$BE281)*$AG$16),0)","v":782925},{"$f":"IFERROR(IF(OR($J281=\"YES\",$K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB281/$BE281,0)),0)","v":4105000},{"$f":"IFERROR(IF(OR($J281=\"YES\",$K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB281/$BE281,0)),0)","v":4105000},{"$f":"IFERROR(IF(OR($J281=\"YES\",$K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A281,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A281,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB281/BE281),0)","v":3182500},{"$f":"IFERROR(IF(OR($K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,IF($J281=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB281/$BE281,0),0)),0)","v":0},40488152.446696654,null,{"$f":"ROUND(VLOOKUP($A281,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":13421171.65},{"$f":"ROUND(VLOOKUP($A281,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":35343190.969999999},48764362.619999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB281/BE281,0)","v":4046399.5448408686},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A281,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB281/BE281,0)","v":6098051.1352195172},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB281/BE281,0)","v":3276720.96960082},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A281,'MC PT SA (CHA Only)'!A:A,0))*$BB281/BE281,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A281,'SFY 17-18 Directed Payments'!B:B,0))*$BB281/BE281,0)","v":18967347.996707164},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A281,'SFY 17-18 Directed Payments'!B:B,0))*$BB281/BE281,0)","v":16375842.978087038},48764362.624455407,null,null,30558164.672971025,null,1,null,"No",1,106430905,264]
[106504038,504038,50726,3,"STANISLAUS SURGICAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C282,'Projected Nt Pt Revenues'!C:C,0)),0)","v":36823337.009460211},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A282,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A282,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C282,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A282,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q282=\"No\",0,IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB282,0),0))","v":0},{"$f":"IF(Q282=\"no\",IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB282,0),0),IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB282,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P282=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB282),0)","v":0},{"$f":"IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB282,0),0)","v":0},{"$f":"IF(Q282=\"NO\",IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB282,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB282,0)","v":1039},6.3812243089190872E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB282,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A282,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K282=\"YES\",$L282=\"YES\",$M282=\"YES\",$N282=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B282,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB282/$BE282)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J282=\"YES\",$K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB282/$BE282,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J282=\"YES\",$K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB282/$BE282,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J282=\"YES\",$K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A282,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A282,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB282/BE282),0)","v":0},{"$f":"IFERROR(IF(OR($K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,IF($J282=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB282/$BE282,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A282,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A282,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB282/BE282,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A282,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB282/BE282,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB282/BE282,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A282,'MC PT SA (CHA Only)'!A:A,0))*$BB282/BE282,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A282,'SFY 17-18 Directed Payments'!B:B,0))*$BB282/BE282,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A282,'SFY 17-18 Directed Payments'!B:B,0))*$BB282/BE282,0)","v":0},0,null,null,0,null,1,null,"No",1,106504038,265]
[106034002,34002,50014,3,"SUTTER AMADOR HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C283,'Projected Nt Pt Revenues'!C:C,0)),0)","v":99058888.530870944},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A283,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A283,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C283,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A283,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q283=\"No\",0,IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB283,0),0))","v":0},{"$f":"IF(Q283=\"no\",IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB283,0),0),IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB283,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P283=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB283),0)","v":0},{"$f":"IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB283,0),0)","v":0},{"$f":"IF(Q283=\"NO\",IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB283,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB283,0)","v":8704},5.3457340120146039E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB283,0)","v":1900},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A283,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":503322.20242311724},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":636204.24209181801},{"$f":"IFERROR(IF(OR($K283=\"YES\",$L283=\"YES\",$M283=\"YES\",$N283=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B283,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB283/$BE283)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J283=\"YES\",$K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB283/$BE283,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J283=\"YES\",$K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB283/$BE283,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J283=\"YES\",$K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A283,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A283,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB283/BE283),0)","v":0},{"$f":"IFERROR(IF(OR($K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,IF($J283=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB283/$BE283,0),0)),0)","v":107500},1247026.4445149354,null,{"$f":"ROUND(VLOOKUP($A283,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1078726.71},{"$f":"ROUND(VLOOKUP($A283,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3639706.91},4718433.62,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB283/BE283,0)","v":390039.19041410368},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A283,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB283/BE283,0)","v":688687.5214969787},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB283/BE283,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A283,'MC PT SA (CHA Only)'!A:A,0))*$BB283/BE283,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A283,'SFY 17-18 Directed Payments'!B:B,0))*$BB283/BE283,0)","v":1938780.6449836139},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A283,'SFY 17-18 Directed Payments'!B:B,0))*$BB283/BE283,0)","v":1700926.2640315192},4718433.6209262153,null,null,5965460.064514935,null,1,null,"No",1,106034002,266]
[106310791,310791,50498,3,"SUTTER AUBURN FAITH HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C284,'Projected Nt Pt Revenues'!C:C,0)),0)","v":161598104.50421572},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A284,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A284,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C284,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A284,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q284=\"No\",0,IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB284,0),0))","v":0},{"$f":"IF(Q284=\"no\",IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB284,0),0),IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB284,0),0))","v":1111936},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P284=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB284),0)","v":2399811.7735311049},{"$f":"IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB284,0),0)","v":393032},{"$f":"IF(Q284=\"NO\",IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB284,0),0),0)","v":764456},4669235.7735311054,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB284,0)","v":12092},7.4265413227574204E-4,1.0178518032430027E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB284,0)","v":1982},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A284,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":787388.000765056},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1074406.143532611},{"$f":"IFERROR(IF(OR($K284=\"YES\",$L284=\"YES\",$M284=\"YES\",$N284=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B284,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB284/$BE284)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J284=\"YES\",$K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB284/$BE284,0)),0)","v":232500},{"$f":"IFERROR(IF(OR($J284=\"YES\",$K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB284/$BE284,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J284=\"YES\",$K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A284,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A284,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB284/BE284),0)","v":0},{"$f":"IFERROR(IF(OR($K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,IF($J284=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB284/$BE284,0),0)),0)","v":0},2094294.1442976668,null,{"$f":"ROUND(VLOOKUP($A284,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1050589.49},{"$f":"ROUND(VLOOKUP($A284,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3121737.75},4172327.24,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB284/BE284,0)","v":312579.73783625884},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A284,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB284/BE284,0)","v":738009.75010683702},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB284/BE284,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A284,'MC PT SA (CHA Only)'!A:A,0))*$BB284/BE284,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A284,'SFY 17-18 Directed Payments'!B:B,0))*$BB284/BE284,0)","v":1448245.782999808},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A284,'SFY 17-18 Directed Payments'!B:B,0))*$BB284/BE284,0)","v":1673491.9694503655},4172327.2403932698,null,null,1597385.6107665617,null,1,null,"No",1,106310791,267]
[106344017,344017,54096,3,"SUTTER CENTER FOR PSYCHIATRY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C285,'Projected Nt Pt Revenues'!C:C,0)),0)","v":34014221.931139305},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A285,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A285,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C285,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A285,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q285=\"No\",0,IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB285,0),0))","v":0},{"$f":"IF(Q285=\"no\",IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB285,0),0),IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB285,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P285=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB285),0)","v":0},{"$f":"IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB285,0),0)","v":0},{"$f":"IF(Q285=\"NO\",IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB285,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB285,0)","v":20692},1.2708401674701997E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB285,0)","v":3574},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A285,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K285=\"YES\",$L285=\"YES\",$M285=\"YES\",$N285=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B285,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB285/$BE285)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J285=\"YES\",$K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB285/$BE285,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J285=\"YES\",$K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB285/$BE285,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J285=\"YES\",$K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A285,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A285,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB285/BE285),0)","v":0},{"$f":"IFERROR(IF(OR($K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,IF($J285=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB285/$BE285,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A285,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A285,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB285/BE285,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A285,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB285/BE285,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB285/BE285,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A285,'MC PT SA (CHA Only)'!A:A,0))*$BB285/BE285,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A285,'SFY 17-18 Directed Payments'!B:B,0))*$BB285/BE285,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A285,'SFY 17-18 Directed Payments'!B:B,0))*$BB285/BE285,0)","v":0},0,null,null,0,null,1,null,"No",1,106344017,268]
[106084001,84001,50417,3,"SUTTER COAST HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C286,'Projected Nt Pt Revenues'!C:C,0)),0)","v":87851551.417317867},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A286,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A286,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C286,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A286,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q286=\"No\",0,IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB286,0),0))","v":0},{"$f":"IF(Q286=\"no\",IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB286,0),0),IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB286,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P286=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB286),0)","v":0},{"$f":"IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB286,0),0)","v":0},{"$f":"IF(Q286=\"NO\",IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB286,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB286,0)","v":8037},4.9360827498347163E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB286,0)","v":1862},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A286,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":261146.94751388486},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":335954.79110460798},{"$f":"IFERROR(IF(OR($K286=\"YES\",$L286=\"YES\",$M286=\"YES\",$N286=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B286,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB286/$BE286)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J286=\"YES\",$K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB286/$BE286,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J286=\"YES\",$K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB286/$BE286,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J286=\"YES\",$K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A286,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A286,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB286/BE286),0)","v":0},{"$f":"IFERROR(IF(OR($K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,IF($J286=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB286/$BE286,0),0)),0)","v":67500},664601.73861849285,null,{"$f":"ROUND(VLOOKUP($A286,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1202426.67},{"$f":"ROUND(VLOOKUP($A286,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5843735.6200000001},7046162.29,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB286/BE286,0)","v":399178.94883036858},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A286,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB286/BE286,0)","v":803247.72307483444},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB286/BE286,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A286,'MC PT SA (CHA Only)'!A:A,0))*$BB286/BE286,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A286,'SFY 17-18 Directed Payments'!B:B,0))*$BB286/BE286,0)","v":3153438.3984673237},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A286,'SFY 17-18 Directed Payments'!B:B,0))*$BB286/BE286,0)","v":2690297.216711347},7046162.2870838735,null,null,7710764.0286184931,null,1,null,"No",1,106084001,269]
[106574010,574010,50537,3,"SUTTER DAVIS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C287,'Projected Nt Pt Revenues'!C:C,0)),0)","v":154403936.01969808},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A287,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A287,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C287,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A287,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q287=\"No\",0,IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB287,0),0))","v":0},{"$f":"IF(Q287=\"no\",IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB287,0),0),IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB287,0),0))","v":1058262.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P287=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB287),0)","v":1323463.4650533937},{"$f":"IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB287,0),0)","v":562976},{"$f":"IF(Q287=\"NO\",IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB287,0),0),0)","v":1092080},4036782.2150533935,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB287,0)","v":9844},6.0458875935514428E-4,8.7998256163964676E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB287,0)","v":2834},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A287,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":694272.47816064209},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2817475.9292637655},{"$f":"IFERROR(IF(OR($K287=\"YES\",$L287=\"YES\",$M287=\"YES\",$N287=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B287,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB287/$BE287)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J287=\"YES\",$K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB287/$BE287,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J287=\"YES\",$K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB287/$BE287,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J287=\"YES\",$K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A287,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A287,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB287/BE287),0)","v":0},{"$f":"IFERROR(IF(OR($K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,IF($J287=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB287/$BE287,0),0)),0)","v":0},3511748.4074244075,null,{"$f":"ROUND(VLOOKUP($A287,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1421077.43},{"$f":"ROUND(VLOOKUP($A287,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4707628.91},6128706.3399999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB287/BE287,0)","v":571691.88893736817},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A287,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB287/BE287,0)","v":840301.56540862704},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB287/BE287,0)","v":9083.9789256260356},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A287,'MC PT SA (CHA Only)'!A:A,0))*$BB287/BE287,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A287,'SFY 17-18 Directed Payments'!B:B,0))*$BB287/BE287,0)","v":2810842.6218437133},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A287,'SFY 17-18 Directed Payments'!B:B,0))*$BB287/BE287,0)","v":1896786.2911678557},6128706.34628319,null,null,5603672.5323710134,null,1,null,"No",1,106574010,270]
[106070934,70934,50523,3,"SUTTER DELTA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C288,'Projected Nt Pt Revenues'!C:C,0)),0)","v":228473277.95099738},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A288,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A288,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C288,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A288,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q288=\"No\",0,IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB288,0),0))","v":0},{"$f":"IF(Q288=\"no\",IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB288,0),0),IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB288,0),0))","v":2055406.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P288=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB288),0)","v":4403945.1118309097},{"$f":"IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB288,0),0)","v":1852448},{"$f":"IF(Q288=\"NO\",IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB288,0),0),0)","v":4243928},12555727.361830909,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB288,0)","v":29040},1.7835491234938429E-3,2.7370367135267481E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB288,0)","v":10439},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A288,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1748123.4888339711},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5446687.3379085232},{"$f":"IFERROR(IF(OR($K288=\"YES\",$L288=\"YES\",$M288=\"YES\",$N288=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B288,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB288/$BE288)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J288=\"YES\",$K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB288/$BE288,0)),0)","v":770000},{"$f":"IFERROR(IF(OR($J288=\"YES\",$K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB288/$BE288,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J288=\"YES\",$K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A288,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A288,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB288/BE288),0)","v":0},{"$f":"IFERROR(IF(OR($K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,IF($J288=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB288/$BE288,0),0)),0)","v":0},7964810.8267424945,null,{"$f":"ROUND(VLOOKUP($A288,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4395744.7699999996},{"$f":"ROUND(VLOOKUP($A288,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":13411071.99},17806816.759999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB288/BE288,0)","v":1898327.8230582152},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A288,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB288/BE288,0)","v":2496119.2401681542},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB288/BE288,0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A288,'MC PT SA (CHA Only)'!A:A,0))*$BB288/BE288,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A288,'SFY 17-18 Directed Payments'!B:B,0))*$BB288/BE288,0)","v":9398025.0541976783},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A288,'SFY 17-18 Directed Payments'!B:B,0))*$BB288/BE288,0)","v":4013046.9389849398},17806816.76768408,null,null,13215900.224911582,null,1,null,"No",1,106070934,271]
[106171395,171395,51329,3,"SUTTER LAKESIDE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C289,'Projected Nt Pt Revenues'!C:C,0)),0)","v":86975541.446188062},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A289,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A289,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C289,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A289,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q289=\"No\",0,IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB289,0),0))","v":0},{"$f":"IF(Q289=\"no\",IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB289,0),0),IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB289,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P289=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB289),0)","v":0},{"$f":"IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB289,0),0)","v":0},{"$f":"IF(Q289=\"NO\",IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB289,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB289,0)","v":5580},3.4270675306803178E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB289,0)","v":1519},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A289,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":368355.16875602951},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":532334.16175029671},{"$f":"IFERROR(IF(OR($K289=\"YES\",$L289=\"YES\",$M289=\"YES\",$N289=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B289,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB289/$BE289)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J289=\"YES\",$K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB289/$BE289,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J289=\"YES\",$K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB289/$BE289,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J289=\"YES\",$K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A289,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A289,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB289/BE289),0)","v":0},{"$f":"IFERROR(IF(OR($K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,IF($J289=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB289/$BE289,0),0)),0)","v":55000},955689.33050632617,null,{"$f":"ROUND(VLOOKUP($A289,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1156807.6799999999},{"$f":"ROUND(VLOOKUP($A289,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5418206.9400000004},6575014.6200000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB289/BE289,0)","v":361020.45744246268},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A289,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB289/BE289,0)","v":795787.21790695668},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB289/BE289,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A289,'MC PT SA (CHA Only)'!A:A,0))*$BB289/BE289,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A289,'SFY 17-18 Directed Payments'!B:B,0))*$BB289/BE289,0)","v":2247635.9284548992},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A289,'SFY 17-18 Directed Payments'!B:B,0))*$BB289/BE289,0)","v":3170571.0066573643},6575014.610461683,null,null,7530703.9505063258,null,1,null,"No",1,106171395,272]
[106444012,444012,50714,3,"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C290,'Projected Nt Pt Revenues'!C:C,0)),0)","v":88666743.900971323},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A290,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A290,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C290,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A290,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q290=\"No\",0,IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB290,0),0))","v":0},{"$f":"IF(Q290=\"no\",IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB290,0),0),IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB290,0),0))","v":785863.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P290=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB290),0)","v":187910.48364609174},{"$f":"IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB290,0),0)","v":113296},{"$f":"IF(Q290=\"NO\",IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB290,0),0),0)","v":453768},1540837.7336460918,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB290,0)","v":4015},2.4658917805880784E-4,3.3588889954693315E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB290,0)","v":971},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A290,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":47487.910784597312},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":621597.51204379159},{"$f":"IFERROR(IF(OR($K290=\"YES\",$L290=\"YES\",$M290=\"YES\",$N290=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B290,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB290/$BE290)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J290=\"YES\",$K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB290/$BE290,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J290=\"YES\",$K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB290/$BE290,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J290=\"YES\",$K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A290,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A290,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB290/BE290),0)","v":0},{"$f":"IFERROR(IF(OR($K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,IF($J290=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB290/$BE290,0),0)),0)","v":0},669085.42282838887,null,{"$f":"ROUND(VLOOKUP($A290,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":393914.1},{"$f":"ROUND(VLOOKUP($A290,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":961474.04},1355388.1400000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB290/BE290,0)","v":337028.59159976739},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A290,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB290/BE290,0)","v":46503.815546437778},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB290/BE290,0)","v":10381.690200715469},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A290,'MC PT SA (CHA Only)'!A:A,0))*$BB290/BE290,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A290,'SFY 17-18 Directed Payments'!B:B,0))*$BB290/BE290,0)","v":825344.37095687981},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A290,'SFY 17-18 Directed Payments'!B:B,0))*$BB290/BE290,0)","v":136129.66425078714},1355388.1325545877,null,null,483635.82918229722,null,1,null,"No",1,106444012,273]
[106341051,341051,50108,3,"SUTTER MEDICAL CENTER - SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C291,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1196881895.2454357},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A291,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A291,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C291,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A291,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q291=\"No\",0,IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB291,0),0))","v":0},{"$f":"IF(Q291=\"no\",IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB291,0),0),IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB291,0),0))","v":12864826.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P291=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB291),0)","v":19120535.240043417},{"$f":"IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB291,0),0)","v":7502648},{"$f":"IF(Q291=\"NO\",IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB291,0),0),0)","v":16405144},55893153.740043417,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB291,0)","v":134400},8.2544422244343139E-3,1.2184209597155949E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB291,0)","v":40938},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A291,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":8975501.9333989117},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":37016699.88170965},{"$f":"IFERROR(IF(OR($K291=\"YES\",$L291=\"YES\",$M291=\"YES\",$N291=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B291,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB291/$BE291)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J291=\"YES\",$K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB291/$BE291,0)),0)","v":10177500},{"$f":"IFERROR(IF(OR($J291=\"YES\",$K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB291/$BE291,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J291=\"YES\",$K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A291,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A291,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB291/BE291),0)","v":1065000},{"$f":"IFERROR(IF(OR($K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,IF($J291=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB291/$BE291,0),0)),0)","v":0},57234701.81510856,null,{"$f":"ROUND(VLOOKUP($A291,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":21500357.210000001},{"$f":"ROUND(VLOOKUP($A291,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":47816442.090000004},69316799.300000012,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB291/BE291,0)","v":8374989.1307839146},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A291,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB291/BE291,0)","v":3753297.2554574152},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB291/BE291,0)","v":9372070.8286958896},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A291,'MC PT SA (CHA Only)'!A:A,0))*$BB291/BE291,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A291,'SFY 17-18 Directed Payments'!B:B,0))*$BB291/BE291,0)","v":38474543.883851528},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A291,'SFY 17-18 Directed Payments'!B:B,0))*$BB291/BE291,0)","v":9341898.2092102692},69316799.307999015,null,null,70658347.375065163,null,1,null,"No",1,106341051,274]
[106311000,311000,50309,3,"SUTTER ROSEVILLE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C292,'Projected Nt Pt Revenues'!C:C,0)),0)","v":745062306.85518956},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A292,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A292,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C292,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A292,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q292=\"No\",0,IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB292,0),0))","v":0},{"$f":"IF(Q292=\"no\",IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB292,0),0),IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB292,0),0))","v":9293228.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P292=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB292),0)","v":15801028.51622097},{"$f":"IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB292,0),0)","v":3980544},{"$f":"IF(Q292=\"NO\",IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB292,0),0),0)","v":6345744},35420545.016220972,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB292,0)","v":90605},5.5646855486969574E-3,7.7213632734047018E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB292,0)","v":17682},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A292,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2309671.5560561093},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":14063035.096238783},{"$f":"IFERROR(IF(OR($K292=\"YES\",$L292=\"YES\",$M292=\"YES\",$N292=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B292,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB292/$BE292)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J292=\"YES\",$K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB292/$BE292,0)),0)","v":2485000},{"$f":"IFERROR(IF(OR($J292=\"YES\",$K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB292/$BE292,0)),0)","v":2485000},{"$f":"IFERROR(IF(OR($J292=\"YES\",$K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A292,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A292,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB292/BE292),0)","v":22500},{"$f":"IFERROR(IF(OR($K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,IF($J292=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB292/$BE292,0),0)),0)","v":0},21365206.652294893,null,{"$f":"ROUND(VLOOKUP($A292,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5234883.71},{"$f":"ROUND(VLOOKUP($A292,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":15570206.52},20805090.23,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB292/BE292,0)","v":2726846.9234926268},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A292,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB292/BE292,0)","v":1890326.2205364835},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB292/BE292,0)","v":617710.56694257038},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A292,'MC PT SA (CHA Only)'!A:A,0))*$BB292/BE292,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A292,'SFY 17-18 Directed Payments'!B:B,0))*$BB292/BE292,0)","v":11482149.361991309},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A292,'SFY 17-18 Directed Payments'!B:B,0))*$BB292/BE292,0)","v":4088057.1621435368},20805090.235106528,null,null,6749751.8660739213,null,1,null,"No",1,106311000,275]
[106481094,481094,50101,3,"SUTTER SOLANO MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C293,'Projected Nt Pt Revenues'!C:C,0)),0)","v":169184054.66959977},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A293,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A293,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C293,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A293,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q293=\"No\",0,IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB293,0),0))","v":0},{"$f":"IF(Q293=\"no\",IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB293,0),0),IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB293,0),0))","v":725054.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P293=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB293),0)","v":3392317.4395992099},{"$f":"IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB293,0),0)","v":756864},{"$f":"IF(Q293=\"NO\",IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB293,0),0),0)","v":2868608},7742843.6895992104,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB293,0)","v":17770},1.0913797494657572E-3,1.6878709480389359E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB293,0)","v":6208},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A293,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":878176.35229213478},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2236452.6673533805},{"$f":"IFERROR(IF(OR($K293=\"YES\",$L293=\"YES\",$M293=\"YES\",$N293=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B293,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB293/$BE293)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J293=\"YES\",$K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB293/$BE293,0)),0)","v":365000},{"$f":"IFERROR(IF(OR($J293=\"YES\",$K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB293/$BE293,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J293=\"YES\",$K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A293,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A293,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB293/BE293),0)","v":0},{"$f":"IFERROR(IF(OR($K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,IF($J293=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB293/$BE293,0),0)),0)","v":0},3479629.0196455154,null,{"$f":"ROUND(VLOOKUP($A293,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2983281.71},{"$f":"ROUND(VLOOKUP($A293,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":10632834.060000001},13616115.77,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB293/BE293,0)","v":1255345.818473981},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A293,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB293/BE293,0)","v":1727935.891382345},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB293/BE293,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A293,'MC PT SA (CHA Only)'!A:A,0))*$BB293/BE293,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A293,'SFY 17-18 Directed Payments'!B:B,0))*$BB293/BE293,0)","v":6449625.0371944858},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A293,'SFY 17-18 Directed Payments'!B:B,0))*$BB293/BE293,0)","v":4183209.0192984235},13616115.766349234,null,null,9352901.100046305,null,1,null,"No",1,106481094,276]
[106514030,514030,50766,3,"SUTTER SURGICAL HOSPITAL - NORTH VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C294,'Projected Nt Pt Revenues'!C:C,0)),0)","v":28704232.052198779},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A294,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A294,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C294,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A294,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q294=\"No\",0,IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB294,0),0))","v":0},{"$f":"IF(Q294=\"no\",IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB294,0),0),IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB294,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P294=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB294),0)","v":0},{"$f":"IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB294,0),0)","v":0},{"$f":"IF(Q294=\"NO\",IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB294,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB294,0)","v":1164},7.1489365693761466E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB294,0)","v":121},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A294,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K294=\"YES\",$L294=\"YES\",$M294=\"YES\",$N294=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B294,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB294/$BE294)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J294=\"YES\",$K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB294/$BE294,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J294=\"YES\",$K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB294/$BE294,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J294=\"YES\",$K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A294,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A294,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB294/BE294),0)","v":0},{"$f":"IFERROR(IF(OR($K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,IF($J294=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB294/$BE294,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A294,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A294,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB294/BE294,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A294,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB294/BE294,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB294/BE294,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A294,'MC PT SA (CHA Only)'!A:A,0))*$BB294/BE294,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A294,'SFY 17-18 Directed Payments'!B:B,0))*$BB294/BE294,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A294,'SFY 17-18 Directed Payments'!B:B,0))*$BB294/BE294,0)","v":0},0,null,null,0,null,1,null,"No",1,106514030,277]
[106391056,391056,50313,3,"SUTTER TRACY COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C295,'Projected Nt Pt Revenues'!C:C,0)),0)","v":145483078.14162058},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A295,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A295,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C295,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A295,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q295=\"No\",0,IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB295,0),0))","v":0},{"$f":"IF(Q295=\"no\",IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB295,0),0),IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB295,0),0))","v":1134584.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P295=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB295),0)","v":1878737.1055731559},{"$f":"IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB295,0),0)","v":752776},{"$f":"IF(Q295=\"NO\",IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB295,0),0),0)","v":1316336},5082433.3555731559,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB295,0)","v":12309},7.5598161711727663E-4,1.1079251952017667E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB295,0)","v":3543},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A295,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1182760.5237769077},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2126090.706990514},{"$f":"IFERROR(IF(OR($K295=\"YES\",$L295=\"YES\",$M295=\"YES\",$N295=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B295,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB295/$BE295)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J295=\"YES\",$K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB295/$BE295,0)),0)","v":422500},{"$f":"IFERROR(IF(OR($J295=\"YES\",$K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB295/$BE295,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J295=\"YES\",$K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A295,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A295,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB295/BE295),0)","v":0},{"$f":"IFERROR(IF(OR($K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,IF($J295=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB295/$BE295,0),0)),0)","v":0},3731351.2307674214,null,{"$f":"ROUND(VLOOKUP($A295,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2072101.52},{"$f":"ROUND(VLOOKUP($A295,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":7430647.5300000003},9502749.0500000007,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB295/BE295,0)","v":623331.52398926474},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A295,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB295/BE295,0)","v":1442281.4379544936},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB295/BE295,0)","v":6488.5563754471686},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A295,'MC PT SA (CHA Only)'!A:A,0))*$BB295/BE295,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A295,'SFY 17-18 Directed Payments'!B:B,0))*$BB295/BE295,0)","v":3135270.4406160717},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A295,'SFY 17-18 Directed Payments'!B:B,0))*$BB295/BE295,0)","v":4295377.0844846591},9502749.0434199367,null,null,8151666.9251942663,null,1,null,"No",1,106391056,278]
[106334564,334564,50775,3,"TEMECULA VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C296,'Projected Nt Pt Revenues'!C:C,0)),0)","v":180230690.48836631},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A296,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A296,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C296,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A296,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q296=\"No\",0,IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB296,0),0))","v":0},{"$f":"IF(Q296=\"no\",IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB296,0),0),IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB296,0),0))","v":3656296.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P296=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB296),0)","v":4267149.221583657},{"$f":"IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB296,0),0)","v":833368},{"$f":"IF(Q296=\"NO\",IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB296,0),0),0)","v":2375128},11131941.471583657,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB296,0)","v":28883},1.7739066575025021E-3,2.4266640730969524E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB296,0)","v":5494},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A296,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1085457.5834175446},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2389011.84785499},{"$f":"IFERROR(IF(OR($K296=\"YES\",$L296=\"YES\",$M296=\"YES\",$N296=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B296,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB296/$BE296)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J296=\"YES\",$K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB296/$BE296,0)),0)","v":377500},{"$f":"IFERROR(IF(OR($J296=\"YES\",$K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB296/$BE296,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J296=\"YES\",$K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A296,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A296,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB296/BE296),0)","v":0},{"$f":"IFERROR(IF(OR($K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,IF($J296=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB296/$BE296,0),0)),0)","v":0},3851969.4312725347,null,{"$f":"ROUND(VLOOKUP($A296,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1733452.25},{"$f":"ROUND(VLOOKUP($A296,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3719089.06},5452541.3100000005,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB296/BE296,0)","v":908491.98657672899},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A296,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB296/BE296,0)","v":817173.99938820617},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB296/BE296,0)","v":7786.2676505366016},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A296,'MC PT SA (CHA Only)'!A:A,0))*$BB296/BE296,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A296,'SFY 17-18 Directed Payments'!B:B,0))*$BB296/BE296,0)","v":2177559.5196000696},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A296,'SFY 17-18 Directed Payments'!B:B,0))*$BB296/BE296,0)","v":1541529.5398195004},5452541.313035042,null,null,-1827430.7303111218,null,1,null,"No",1,106334564,279]
[106190422,190422,50351,3,"TORRANCE MEMORIAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C297,'Projected Nt Pt Revenues'!C:C,0)),0)","v":713175809.54566526},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A297,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A297,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C297,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A297,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q297=\"No\",0,IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB297,0),0))","v":0},{"$f":"IF(Q297=\"no\",IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB297,0),0),IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB297,0),0))","v":17378033.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P297=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB297),0)","v":11601541.777985418},{"$f":"IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB297,0),0)","v":2638512},{"$f":"IF(Q297=\"NO\",IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB297,0),0),0)","v":2943944},34562031.027985416,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB297,0)","v":97121},5.9648785958280135E-3,7.5342148719492611E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB297,0)","v":9559},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A297,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1770972.8500173183},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":12107356.239808576},{"$f":"IFERROR(IF(OR($K297=\"YES\",$L297=\"YES\",$M297=\"YES\",$N297=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B297,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB297/$BE297)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J297=\"YES\",$K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB297/$BE297,0)),0)","v":1355000},{"$f":"IFERROR(IF(OR($J297=\"YES\",$K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB297/$BE297,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J297=\"YES\",$K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A297,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A297,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB297/BE297),0)","v":0},{"$f":"IFERROR(IF(OR($K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,IF($J297=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB297/$BE297,0),0)),0)","v":0},15233329.089825895,null,{"$f":"ROUND(VLOOKUP($A297,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3510182.25},{"$f":"ROUND(VLOOKUP($A297,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5239168.05},8749350.3000000007,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB297/BE297,0)","v":1792306.6254295427},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A297,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB297/BE297,0)","v":1603677.0330862482},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB297/BE297,0)","v":114198.59220787017},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A297,'MC PT SA (CHA Only)'!A:A,0))*$BB297/BE297,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A297,'SFY 17-18 Directed Payments'!B:B,0))*$BB297/BE297,0)","v":3838629.951714545},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A297,'SFY 17-18 Directed Payments'!B:B,0))*$BB297/BE297,0)","v":1400538.101845471},8749350.3042836767,null,null,-10579351.638159521,null,1,null,"No",1,106190422,280]
[106540816,540816,50359,3,"TULARE REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C298,'Projected Nt Pt Revenues'!C:C,0)),0)","v":47886977.554123148},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A298,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A298,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C298,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A298,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q298=\"No\",0,IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB298,0),0))","v":0},{"$f":"IF(Q298=\"no\",IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB298,0),0),IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB298,0),0))","v":611813},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P298=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB298),0)","v":2311924.0913561229},{"$f":"IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB298,0),0)","v":970608},{"$f":"IF(Q298=\"NO\",IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB298,0),0),0)","v":2750056},6644401.0913561229,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB298,0)","v":14630},8.9853042963894359E-4,1.4484202469801778E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB298,0)","v":6371},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A298,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1373669.1004988919},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2296502.5575508224},{"$f":"IFERROR(IF(OR($K298=\"YES\",$L298=\"YES\",$M298=\"YES\",$N298=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B298,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB298/$BE298)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J298=\"YES\",$K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB298/$BE298,0)),0)","v":500000},{"$f":"IFERROR(IF(OR($J298=\"YES\",$K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB298/$BE298,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J298=\"YES\",$K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A298,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A298,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB298/BE298),0)","v":0},{"$f":"IFERROR(IF(OR($K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,IF($J298=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB298/$BE298,0),0)),0)","v":0},4170171.6580497143,null,{"$f":"ROUND(VLOOKUP($A298,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3482386.6},{"$f":"ROUND(VLOOKUP($A298,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":7500627.0599999996},10983013.66,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB298/BE298,0)","v":1052671.6755933075},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A298,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB298/BE298,0)","v":2421928.6609987034},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB298/BE298,0)","v":7786.2676505366016},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A298,'MC PT SA (CHA Only)'!A:A,0))*$BB298/BE298,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A298,'SFY 17-18 Directed Payments'!B:B,0))*$BB298/BE298,0)","v":4882638.672523994},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A298,'SFY 17-18 Directed Payments'!B:B,0))*$BB298/BE298,0)","v":2617988.3851177697},10983013.661884312,null,null,8508784.2266935911,null,1,null,"No",1,106540816,281]
[106400548,400548,50633,3,"TWIN CITIES COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C299,'Projected Nt Pt Revenues'!C:C,0)),0)","v":122951234.57584266},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A299,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A299,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C299,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A299,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q299=\"No\",0,IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB299,0),0))","v":0},{"$f":"IF(Q299=\"no\",IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB299,0),0),IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB299,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P299=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB299),0)","v":0},{"$f":"IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB299,0),0)","v":0},{"$f":"IF(Q299=\"NO\",IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB299,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB299,0)","v":14952},9.1830669746831739E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB299,0)","v":3097},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A299,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":944557.73407981871},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1887514.1162060823},{"$f":"IFERROR(IF(OR($K299=\"YES\",$L299=\"YES\",$M299=\"YES\",$N299=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B299,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB299/$BE299)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J299=\"YES\",$K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB299/$BE299,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J299=\"YES\",$K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB299/$BE299,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J299=\"YES\",$K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A299,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A299,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB299/BE299),0)","v":0},{"$f":"IFERROR(IF(OR($K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,IF($J299=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB299/$BE299,0),0)),0)","v":160000},2992071.8502859008,null,{"$f":"ROUND(VLOOKUP($A299,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1814636.68},{"$f":"ROUND(VLOOKUP($A299,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5713840.8600000003},7528477.54,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB299/BE299,0)","v":540388.21636166098},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A299,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB299/BE299,0)","v":1266462.1994981754},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB299/BE299,0)","v":7786.2676505366016},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A299,'MC PT SA (CHA Only)'!A:A,0))*$BB299/BE299,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A299,'SFY 17-18 Directed Payments'!B:B,0))*$BB299/BE299,0)","v":3306568.3289278769},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A299,'SFY 17-18 Directed Payments'!B:B,0))*$BB299/BE299,0)","v":2407272.5321083074},7528477.5445465576,null,null,10520549.390285902,null,1,null,"No",1,106400548,282]
[106191216,191216,50660,3,"USC KENNETH NORRIS JR. CANCER HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C300,'Projected Nt Pt Revenues'!C:C,0)),0)","v":243800059.67593867},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A300,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A300,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C300,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A300,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q300=\"No\",0,IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB300,0),0))","v":0},{"$f":"IF(Q300=\"no\",IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB300,0),0),IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB300,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P300=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB300),0)","v":0},{"$f":"IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB300,0),0)","v":0},{"$f":"IF(Q300=\"NO\",IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB300,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB300,0)","v":11703},7.1876292673031831E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB300,0)","v":4039},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A300,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K300=\"YES\",$L300=\"YES\",$M300=\"YES\",$N300=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B300,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB300/$BE300)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J300=\"YES\",$K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB300/$BE300,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J300=\"YES\",$K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB300/$BE300,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J300=\"YES\",$K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A300,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A300,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB300/BE300),0)","v":0},{"$f":"IFERROR(IF(OR($K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,IF($J300=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB300/$BE300,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A300,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A300,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB300/BE300,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A300,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB300/BE300,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB300/BE300,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A300,'MC PT SA (CHA Only)'!A:A,0))*$BB300/BE300,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A300,'SFY 17-18 Directed Payments'!B:B,0))*$BB300/BE300,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A300,'SFY 17-18 Directed Payments'!B:B,0))*$BB300/BE300,0)","v":0},0,null,null,0,null,1,null,"No",1,106191216,283]
[106190818,190818,50124,3,"USC VERDUGO HILLS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C301,'Projected Nt Pt Revenues'!C:C,0)),0)","v":117165511.66058788},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A301,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A301,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C301,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A301,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q301=\"No\",0,IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB301,0),0))","v":0},{"$f":"IF(Q301=\"no\",IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB301,0),0),IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB301,0),0))","v":2353027.9836683418},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P301=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB301),0)","v":5985684.0887194593},{"$f":"IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB301,0),0)","v":769625.42713567836},{"$f":"IF(Q301=\"NO\",IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB301,0),0),0)","v":997781.60804020101},10106119.10756368,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB301,0)","v":26888.027638190957},1.6513814781877996E-3,2.2030439361692537E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB301,0)","v":3026.3819095477388},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A301,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":464562.92826272},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1801496.70592326},{"$f":"IFERROR(IF(OR($K301=\"YES\",$L301=\"YES\",$M301=\"YES\",$N301=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B301,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB301/$BE301)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J301=\"YES\",$K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB301/$BE301,0)),0)","v":632500},{"$f":"IFERROR(IF(OR($J301=\"YES\",$K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB301/$BE301,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J301=\"YES\",$K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A301,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A301,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB301/BE301),0)","v":0},{"$f":"IFERROR(IF(OR($K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,IF($J301=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB301/$BE301,0),0)),0)","v":0},2898559.6341859801,null,{"$f":"ROUND(VLOOKUP($A301,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1123787.77},{"$f":"ROUND(VLOOKUP($A301,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2810620.47},3934408.24,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB301/BE301,0)","v":428883.16368322942},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A301,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB301/BE301,0)","v":694904.60913687688},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB301/BE301,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A301,'MC PT SA (CHA Only)'!A:A,0))*$BB301/BE301,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A301,'SFY 17-18 Directed Payments'!B:B,0))*$BB301/BE301,0)","v":1696887.2633069435},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A301,'SFY 17-18 Directed Payments'!B:B,0))*$BB301/BE301,0)","v":1113733.2053991619},3934408.2415262116,null,null,-3273151.2333776997,null,1,null,"No",1,106190818,284]
[106204019,204019,53300,3,"VALLEY CHILDREN'S HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C302,'Projected Nt Pt Revenues'!C:C,0)),0)","v":629272225.3871156},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A302,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A302,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C302,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A302,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q302=\"No\",0,IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB302,0),0))","v":0},{"$f":"IF(Q302=\"no\",IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB302,0),0),IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB302,0),0))","v":5110438},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P302=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB302),0)","v":358905.34645515762},{"$f":"IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB302,0),0)","v":26375776},{"$f":"IF(Q302=\"NO\",IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB302,0),0),0)","v":7297664},39142783.346455157,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB302,0)","v":75108},4.6129065966727121E-3,8.5327780702342693E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB302,0)","v":57660},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A302,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":51436183.090662286},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":30112585.479009159},{"$f":"IFERROR(IF(OR($K302=\"YES\",$L302=\"YES\",$M302=\"YES\",$N302=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B302,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB302/$BE302)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J302=\"YES\",$K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB302/$BE302,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J302=\"YES\",$K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB302/$BE302,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J302=\"YES\",$K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A302,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A302,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB302/BE302),0)","v":0},{"$f":"IFERROR(IF(OR($K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,IF($J302=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB302/$BE302,0),0)),0)","v":0},81548768.569671452,null,{"$f":"ROUND(VLOOKUP($A302,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":54933778.039999999},{"$f":"ROUND(VLOOKUP($A302,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":38860018.439999998},93793796.479999989,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB302/BE302,0)","v":8622448.089904286},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A302,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB302/BE302,0)","v":10308926.040973432},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB302/BE302,0)","v":36002403.904806159},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A302,'MC PT SA (CHA Only)'!A:A,0))*$BB302/BE302,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A302,'SFY 17-18 Directed Payments'!B:B,0))*$BB302/BE302,0)","v":13659708.88159138},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A302,'SFY 17-18 Directed Payments'!B:B,0))*$BB302/BE302,0)","v":25200309.555323653},93793796.47259891,null,null,136199781.70321628,null,1,null,"No",1,106204019,285]
[106190812,190812,50126,3,"VALLEY PRESBYTERIAN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C303,'Projected Nt Pt Revenues'!C:C,0)),0)","v":409809577.75509},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A303,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A303,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C303,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A303,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q303=\"No\",0,IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB303,0),0))","v":0},{"$f":"IF(Q303=\"no\",IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB303,0),0),IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB303,0),0))","v":2584382.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P303=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB303),0)","v":7118902.2561735613},{"$f":"IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB303,0),0)","v":9411744},{"$f":"IF(Q303=\"NO\",IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB303,0),0),0)","v":13236360},32351388.756173562,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB303,0)","v":66470},4.0823867162064651E-3,7.0523145499641789E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB303,0)","v":38781},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A303,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":6822398.2069366919},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":31006841.951949444},{"$f":"IFERROR(IF(OR($K303=\"YES\",$L303=\"YES\",$M303=\"YES\",$N303=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B303,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB303/$BE303)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J303=\"YES\",$K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB303/$BE303,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J303=\"YES\",$K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB303/$BE303,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J303=\"YES\",$K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A303,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A303,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB303/BE303),0)","v":0},{"$f":"IFERROR(IF(OR($K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,IF($J303=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB303/$BE303,0),0)),0)","v":0},37829240.158886135,null,{"$f":"ROUND(VLOOKUP($A303,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":7885676.0199999996},{"$f":"ROUND(VLOOKUP($A303,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":37987000.420000002},45872676.439999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB303/BE303,0)","v":5965063.3303752728},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A303,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB303/BE303,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB303/BE303,0)","v":1920612.6871323618},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A303,'MC PT SA (CHA Only)'!A:A,0))*$BB303/BE303,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A303,'SFY 17-18 Directed Payments'!B:B,0))*$BB303/BE303,0)","v":30394993.485144716},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A303,'SFY 17-18 Directed Payments'!B:B,0))*$BB303/BE303,0)","v":7592006.9383946657},45872676.441047013,null,null,51350527.842712566,null,1,null,"No",1,106190812,286]
[106014050,14050,50283,3,"VALLEYCARE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C304,'Projected Nt Pt Revenues'!C:C,0)),0)","v":309476708.0036552},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A304,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A304,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C304,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A304,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q304=\"No\",0,IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB304,0),0))","v":0},{"$f":"IF(Q304=\"no\",IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB304,0),0),IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB304,0),0))","v":3696939},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P304=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB304),0)","v":5559355.5611773282},{"$f":"IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB304,0),0)","v":1176760},{"$f":"IF(Q304=\"NO\",IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB304,0),0),0)","v":1735648},12168702.561177328,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB304,0)","v":32021},1.9666331433676426E-3,2.6526687547532507E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB304,0)","v":4987},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A304,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":936064.96486515319},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3554304.311686432},{"$f":"IFERROR(IF(OR($K304=\"YES\",$L304=\"YES\",$M304=\"YES\",$N304=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B304,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB304/$BE304)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J304=\"YES\",$K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB304/$BE304,0)),0)","v":920000},{"$f":"IFERROR(IF(OR($J304=\"YES\",$K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB304/$BE304,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J304=\"YES\",$K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A304,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A304,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB304/BE304),0)","v":0},{"$f":"IFERROR(IF(OR($K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,IF($J304=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB304/$BE304,0),0)),0)","v":0},5410369.2765515856,null,{"$f":"ROUND(VLOOKUP($A304,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2328156.0699999998},{"$f":"ROUND(VLOOKUP($A304,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":20836.169999999998},2348992.2399999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB304/BE304,0)","v":736664.52835094917},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A304,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB304/BE304,0)","v":1591491.541312048},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB304/BE304,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A304,'MC PT SA (CHA Only)'!A:A,0))*$BB304/BE304,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A304,'SFY 17-18 Directed Payments'!B:B,0))*$BB304/BE304,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A304,'SFY 17-18 Directed Payments'!B:B,0))*$BB304/BE304,0)","v":20836.173099610278},2348992.2427626075,null,null,-4409341.0446257424,null,1,null,"No",1,106014050,287]
[106454012,454012,52047,3,"VIBRA HOSPITAL OF NORTHERN CALIFORNIA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C305,'Projected Nt Pt Revenues'!C:C,0)),0)","v":48138129.014386833},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A305,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A305,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C305,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A305,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q305=\"No\",0,IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB305,0),0))","v":0},{"$f":"IF(Q305=\"no\",IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB305,0),0),IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB305,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P305=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB305),0)","v":0},{"$f":"IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB305,0),0)","v":0},{"$f":"IF(Q305=\"NO\",IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB305,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB305,0)","v":16683},1.0246194912964112E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB305,0)","v":3316},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A305,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K305=\"YES\",$L305=\"YES\",$M305=\"YES\",$N305=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B305,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB305/$BE305)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J305=\"YES\",$K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB305/$BE305,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J305=\"YES\",$K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB305/$BE305,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J305=\"YES\",$K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A305,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A305,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB305/BE305),0)","v":0},{"$f":"IFERROR(IF(OR($K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,IF($J305=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB305/$BE305,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A305,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A305,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB305/BE305,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A305,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB305/BE305,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB305/BE305,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A305,'MC PT SA (CHA Only)'!A:A,0))*$BB305/BE305,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A305,'SFY 17-18 Directed Payments'!B:B,0))*$BB305/BE305,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A305,'SFY 17-18 Directed Payments'!B:B,0))*$BB305/BE305,0)","v":0},0,null,null,0,null,1,null,"No",1,106454012,288]
[106344035,344035,52033,3,"VIBRA HOSPITAL OF SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C306,'Projected Nt Pt Revenues'!C:C,0)),0)","v":52747716.603306666},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A306,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A306,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C306,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A306,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q306=\"No\",0,IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB306,0),0))","v":0},{"$f":"IF(Q306=\"no\",IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB306,0),0),IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB306,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P306=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB306),0)","v":0},{"$f":"IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB306,0),0)","v":0},{"$f":"IF(Q306=\"NO\",IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB306,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB306,0)","v":17313},1.0633121892234471E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB306,0)","v":5107},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A306,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K306=\"YES\",$L306=\"YES\",$M306=\"YES\",$N306=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B306,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB306/$BE306)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J306=\"YES\",$K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB306/$BE306,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J306=\"YES\",$K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB306/$BE306,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J306=\"YES\",$K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A306,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A306,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB306/BE306),0)","v":0},{"$f":"IFERROR(IF(OR($K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,IF($J306=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB306/$BE306,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A306,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A306,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB306/BE306,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A306,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB306/BE306,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB306/BE306,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A306,'MC PT SA (CHA Only)'!A:A,0))*$BB306/BE306,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A306,'SFY 17-18 Directed Payments'!B:B,0))*$BB306/BE306,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A306,'SFY 17-18 Directed Payments'!B:B,0))*$BB306/BE306,0)","v":0},0,null,null,0,null,1,null,"No",1,106344035,289]
[106374094,374094,52044,3,"VIBRA HOSPITAL OF SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C307,'Projected Nt Pt Revenues'!C:C,0)),0)","v":54931285.967513114},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A307,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A307,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C307,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A307,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q307=\"No\",0,IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB307,0),0))","v":0},{"$f":"IF(Q307=\"no\",IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB307,0),0),IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB307,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P307=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB307),0)","v":0},{"$f":"IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB307,0),0)","v":0},{"$f":"IF(Q307=\"NO\",IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB307,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB307,0)","v":24586},1.509997890847783E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB307,0)","v":4894},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A307,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K307=\"YES\",$L307=\"YES\",$M307=\"YES\",$N307=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B307,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB307/$BE307)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J307=\"YES\",$K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB307/$BE307,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J307=\"YES\",$K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB307/$BE307,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J307=\"YES\",$K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A307,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A307,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB307/BE307),0)","v":0},{"$f":"IFERROR(IF(OR($K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,IF($J307=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB307/$BE307,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A307,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A307,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB307/BE307,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A307,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB307/BE307,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB307/BE307,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A307,'MC PT SA (CHA Only)'!A:A,0))*$BB307/BE307,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A307,'SFY 17-18 Directed Payments'!B:B,0))*$BB307/BE307,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A307,'SFY 17-18 Directed Payments'!B:B,0))*$BB307/BE307,0)","v":0},0,null,null,0,null,1,null,"No",1,106374094,290]
[106361370,361370,50517,3,"VICTOR VALLEY GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C308,'Projected Nt Pt Revenues'!C:C,0)),0)","v":92325218.497552276},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A308,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A308,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C308,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A308,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q308=\"No\",0,IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB308,0),0))","v":0},{"$f":"IF(Q308=\"no\",IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB308,0),0),IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB308,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P308=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB308),0)","v":0},{"$f":"IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB308,0),0)","v":0},{"$f":"IF(Q308=\"NO\",IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB308,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB308,0)","v":24401},1.4986357493930187E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB308,0)","v":10878},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A308,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1301602.77035489},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3687387.852124006},{"$f":"IFERROR(IF(OR($K308=\"YES\",$L308=\"YES\",$M308=\"YES\",$N308=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B308,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB308/$BE308)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J308=\"YES\",$K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB308/$BE308,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J308=\"YES\",$K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB308/$BE308,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J308=\"YES\",$K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A308,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A308,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB308/BE308),0)","v":0},{"$f":"IFERROR(IF(OR($K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,IF($J308=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB308/$BE308,0),0)),0)","v":457500},5446490.6224788958,null,{"$f":"ROUND(VLOOKUP($A308,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3903011.73},{"$f":"ROUND(VLOOKUP($A308,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":17530614.890000001},21433626.620000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB308/BE308,0)","v":1954994.3252390577},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A308,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB308/BE308,0)","v":1906490.6484002185},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB308/BE308,0)","v":41526.760802861878},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A308,'MC PT SA (CHA Only)'!A:A,0))*$BB308/BE308,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A308,'SFY 17-18 Directed Payments'!B:B,0))*$BB308/BE308,0)","v":13789480.009100322},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A308,'SFY 17-18 Directed Payments'!B:B,0))*$BB308/BE308,0)","v":3741134.8800350255},21433626.623577483,null,null,26880117.242478896,null,1,null,"No",1,106361370,291]
[106444013,444013,50194,3,"WATSONVILLE COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C309,'Projected Nt Pt Revenues'!C:C,0)),0)","v":129819078.67372948},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A309,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A309,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C309,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A309,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q309=\"No\",0,IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB309,0),0))","v":0},{"$f":"IF(Q309=\"no\",IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB309,0),0),IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB309,0),0))","v":375092.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P309=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB309),0)","v":2472990.2201956301},{"$f":"IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB309,0),0)","v":1752000},{"$f":"IF(Q309=\"NO\",IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB309,0),0),0)","v":2301544},6901626.4701956306,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB309,0)","v":14875},9.1357758994390194E-4,1.5044930881024539E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB309,0)","v":6941},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A309,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1900455.6657615183},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":6558421.7915638685},{"$f":"IFERROR(IF(OR($K309=\"YES\",$L309=\"YES\",$M309=\"YES\",$N309=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B309,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB309/$BE309)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J309=\"YES\",$K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB309/$BE309,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J309=\"YES\",$K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB309/$BE309,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J309=\"YES\",$K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A309,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A309,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB309/BE309),0)","v":0},{"$f":"IFERROR(IF(OR($K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,IF($J309=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB309/$BE309,0),0)),0)","v":0},8458877.4573253877,null,{"$f":"ROUND(VLOOKUP($A309,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3937422.9},{"$f":"ROUND(VLOOKUP($A309,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":10193828.640000001},14131251.540000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB309/BE309,0)","v":1297845.6951096128},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A309,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB309/BE309,0)","v":2337210.4800923588},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB309/BE309,0)","v":302366.72709583805},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A309,'MC PT SA (CHA Only)'!A:A,0))*$BB309/BE309,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A309,'SFY 17-18 Directed Payments'!B:B,0))*$BB309/BE309,0)","v":5128554.9591534417},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A309,'SFY 17-18 Directed Payments'!B:B,0))*$BB309/BE309,0)","v":5065273.6805152586},14131251.541966509,null,null,15688502.52712976,null,1,null,"No",1,106444013,292]
[106301379,301379,50426,3,"WEST ANAHEIM MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C310,'Projected Nt Pt Revenues'!C:C,0)),0)","v":132676031.39196578},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A310,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A310,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C310,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A310,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q310=\"No\",0,IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB310,0),0))","v":0},{"$f":"IF(Q310=\"no\",IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB310,0),0),IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB310,0),0))","v":1716303},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P310=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB310),0)","v":7337334.403503852},{"$f":"IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB310,0),0)","v":1541176},{"$f":"IF(Q310=\"NO\",IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB310,0),0),0)","v":3939080},14533893.403503852,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB310,0)","v":34869},2.1415487047901794E-3,3.1682592883311438E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB310,0)","v":9384},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A310,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1004992.8362514077},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3284891.290800611},{"$f":"IFERROR(IF(OR($K310=\"YES\",$L310=\"YES\",$M310=\"YES\",$N310=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B310,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":193433.7015},{"$f":"IFERROR(IF(OR($K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB310/$BE310)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J310=\"YES\",$K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB310/$BE310,0)),0)","v":787500},{"$f":"IFERROR(IF(OR($J310=\"YES\",$K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB310/$BE310,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J310=\"YES\",$K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A310,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A310,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB310/BE310),0)","v":0},{"$f":"IFERROR(IF(OR($K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,IF($J310=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB310/$BE310,0),0)),0)","v":0},5270817.8285520189,null,{"$f":"ROUND(VLOOKUP($A310,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3068309.17},{"$f":"ROUND(VLOOKUP($A310,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6829790.5899999999},9898099.7599999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB310/BE310,0)","v":1206448.110946964},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A310,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB310/BE310,0)","v":1521943.0542470547},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB310/BE310,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A310,'MC PT SA (CHA Only)'!A:A,0))*$BB310/BE310,0)","v":339918},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A310,'SFY 17-18 Directed Payments'!B:B,0))*$BB310/BE310,0)","v":5040310.59244736},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A310,'SFY 17-18 Directed Payments'!B:B,0))*$BB310/BE310,0)","v":1789479.9997048627},9898099.7573462408,null,null,635024.18504816666,null,1,null,"No",1,106301379,293]
[106190857,190857,50096,3,"WEST COVINA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C311,'Projected Nt Pt Revenues'!C:C,0)),0)","v":19018944.683521323},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A311,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A311,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C311,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A311,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q311=\"No\",0,IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB311,0),0))","v":0},{"$f":"IF(Q311=\"no\",IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB311,0),0),IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB311,0),0))","v":2482},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P311=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB311),0)","v":732152.19753301109},{"$f":"IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB311,0),0)","v":25696},{"$f":"IF(Q311=\"NO\",IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB311,0),0),0)","v":55480},815810.19753301109,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB311,0)","v":2138},1.3130950502857563E-4,1.778393555044311E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB311,0)","v":139},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A311,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":34238.917870708312},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":82771.470272149789},{"$f":"IFERROR(IF(OR($K311=\"YES\",$L311=\"YES\",$M311=\"YES\",$N311=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B311,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1522172.3205000008},{"$f":"IFERROR(IF(OR($K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB311/$BE311)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J311=\"YES\",$K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB311/$BE311,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J311=\"YES\",$K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB311/$BE311,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J311=\"YES\",$K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A311,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A311,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB311/BE311),0)","v":0},{"$f":"IFERROR(IF(OR($K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,IF($J311=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB311/$BE311,0),0)),0)","v":0},1639182.708642859,null,{"$f":"ROUND(VLOOKUP($A311,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1561798.28},{"$f":"ROUND(VLOOKUP($A311,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":33740.49},1595538.77,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB311/BE311,0)","v":63978.308913854147},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A311,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB311/BE311,0)","v":2486.8350559592395},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB311/BE311,0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A311,'MC PT SA (CHA Only)'!A:A,0))*$BB311/BE311,0)","v":1491440},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A311,'SFY 17-18 Directed Payments'!B:B,0))*$BB311/BE311,0)","v":33740.493152325274},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A311,'SFY 17-18 Directed Payments'!B:B,0))*$BB311/BE311,0)","v":0},1595538.770947407,null,null,2418911.2811098481,null,1,null,"No",1,106190857,294]
[106190859,190859,50481,3,"WEST HILLS HOSPITAL AND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C312,'Projected Nt Pt Revenues'!C:C,0)),0)","v":259056265.62727743},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A312,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A312,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C312,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A312,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q312=\"No\",0,IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB312,0),0))","v":0},{"$f":"IF(Q312=\"no\",IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB312,0),0),IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB312,0),0))","v":3937693},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P312=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB312),0)","v":8348962.0757355513},{"$f":"IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB312,0),0)","v":1654472},{"$f":"IF(Q312=\"NO\",IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB312,0),0),0)","v":2533392},16474519.07573555,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB312,0)","v":42567},2.6143366232700554E-3,3.5912983970217086E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB312,0)","v":7171},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A312,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1644675.6821989226},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":4922468.0261849081},{"$f":"IFERROR(IF(OR($K312=\"YES\",$L312=\"YES\",$M312=\"YES\",$N312=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B312,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB312/$BE312)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J312=\"YES\",$K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB312/$BE312,0)),0)","v":1315000},{"$f":"IFERROR(IF(OR($J312=\"YES\",$K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB312/$BE312,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J312=\"YES\",$K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A312,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A312,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB312/BE312),0)","v":0},{"$f":"IFERROR(IF(OR($K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,IF($J312=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB312/$BE312,0),0)),0)","v":0},7882143.7083838303,null,{"$f":"ROUND(VLOOKUP($A312,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2683775.5},{"$f":"ROUND(VLOOKUP($A312,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":695917.5},3379693,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB312/BE312,0)","v":944594.03232097521},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A312,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB312/BE312,0)","v":1553608.7539596022},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB312/BE312,0)","v":185572.71233778901},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A312,'MC PT SA (CHA Only)'!A:A,0))*$BB312/BE312,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A312,'SFY 17-18 Directed Payments'!B:B,0))*$BB312/BE312,0)","v":498321.12963434251},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A312,'SFY 17-18 Directed Payments'!B:B,0))*$BB312/BE312,0)","v":197596.37489463747},3379693.0031473469,null,null,-5212682.3673517201,null,1,null,"No",1,106190859,295]
[106190883,190883,50735,3,"WHITTIER HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C313,'Projected Nt Pt Revenues'!C:C,0)),0)","v":155018050.46322671},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A313,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A313,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C313,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A313,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q313=\"No\",0,IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB313,0),0))","v":0},{"$f":"IF(Q313=\"no\",IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB313,0),0),IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB313,0),0))","v":2966300.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P313=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB313),0)","v":2693996.4837402506},{"$f":"IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB313,0),0)","v":2720856},{"$f":"IF(Q313=\"NO\",IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB313,0),0),0)","v":4715216},13096368.733740252,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB313,0)","v":29620},1.8191709723790505E-3,2.8548917163572301E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB313,0)","v":12733},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A313,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3843601.8947517043},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":8478395.3078766763},{"$f":"IFERROR(IF(OR($K313=\"YES\",$L313=\"YES\",$M313=\"YES\",$N313=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B313,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":4913117.1374999993},{"$f":"IFERROR(IF(OR($K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB313/$BE313)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J313=\"YES\",$K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB313/$BE313,0)),0)","v":625000},{"$f":"IFERROR(IF(OR($J313=\"YES\",$K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB313/$BE313,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J313=\"YES\",$K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A313,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A313,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB313/BE313),0)","v":0},{"$f":"IFERROR(IF(OR($K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,IF($J313=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB313/$BE313,0),0)),0)","v":0},17860114.340128381,null,{"$f":"ROUND(VLOOKUP($A313,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4020229.55},{"$f":"ROUND(VLOOKUP($A313,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":12273088.619999999},16293318.169999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB313/BE313,0)","v":2161552.8654466439},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A313,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB313/BE313,0)","v":1450156.415631698},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB313/BE313,0)","v":7786.2676505366016},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A313,'MC PT SA (CHA Only)'!A:A,0))*$BB313/BE313,0)","v":400734},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A313,'SFY 17-18 Directed Payments'!B:B,0))*$BB313/BE313,0)","v":9442147.2375507187},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A313,'SFY 17-18 Directed Payments'!B:B,0))*$BB313/BE313,0)","v":2830941.3851337167},16293318.171413314,null,null,21057063.776388127,null,1,null,"No",1,106190883,296]
[106571086,571086,50127,3,"WOODLAND MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C314,'Projected Nt Pt Revenues'!C:C,0)),0)","v":136372663.54132631},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A314,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A314,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C314,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A314,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q314=\"No\",0,IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB314,0),0))","v":0},{"$f":"IF(Q314=\"no\",IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB314,0),0),IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB314,0),0))","v":1804724.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P314=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB314),0)","v":2374070.6113878046},{"$f":"IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB314,0),0)","v":3623136},{"$f":"IF(Q314=\"NO\",IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB314,0),0),0)","v":1758424},9560354.8613878042,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB314,0)","v":21488},1.3197280842161053E-3,2.0840721923852446E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB314,0)","v":9215},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A314,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":682772.5171205363},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1012733.2833298327},{"$f":"IFERROR(IF(OR($K314=\"YES\",$L314=\"YES\",$M314=\"YES\",$N314=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B314,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB314/$BE314)*$AG$16),0)","v":563550},{"$f":"IFERROR(IF(OR($J314=\"YES\",$K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB314/$BE314,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J314=\"YES\",$K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB314/$BE314,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J314=\"YES\",$K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A314,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A314,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB314/BE314),0)","v":0},{"$f":"IFERROR(IF(OR($K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,IF($J314=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB314/$BE314,0),0)),0)","v":0},2259055.8004503688,null,{"$f":"ROUND(VLOOKUP($A314,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":9318587.6899999995},{"$f":"ROUND(VLOOKUP($A314,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4395325.9000000004},13713913.59,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB314/BE314,0)","v":827605.12459278479},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A314,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB314/BE314,0)","v":2297006.6466876841},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB314/BE314,0)","v":6193975.9160018666},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A314,'MC PT SA (CHA Only)'!A:A,0))*$BB314/BE314,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A314,'SFY 17-18 Directed Payments'!B:B,0))*$BB314/BE314,0)","v":2940613.7493526568},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A314,'SFY 17-18 Directed Payments'!B:B,0))*$BB314/BE314,0)","v":1454712.1519044577},13713913.588539449,null,null,6412614.5290625654,null,1,null,"No",1,106571086,297]
[106364430,364430,50298,3,"BARSTOW COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C315,'Projected Nt Pt Revenues'!C:C,0)),0)","v":68913132.736501426},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A315,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A315,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C315,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A315,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q315=\"No\",0,IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB315,0),0))","v":0},{"$f":"IF(Q315=\"no\",IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB315,0),0),IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB315,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P315=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB315),0)","v":0},{"$f":"IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB315,0),0)","v":0},{"$f":"IF(Q315=\"NO\",IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB315,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB315,0)","v":7172},4.4048258655984303E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB315,0)","v":2415},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A315,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":3475973.0470300009},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2358175.417753601},{"$f":"IFERROR(IF(OR($K315=\"YES\",$L315=\"YES\",$M315=\"YES\",$N315=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B315,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB315/$BE315)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J315=\"YES\",$K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB315/$BE315,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J315=\"YES\",$K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB315/$BE315,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J315=\"YES\",$K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A315,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A315,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB315/BE315),0)","v":0},{"$f":"IFERROR(IF(OR($K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,IF($J315=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB315/$BE315,0),0)),0)","v":222500},6056648.4647836015,null,{"$f":"ROUND(VLOOKUP($A315,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1368912.84},{"$f":"ROUND(VLOOKUP($A315,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3780018.25},5148931.09,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB315/BE315,0)","v":301840.52169714763},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A315,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB315/BE315,0)","v":1065774.6104822648},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB315/BE315,0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A315,'MC PT SA (CHA Only)'!A:A,0))*$BB315/BE315,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A315,'SFY 17-18 Directed Payments'!B:B,0))*$BB315/BE315,0)","v":1687024.6576162637},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A315,'SFY 17-18 Directed Payments'!B:B,0))*$BB315/BE315,0)","v":2092993.5878558524},5148931.088926618,null,null,11205579.554783601,null,1,null,"No",1,106364430,298]
[106190468,190468,52046,3,"PROMISE HOSPITAL ELA - ELA CAMPUS, SUBURBAN CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C316,'Projected Nt Pt Revenues'!C:C,0)),0)","v":90750315.713881701},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A316,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A316,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C316,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A316,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q316=\"No\",0,IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB316,0),0))","v":0},{"$f":"IF(Q316=\"no\",IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB316,0),0),IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB316,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P316=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB316),0)","v":0},{"$f":"IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB316,0),0)","v":0},{"$f":"IF(Q316=\"NO\",IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB316,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB316,0)","v":54126},3.3242555047599083E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB316,0)","v":7700},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A316,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K316=\"YES\",$L316=\"YES\",$M316=\"YES\",$N316=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B316,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB316/$BE316)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J316=\"YES\",$K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB316/$BE316,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J316=\"YES\",$K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB316/$BE316,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J316=\"YES\",$K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A316,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A316,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB316/BE316),0)","v":0},{"$f":"IFERROR(IF(OR($K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,IF($J316=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB316/$BE316,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A316,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A316,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB316/BE316,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A316,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB316/BE316,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB316/BE316,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A316,'MC PT SA (CHA Only)'!A:A,0))*$BB316/BE316,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A316,'SFY 17-18 Directed Payments'!B:B,0))*$BB316/BE316,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A316,'SFY 17-18 Directed Payments'!B:B,0))*$BB316/BE316,0)","v":0},0,null,null,0,null,1,null,"No",1,106190468,299]
[106190712,190712,null,3,"SHRINERS HOSPITAL FOR CHILDREN - LA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C317,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A317,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A317,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C317,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A317,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q317=\"No\",0,IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB317,0),0))","v":0},{"$f":"IF(Q317=\"no\",IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB317,0),0),IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB317,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P317=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB317),0)","v":0},{"$f":"IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB317,0),0)","v":0},{"$f":"IF(Q317=\"NO\",IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB317,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB317,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB317,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A317,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K317=\"YES\",$L317=\"YES\",$M317=\"YES\",$N317=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B317,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB317/$BE317)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J317=\"YES\",$K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB317/$BE317,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J317=\"YES\",$K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB317/$BE317,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J317=\"YES\",$K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A317,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A317,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB317/BE317),0)","v":0},{"$f":"IFERROR(IF(OR($K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,IF($J317=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB317/$BE317,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A317,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A317,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB317/BE317,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A317,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB317/BE317,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB317/BE317,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A317,'MC PT SA (CHA Only)'!A:A,0))*$BB317/BE317,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A317,'SFY 17-18 Directed Payments'!B:B,0))*$BB317/BE317,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A317,'SFY 17-18 Directed Payments'!B:B,0))*$BB317/BE317,0)","v":0},0,null,null,0,null,0,null,"No",1,106190712,300]
[106060870,60870,50434,3,"COLUSA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C318,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A318,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A318,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C318,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A318,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q318=\"No\",0,IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB318,0),0))","v":0},{"$f":"IF(Q318=\"no\",IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB318,0),0),IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB318,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P318=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB318),0)","v":0},{"$f":"IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB318,0),0)","v":0},{"$f":"IF(Q318=\"NO\",IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB318,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB318,0)","v":3610},2.2171530081999905E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB318,0)","v":462},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A318,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":111875.08617326914},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":63295.830208114545},{"$f":"IFERROR(IF(OR($K318=\"YES\",$L318=\"YES\",$M318=\"YES\",$N318=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B318,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB318/$BE318)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J318=\"YES\",$K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB318/$BE318,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J318=\"YES\",$K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB318/$BE318,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J318=\"YES\",$K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A318,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A318,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB318/BE318),0)","v":0},{"$f":"IFERROR(IF(OR($K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,IF($J318=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB318/$BE318,0),0)),0)","v":5000},180170.91638138369,null,{"$f":"ROUND(VLOOKUP($A318,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":58494.45},{"$f":"ROUND(VLOOKUP($A318,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},58494.45,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB318/BE318,0)","v":58494.453864095223},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A318,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB318/BE318,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB318/BE318,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A318,'MC PT SA (CHA Only)'!A:A,0))*$BB318/BE318,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A318,'SFY 17-18 Directed Payments'!B:B,0))*$BB318/BE318,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A318,'SFY 17-18 Directed Payments'!B:B,0))*$BB318/BE318,0)","v":0},58494.453864095223,null,null,238665.36638138368,null,1,null,"No",1,106060870,301]
[106370787,370787,52051,3,"PROMISE HOSPITAL OF SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C319,'Projected Nt Pt Revenues'!C:C,0)),0)","v":24731289.694686957},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A319,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A319,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C319,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A319,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q319=\"No\",0,IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB319,0),0))","v":0},{"$f":"IF(Q319=\"no\",IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB319,0),0),IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB319,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P319=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB319),0)","v":0},{"$f":"IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB319,0),0)","v":0},{"$f":"IF(Q319=\"NO\",IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB319,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB319,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB319,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A319,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K319=\"YES\",$L319=\"YES\",$M319=\"YES\",$N319=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B319,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB319/$BE319)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J319=\"YES\",$K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB319/$BE319,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J319=\"YES\",$K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB319/$BE319,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J319=\"YES\",$K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A319,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A319,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB319/BE319),0)","v":0},{"$f":"IFERROR(IF(OR($K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,IF($J319=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB319/$BE319,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A319,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A319,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB319/BE319,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A319,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB319/BE319,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB319/BE319,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A319,'MC PT SA (CHA Only)'!A:A,0))*$BB319/BE319,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A319,'SFY 17-18 Directed Payments'!B:B,0))*$BB319/BE319,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A319,'SFY 17-18 Directed Payments'!B:B,0))*$BB319/BE319,0)","v":0},0,null,null,0,null,0,null,"No",1,106370787,302]
[106074097,74097,50760,3,"KAISER FOUNDATION HOSPITAL - ANTIOCH",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C320,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A320,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A320,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C320,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A320,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO",{"$f":"IF(COUNTIF(J320:O320,\"YES\"),\"NO\",\"YES\")","v":"YES"},"YES",{"$f":"IF(Q320=\"No\",0,IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB320,0),0))","v":3068769.62},{"$f":"IF(Q320=\"no\",IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB320,0),0),IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB320,0),0))","v":632822.4},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P320=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB320),0)","v":826659.0356876991},{"$f":"IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB320,0),0)","v":128480},{"$f":"IF(Q320=\"NO\",IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB320,0),0),0)","v":0},{"$f":"SUM(R320:V320)","v":4656731.0556876995},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB320,0)","v":22066},1.3552270991396397E-3,1.0151258861500797E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB320,0)","v":2155},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A320,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":362076.39504611283},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":430087.05141411163},{"$f":"IFERROR(IF(OR($K320=\"YES\",$L320=\"YES\",$M320=\"YES\",$N320=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B320,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB320/$BE320)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J320=\"YES\",$K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB320/$BE320,0)),0)","v":60000},{"$f":"IFERROR(IF(OR($J320=\"YES\",$K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB320/$BE320,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J320=\"YES\",$K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A320,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A320,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB320/BE320),0)","v":0},{"$f":"IFERROR(IF(OR($K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,IF($J320=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB320/$BE320,0),0)),0)","v":0},852163.44646022446,null,{"$f":"ROUND(VLOOKUP($A320,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1572142.46},{"$f":"ROUND(VLOOKUP($A320,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":5075510.99},6647653.4500000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB320/BE320,0)","v":564837.07012516947},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A320,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB320/BE320,0)","v":1006007.6746373777},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB320/BE320,0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A320,'MC PT SA (CHA Only)'!A:A,0))*$BB320/BE320,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A320,'SFY 17-18 Directed Payments'!B:B,0))*$BB320/BE320,0)","v":2527941.5638742168},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A320,'SFY 17-18 Directed Payments'!B:B,0))*$BB320/BE320,0)","v":2547569.4309790167},6647653.4508908708,null,null,2843085.8407725254,null,1,null,"No",1,106074097,303]
[106196035,196035,50723,3,"KAISER FOUNDATION HOSPITAL - BALDWIN PARK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C321,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A321,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A321,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C321,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A321,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q321=\"No\",0,IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB321,0),0))","v":5754963.7600000007},{"$f":"IF(Q321=\"no\",IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB321,0),0),IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB321,0),0))","v":715563.52000000002},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P321=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB321),0)","v":491656.19693703455},{"$f":"IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB321,0),0)","v":215496},{"$f":"IF(Q321=\"NO\",IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB321,0),0),0)","v":0},7177679.476937036,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB321,0)","v":37018},2.273533796607957E-3,1.5646701843834371E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB321,0)","v":2557},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A321,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1253009.1428535054},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":959175.27315373579},{"$f":"IFERROR(IF(OR($K321=\"YES\",$L321=\"YES\",$M321=\"YES\",$N321=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B321,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB321/$BE321)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J321=\"YES\",$K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB321/$BE321,0)),0)","v":120000},{"$f":"IFERROR(IF(OR($J321=\"YES\",$K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB321/$BE321,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J321=\"YES\",$K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A321,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A321,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB321/BE321),0)","v":0},{"$f":"IFERROR(IF(OR($K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,IF($J321=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB321/$BE321,0),0)),0)","v":0},2332184.4160072412,null,{"$f":"ROUND(VLOOKUP($A321,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2400784.81},{"$f":"ROUND(VLOOKUP($A321,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":11131914.539999999},13532699.35,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB321/BE321,0)","v":879016.26568427472},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A321,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB321/BE321,0)","v":1510089.1404803155},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB321/BE321,0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A321,'MC PT SA (CHA Only)'!A:A,0))*$BB321/BE321,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A321,'SFY 17-18 Directed Payments'!B:B,0))*$BB321/BE321,0)","v":4007332.4174761712},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A321,'SFY 17-18 Directed Payments'!B:B,0))*$BB321/BE321,0)","v":7124582.1218600748},13532699.346976642,null,null,8687204.2890702039,null,1,null,"No",1,106196035,304]
[106196403,196403,50139,3,"KAISER FOUNDATION HOSPITAL - DOWNEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C322,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A322,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A322,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C322,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A322,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q322=\"No\",0,IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB322,0),0))","v":9441726.5600000005},{"$f":"IF(Q322=\"no\",IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB322,0),0),IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB322,0),0))","v":2326562.56},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P322=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB322),0)","v":1232633.9357763201},{"$f":"IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB322,0),0)","v":596264},{"$f":"IF(Q322=\"NO\",IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB322,0),0),0)","v":0},13597187.05577632,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB322,0)","v":65831},4.0431412654519001E-3,2.9640656490747125E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB322,0)","v":8135},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A322,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1540435.5681250188},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3278399.4107792662},{"$f":"IFERROR(IF(OR($K322=\"YES\",$L322=\"YES\",$M322=\"YES\",$N322=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B322,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB322/$BE322)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J322=\"YES\",$K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB322/$BE322,0)),0)","v":2182500},{"$f":"IFERROR(IF(OR($J322=\"YES\",$K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB322/$BE322,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J322=\"YES\",$K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A322,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A322,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB322/BE322),0)","v":0},{"$f":"IFERROR(IF(OR($K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,IF($J322=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB322/$BE322,0),0)),0)","v":0},7001334.9789042845,null,{"$f":"ROUND(VLOOKUP($A322,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3874862.14},{"$f":"ROUND(VLOOKUP($A322,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4706424.07},8581286.2100000009,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB322/BE322,0)","v":2252036.4737676661},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A322,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB322/BE322,0)","v":1622825.6630171344},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB322/BE322,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A322,'MC PT SA (CHA Only)'!A:A,0))*$BB322/BE322,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A322,'SFY 17-18 Directed Payments'!B:B,0))*$BB322/BE322,0)","v":2906873.2562003313},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A322,'SFY 17-18 Directed Payments'!B:B,0))*$BB322/BE322,0)","v":1799550.8167030078},8581286.2096881401,null,null,1985434.133127965,null,1,null,"No",1,106196403,305]
[106361223,361223,50140,3,"KAISER FOUNDATION HOSPITAL - FONTANA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C323,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A323,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A323,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C323,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A323,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q323=\"No\",0,IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB323,0),0))","v":17251339.560000002},{"$f":"IF(Q323=\"no\",IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB323,0),0),IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB323,0),0))","v":4133131.5200000005},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P323=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB323),0)","v":2600592.8382488471},{"$f":"IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB323,0),0)","v":1140552},{"$f":"IF(Q323=\"NO\",IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB323,0),0),0)","v":0},25125615.918248847,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB323,0)","v":120957},7.4288137510483731E-3,5.4771604413199832E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB323,0)","v":14591},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A323,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":2721183.1928407755},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":5110732.5468039149},{"$f":"IFERROR(IF(OR($K323=\"YES\",$L323=\"YES\",$M323=\"YES\",$N323=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B323,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB323/$BE323)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J323=\"YES\",$K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB323/$BE323,0)),0)","v":1382500},{"$f":"IFERROR(IF(OR($J323=\"YES\",$K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB323/$BE323,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J323=\"YES\",$K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A323,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A323,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB323/BE323),0)","v":0},{"$f":"IFERROR(IF(OR($K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,IF($J323=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB323/$BE323,0),0)),0)","v":0},9214415.7396446913,null,{"$f":"ROUND(VLOOKUP($A323,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":9631304.0899999999},{"$f":"ROUND(VLOOKUP($A323,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":11397572.439999999},21028876.530000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB323/BE323,0)","v":3962313.7674112315},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A323,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB323/BE323,0)","v":2599903.1565035195},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB323/BE323,0)","v":3069087.1655865107},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A323,'MC PT SA (CHA Only)'!A:A,0))*$BB323/BE323,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A323,'SFY 17-18 Directed Payments'!B:B,0))*$BB323/BE323,0)","v":6187487.3596264198},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A323,'SFY 17-18 Directed Payments'!B:B,0))*$BB323/BE323,0)","v":5210085.0835575499},21028876.532685231,null,null,5117676.3513958454,null,1,null,"No",1,106361223,306]
[106104062,104062,50710,3,"KAISER FOUNDATION HOSPITAL - FRESNO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C324,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A324,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A324,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C324,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A324,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q324=\"No\",0,IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB324,0),0))","v":4242383.32},{"$f":"IF(Q324=\"no\",IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB324,0),0),IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB324,0),0))","v":236776.96000000002},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P324=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB324),0)","v":567776.49070365098},{"$f":"IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB324,0),0)","v":153592},{"$f":"IF(Q324=\"NO\",IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB324,0),0),0)","v":0},5200528.770703651,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB324,0)","v":26949},1.6551262165645857E-3,1.1336689436598579E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB324,0)","v":987},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A324,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":161978.61019097595},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":566416.53186235833},{"$f":"IFERROR(IF(OR($K324=\"YES\",$L324=\"YES\",$M324=\"YES\",$N324=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B324,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB324/$BE324)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J324=\"YES\",$K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB324/$BE324,0)),0)","v":57500},{"$f":"IFERROR(IF(OR($J324=\"YES\",$K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB324/$BE324,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J324=\"YES\",$K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A324,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A324,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB324/BE324),0)","v":0},{"$f":"IFERROR(IF(OR($K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,IF($J324=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB324/$BE324,0),0)),0)","v":0},785895.14205333428,null,{"$f":"ROUND(VLOOKUP($A324,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":882064.59},{"$f":"ROUND(VLOOKUP($A324,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":1508659.4},2390723.9899999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB324/BE324,0)","v":526450.08477685705},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A324,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB324/BE324,0)","v":351721.3714145018},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB324/BE324,0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A324,'MC PT SA (CHA Only)'!A:A,0))*$BB324/BE324,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A324,'SFY 17-18 Directed Payments'!B:B,0))*$BB324/BE324,0)","v":708550.35619883076},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A324,'SFY 17-18 Directed Payments'!B:B,0))*$BB324/BE324,0)","v":800109.04702503467},2390723.9932404924,null,null,-2023909.6386503167,null,1,null,"No",1,106104062,307]
[106190429,190429,50138,3,"KAISER FOUNDATION HOSPITAL - LOS ANGELES",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C325,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A325,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A325,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C325,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A325,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q325=\"No\",0,IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB325,0),0))","v":19423784.52},{"$f":"IF(Q325=\"no\",IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB325,0),0),IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB325,0),0))","v":3094452.4800000004},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P325=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB325),0)","v":2356787.2596630175},{"$f":"IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB325,0),0)","v":996304},{"$f":"IF(Q325=\"NO\",IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB325,0),0),0)","v":0},25871328.259663016,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB325,0)","v":129375},7.9458218957305753E-3,5.6397190886497504E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB325,0)","v":11168},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A325,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1339000.1468246551},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3059298.4600588698},{"$f":"IFERROR(IF(OR($K325=\"YES\",$L325=\"YES\",$M325=\"YES\",$N325=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B325,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB325/$BE325)*$AG$16),0)","v":73125},{"$f":"IFERROR(IF(OR($J325=\"YES\",$K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB325/$BE325,0)),0)","v":650000},{"$f":"IFERROR(IF(OR($J325=\"YES\",$K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB325/$BE325,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J325=\"YES\",$K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A325,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A325,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB325/BE325),0)","v":0},{"$f":"IFERROR(IF(OR($K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,IF($J325=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB325/$BE325,0),0)),0)","v":0},5121423.6068835249,null,{"$f":"ROUND(VLOOKUP($A325,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":5916362.6799999997},{"$f":"ROUND(VLOOKUP($A325,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":11480352.09},17396714.77,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB325/BE325,0)","v":2371538.8150603292},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A325,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB325/BE325,0)","v":1333523.8515072095},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB325/BE325,0)","v":2211300.0127523951},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A325,'MC PT SA (CHA Only)'!A:A,0))*$BB325/BE325,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A325,'SFY 17-18 Directed Payments'!B:B,0))*$BB325/BE325,0)","v":7487794.0572660323},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A325,'SFY 17-18 Directed Payments'!B:B,0))*$BB325/BE325,0)","v":3992558.0354369897},17396714.772022955,null,null,-3353189.8827794902,null,1,null,"No",1,106190429,308]
[106394009,394009,50748,3,"KAISER FOUNDATION HOSPITAL - MANTECA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C326,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A326,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A326,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C326,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A326,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q326=\"No\",0,IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB326,0),0))","v":5798398.7600000007},{"$f":"IF(Q326=\"no\",IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB326,0),0),IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB326,0),0))","v":450007.04000000004},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P326=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB326),0)","v":624774.77830667293},{"$f":"IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB326,0),0)","v":213744},{"$f":"IF(Q326=\"NO\",IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB326,0),0),0)","v":0},7086924.578306674,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB326,0)","v":36815},2.2610661494981343E-3,1.544886424962312E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB326,0)","v":1742},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A326,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":384760.4242079687},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":545317.9217929868},{"$f":"IFERROR(IF(OR($K326=\"YES\",$L326=\"YES\",$M326=\"YES\",$N326=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B326,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1295752.757},{"$f":"IFERROR(IF(OR($K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB326/$BE326)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J326=\"YES\",$K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB326/$BE326,0)),0)","v":80000},{"$f":"IFERROR(IF(OR($J326=\"YES\",$K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB326/$BE326,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J326=\"YES\",$K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A326,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A326,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB326/BE326),0)","v":0},{"$f":"IFERROR(IF(OR($K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,IF($J326=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB326/$BE326,0),0)),0)","v":0},2305831.1030009557,null,{"$f":"ROUND(VLOOKUP($A326,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1611241.97},{"$f":"ROUND(VLOOKUP($A326,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3020919.64},4632161.6100000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB326/BE326,0)","v":808411.63191862847},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A326,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB326/BE326,0)","v":798937.2089778384},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB326/BE326,0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A326,'MC PT SA (CHA Only)'!A:A,0))*$BB326/BE326,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A326,'SFY 17-18 Directed Payments'!B:B,0))*$BB326/BE326,0)","v":1430077.8251485559},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A326,'SFY 17-18 Directed Payments'!B:B,0))*$BB326/BE326,0)","v":1590841.8161552448},4632161.6160255354,null,null,-148931.86530571803,null,1,null,"No",1,106394009,309]
[106334048,334048,50765,3,"KAISER FOUNDATION HOSPITAL - MORENO VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C327,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A327,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A327,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C327,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A327,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q327=\"No\",0,IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB327,0),0))","v":1683888.08},{"$f":"IF(Q327=\"no\",IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB327,0),0),IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB327,0),0))","v":343719.04000000004},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P327=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB327),0)","v":237554.15349388507},{"$f":"IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB327,0),0)","v":61320},{"$f":"IF(Q327=\"NO\",IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB327,0),0),0)","v":0},2326481.2734938851,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB327,0)","v":11494},7.0592677773547623E-4,5.071521924124257E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB327,0)","v":1156},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A327,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":694236.19086686755},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":215855.01070972395},{"$f":"IFERROR(IF(OR($K327=\"YES\",$L327=\"YES\",$M327=\"YES\",$N327=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B327,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB327/$BE327)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J327=\"YES\",$K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB327/$BE327,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J327=\"YES\",$K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB327/$BE327,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J327=\"YES\",$K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A327,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A327,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB327/BE327),0)","v":0},{"$f":"IFERROR(IF(OR($K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,IF($J327=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB327/$BE327,0),0)),0)","v":0},910091.20157659147,null,{"$f":"ROUND(VLOOKUP($A327,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1716905.36},{"$f":"ROUND(VLOOKUP($A327,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2507496.87},4224402.2300000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB327/BE327,0)","v":412203.10457354604},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A327,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB327/BE327,0)","v":1302106.8353002579},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB327/BE327,0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A327,'MC PT SA (CHA Only)'!A:A,0))*$BB327/BE327,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A327,'SFY 17-18 Directed Payments'!B:B,0))*$BB327/BE327,0)","v":633283.1022436436},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A327,'SFY 17-18 Directed Payments'!B:B,0))*$BB327/BE327,0)","v":1874213.7703099446},4224402.2349775713,null,null,2808012.1580827069,null,1,null,"No",1,106334048,310]
[106304409,304409,50609,3,"KAISER FOUNDATION HOSPITAL - ORANGE CO - ANAHEIM",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C328,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A328,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A328,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C328,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A328,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q328=\"No\",0,IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB328,0),0))","v":14023771.58},{"$f":"IF(Q328=\"no\",IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB328,0),0),IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB328,0),0))","v":2220274.56},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P328=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB328),0)","v":753848.31991093559},{"$f":"IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB328,0),0)","v":583416},{"$f":"IF(Q328=\"NO\",IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB328,0),0),0)","v":0},17581310.459910937,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB328,0)","v":90555},5.5616146996551284E-3,3.8325690590394427E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB328,0)","v":7788},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A328,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":493992.57710346382},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1721971.1756617827},{"$f":"IFERROR(IF(OR($K328=\"YES\",$L328=\"YES\",$M328=\"YES\",$N328=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B328,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB328/$BE328)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J328=\"YES\",$K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB328/$BE328,0)),0)","v":190000},{"$f":"IFERROR(IF(OR($J328=\"YES\",$K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB328/$BE328,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J328=\"YES\",$K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A328,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A328,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB328/BE328),0)","v":0},{"$f":"IFERROR(IF(OR($K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,IF($J328=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB328/$BE328,0),0)),0)","v":0},2405963.7527652467,null,{"$f":"ROUND(VLOOKUP($A328,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4058970.14},{"$f":"ROUND(VLOOKUP($A328,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":13730111.49},17789081.629999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB328/BE328,0)","v":2553191.513583594},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A328,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB328/BE328,0)","v":1505778.6263833195},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB328/BE328,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A328,'MC PT SA (CHA Only)'!A:A,0))*$BB328/BE328,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A328,'SFY 17-18 Directed Payments'!B:B,0))*$BB328/BE328,0)","v":6356189.825388046},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A328,'SFY 17-18 Directed Payments'!B:B,0))*$BB328/BE328,0)","v":7373921.659952078},17789081.625307038,null,null,2613734.922854308,null,1,null,"No",1,106304409,311]
[106190432,190432,50137,3,"KAISER FOUNDATION HOSPITAL - PANORAMA CITY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C329,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A329,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A329,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C329,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A329,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q329=\"No\",0,IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB329,0),0))","v":4315354.12},{"$f":"IF(Q329=\"no\",IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB329,0),0),IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB329,0),0))","v":729953.28000000003},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P329=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB329),0)","v":608962.35013293137},{"$f":"IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB329,0),0)","v":174616},{"$f":"IF(Q329=\"NO\",IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB329,0),0),0)","v":0},5828885.7501329314,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB329,0)","v":29025},1.7826278687812945E-3,1.2706451675245916E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB329,0)","v":2531},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A329,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":938333.783464315},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":772533.72254006471},{"$f":"IFERROR(IF(OR($K329=\"YES\",$L329=\"YES\",$M329=\"YES\",$N329=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B329,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB329/$BE329)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J329=\"YES\",$K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB329/$BE329,0)),0)","v":82500},{"$f":"IFERROR(IF(OR($J329=\"YES\",$K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB329/$BE329,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J329=\"YES\",$K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A329,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A329,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB329/BE329),0)","v":0},{"$f":"IFERROR(IF(OR($K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,IF($J329=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB329/$BE329,0),0)),0)","v":0},1793367.5060043796,null,{"$f":"ROUND(VLOOKUP($A329,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2506935.81},{"$f":"ROUND(VLOOKUP($A329,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4032625.03},6539560.8399999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB329/BE329,0)","v":767739.70696624985},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A329,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB329/BE329,0)","v":1129271.7989110907},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB329/BE329,0)","v":609924.29929203389},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A329,'MC PT SA (CHA Only)'!A:A,0))*$BB329/BE329,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A329,'SFY 17-18 Directed Payments'!B:B,0))*$BB329/BE329,0)","v":1398932.7545464095},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A329,'SFY 17-18 Directed Payments'!B:B,0))*$BB329/BE329,0)","v":2633692.2797907391},6539560.8395065237,null,null,2504042.5958714485,null,1,null,"No",1,106190432,312]
[106334025,334025,50686,3,"KAISER FOUNDATION HOSPITAL - RIVERSIDE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C330,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A330,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A330,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C330,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A330,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q330=\"No\",0,IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB330,0),0))","v":6177151.96},{"$f":"IF(Q330=\"no\",IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB330,0),0),IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB330,0),0))","v":1055685.1200000001},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P330=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB330),0)","v":782163.59826856584},{"$f":"IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB330,0),0)","v":175200},{"$f":"IF(Q330=\"NO\",IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB330,0),0),0)","v":0},8190200.6782685658,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB330,0)","v":41209},2.5309323632940004E-3,1.7853907863370371E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB330,0)","v":3528},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A330,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":449123.31220765167},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":366791.22120599711},{"$f":"IFERROR(IF(OR($K330=\"YES\",$L330=\"YES\",$M330=\"YES\",$N330=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B330,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB330/$BE330)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J330=\"YES\",$K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB330/$BE330,0)),0)","v":140000},{"$f":"IFERROR(IF(OR($J330=\"YES\",$K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB330/$BE330,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J330=\"YES\",$K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A330,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A330,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB330/BE330),0)","v":0},{"$f":"IFERROR(IF(OR($K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,IF($J330=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB330/$BE330,0),0)),0)","v":0},955914.53341364884,null,{"$f":"ROUND(VLOOKUP($A330,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3033925.01},{"$f":"ROUND(VLOOKUP($A330,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2911084.7},5945009.71,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB330/BE330,0)","v":1169432.0893610911},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A330,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB330/BE330,0)","v":831514.74821090442},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB330/BE330,0)","v":1032978.1749711892},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A330,'MC PT SA (CHA Only)'!A:A,0))*$BB330/BE330,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A330,'SFY 17-18 Directed Payments'!B:B,0))*$BB330/BE330,0)","v":1012214.7945697582},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A330,'SFY 17-18 Directed Payments'!B:B,0))*$BB330/BE330,0)","v":1898869.9084778167},5945009.7155907601,null,null,-1289276.4348549172,null,1,null,"No",1,106334025,313]
[106314024,314024,50772,3,"KAISER FOUNDATION HOSPITAL - ROSEVILLE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C331,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A331,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A331,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C331,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A331,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q331=\"No\",0,IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB331,0),0))","v":10674585.600000001},{"$f":"IF(Q331=\"no\",IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB331,0),0),IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB331,0),0))","v":2471768.3200000003},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P331=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB331),0)","v":1260213.7523584273},{"$f":"IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB331,0),0)","v":880672},{"$f":"IF(Q331=\"NO\",IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB331,0),0),0)","v":0},15287239.672358429,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB331,0)","v":73933},4.5407416441897485E-3,3.3324820638368949E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB331,0)","v":9066},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A331,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":785617.74030154303},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3643567.6619799268},{"$f":"IFERROR(IF(OR($K331=\"YES\",$L331=\"YES\",$M331=\"YES\",$N331=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B331,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB331/$BE331)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J331=\"YES\",$K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB331/$BE331,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J331=\"YES\",$K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB331/$BE331,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J331=\"YES\",$K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A331,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A331,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB331/BE331),0)","v":0},{"$f":"IFERROR(IF(OR($K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,IF($J331=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB331/$BE331,0),0)),0)","v":0},4429185.4022814697,null,{"$f":"ROUND(VLOOKUP($A331,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":6503121.9100000001},{"$f":"ROUND(VLOOKUP($A331,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":13893763.74},20396885.649999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB331/BE331,0)","v":2201082.3205969892},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A331,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB331/BE331,0)","v":1427609.1111243342},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB331/BE331,0)","v":2874430.4743230958},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A331,'MC PT SA (CHA Only)'!A:A,0))*$BB331/BE331,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A331,'SFY 17-18 Directed Payments'!B:B,0))*$BB331/BE331,0)","v":9748407.0984718259},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A331,'SFY 17-18 Directed Payments'!B:B,0))*$BB331/BE331,0)","v":4145356.6381674651},20396885.642683707,null,null,9538831.37992304,null,1,null,"No",1,106314024,314]
[106340913,340913,50425,3,"KAISER FOUNDATION HOSPITAL - SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C332,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A332,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A332,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C332,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A332,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q332=\"No\",0,IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB332,0),0))","v":5716567.2200000007},{"$f":"IF(Q332=\"no\",IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB332,0),0),IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB332,0),0))","v":1565540.4800000002},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P332=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB332),0)","v":1856673.25230747},{"$f":"IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB332,0),0)","v":956008},{"$f":"IF(Q332=\"NO\",IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB332,0),0),0)","v":0},10094788.95230747,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB332,0)","v":44376},2.7254399416034012E-3,2.2005740632568748E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB332,0)","v":6424},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A332,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1350079.40532051},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2012482.8066169752},{"$f":"IFERROR(IF(OR($K332=\"YES\",$L332=\"YES\",$M332=\"YES\",$N332=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B332,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB332/$BE332)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J332=\"YES\",$K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB332/$BE332,0)),0)","v":495000},{"$f":"IFERROR(IF(OR($J332=\"YES\",$K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB332/$BE332,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J332=\"YES\",$K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A332,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A332,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB332/BE332),0)","v":0},{"$f":"IFERROR(IF(OR($K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,IF($J332=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB332/$BE332,0),0)),0)","v":0},3857562.2119374853,null,{"$f":"ROUND(VLOOKUP($A332,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3969912.43},{"$f":"ROUND(VLOOKUP($A332,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":10614522.310000001},14584434.74,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB332/BE332,0)","v":1130588.1160919655},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A332,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB332/BE332,0)","v":2757568.4990513353},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB332/BE332,0)","v":81755.810330634326},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A332,'MC PT SA (CHA Only)'!A:A,0))*$BB332/BE332,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A332,'SFY 17-18 Directed Payments'!B:B,0))*$BB332/BE332,0)","v":4194202.8410890498},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A332,'SFY 17-18 Directed Payments'!B:B,0))*$BB332/BE332,0)","v":6420319.4710932476},14584434.737656232,null,null,8347207.9996300153,null,1,null,"No",1,106340913,315]
[106370730,370730,50515,3,"KAISER FOUNDATION HOSPITAL - SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C333,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A333,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A333,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C333,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A333,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q333=\"No\",0,IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB333,0),0))","v":13685673.540000001},{"$f":"IF(Q333=\"no\",IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB333,0),0),IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB333,0),0))","v":1839927.0400000003},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P333=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB333),0)","v":1388551.8321871671},{"$f":"IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB333,0),0)","v":326456},{"$f":"IF(Q333=\"NO\",IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB333,0),0),0)","v":0},17240608.41218717,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB333,0)","v":88732},5.4496515435900712E-3,3.7582990477433619E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB333,0)","v":6185},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A333,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":765970.49750154885},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2077401.606830426},{"$f":"IFERROR(IF(OR($K333=\"YES\",$L333=\"YES\",$M333=\"YES\",$N333=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B333,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB333/$BE333)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J333=\"YES\",$K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB333/$BE333,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J333=\"YES\",$K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB333/$BE333,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J333=\"YES\",$K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A333,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A333,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB333/BE333),0)","v":0},{"$f":"IFERROR(IF(OR($K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,IF($J333=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB333/$BE333,0),0)),0)","v":0},2843372.1043319749,null,{"$f":"ROUND(VLOOKUP($A333,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3624007.39},{"$f":"ROUND(VLOOKUP($A333,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":60064397.810000002},63688405.200000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB333/BE333,0)","v":1763973.3743391216},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A333,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB333/BE333,0)","v":1072323.2761296241},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB333/BE333,0)","v":787710.74397928629},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A333,'MC PT SA (CHA Only)'!A:A,0))*$BB333/BE333,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A333,'SFY 17-18 Directed Payments'!B:B,0))*$BB333/BE333,0)","v":46616384.423762634},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A333,'SFY 17-18 Directed Payments'!B:B,0))*$BB333/BE333,0)","v":13448013.388040135},63688405.206250802,null,null,49291168.892144814,null,1,null,"No",1,106370730,316]
[106380857,380857,50076,3,"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C334,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A334,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A334,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C334,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A334,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q334=\"No\",0,IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB334,0),0))","v":8275583.6800000006},{"$f":"IF(Q334=\"no\",IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB334,0),0),IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB334,0),0))","v":604042.88},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P334=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB334),0)","v":938449.22556717438},{"$f":"IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB334,0),0)","v":91688},{"$f":"IF(Q334=\"NO\",IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB334,0),0),0)","v":0},9909763.7855671756,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB334,0)","v":52188},3.2052293958986459E-3,2.1602402251843706E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB334,0)","v":2004},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A334,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":177431.14117624937},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":694631.16228392371},{"$f":"IFERROR(IF(OR($K334=\"YES\",$L334=\"YES\",$M334=\"YES\",$N334=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B334,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB334/$BE334)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J334=\"YES\",$K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB334/$BE334,0)),0)","v":135000},{"$f":"IFERROR(IF(OR($J334=\"YES\",$K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB334/$BE334,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J334=\"YES\",$K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A334,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A334,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB334/BE334),0)","v":0},{"$f":"IFERROR(IF(OR($K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,IF($J334=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB334/$BE334,0),0)),0)","v":0},1007062.3034601731,null,{"$f":"ROUND(VLOOKUP($A334,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1085628.0900000001},{"$f":"ROUND(VLOOKUP($A334,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":2916654.55},4002282.6399999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB334/BE334,0)","v":719755.97528085916},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A334,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB334/BE334,0)","v":259459.79083841399},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB334/BE334,0)","v":106412.32455733356},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A334,'MC PT SA (CHA Only)'!A:A,0))*$BB334/BE334,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A334,'SFY 17-18 Directed Payments'!B:B,0))*$BB334/BE334,0)","v":1899849.3067309309},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A334,'SFY 17-18 Directed Payments'!B:B,0))*$BB334/BE334,0)","v":1016805.2472609816},4002282.644668519,null,null,-4900418.8421070026,null,1,null,"No",1,106380857,317]
[106431506,431506,50604,3,"KAISER FOUNDATION HOSPITAL - SAN JOSE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C335,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A335,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A335,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C335,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A335,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q335=\"No\",0,IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB335,0),0))","v":5209420.16},{"$f":"IF(Q335=\"no\",IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB335,0),0),IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB335,0),0))","v":623011.20000000007},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P335=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB335),0)","v":754951.51257421984},{"$f":"IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB335,0),0)","v":127896},{"$f":"IF(Q335=\"NO\",IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB335,0),0),0)","v":0},6715278.8725742204,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB335,0)","v":34161},2.0980654823578916E-3,1.4638709718786005E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB335,0)","v":2124},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A335,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":434778.95543600613},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":629712.36207047291},{"$f":"IFERROR(IF(OR($K335=\"YES\",$L335=\"YES\",$M335=\"YES\",$N335=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B335,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB335/$BE335)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J335=\"YES\",$K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB335/$BE335,0)),0)","v":117500},{"$f":"IFERROR(IF(OR($J335=\"YES\",$K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB335/$BE335,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J335=\"YES\",$K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A335,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A335,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB335/BE335),0)","v":0},{"$f":"IFERROR(IF(OR($K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,IF($J335=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB335/$BE335,0),0)),0)","v":0},1181991.3175064791,null,{"$f":"ROUND(VLOOKUP($A335,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1342283.12},{"$f":"ROUND(VLOOKUP($A335,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3780221.43},5122504.5500000007,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB335/BE335,0)","v":693250.6758736911},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A335,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB335/BE335,0)","v":643841.59598784719},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB335/BE335,0)","v":5190.8451003577347},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A335,'MC PT SA (CHA Only)'!A:A,0))*$BB335/BE335,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A335,'SFY 17-18 Directed Payments'!B:B,0))*$BB335/BE335,0)","v":1827177.4753259227},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A335,'SFY 17-18 Directed Payments'!B:B,0))*$BB335/BE335,0)","v":1953043.9585368035},5122504.5508246226,null,null,-410783.00506774057,null,1,null,"No",1,106431506,318]
[106210992,210992,50510,3,"KAISER FOUNDATION HOSPITAL - SAN RAFAEL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C336,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A336,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A336,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C336,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A336,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q336=\"No\",0,IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB336,0),0))","v":2574479.3200000003},{"$f":"IF(Q336=\"no\",IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB336,0),0),IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB336,0),0))","v":14389.760000000002},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P336=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB336),0)","v":272120.85694345966},{"$f":"IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB336,0),0)","v":84096},{"$f":"IF(Q336=\"NO\",IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB336,0),0),0)","v":0},2945085.9369434598,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB336,0)","v":15746},9.6707178025254997E-4,6.4200249827104587E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB336,0)","v":188},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A336,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":64814.204680108058},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":53558.010176096919},{"$f":"IFERROR(IF(OR($K336=\"YES\",$L336=\"YES\",$M336=\"YES\",$N336=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B336,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB336/$BE336)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J336=\"YES\",$K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB336/$BE336,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J336=\"YES\",$K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB336/$BE336,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J336=\"YES\",$K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A336,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A336,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB336/BE336),0)","v":0},{"$f":"IFERROR(IF(OR($K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,IF($J336=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB336/$BE336,0),0)),0)","v":0},118372.21485620498,null,{"$f":"ROUND(VLOOKUP($A336,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":406131.97},{"$f":"ROUND(VLOOKUP($A336,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":425774.43},831906.39999999991,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB336/BE336,0)","v":173198.42198821946},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A336,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB336/BE336,0)","v":232933.55024151545},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB336/BE336,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A336,'MC PT SA (CHA Only)'!A:A,0))*$BB336/BE336,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A336,'SFY 17-18 Directed Payments'!B:B,0))*$BB336/BE336,0)","v":241374.29716663467},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A336,'SFY 17-18 Directed Payments'!B:B,0))*$BB336/BE336,0)","v":184400.13193155098},831906.40132792061,null,null,-1994807.3220872548,null,1,null,"No",1,106210992,319]
[106434153,434153,50071,3,"KAISER FOUNDATION HOSPITAL - SANTA CLARA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C337,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A337,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A337,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C337,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A337,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q337=\"No\",0,IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB337,0),0))","v":11578728.560000001},{"$f":"IF(Q337=\"no\",IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB337,0),0),IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB337,0),0))","v":947761.92},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P337=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB337),0)","v":1489310.0954337995},{"$f":"IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB337,0),0)","v":186296},{"$f":"IF(Q337=\"NO\",IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB337,0),0),0)","v":0},14202096.5754338,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB337,0)","v":73911},4.5393904706113441E-3,3.0959305355883777E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB337,0)","v":3217},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A337,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":315583.43061539013},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1210735.6239808577},{"$f":"IFERROR(IF(OR($K337=\"YES\",$L337=\"YES\",$M337=\"YES\",$N337=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B337,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB337/$BE337)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J337=\"YES\",$K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB337/$BE337,0)),0)","v":135000},{"$f":"IFERROR(IF(OR($J337=\"YES\",$K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB337/$BE337,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J337=\"YES\",$K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A337,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A337,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB337/BE337),0)","v":0},{"$f":"IFERROR(IF(OR($K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,IF($J337=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB337/$BE337,0),0)),0)","v":0},{"$f":"(AD337+AE337+AF337+AG337+AH337+AI337+AJ337+AK337)","v":1661319.0545962478},null,{"$f":"ROUND(VLOOKUP($A337,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":3014409.29},{"$f":"ROUND(VLOOKUP($A337,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6011570.5899999999},9025979.879999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB337/BE337,0)","v":1181542.2692626421},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A337,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB337/BE337,0)","v":557216.84153860027},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB337/BE337,0)","v":1275650.1834129132},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A337,'MC PT SA (CHA Only)'!A:A,0))*$BB337/BE337,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A337,'SFY 17-18 Directed Payments'!B:B,0))*$BB337/BE337,0)","v":3965805.6566733094},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A337,'SFY 17-18 Directed Payments'!B:B,0))*$BB337/BE337,0)","v":2045764.9288300693},9025979.8797175344,null,null,-3514797.6408375539,null,1,null,"No",1,106434153,320]
[106494019,494019,50690,3,"KAISER FOUNDATION HOSPITAL - SANTA ROSA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C338,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A338,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A338,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C338,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A338,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q338=\"No\",0,IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB338,0),0))","v":4912498.5},{"$f":"IF(Q338=\"no\",IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB338,0),0),IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB338,0),0))","v":703463.04},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P338=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB338),0)","v":598665.8852756113},{"$f":"IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB338,0),0)","v":236520},{"$f":"IF(Q338=\"NO\",IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB338,0),0),0)","v":0},6451147.4252756117,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB338,0)","v":32459},1.993533780974058E-3,{"$f":"W338/$W$16","v":1.4062926693542118E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB338,0)","v":2556},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A338,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":210061.15678025779},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":670286.61220387963},{"$f":"IFERROR(IF(OR($K338=\"YES\",$L338=\"YES\",$M338=\"YES\",$N338=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B338,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB338/$BE338)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J338=\"YES\",$K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB338/$BE338,0)),0)","v":62500},{"$f":"IFERROR(IF(OR($J338=\"YES\",$K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB338/$BE338,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J338=\"YES\",$K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A338,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A338,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB338/BE338),0)","v":0},{"$f":"IFERROR(IF(OR($K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,IF($J338=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB338/$BE338,0),0)),0)","v":0},942847.76898413745,null,{"$f":"ROUND(VLOOKUP($A338,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1491733.89},{"$f":"ROUND(VLOOKUP($A338,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":6873538.8899999997},8365272.7799999993,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB338/BE338,0)","v":674057.18319953477},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A338,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB338/BE338,0)","v":787829.34572788712},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB338/BE338,0)","v":29847.359327056976},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A338,'MC PT SA (CHA Only)'!A:A,0))*$BB338/BE338,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A338,'SFY 17-18 Directed Payments'!B:B,0))*$BB338/BE338,0)","v":5735883.8358952971},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A338,'SFY 17-18 Directed Payments'!B:B,0))*$BB338/BE338,0)","v":1137655.0512387212},8365272.7753884969,null,null,2856973.1237085247,null,1,null,"No",1,106494019,321]
[106190431,190431,50411,3,"KAISER FOUNDATION HOSPITAL - SOUTH BAY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C339,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A339,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A339,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C339,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A339,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D339=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB339=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB339>0,IF(BB339<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J339:O339,\"YES\"),\"NO\",\"YES\")","v":"YES"},"YES",{"$f":"IF(Q339=\"No\",0,IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB339,0),0))","v":5507384.2600000007},{"$f":"IF(Q339=\"no\",IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB339,0),0),IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB339,0),0))","v":810078.08000000007},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P339=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB339),0)","v":776647.63495214435},{"$f":"IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB339,0),0)","v":304264},{"$f":"IF(Q339=\"NO\",IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB339,0),0),0)","v":0},7398373.9749521455,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB339,0)","v":36809},{"$f":"Y339/$Y$17","v":2.2606976476131149E-3},1.6127796189174333E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB339,0)","v":2998},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A339,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":782496.2225858462},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1074406.143532611},{"$f":"IFERROR(IF(OR($K339=\"YES\",$L339=\"YES\",$M339=\"YES\",$N339=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B339,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB339/$BE339)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J339=\"YES\",$K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB339/$BE339,0)),0)","v":142500},{"$f":"IFERROR(IF(OR($J339=\"YES\",$K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB339/$BE339,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J339=\"YES\",$K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A339,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A339,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB339/BE339),0)","v":0},{"$f":"IFERROR(IF(OR($K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,IF($J339=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB339/$BE339,0),0)),0)","v":0},1999402.3661184572,null,{"$f":"ROUND(VLOOKUP($A339,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1930215.78},{"$f":"ROUND(VLOOKUP($A339,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3201088.77},{"$f":"SUM(AN339:AO339)","v":5131304.55},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB339/BE339,0)","v":915118.31142852094},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A339,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB339/BE339,0)","v":1013799.7578127166},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB339/BE339,0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A339,'MC PT SA (CHA Only)'!A:A,0))*$BB339/BE339,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A339,'SFY 17-18 Directed Payments'!B:B,0))*$BB339/BE339,0)","v":2042597.5469907685},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A339,'SFY 17-18 Directed Payments'!B:B,0))*$BB339/BE339,0)","v":1158491.2243383315},{"$f":"SUM(AQ339:AV339)","v":5131304.5518454267},null,null,{"$f":"SUM(AL339,AP339)-W339","v":-267667.0588336885},null,1,null,"No",1,{"$f":"A339","v":106190431},322]
[106342344,342344,50674,3,"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C340,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A340,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A340,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C340,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A340,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q340=\"No\",0,IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB340,0),0))","v":5591648.1600000001},{"$f":"IF(Q340=\"no\",IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB340,0),0),IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB340,0),0))","v":2151596.16},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P340=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB340),0)","v":2348697.1801322661},{"$f":"IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB340,0),0)","v":1113104},{"$f":"IF(Q340=\"NO\",IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB340,0),0),0)","v":0},{"$f":"SUM(R340:V340)","v":11205045.500132266},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB340,0)","v":47056},2.890037450245395E-3,2.4426001000811409E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB340,0)","v":8485},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A340,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1755932.8386346879},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":3284891.290800611},{"$f":"IFERROR(IF(OR($K340=\"YES\",$L340=\"YES\",$M340=\"YES\",$N340=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B340,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB340/$BE340)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J340=\"YES\",$K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB340/$BE340,0)),0)","v":990000},{"$f":"IFERROR(IF(OR($J340=\"YES\",$K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB340/$BE340,0)),0)","v":990000},{"$f":"IFERROR(IF(OR($J340=\"YES\",$K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A340,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A340,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB340/BE340),0)","v":0},{"$f":"IFERROR(IF(OR($K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,IF($J340=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB340/$BE340,0),0)),0)","v":0},7020824.129435299,null,{"$f":"ROUND(VLOOKUP($A340,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4915684.93},{"$f":"ROUND(VLOOKUP($A340,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":15221309.5},20136994.43,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB340/BE340,0)","v":1904954.1479100073},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A340,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB340/BE340,0)","v":2755081.6639953763},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB340/BE340,0)","v":255649.12119261845},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A340,'MC PT SA (CHA Only)'!A:A,0))*$BB340/BE340,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A340,'SFY 17-18 Directed Payments'!B:B,0))*$BB340/BE340,0)","v":7835580.6789900009},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A340,'SFY 17-18 Directed Payments'!B:B,0))*$BB340/BE340,0)","v":7385728.8247085232},20136994.436796524,null,null,15952773.059303034,null,1,null,"No",1,106342344,323]
[106410806,410806,50070,3,"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C341,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A341,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A341,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C341,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A341,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q341=\"No\",0,IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB341,0),0))","v":3023076},{"$f":"IF(Q341=\"no\",IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB341,0),0),IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB341,0),0))","v":154362.88},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P341=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB341),0)","v":539828.94323378219},{"$f":"IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB341,0),0)","v":152424},{"$f":"IF(Q341=\"NO\",IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB341,0),0),0)","v":0},3869691.8232337823,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB341,0)","v":19601},1.2038342413775074E-3,8.4355834472983041E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB341,0)","v":733},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A341,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":118920.41589238144},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":249937.38082178563},{"$f":"IFERROR(IF(OR($K341=\"YES\",$L341=\"YES\",$M341=\"YES\",$N341=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B341,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB341/$BE341)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J341=\"YES\",$K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB341/$BE341,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J341=\"YES\",$K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB341/$BE341,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J341=\"YES\",$K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A341,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A341,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB341/BE341),0)","v":0},{"$f":"IFERROR(IF(OR($K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,IF($J341=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB341/$BE341,0),0)),0)","v":0},368857.79671416705,null,{"$f":"ROUND(VLOOKUP($A341,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":414102.45},{"$f":"ROUND(VLOOKUP($A341,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":1365710.23},1779812.68,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB341/BE341,0)","v":160859.74812626187},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A341,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB341/BE341,0)","v":253242.7031985159},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB341/BE341,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A341,'MC PT SA (CHA Only)'!A:A,0))*$BB341/BE341,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A341,'SFY 17-18 Directed Payments'!B:B,0))*$BB341/BE341,0)","v":573588.38358952967},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A341,'SFY 17-18 Directed Payments'!B:B,0))*$BB341/BE341,0)","v":792121.84733685083},1779812.6822511582,null,null,-1721021.3465196155,null,1,null,"No",1,106410806,324]
[106484044,484044,50767,3,"KAISER FOUNDATION HOSPITAL - VACAVILLE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C342,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A342,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A342,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C342,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A342,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q342=\"No\",0,IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB342,0),0))","v":3241814.66},{"$f":"IF(Q342=\"no\",IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB342,0),0),IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB342,0),0))","v":612218.88},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P342=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB342),0)","v":848722.88895338494},{"$f":"IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB342,0),0)","v":98112},{"$f":"IF(Q342=\"NO\",IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB342,0),0),0)","v":0},4800868.428953385,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB342,0)","v":23007},1.4130204781068472E-3,1.0465465494896478E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB342,0)","v":2040},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A342,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":188054.42943383221},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":426841.11140343908},{"$f":"IFERROR(IF(OR($K342=\"YES\",$L342=\"YES\",$M342=\"YES\",$N342=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B342,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB342/$BE342)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J342=\"YES\",$K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB342/$BE342,0)),0)","v":85000},{"$f":"IFERROR(IF(OR($J342=\"YES\",$K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB342/$BE342,0)),0)","v":85000},{"$f":"IFERROR(IF(OR($J342=\"YES\",$K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A342,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A342,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB342/BE342),0)","v":0},{"$f":"IFERROR(IF(OR($K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,IF($J342=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB342/$BE342,0),0)),0)","v":0},784895.54083727126,null,{"$f":"ROUND(VLOOKUP($A342,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1155072.3700000001},{"$f":"ROUND(VLOOKUP($A342,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":250931.8},1406004.1700000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB342/BE342,0)","v":538560.26467840793},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A342,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB342/BE342,0)","v":613916.68081447098},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB342/BE342,0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A342,'MC PT SA (CHA Only)'!A:A,0))*$BB342/BE342,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A342,'SFY 17-18 Directed Payments'!B:B,0))*$BB342/BE342,0)","v":140152.81770965885},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A342,'SFY 17-18 Directed Payments'!B:B,0))*$BB342/BE342,0)","v":110778.98697959464},1406004.1727323113,null,null,-2609968.7181161135,null,1,null,"No",1,106484044,325]
[106070990,70990,50072,3,"KAISER FOUNDATION HOSPITAL - WALNUT CREEK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C343,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A343,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A343,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C343,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A343,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q343=\"No\",0,IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB343,0),0))","v":7058361.2400000002},{"$f":"IF(Q343=\"no\",IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB343,0),0),IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB343,0),0))","v":604696.96000000008},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P343=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB343),0)","v":982944.66298630764},{"$f":"IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB343,0),0)","v":213744},{"$f":"IF(Q343=\"NO\",IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB343,0),0),0)","v":0},8859746.8629863076,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB343,0)","v":45514},2.795332465795412E-3,1.9313458900250316E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB343,0)","v":2215},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A343,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":168554.87173652707},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1632707.825368288},{"$f":"IFERROR(IF(OR($K343=\"YES\",$L343=\"YES\",$M343=\"YES\",$N343=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B343,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB343/$BE343)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J343=\"YES\",$K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB343/$BE343,0)),0)","v":145000},{"$f":"IFERROR(IF(OR($J343=\"YES\",$K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB343/$BE343,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J343=\"YES\",$K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A343,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A343,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB343/BE343),0)","v":0},{"$f":"IFERROR(IF(OR($K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,IF($J343=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB343/$BE343,0),0)),0)","v":0},1946262.6971048149,null,{"$f":"ROUND(VLOOKUP($A343,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1177812.8500000001},{"$f":"ROUND(VLOOKUP($A343,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":4811718.04},5989530.8900000006,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB343/BE343,0)","v":572605.8647789947},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A343,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB343/BE343,0)","v":375512.09344984515},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB343/BE343,0)","v":229694.89569082976},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A343,'MC PT SA (CHA Only)'!A:A,0))*$BB343/BE343,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A343,'SFY 17-18 Directed Payments'!B:B,0))*$BB343/BE343,0)","v":2787483.8188921036},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A343,'SFY 17-18 Directed Payments'!B:B,0))*$BB343/BE343,0)","v":2024234.2166271387},5989530.8894389123,null,null,-923953.2758814916,null,1,null,"No",1,106070990,326]
[106190434,190434,50561,3,"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C344,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A344,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A344,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C344,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A344,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q344=\"No\",0,IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB344,0),0))","v":4175840.9000000004},{"$f":"IF(Q344=\"no\",IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB344,0),0),IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB344,0),0))","v":862404.4800000001},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P344=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB344),0)","v":555641.37140752375},{"$f":"IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB344,0),0)","v":302512},{"$f":"IF(Q344=\"NO\",IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB344,0),0),0)","v":0},5896398.7514075246,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB344,0)","v":28701},1.7627287669902474E-3,1.285362400370112E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB344,0)","v":3155},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A344,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1506321.7211573489},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1103619.6036286638},{"$f":"IFERROR(IF(OR($K344=\"YES\",$L344=\"YES\",$M344=\"YES\",$N344=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B344,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB344/$BE344)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J344=\"YES\",$K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB344/$BE344,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J344=\"YES\",$K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB344/$BE344,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J344=\"YES\",$K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A344,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A344,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB344/BE344),0)","v":0},{"$f":"IFERROR(IF(OR($K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,IF($J344=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB344/$BE344,0),0)),0)","v":0},2609941.324786013,null,{"$f":"ROUND(VLOOKUP($A344,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2426166.5699999998},{"$f":"ROUND(VLOOKUP($A344,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":10938859.890000001},13365026.460000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB344/BE344,0)","v":908948.97449754213},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A344,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB344/BE344,0)","v":1479583.9637938822},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB344/BE344,0)","v":37633.62697759358},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A344,'MC PT SA (CHA Only)'!A:A,0))*$BB344/BE344,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A344,'SFY 17-18 Directed Payments'!B:B,0))*$BB344/BE344,0)","v":4593897.9138165955},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A344,'SFY 17-18 Directed Payments'!B:B,0))*$BB344/BE344,0)","v":6344961.9783829898},13365026.457468603,null,null,10078569.033378489,null,1,null,"No",1,106190434,327]
[106191450,191450,50677,3,"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C345,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A345,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A345,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C345,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A345,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q345=\"No\",0,IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB345,0),0))","v":5159730.5200000005},{"$f":"IF(Q345=\"no\",IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB345,0),0),IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB345,0),0))","v":466032.00000000006},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P345=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB345),0)","v":373246.85107785347},{"$f":"IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB345,0),0)","v":150088},{"$f":"IF(Q345=\"NO\",IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB345,0),0),0)","v":0},6149097.3710778542,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB345,0)","v":32395},1.989603094200518E-3,1.3404484483196565E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB345,0)","v":1682},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A345,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":405660.0753712696},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":641073.15210782678},{"$f":"IFERROR(IF(OR($K345=\"YES\",$L345=\"YES\",$M345=\"YES\",$N345=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B345,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB345/$BE345)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J345=\"YES\",$K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB345/$BE345,0)),0)","v":65000},{"$f":"IFERROR(IF(OR($J345=\"YES\",$K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB345/$BE345,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J345=\"YES\",$K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A345,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A345,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB345/BE345),0)","v":0},{"$f":"IFERROR(IF(OR($K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,IF($J345=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB345/$BE345,0),0)),0)","v":0},1111733.2274790965,null,{"$f":"ROUND(VLOOKUP($A345,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1025929.04},{"$f":"ROUND(VLOOKUP($A345,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":3585597.38},4611526.42,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB345/BE345,0)","v":467727.13695235515},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A345,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB345/BE345,0)","v":471255.2431042759},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB345/BE345,0)","v":86946.655430992061},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A345,'MC PT SA (CHA Only)'!A:A,0))*$BB345/BE345,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A345,'SFY 17-18 Directed Payments'!B:B,0))*$BB345/BE345,0)","v":1375573.9515947998},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A345,'SFY 17-18 Directed Payments'!B:B,0))*$BB345/BE345,0)","v":2210023.4267653301},4611526.4138477528,null,null,-425837.72359875776,null,1,null,"No",1,106191450,328]
[106480989,480989,50073,3,"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C346,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A346,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A346,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C346,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A346,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q346=\"No\",0,IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB346,0),0))","v":7487846.5200000005},{"$f":"IF(Q346=\"no\",IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB346,0),0),IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB346,0),0))","v":1022000.0000000001},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P346=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB346),0)","v":2199398.4397011246},{"$f":"IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB346,0),0)","v":922720},{"$f":"IF(Q346=\"NO\",IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB346,0),0),0)","v":0},11631964.959701126,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB346,0)","v":53784},3.3032508973138033E-3,2.5356647391008729E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB346,0)","v":4705},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A346,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":270182.27451508003},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":1050061.593452567},{"$f":"IFERROR(IF(OR($K346=\"YES\",$L346=\"YES\",$M346=\"YES\",$N346=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B346,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB346/$BE346)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J346=\"YES\",$K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB346/$BE346,0)),0)","v":100000},{"$f":"IFERROR(IF(OR($J346=\"YES\",$K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB346/$BE346,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J346=\"YES\",$K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A346,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A346,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB346/BE346),0)","v":0},{"$f":"IFERROR(IF(OR($K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,IF($J346=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB346/$BE346,0),0)),0)","v":0},1420243.867967647,null,{"$f":"ROUND(VLOOKUP($A346,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":2348347.75},{"$f":"ROUND(VLOOKUP($A346,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":12195470.800000001},14543818.550000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB346/BE346,0)","v":1113222.5751010622},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A346,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB346/BE346,0)","v":1231232.0362054196},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB346/BE346,0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A346,'MC PT SA (CHA Only)'!A:A,0))*$BB346/BE346,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A346,'SFY 17-18 Directed Payments'!B:B,0))*$BB346/BE346,0)","v":9839246.8877280857},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A346,'SFY 17-18 Directed Payments'!B:B,0))*$BB346/BE346,0)","v":2356223.9080142626},14543818.540874097,null,null,4332097.4582665209,null,1,null,"No",1,106480989,329]
[106014337,14337,50777,3,"KAISER FOUNDATION HOSPITAL - SAN LEANDRO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C347,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A347,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A347,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C347,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A347,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D347=3,\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(BB347>0,IF(BB347<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J347:O347,\"YES\"),\"NO\",\"YES\")","v":"YES"},"YES",{"$f":"IF(Q347=\"No\",0,IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB347,0),0))","v":5803089.7400000002},{"$f":"IF(Q347=\"no\",IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB347,0),0),IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB347,0),0))","v":681224.32000000007},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P347=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB347),0)","v":825555.84302441473},{"$f":"IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB347,0),0)","v":161768},{"$f":"IF(Q347=\"NO\",IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB347,0),0),0)","v":0},{"$f":"SUM(R347:V347)","v":7471637.9030244155},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB347,0)","v":38006},{"$f":"Y347/$Y$17","v":2.3342137736744833E-3},{"$f":"W347/$W$16","v":1.6287505025733321E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB347,0)","v":2360},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A347,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":315436.13766645227},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":430087.05141411163},{"$f":"IFERROR(IF(OR($K347=\"YES\",$L347=\"YES\",$M347=\"YES\",$N347=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B347,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB347/$BE347)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J347=\"YES\",$K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB347/$BE347,0)),0)","v":67500},{"$f":"IFERROR(IF(OR($J347=\"YES\",$K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB347/$BE347,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J347=\"YES\",$K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A347,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A347,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB347/BE347),0)","v":0},{"$f":"IFERROR(IF(OR($K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,IF($J347=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB347/$BE347,0),0)),0)","v":0},{"$f":"(AD347+AE347+AF347+AG347+AH347+AI347+AJ347+AK347)","v":813023.18908056384},null,{"$f":"ROUND(VLOOKUP($A347,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":1707910.89},{"$f":"ROUND(VLOOKUP($A347,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},1707910.89,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB347/BE347,0)","v":762712.83983730408},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A347,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB347/BE347,0)","v":770007.02782684588},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB347/BE347,0)","v":175191.02213707354},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A347,'MC PT SA (CHA Only)'!A:A,0))*$BB347/BE347,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A347,'SFY 17-18 Directed Payments'!B:B,0))*$BB347/BE347,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A347,'SFY 17-18 Directed Payments'!B:B,0))*$BB347/BE347,0)","v":0},1707910.8898012235,null,null,-4950703.8239438515,null,1,null,"No",1,106014337,330]
[106014132,14132,null,3,"KAISER FOUNDATION HOSPITAL - FREMONT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C348,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A348,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A348,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C348,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A348,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q348=\"No\",0,IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB348,0),0))","v":2049610.78},{"$f":"IF(Q348=\"no\",IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB348,0),0),IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB348,0),0))","v":178236.80000000002},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P348=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB348),0)","v":228728.61218761068},{"$f":"IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB348,0),0)","v":58400},{"$f":"IF(Q348=\"NO\",IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB348,0),0),0)","v":0},2514976.1921876105,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB348,0)","v":13064},8.0235143764888304E-4,5.482424055008639E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB348,0)","v":645},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A348,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":139301.48293514064},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":204494.22067237005},{"$f":"IFERROR(IF(OR($K348=\"YES\",$L348=\"YES\",$M348=\"YES\",$N348=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B348,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB348/$BE348)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J348=\"YES\",$K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB348/$BE348,0)),0)","v":47500},{"$f":"IFERROR(IF(OR($J348=\"YES\",$K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB348/$BE348,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J348=\"YES\",$K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A348,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A348,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB348/BE348),0)","v":0},{"$f":"IFERROR(IF(OR($K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,IF($J348=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB348/$BE348,0),0)),0)","v":0},391295.70360751066,null,{"$f":"ROUND(VLOOKUP($A348,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":496616.03},{"$f":"ROUND(VLOOKUP($A348,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},496616.03,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB348/BE348,0)","v":122015.77485713613},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A348,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB348/BE348,0)","v":374600.25392932678},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB348/BE348,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A348,'MC PT SA (CHA Only)'!A:A,0))*$BB348/BE348,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A348,'SFY 17-18 Directed Payments'!B:B,0))*$BB348/BE348,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A348,'SFY 17-18 Directed Payments'!B:B,0))*$BB348/BE348,0)","v":0},496616.02878646291,null,null,-1627064.4585801,null,1,null,"No",1,106014132,331]
[106014326,14326,50075,3,"KAISER FOUNDATION HOSPITAL - OAKLAND",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C349,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A349,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A349,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C349,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A349,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q349=\"No\",0,IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB349,0),0))","v":11209183.58},{"$f":"IF(Q349=\"no\",IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB349,0),0),IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB349,0),0))","v":2356650.2400000002},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P349=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB349),0)","v":0},{"$f":"IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB349,0),0)","v":755696},{"$f":"IF(Q349=\"NO\",IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB349,0),0),0)","v":0},14321529.82,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB349,0)","v":83923},5.154297282747031E-3,3.121965918945542E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB349,0)","v":8500},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A349,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":1351342.7939888495},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":2517226.4782765554},{"$f":"IFERROR(IF(OR($K349=\"YES\",$L349=\"YES\",$M349=\"YES\",$N349=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B349,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB349/$BE349)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J349=\"YES\",$K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB349/$BE349,0)),0)","v":470000},{"$f":"IFERROR(IF(OR($J349=\"YES\",$K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB349/$BE349,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J349=\"YES\",$K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A349,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A349,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB349/BE349),0)","v":0},{"$f":"IFERROR(IF(OR($K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,IF($J349=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB349/$BE349,0),0)),0)","v":0},4338569.2722654045,null,{"$f":"ROUND(VLOOKUP($A349,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":4506162.7699999996},{"$f":"ROUND(VLOOKUP($A349,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":20500883.699999999},25007046.469999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB349/BE349,0)","v":2029026.3684108031},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A349,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB349/BE349,0)","v":2477136.3992409986},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB349/BE349,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A349,'MC PT SA (CHA Only)'!A:A,0))*$BB349/BE349,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A349,'SFY 17-18 Directed Payments'!B:B,0))*$BB349/BE349,0)","v":11341996.54428165},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A349,'SFY 17-18 Directed Payments'!B:B,0))*$BB349/BE349,0)","v":9158887.1554853581},25007046.467418812,null,null,15024085.922265403,null,1,null,"No",1,106014326,332]
[106414139,414139,50541,3,"KAISER FOUNDATION HOSPITAL - REDWOOD CITY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C350,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A350,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A350,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C350,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A350,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q350=\"No\",0,IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB350,0),0))","v":4084974.8800000004},{"$f":"IF(Q350=\"no\",IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB350,0),0),IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB350,0),0))","v":463742.72000000003},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P350=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB350),0)","v":554538.17874423938},{"$f":"IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB350,0),0)","v":169360},{"$f":"IF(Q350=\"NO\",IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB350,0),0),0)","v":0},5272615.7787442403,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB350,0)","v":26728},1.6415530637997049E-3,1.1493832692333163E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB350,0)","v":1708},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A350,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":114069.76156987721},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K350=\"YES\",$L350=\"YES\",$M350=\"YES\",$N350=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B350,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB350/$BE350)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J350=\"YES\",$K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB350/$BE350,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J350=\"YES\",$K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB350/$BE350,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J350=\"YES\",$K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A350,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A350,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB350/BE350),0)","v":0},{"$f":"IFERROR(IF(OR($K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,IF($J350=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB350/$BE350,0),0)),0)","v":0},114069.76156987721,null,{"$f":"ROUND(VLOOKUP($A350,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":730501.75},{"$f":"ROUND(VLOOKUP($A350,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},730501.75,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB350/BE350,0)","v":476181.41348740016},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A350,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB350/BE350,0)","v":254320.33172276491},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB350/BE350,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A350,'MC PT SA (CHA Only)'!A:A,0))*$BB350/BE350,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A350,'SFY 17-18 Directed Payments'!B:B,0))*$BB350/BE350,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A350,'SFY 17-18 Directed Payments'!B:B,0))*$BB350/BE350,0)","v":0},730501.74521016504,null,null,-4428044.2671743631,null,1,null,"No",1,106414139,333]
[106015000,15000,1,3,"KAISER FOUNDATION NORTHERN REGION",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C351,'Projected Nt Pt Revenues'!C:C,0)),0)","v":11872747649.239899},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A351,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A351,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C351,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A351,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q351=\"No\",0,IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB351,0),0))","v":0},{"$f":"IF(Q351=\"no\",IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB351,0),0),IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB351,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P351=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB351),0)","v":0},{"$f":"IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB351,0),0)","v":0},{"$f":"IF(Q351=\"NO\",IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB351,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB351,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB351,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A351,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K351=\"YES\",$L351=\"YES\",$M351=\"YES\",$N351=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B351,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB351/$BE351)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J351=\"YES\",$K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB351/$BE351,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J351=\"YES\",$K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB351/$BE351,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J351=\"YES\",$K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A351,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A351,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB351/BE351),0)","v":0},{"$f":"IFERROR(IF(OR($K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,IF($J351=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB351/$BE351,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A351,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A351,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB351/BE351,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A351,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB351/BE351,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB351/BE351,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A351,'MC PT SA (CHA Only)'!A:A,0))*$BB351/BE351,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A351,'SFY 17-18 Directed Payments'!B:B,0))*$BB351/BE351,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A351,'SFY 17-18 Directed Payments'!B:B,0))*$BB351/BE351,0)","v":0},0,null,null,0,null,1,null,"No",1,106015000,334]
[106191300,191300,2,3,"KAISER FOUNDATION SOUTHERN REGION",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C352,'Projected Nt Pt Revenues'!C:C,0)),0)","v":9791049407.1235847},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A352,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A352,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C352,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A352,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q352=\"No\",0,IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB352,0),0))","v":0},{"$f":"IF(Q352=\"no\",IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB352,0),0),IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB352,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P352=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB352),0)","v":0},{"$f":"IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB352,0),0)","v":0},{"$f":"IF(Q352=\"NO\",IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB352,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB352,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB352,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A352,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K352=\"YES\",$L352=\"YES\",$M352=\"YES\",$N352=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B352,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB352/$BE352)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J352=\"YES\",$K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB352/$BE352,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J352=\"YES\",$K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB352/$BE352,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J352=\"YES\",$K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A352,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A352,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB352/BE352),0)","v":0},{"$f":"IFERROR(IF(OR($K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,IF($J352=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB352/$BE352,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A352,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A352,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB352/BE352,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A352,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB352/BE352,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB352/BE352,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A352,'MC PT SA (CHA Only)'!A:A,0))*$BB352/BE352,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A352,'SFY 17-18 Directed Payments'!B:B,0))*$BB352/BE352,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A352,'SFY 17-18 Directed Payments'!B:B,0))*$BB352/BE352,0)","v":0},0,null,null,0,null,1,null,"No",1,106191300,335]
[106190034,190034,50056,2,"ANTELOPE VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C353,'Projected Nt Pt Revenues'!C:C,0)),0)","v":509590981.11774623},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A353,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A353,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C353,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A353,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q353=\"No\",0,IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB353,0),0))","v":0},{"$f":"IF(Q353=\"no\",IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB353,0),0),IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB353,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P353=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB353),0)","v":0},{"$f":"IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB353,0),0)","v":0},{"$f":"IF(Q353=\"NO\",IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB353,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB353,0)","v":83436},5.1243872130796236E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB353,0)","v":31959},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A353,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K353=\"YES\",$L353=\"YES\",$M353=\"YES\",$N353=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B353,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB353/$BE353)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J353=\"YES\",$K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB353/$BE353,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J353=\"YES\",$K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB353/$BE353,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J353=\"YES\",$K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A353,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A353,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB353/BE353),0)","v":0},{"$f":"IFERROR(IF(OR($K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,IF($J353=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB353/$BE353,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A353,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A353,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB353/BE353,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A353,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB353/BE353,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB353/BE353,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A353,'MC PT SA (CHA Only)'!A:A,0))*$BB353/BE353,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A353,'SFY 17-18 Directed Payments'!B:B,0))*$BB353/BE353,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A353,'SFY 17-18 Directed Payments'!B:B,0))*$BB353/BE353,0)","v":0},0,null,null,0,null,1,null,"No",1,106190034,336]
[106361110,361110,50618,2,"BEAR VALLEY COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C354,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A354,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A354,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C354,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A354,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q354=\"No\",0,IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB354,0),0))","v":0},{"$f":"IF(Q354=\"no\",IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB354,0),0),IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB354,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P354=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB354),0)","v":0},{"$f":"IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB354,0),0)","v":0},{"$f":"IF(Q354=\"NO\",IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB354,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB354,0)","v":868},5.3309939366138282E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB354,0)","v":141},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A354,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K354=\"YES\",$L354=\"YES\",$M354=\"YES\",$N354=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B354,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB354/$BE354)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J354=\"YES\",$K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB354/$BE354,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J354=\"YES\",$K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB354/$BE354,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J354=\"YES\",$K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A354,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A354,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB354/BE354),0)","v":0},{"$f":"IFERROR(IF(OR($K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,IF($J354=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB354/$BE354,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A354,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A354,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB354/BE354,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A354,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB354/BE354,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB354/BE354,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A354,'MC PT SA (CHA Only)'!A:A,0))*$BB354/BE354,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A354,'SFY 17-18 Directed Payments'!B:B,0))*$BB354/BE354,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A354,'SFY 17-18 Directed Payments'!B:B,0))*$BB354/BE354,0)","v":0},0,null,null,0,null,1,null,"No",1,106361110,337]
[106100697,100697,50397,2,"COALINGA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C355,'Projected Nt Pt Revenues'!C:C,0)),0)","v":22607161.041793831},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A355,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A355,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C355,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A355,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q355=\"No\",0,IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB355,0),0))","v":0},{"$f":"IF(Q355=\"no\",IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB355,0),0),IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB355,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P355=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB355),0)","v":0},{"$f":"IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB355,0),0)","v":0},{"$f":"IF(Q355=\"NO\",IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB355,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB355,0)","v":523},3.2121080977523413E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB355,0)","v":122},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A355,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K355=\"YES\",$L355=\"YES\",$M355=\"YES\",$N355=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B355,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB355/$BE355)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J355=\"YES\",$K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB355/$BE355,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J355=\"YES\",$K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB355/$BE355,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J355=\"YES\",$K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A355,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A355,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB355/BE355),0)","v":0},{"$f":"IFERROR(IF(OR($K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,IF($J355=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB355/$BE355,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A355,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A355,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB355/BE355,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A355,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB355/BE355,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB355/BE355,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A355,'MC PT SA (CHA Only)'!A:A,0))*$BB355/BE355,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A355,'SFY 17-18 Directed Payments'!B:B,0))*$BB355/BE355,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A355,'SFY 17-18 Directed Payments'!B:B,0))*$BB355/BE355,0)","v":0},0,null,null,0,null,1,null,"No",1,106100697,338]
[106320859,320859,51300,2,"EASTERN PLUMAS HEALTH CARE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C356,'Projected Nt Pt Revenues'!C:C,0)),0)","v":28378316.433017433},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A356,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A356,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C356,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A356,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q356=\"No\",0,IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB356,0),0))","v":0},{"$f":"IF(Q356=\"no\",IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB356,0),0),IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB356,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P356=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB356),0)","v":0},{"$f":"IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB356,0),0)","v":0},{"$f":"IF(Q356=\"NO\",IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB356,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB356,0)","v":541},3.3226586632581579E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB356,0)","v":100},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A356,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K356=\"YES\",$L356=\"YES\",$M356=\"YES\",$N356=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B356,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB356/$BE356)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J356=\"YES\",$K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB356/$BE356,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J356=\"YES\",$K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB356/$BE356,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J356=\"YES\",$K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A356,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A356,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB356/BE356),0)","v":0},{"$f":"IFERROR(IF(OR($K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,IF($J356=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB356/$BE356,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A356,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A356,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB356/BE356,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A356,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB356/BE356,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB356/BE356,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A356,'MC PT SA (CHA Only)'!A:A,0))*$BB356/BE356,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A356,'SFY 17-18 Directed Payments'!B:B,0))*$BB356/BE356,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A356,'SFY 17-18 Directed Payments'!B:B,0))*$BB356/BE356,0)","v":0},0,null,null,0,null,1,null,"No",1,106320859,339]
[106430763,430763,50308,2,"EL CAMINO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C357,'Projected Nt Pt Revenues'!C:C,0)),0)","v":986092574.88144302},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A357,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A357,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C357,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A357,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q357=\"No\",0,IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB357,0),0))","v":0},{"$f":"IF(Q357=\"no\",IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB357,0),0),IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB357,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P357=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB357),0)","v":0},{"$f":"IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB357,0),0)","v":0},{"$f":"IF(Q357=\"NO\",IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB357,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB357,0)","v":88700},5.4476862002033012E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB357,0)","v":7636},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A357,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K357=\"YES\",$L357=\"YES\",$M357=\"YES\",$N357=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B357,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB357/$BE357)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J357=\"YES\",$K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB357/$BE357,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J357=\"YES\",$K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB357/$BE357,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J357=\"YES\",$K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A357,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A357,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB357/BE357),0)","v":0},{"$f":"IFERROR(IF(OR($K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,IF($J357=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB357/$BE357,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A357,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A357,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB357/BE357,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A357,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB357/BE357,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB357/BE357,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A357,'MC PT SA (CHA Only)'!A:A,0))*$BB357/BE357,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A357,'SFY 17-18 Directed Payments'!B:B,0))*$BB357/BE357,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A357,'SFY 17-18 Directed Payments'!B:B,0))*$BB357/BE357,0)","v":0},0,null,null,0,null,1,null,"No",1,106430763,340]
[106130699,130699,50045,2,"EL CENTRO REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C358,'Projected Nt Pt Revenues'!C:C,0)),0)","v":149102593.0533545},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A358,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A358,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C358,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A358,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q358=\"No\",0,IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB358,0),0))","v":0},{"$f":"IF(Q358=\"no\",IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB358,0),0),IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB358,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P358=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB358),0)","v":0},{"$f":"IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB358,0),0)","v":0},{"$f":"IF(Q358=\"NO\",IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB358,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB358,0)","v":19653},1.2070279243810086E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB358,0)","v":6688},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A358,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K358=\"YES\",$L358=\"YES\",$M358=\"YES\",$N358=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B358,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB358/$BE358)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J358=\"YES\",$K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB358/$BE358,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J358=\"YES\",$K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB358/$BE358,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J358=\"YES\",$K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A358,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A358,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB358/BE358),0)","v":0},{"$f":"IFERROR(IF(OR($K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,IF($J358=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB358/$BE358,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A358,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A358,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB358/BE358,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A358,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB358/BE358,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB358/BE358,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A358,'MC PT SA (CHA Only)'!A:A,0))*$BB358/BE358,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A358,'SFY 17-18 Directed Payments'!B:B,0))*$BB358/BE358,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A358,'SFY 17-18 Directed Payments'!B:B,0))*$BB358/BE358,0)","v":0},0,null,null,0,null,1,null,"No",1,106130699,341]
[106350784,350784,50296,2,"HAZEL HAWKINS MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C359,'Projected Nt Pt Revenues'!C:C,0)),0)","v":127734963.0223864},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A359,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A359,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C359,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A359,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q359=\"No\",0,IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB359,0),0))","v":0},{"$f":"IF(Q359=\"no\",IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB359,0),0),IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB359,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P359=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB359),0)","v":0},{"$f":"IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB359,0),0)","v":0},{"$f":"IF(Q359=\"NO\",IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB359,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB359,0)","v":6980},4.2869052623922257E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB359,0)","v":2165},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A359,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K359=\"YES\",$L359=\"YES\",$M359=\"YES\",$N359=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B359,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB359/$BE359)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J359=\"YES\",$K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB359/$BE359,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J359=\"YES\",$K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB359/$BE359,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J359=\"YES\",$K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A359,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A359,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB359/BE359),0)","v":0},{"$f":"IFERROR(IF(OR($K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,IF($J359=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB359/$BE359,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A359,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A359,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB359/BE359,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A359,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB359/BE359,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB359/BE359,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A359,'MC PT SA (CHA Only)'!A:A,0))*$BB359/BE359,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A359,'SFY 17-18 Directed Payments'!B:B,0))*$BB359/BE359,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A359,'SFY 17-18 Directed Payments'!B:B,0))*$BB359/BE359,0)","v":0},0,null,null,0,null,1,null,"No",1,106350784,342]
[106490964,490964,51321,2,"HEALDSBURG DISTRICT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C360,'Projected Nt Pt Revenues'!C:C,0)),0)","v":49180221.792637378},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A360,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A360,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C360,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A360,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q360=\"No\",0,IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB360,0),0))","v":0},{"$f":"IF(Q360=\"no\",IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB360,0),0),IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB360,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P360=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB360),0)","v":0},{"$f":"IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB360,0),0)","v":0},{"$f":"IF(Q360=\"NO\",IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB360,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB360,0)","v":3052},1.8744462551319589E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB360,0)","v":1445},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A360,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K360=\"YES\",$L360=\"YES\",$M360=\"YES\",$N360=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B360,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB360/$BE360)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J360=\"YES\",$K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB360/$BE360,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J360=\"YES\",$K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB360/$BE360,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J360=\"YES\",$K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A360,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A360,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB360/BE360),0)","v":0},{"$f":"IFERROR(IF(OR($K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,IF($J360=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB360/$BE360,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A360,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A360,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB360/BE360,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A360,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB360/BE360,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB360/BE360,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A360,'MC PT SA (CHA Only)'!A:A,0))*$BB360/BE360,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A360,'SFY 17-18 Directed Payments'!B:B,0))*$BB360/BE360,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A360,'SFY 17-18 Directed Payments'!B:B,0))*$BB360/BE360,0)","v":0},0,null,null,0,null,1,null,"No",1,106490964,343]
[106121031,121031,51309,2,"JEROLD PHELPS COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C361,'Projected Nt Pt Revenues'!C:C,0)),0)","v":8610622.3412897065},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A361,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A361,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C361,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A361,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q361=\"No\",0,IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB361,0),0))","v":0},{"$f":"IF(Q361=\"no\",IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB361,0),0),IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB361,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P361=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB361),0)","v":0},{"$f":"IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB361,0),0)","v":0},{"$f":"IF(Q361=\"NO\",IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB361,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB361,0)","v":676},4.151787904551783E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB361,0)","v":26},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A361,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K361=\"YES\",$L361=\"YES\",$M361=\"YES\",$N361=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B361,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB361/$BE361)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J361=\"YES\",$K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB361/$BE361,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J361=\"YES\",$K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB361/$BE361,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J361=\"YES\",$K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A361,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A361,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB361/BE361),0)","v":0},{"$f":"IFERROR(IF(OR($K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,IF($J361=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB361/$BE361,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A361,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A361,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB361/BE361,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A361,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB361/BE361,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB361/BE361,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A361,'MC PT SA (CHA Only)'!A:A,0))*$BB361/BE361,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A361,'SFY 17-18 Directed Payments'!B:B,0))*$BB361/BE361,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A361,'SFY 17-18 Directed Payments'!B:B,0))*$BB361/BE361,0)","v":0},0,null,null,0,null,1,null,"No",1,106121031,344]
[106220733,220733,51304,2,"JOHN C. FREMONT HEALTHCARE DISTRICT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C362,'Projected Nt Pt Revenues'!C:C,0)),0)","v":23036103.830729805},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A362,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A362,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C362,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A362,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q362=\"No\",0,IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB362,0),0))","v":0},{"$f":"IF(Q362=\"no\",IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB362,0),0),IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB362,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P362=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB362),0)","v":0},{"$f":"IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB362,0),0)","v":0},{"$f":"IF(Q362=\"NO\",IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB362,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB362,0)","v":1559},9.5749073124204575E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB362,0)","v":58},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A362,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K362=\"YES\",$L362=\"YES\",$M362=\"YES\",$N362=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B362,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB362/$BE362)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J362=\"YES\",$K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB362/$BE362,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J362=\"YES\",$K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB362/$BE362,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J362=\"YES\",$K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A362,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A362,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB362/BE362),0)","v":0},{"$f":"IFERROR(IF(OR($K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,IF($J362=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB362/$BE362,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A362,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A362,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB362/BE362,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A362,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB362/BE362,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB362/BE362,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A362,'MC PT SA (CHA Only)'!A:A,0))*$BB362/BE362,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A362,'SFY 17-18 Directed Payments'!B:B,0))*$BB362/BE362,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A362,'SFY 17-18 Directed Payments'!B:B,0))*$BB362/BE362,0)","v":0},0,null,null,0,null,1,null,"No",1,106220733,345]
[106540734,540734,50057,2,"KAWEAH DELTA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C363,'Projected Nt Pt Revenues'!C:C,0)),0)","v":613416420.38361919},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A363,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A363,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C363,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A363,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q363=\"No\",0,IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB363,0),0))","v":0},{"$f":"IF(Q363=\"no\",IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB363,0),0),IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB363,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P363=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB363),0)","v":0},{"$f":"IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB363,0),0)","v":0},{"$f":"IF(Q363=\"NO\",IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB363,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB363,0)","v":125403},7.7018736478477404E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB363,0)","v":49891},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A363,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K363=\"YES\",$L363=\"YES\",$M363=\"YES\",$N363=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B363,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB363/$BE363)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J363=\"YES\",$K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB363/$BE363,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J363=\"YES\",$K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB363/$BE363,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J363=\"YES\",$K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A363,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A363,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB363/BE363),0)","v":0},{"$f":"IFERROR(IF(OR($K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,IF($J363=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB363/$BE363,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A363,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A363,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB363/BE363,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A363,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB363/BE363,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB363/BE363,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A363,'MC PT SA (CHA Only)'!A:A,0))*$BB363/BE363,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A363,'SFY 17-18 Directed Payments'!B:B,0))*$BB363/BE363,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A363,'SFY 17-18 Directed Payments'!B:B,0))*$BB363/BE363,0)","v":0},0,null,null,0,null,1,null,"No",1,106540734,346]
[106150737,150737,51314,2,"KERN VALLEY HOSPITAL DISTRICT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C364,'Projected Nt Pt Revenues'!C:C,0)),0)","v":33244832.728819564},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A364,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A364,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C364,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A364,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q364=\"No\",0,IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB364,0),0))","v":0},{"$f":"IF(Q364=\"no\",IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB364,0),0),IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB364,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P364=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB364),0)","v":0},{"$f":"IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB364,0),0)","v":0},{"$f":"IF(Q364=\"NO\",IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB364,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB364,0)","v":2527},1.5520071057399933E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB364,0)","v":628},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A364,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K364=\"YES\",$L364=\"YES\",$M364=\"YES\",$N364=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B364,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB364/$BE364)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J364=\"YES\",$K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB364/$BE364,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J364=\"YES\",$K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB364/$BE364,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J364=\"YES\",$K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A364,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A364,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB364/BE364),0)","v":0},{"$f":"IFERROR(IF(OR($K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,IF($J364=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB364/$BE364,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A364,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A364,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB364/BE364,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A364,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB364/BE364,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB364/BE364,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A364,'MC PT SA (CHA Only)'!A:A,0))*$BB364/BE364,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A364,'SFY 17-18 Directed Payments'!B:B,0))*$BB364/BE364,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A364,'SFY 17-18 Directed Payments'!B:B,0))*$BB364/BE364,0)","v":0},0,null,null,0,null,1,null,"No",1,106150737,347]
[106380868,380868,54144,2,"LANGLEY PORTER PSYCHIATRIC INSTITUTE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C365,'Projected Nt Pt Revenues'!C:C,0)),0)","v":28670554.353698343},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A365,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A365,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C365,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A365,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"YES","NO","NO","NO","NO",{"$f":"IF(Q365=\"No\",0,IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB365,0),0))","v":0},{"$f":"IF(Q365=\"no\",IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB365,0),0),IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB365,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P365=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB365),0)","v":0},{"$f":"IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB365,0),0)","v":0},{"$f":"IF(Q365=\"NO\",IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB365,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB365,0)","v":6355},3.9030491321636956E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB365,0)","v":1073},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A365,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K365=\"YES\",$L365=\"YES\",$M365=\"YES\",$N365=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B365,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB365/$BE365)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J365=\"YES\",$K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB365/$BE365,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J365=\"YES\",$K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB365/$BE365,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J365=\"YES\",$K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A365,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A365,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB365/BE365),0)","v":0},{"$f":"IFERROR(IF(OR($K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,IF($J365=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB365/$BE365,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A365,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A365,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB365/BE365,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A365,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB365/BE365,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB365/BE365,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A365,'MC PT SA (CHA Only)'!A:A,0))*$BB365/BE365,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A365,'SFY 17-18 Directed Payments'!B:B,0))*$BB365/BE365,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A365,'SFY 17-18 Directed Payments'!B:B,0))*$BB365/BE365,0)","v":0},0,null,null,0,null,1,null,"No",1,106380868,348]
[106420491,420491,50110,2,"LOMPOC VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C366,'Projected Nt Pt Revenues'!C:C,0)),0)","v":104323331.05244607},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A366,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A366,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C366,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A366,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q366=\"No\",0,IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB366,0),0))","v":0},{"$f":"IF(Q366=\"no\",IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB366,0),0),IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB366,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P366=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB366),0)","v":0},{"$f":"IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB366,0),0)","v":0},{"$f":"IF(Q366=\"NO\",IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB366,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB366,0)","v":8660},5.3187105404465152E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB366,0)","v":2840},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A366,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K366=\"YES\",$L366=\"YES\",$M366=\"YES\",$N366=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B366,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB366/$BE366)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J366=\"YES\",$K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB366/$BE366,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J366=\"YES\",$K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB366/$BE366,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J366=\"YES\",$K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A366,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A366,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB366/BE366),0)","v":0},{"$f":"IFERROR(IF(OR($K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,IF($J366=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB366/$BE366,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A366,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A366,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB366/BE366,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A366,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB366/BE366,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB366/BE366,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A366,'MC PT SA (CHA Only)'!A:A,0))*$BB366/BE366,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A366,'SFY 17-18 Directed Payments'!B:B,0))*$BB366/BE366,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A366,'SFY 17-18 Directed Payments'!B:B,0))*$BB366/BE366,0)","v":0},0,null,null,0,null,1,null,"No",1,106420491,349]
[106260011,260011,51303,2,"MAMMOTH HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C367,'Projected Nt Pt Revenues'!C:C,0)),0)","v":78403507.936957896},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A367,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A367,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C367,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A367,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q367=\"No\",0,IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB367,0),0))","v":0},{"$f":"IF(Q367=\"no\",IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB367,0),0),IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB367,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P367=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB367),0)","v":0},{"$f":"IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB367,0),0)","v":0},{"$f":"IF(Q367=\"NO\",IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB367,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB367,0)","v":1396},8.5738105247844509E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB367,0)","v":388},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A367,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K367=\"YES\",$L367=\"YES\",$M367=\"YES\",$N367=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B367,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB367/$BE367)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J367=\"YES\",$K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB367/$BE367,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J367=\"YES\",$K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB367/$BE367,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J367=\"YES\",$K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A367,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A367,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB367/BE367),0)","v":0},{"$f":"IFERROR(IF(OR($K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,IF($J367=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB367/$BE367,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A367,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A367,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB367/BE367,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A367,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB367/BE367,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB367/BE367,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A367,'MC PT SA (CHA Only)'!A:A,0))*$BB367/BE367,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A367,'SFY 17-18 Directed Payments'!B:B,0))*$BB367/BE367,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A367,'SFY 17-18 Directed Payments'!B:B,0))*$BB367/BE367,0)","v":0},0,null,null,0,null,1,null,"No",1,106260011,350]
[106211006,211006,50360,2,"MARIN GENERAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C368,'Projected Nt Pt Revenues'!C:C,0)),0)","v":415006994.26329017},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A368,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A368,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C368,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A368,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q368=\"No\",0,IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB368,0),0))","v":0},{"$f":"IF(Q368=\"no\",IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB368,0),0),IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB368,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P368=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB368),0)","v":0},{"$f":"IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB368,0),0)","v":0},{"$f":"IF(Q368=\"NO\",IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB368,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB368,0)","v":41603},2.5551306537436071E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB368,0)","v":10500},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A368,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K368=\"YES\",$L368=\"YES\",$M368=\"YES\",$N368=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B368,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB368/$BE368)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J368=\"YES\",$K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB368/$BE368,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J368=\"YES\",$K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB368/$BE368,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J368=\"YES\",$K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A368,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A368,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB368/BE368),0)","v":0},{"$f":"IFERROR(IF(OR($K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,IF($J368=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB368/$BE368,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A368,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A368,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB368/BE368,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A368,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB368/BE368,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB368/BE368,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A368,'MC PT SA (CHA Only)'!A:A,0))*$BB368/BE368,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A368,'SFY 17-18 Directed Payments'!B:B,0))*$BB368/BE368,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A368,'SFY 17-18 Directed Payments'!B:B,0))*$BB368/BE368,0)","v":0},0,null,null,0,null,1,null,"No",1,106211006,351]
[106450936,450936,51305,2,"MAYERS MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C369,'Projected Nt Pt Revenues'!C:C,0)),0)","v":28025954.15227443},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A369,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A369,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C369,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A369,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q369=\"No\",0,IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB369,0),0))","v":0},{"$f":"IF(Q369=\"no\",IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB369,0),0),IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB369,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P369=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB369),0)","v":0},{"$f":"IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB369,0),0)","v":0},{"$f":"IF(Q369=\"NO\",IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB369,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB369,0)","v":2049},1.2584339373412136E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB369,0)","v":502},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A369,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K369=\"YES\",$L369=\"YES\",$M369=\"YES\",$N369=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B369,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB369/$BE369)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J369=\"YES\",$K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB369/$BE369,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J369=\"YES\",$K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB369/$BE369,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J369=\"YES\",$K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A369,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A369,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB369/BE369),0)","v":0},{"$f":"IFERROR(IF(OR($K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,IF($J369=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB369/$BE369,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A369,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A369,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB369/BE369,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A369,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB369/BE369,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB369/BE369,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A369,'MC PT SA (CHA Only)'!A:A,0))*$BB369/BE369,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A369,'SFY 17-18 Directed Payments'!B:B,0))*$BB369/BE369,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A369,'SFY 17-18 Directed Payments'!B:B,0))*$BB369/BE369,0)","v":0},0,null,null,0,null,1,null,"No",1,106450936,352]
[106231013,231013,51325,2,"MENDOCINO COAST DISTRICT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C370,'Projected Nt Pt Revenues'!C:C,0)),0)","v":60311145.459476814},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A370,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A370,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C370,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A370,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q370=\"No\",0,IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB370,0),0))","v":0},{"$f":"IF(Q370=\"no\",IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB370,0),0),IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB370,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P370=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB370),0)","v":0},{"$f":"IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB370,0),0)","v":0},{"$f":"IF(Q370=\"NO\",IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB370,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB370,0)","v":3277},2.0126344620142298E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB370,0)","v":572},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A370,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K370=\"YES\",$L370=\"YES\",$M370=\"YES\",$N370=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B370,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB370/$BE370)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J370=\"YES\",$K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB370/$BE370,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J370=\"YES\",$K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB370/$BE370,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J370=\"YES\",$K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A370,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A370,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB370/BE370),0)","v":0},{"$f":"IFERROR(IF(OR($K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,IF($J370=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB370/$BE370,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A370,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A370,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB370/BE370,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A370,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB370/BE370,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB370/BE370,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A370,'MC PT SA (CHA Only)'!A:A,0))*$BB370/BE370,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A370,'SFY 17-18 Directed Payments'!B:B,0))*$BB370/BE370,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A370,'SFY 17-18 Directed Payments'!B:B,0))*$BB370/BE370,0)","v":0},0,null,null,0,null,1,null,"No",1,106231013,353]
[106250956,250956,50430,2,"MODOC MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C371,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A371,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A371,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C371,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A371,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q371=\"No\",0,IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB371,0),0))","v":0},{"$f":"IF(Q371=\"no\",IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB371,0),0),IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB371,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P371=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB371),0)","v":0},{"$f":"IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB371,0),0)","v":0},{"$f":"IF(Q371=\"NO\",IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB371,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB371,0)","v":900},5.5275282752908356E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB371,0)","v":191},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A371,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K371=\"YES\",$L371=\"YES\",$M371=\"YES\",$N371=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B371,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB371/$BE371)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J371=\"YES\",$K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB371/$BE371,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J371=\"YES\",$K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB371/$BE371,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J371=\"YES\",$K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A371,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A371,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB371/BE371),0)","v":0},{"$f":"IFERROR(IF(OR($K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,IF($J371=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB371/$BE371,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A371,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A371,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB371/BE371,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A371,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB371/BE371,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB371/BE371,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A371,'MC PT SA (CHA Only)'!A:A,0))*$BB371/BE371,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A371,'SFY 17-18 Directed Payments'!B:B,0))*$BB371/BE371,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A371,'SFY 17-18 Directed Payments'!B:B,0))*$BB371/BE371,0)","v":0},0,null,null,0,null,1,null,"No",1,106250956,354]
[106361266,361266,51312,2,"MOUNTAINS COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C372,'Projected Nt Pt Revenues'!C:C,0)),0)","v":26063840.774171919},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A372,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A372,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C372,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A372,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q372=\"No\",0,IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB372,0),0))","v":0},{"$f":"IF(Q372=\"no\",IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB372,0),0),IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB372,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P372=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB372),0)","v":0},{"$f":"IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB372,0),0)","v":0},{"$f":"IF(Q372=\"NO\",IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB372,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB372,0)","v":1599},9.8205752357667173E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB372,0)","v":412},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A372,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K372=\"YES\",$L372=\"YES\",$M372=\"YES\",$N372=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B372,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB372/$BE372)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J372=\"YES\",$K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB372/$BE372,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J372=\"YES\",$K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB372/$BE372,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J372=\"YES\",$K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A372,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A372,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB372/BE372),0)","v":0},{"$f":"IFERROR(IF(OR($K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,IF($J372=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB372/$BE372,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A372,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A372,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB372/BE372,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A372,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB372/BE372,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB372/BE372,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A372,'MC PT SA (CHA Only)'!A:A,0))*$BB372/BE372,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A372,'SFY 17-18 Directed Payments'!B:B,0))*$BB372/BE372,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A372,'SFY 17-18 Directed Payments'!B:B,0))*$BB372/BE372,0)","v":0},0,null,null,0,null,1,null,"No",1,106361266,355]
[106141273,141273,51324,2,"NORTHERN INYO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C373,'Projected Nt Pt Revenues'!C:C,0)),0)","v":87290788.827355817},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A373,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A373,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C373,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A373,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q373=\"No\",0,IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB373,0),0))","v":0},{"$f":"IF(Q373=\"no\",IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB373,0),0),IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB373,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P373=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB373),0)","v":0},{"$f":"IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB373,0),0)","v":0},{"$f":"IF(Q373=\"NO\",IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB373,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB373,0)","v":3776},2.3191051963886882E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB373,0)","v":728},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A373,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K373=\"YES\",$L373=\"YES\",$M373=\"YES\",$N373=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B373,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB373/$BE373)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J373=\"YES\",$K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB373/$BE373,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J373=\"YES\",$K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB373/$BE373,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J373=\"YES\",$K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A373,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A373,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB373/BE373),0)","v":0},{"$f":"IFERROR(IF(OR($K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,IF($J373=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB373/$BE373,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A373,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A373,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB373/BE373,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A373,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB373/BE373,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB373/BE373,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A373,'MC PT SA (CHA Only)'!A:A,0))*$BB373/BE373,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A373,'SFY 17-18 Directed Payments'!B:B,0))*$BB373/BE373,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A373,'SFY 17-18 Directed Payments'!B:B,0))*$BB373/BE373,0)","v":0},0,null,null,0,null,1,null,"No",1,106141273,356]
[106500967,500967,50067,2,"OAK VALLEY DISTRICT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C374,'Projected Nt Pt Revenues'!C:C,0)),0)","v":83053416.584056318},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A374,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A374,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C374,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A374,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q374=\"No\",0,IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB374,0),0))","v":0},{"$f":"IF(Q374=\"no\",IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB374,0),0),IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB374,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P374=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB374),0)","v":0},{"$f":"IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB374,0),0)","v":0},{"$f":"IF(Q374=\"NO\",IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB374,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB374,0)","v":3307},2.0310595562651992E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB374,0)","v":956},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A374,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K374=\"YES\",$L374=\"YES\",$M374=\"YES\",$N374=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B374,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB374/$BE374)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J374=\"YES\",$K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB374/$BE374,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J374=\"YES\",$K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB374/$BE374,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J374=\"YES\",$K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A374,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A374,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB374/BE374),0)","v":0},{"$f":"IFERROR(IF(OR($K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,IF($J374=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB374/$BE374,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A374,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A374,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB374/BE374,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A374,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB374/BE374,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB374/BE374,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A374,'MC PT SA (CHA Only)'!A:A,0))*$BB374/BE374,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A374,'SFY 17-18 Directed Payments'!B:B,0))*$BB374/BE374,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A374,'SFY 17-18 Directed Payments'!B:B,0))*$BB374/BE374,0)","v":0},0,null,null,0,null,1,null,"No",1,106500967,357]
[106331288,331288,50423,2,"PALO VERDE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C375,'Projected Nt Pt Revenues'!C:C,0)),0)","v":23875520.22888656},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A375,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A375,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C375,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A375,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q375=\"No\",0,IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB375,0),0))","v":0},{"$f":"IF(Q375=\"no\",IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB375,0),0),IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB375,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P375=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB375),0)","v":0},{"$f":"IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB375,0),0)","v":0},{"$f":"IF(Q375=\"NO\",IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB375,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB375,0)","v":2773},1.703092878597943E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB375,0)","v":770},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A375,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K375=\"YES\",$L375=\"YES\",$M375=\"YES\",$N375=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B375,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB375/$BE375)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J375=\"YES\",$K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB375/$BE375,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J375=\"YES\",$K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB375/$BE375,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J375=\"YES\",$K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A375,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A375,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB375/BE375),0)","v":0},{"$f":"IFERROR(IF(OR($K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,IF($J375=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB375/$BE375,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A375,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A375,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB375/BE375,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A375,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB375/BE375,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB375/BE375,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A375,'MC PT SA (CHA Only)'!A:A,0))*$BB375/BE375,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A375,'SFY 17-18 Directed Payments'!B:B,0))*$BB375/BE375,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A375,'SFY 17-18 Directed Payments'!B:B,0))*$BB375/BE375,0)","v":0},0,null,null,0,null,1,null,"No",1,106331288,358]
[106370755,370755,50115,2,"PALOMAR HEALTH DOWNTOWN CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C376,'Projected Nt Pt Revenues'!C:C,0)),0)","v":651169088.41211295},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A376,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A376,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C376,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A376,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q376=\"No\",0,IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB376,0),0))","v":0},{"$f":"IF(Q376=\"no\",IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB376,0),0),IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB376,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P376=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB376),0)","v":0},{"$f":"IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB376,0),0)","v":0},{"$f":"IF(Q376=\"NO\",IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB376,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB376,0)","v":98889},6.0734638179470602E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB376,0)","v":25759},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A376,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K376=\"YES\",$L376=\"YES\",$M376=\"YES\",$N376=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B376,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB376/$BE376)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J376=\"YES\",$K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB376/$BE376,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J376=\"YES\",$K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB376/$BE376,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J376=\"YES\",$K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A376,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A376,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB376/BE376),0)","v":0},{"$f":"IFERROR(IF(OR($K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,IF($J376=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB376/$BE376,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A376,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A376,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB376/BE376,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A376,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB376/BE376,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB376/BE376,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A376,'MC PT SA (CHA Only)'!A:A,0))*$BB376/BE376,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A376,'SFY 17-18 Directed Payments'!B:B,0))*$BB376/BE376,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A376,'SFY 17-18 Directed Payments'!B:B,0))*$BB376/BE376,0)","v":0},0,null,null,0,null,1,null,"No",1,106370755,359]
[106130760,130760,50342,2,"PIONEERS MEMORIAL HEALTHCARE DISTRICT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C377,'Projected Nt Pt Revenues'!C:C,0)),0)","v":134392214.86965871},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A377,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A377,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C377,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A377,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q377=\"No\",0,IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB377,0),0))","v":0},{"$f":"IF(Q377=\"no\",IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB377,0),0),IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB377,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P377=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB377),0)","v":0},{"$f":"IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB377,0),0)","v":0},{"$f":"IF(Q377=\"NO\",IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB377,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB377,0)","v":18954},1.1640974547762499E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB377,0)","v":9228},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A377,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K377=\"YES\",$L377=\"YES\",$M377=\"YES\",$N377=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B377,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB377/$BE377)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J377=\"YES\",$K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB377/$BE377,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J377=\"YES\",$K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB377/$BE377,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J377=\"YES\",$K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A377,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A377,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB377/BE377),0)","v":0},{"$f":"IFERROR(IF(OR($K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,IF($J377=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB377/$BE377,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A377,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A377,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB377/BE377,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A377,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB377/BE377,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB377/BE377,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A377,'MC PT SA (CHA Only)'!A:A,0))*$BB377/BE377,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A377,'SFY 17-18 Directed Payments'!B:B,0))*$BB377/BE377,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A377,'SFY 17-18 Directed Payments'!B:B,0))*$BB377/BE377,0)","v":0},0,null,null,0,null,1,null,"No",1,106130760,360]
[106320986,320986,51326,2,"PLUMAS DISTRICT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C378,'Projected Nt Pt Revenues'!C:C,0)),0)","v":23337530.132774033},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A378,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A378,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C378,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A378,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q378=\"No\",0,IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB378,0),0))","v":0},{"$f":"IF(Q378=\"no\",IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB378,0),0),IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB378,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P378=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB378),0)","v":0},{"$f":"IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB378,0),0)","v":0},{"$f":"IF(Q378=\"NO\",IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB378,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB378,0)","v":1420},8.7212112787922073E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB378,0)","v":353},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A378,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K378=\"YES\",$L378=\"YES\",$M378=\"YES\",$N378=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B378,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB378/$BE378)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J378=\"YES\",$K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB378/$BE378,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J378=\"YES\",$K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB378/$BE378,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J378=\"YES\",$K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A378,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A378,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB378/BE378),0)","v":0},{"$f":"IFERROR(IF(OR($K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,IF($J378=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB378/$BE378,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A378,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A378,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB378/BE378,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A378,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB378/BE378,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB378/BE378,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A378,'MC PT SA (CHA Only)'!A:A,0))*$BB378/BE378,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A378,'SFY 17-18 Directed Payments'!B:B,0))*$BB378/BE378,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A378,'SFY 17-18 Directed Payments'!B:B,0))*$BB378/BE378,0)","v":0},0,null,null,0,null,1,null,"No",1,106320986,361]
[106370977,370977,50636,2,"POMERADO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C379,'Projected Nt Pt Revenues'!C:C,0)),0)","v":210260939.26502508},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A379,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A379,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C379,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A379,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q379=\"No\",0,IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB379,0),0))","v":0},{"$f":"IF(Q379=\"no\",IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB379,0),0),IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB379,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P379=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB379),0)","v":0},{"$f":"IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB379,0),0)","v":0},{"$f":"IF(Q379=\"NO\",IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB379,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB379,0)","v":25397},1.5598070623062371E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB379,0)","v":3660},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A379,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K379=\"YES\",$L379=\"YES\",$M379=\"YES\",$N379=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B379,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB379/$BE379)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J379=\"YES\",$K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB379/$BE379,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J379=\"YES\",$K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB379/$BE379,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J379=\"YES\",$K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A379,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A379,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB379/BE379),0)","v":0},{"$f":"IFERROR(IF(OR($K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,IF($J379=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB379/$BE379,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A379,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A379,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB379/BE379,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A379,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB379/BE379,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB379/BE379,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A379,'MC PT SA (CHA Only)'!A:A,0))*$BB379/BE379,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A379,'SFY 17-18 Directed Payments'!B:B,0))*$BB379/BE379,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A379,'SFY 17-18 Directed Payments'!B:B,0))*$BB379/BE379,0)","v":0},0,null,null,0,null,1,null,"No",1,106370977,362]
[106270875,270875,50334,2,"SALINAS VALLEY MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C380,'Projected Nt Pt Revenues'!C:C,0)),0)","v":484601254.42353022},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A380,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A380,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C380,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A380,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q380=\"No\",0,IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB380,0),0))","v":0},{"$f":"IF(Q380=\"no\",IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB380,0),0),IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB380,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P380=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB380),0)","v":0},{"$f":"IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB380,0),0)","v":0},{"$f":"IF(Q380=\"NO\",IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB380,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB380,0)","v":46638},2.8643651522557109E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB380,0)","v":12209},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A380,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K380=\"YES\",$L380=\"YES\",$M380=\"YES\",$N380=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B380,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB380/$BE380)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J380=\"YES\",$K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB380/$BE380,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J380=\"YES\",$K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB380/$BE380,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J380=\"YES\",$K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A380,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A380,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB380/BE380),0)","v":0},{"$f":"IFERROR(IF(OR($K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,IF($J380=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB380/$BE380,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A380,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A380,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB380/BE380,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A380,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB380/BE380,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB380/BE380,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A380,'MC PT SA (CHA Only)'!A:A,0))*$BB380/BE380,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A380,'SFY 17-18 Directed Payments'!B:B,0))*$BB380/BE380,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A380,'SFY 17-18 Directed Payments'!B:B,0))*$BB380/BE380,0)","v":0},0,null,null,0,null,1,null,"No",1,106270875,363]
[106374055,374055,54114,2,"SAN DIEGO COUNTY PSYCHIATRIC HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C381,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A381,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A381,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C381,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A381,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"YES","NO","NO","NO","NO",{"$f":"IF(Q381=\"No\",0,IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB381,0),0))","v":0},{"$f":"IF(Q381=\"no\",IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB381,0),0),IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB381,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P381=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB381),0)","v":0},{"$f":"IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB381,0),0)","v":0},{"$f":"IF(Q381=\"NO\",IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB381,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB381,0)","v":13487},8.2833082054274991E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB381,0)","v":4088},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A381,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K381=\"YES\",$L381=\"YES\",$M381=\"YES\",$N381=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B381,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB381/$BE381)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J381=\"YES\",$K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB381/$BE381,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J381=\"YES\",$K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB381/$BE381,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J381=\"YES\",$K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A381,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A381,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB381/BE381),0)","v":0},{"$f":"IFERROR(IF(OR($K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,IF($J381=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB381/$BE381,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A381,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A381,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB381/BE381,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A381,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB381/BE381,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB381/BE381,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A381,'MC PT SA (CHA Only)'!A:A,0))*$BB381/BE381,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A381,'SFY 17-18 Directed Payments'!B:B,0))*$BB381/BE381,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A381,'SFY 17-18 Directed Payments'!B:B,0))*$BB381/BE381,0)","v":0},0,null,null,0,null,1,null,"No",1,106374055,364]
[106331326,331326,50054,2,"SAN GORGONIO MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C382,'Projected Nt Pt Revenues'!C:C,0)),0)","v":65695860.397839867},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A382,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A382,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C382,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A382,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q382=\"No\",0,IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB382,0),0))","v":0},{"$f":"IF(Q382=\"no\",IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB382,0),0),IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB382,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P382=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB382),0)","v":0},{"$f":"IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB382,0),0)","v":0},{"$f":"IF(Q382=\"NO\",IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB382,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB382,0)","v":16129},9.9059448391295422E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB382,0)","v":4418},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A382,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K382=\"YES\",$L382=\"YES\",$M382=\"YES\",$N382=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B382,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB382/$BE382)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J382=\"YES\",$K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB382/$BE382,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J382=\"YES\",$K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB382/$BE382,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J382=\"YES\",$K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A382,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A382,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB382/BE382),0)","v":0},{"$f":"IFERROR(IF(OR($K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,IF($J382=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB382/$BE382,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A382,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A382,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB382/BE382,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A382,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB382/BE382,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB382/BE382,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A382,'MC PT SA (CHA Only)'!A:A,0))*$BB382/BE382,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A382,'SFY 17-18 Directed Payments'!B:B,0))*$BB382/BE382,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A382,'SFY 17-18 Directed Payments'!B:B,0))*$BB382/BE382,0)","v":0},0,null,null,0,null,1,null,"No",1,106331326,365]
[106321016,321016,51327,2,"SENECA HEALTHCARE DISTRICT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C383,'Projected Nt Pt Revenues'!C:C,0)),0)","v":18772156.963884491},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A383,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A383,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C383,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A383,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q383=\"No\",0,IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB383,0),0))","v":0},{"$f":"IF(Q383=\"no\",IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB383,0),0),IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB383,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P383=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB383),0)","v":0},{"$f":"IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB383,0),0)","v":0},{"$f":"IF(Q383=\"NO\",IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB383,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB383,0)","v":890},5.4661112944542706E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB383,0)","v":78},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A383,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K383=\"YES\",$L383=\"YES\",$M383=\"YES\",$N383=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B383,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB383/$BE383)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J383=\"YES\",$K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB383/$BE383,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J383=\"YES\",$K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB383/$BE383,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J383=\"YES\",$K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A383,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A383,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB383/BE383),0)","v":0},{"$f":"IFERROR(IF(OR($K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,IF($J383=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB383/$BE383,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A383,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A383,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB383/BE383,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A383,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB383/BE383,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB383/BE383,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A383,'MC PT SA (CHA Only)'!A:A,0))*$BB383/BE383,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A383,'SFY 17-18 Directed Payments'!B:B,0))*$BB383/BE383,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A383,'SFY 17-18 Directed Payments'!B:B,0))*$BB383/BE383,0)","v":0},0,null,null,0,null,1,null,"No",1,106321016,366]
[106540798,540798,50261,2,"SIERRA VIEW MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C384,'Projected Nt Pt Revenues'!C:C,0)),0)","v":157618059.07174921},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A384,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A384,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C384,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A384,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q384=\"No\",0,IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB384,0),0))","v":0},{"$f":"IF(Q384=\"no\",IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB384,0),0),IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB384,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P384=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB384),0)","v":0},{"$f":"IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB384,0),0)","v":0},{"$f":"IF(Q384=\"NO\",IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB384,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB384,0)","v":21889},1.3443562935315677E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB384,0)","v":8118},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A384,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K384=\"YES\",$L384=\"YES\",$M384=\"YES\",$N384=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B384,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB384/$BE384)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J384=\"YES\",$K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB384/$BE384,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J384=\"YES\",$K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB384/$BE384,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J384=\"YES\",$K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A384,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A384,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB384/BE384),0)","v":0},{"$f":"IFERROR(IF(OR($K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,IF($J384=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB384/$BE384,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A384,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A384,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB384/BE384,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A384,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB384/BE384,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB384/BE384,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A384,'MC PT SA (CHA Only)'!A:A,0))*$BB384/BE384,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A384,'SFY 17-18 Directed Payments'!B:B,0))*$BB384/BE384,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A384,'SFY 17-18 Directed Payments'!B:B,0))*$BB384/BE384,0)","v":0},0,null,null,0,null,1,null,"No",1,106540798,367]
[106491076,491076,50090,2,"SONOMA VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C385,'Projected Nt Pt Revenues'!C:C,0)),0)","v":63954663.906741306},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A385,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A385,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C385,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A385,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q385=\"No\",0,IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB385,0),0))","v":0},{"$f":"IF(Q385=\"no\",IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB385,0),0),IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB385,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P385=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB385),0)","v":0},{"$f":"IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB385,0),0)","v":0},{"$f":"IF(Q385=\"NO\",IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB385,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB385,0)","v":4393},2.6980479681502933E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB385,0)","v":1071},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A385,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K385=\"YES\",$L385=\"YES\",$M385=\"YES\",$N385=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B385,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB385/$BE385)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J385=\"YES\",$K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB385/$BE385,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J385=\"YES\",$K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB385/$BE385,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J385=\"YES\",$K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A385,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A385,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB385/BE385),0)","v":0},{"$f":"IFERROR(IF(OR($K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,IF($J385=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB385/$BE385,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A385,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A385,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB385/BE385,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A385,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB385/BE385,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB385/BE385,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A385,'MC PT SA (CHA Only)'!A:A,0))*$BB385/BE385,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A385,'SFY 17-18 Directed Payments'!B:B,0))*$BB385/BE385,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A385,'SFY 17-18 Directed Payments'!B:B,0))*$BB385/BE385,0)","v":0},0,null,null,0,null,1,null,"No",1,106491076,368]
[106491338,491338,50385,2,"SONOMA WEST MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C386,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A386,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A386,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C386,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A386,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q386=\"No\",0,IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB386,0),0))","v":0},{"$f":"IF(Q386=\"no\",IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB386,0),0),IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB386,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P386=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB386),0)","v":0},{"$f":"IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB386,0),0)","v":0},{"$f":"IF(Q386=\"NO\",IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB386,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB386,0)","v":2691.1270491803275},1.6528089840826945E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB386,0)","v":233.36065573770492},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A386,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K386=\"YES\",$L386=\"YES\",$M386=\"YES\",$N386=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B386,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB386/$BE386)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J386=\"YES\",$K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB386/$BE386,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J386=\"YES\",$K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB386/$BE386,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J386=\"YES\",$K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A386,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A386,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB386/BE386),0)","v":0},{"$f":"IFERROR(IF(OR($K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,IF($J386=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB386/$BE386,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A386,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A386,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB386/BE386,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A386,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB386/BE386,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB386/BE386,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A386,'MC PT SA (CHA Only)'!A:A,0))*$BB386/BE386,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A386,'SFY 17-18 Directed Payments'!B:B,0))*$BB386/BE386,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A386,'SFY 17-18 Directed Payments'!B:B,0))*$BB386/BE386,0)","v":0},0,null,null,0,null,1,null,"No",1,106491338,369]
[106141338,141338,50388,2,"SOUTHERN INYO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C387,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A387,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A387,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C387,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A387,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q387=\"No\",0,IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB387,0),0))","v":0},{"$f":"IF(Q387=\"no\",IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB387,0),0),IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB387,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P387=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB387),0)","v":0},{"$f":"IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB387,0),0)","v":0},{"$f":"IF(Q387=\"NO\",IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB387,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB387,0)","v":4},2.4566792334625932E-7,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB387,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A387,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K387=\"YES\",$L387=\"YES\",$M387=\"YES\",$N387=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B387,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB387/$BE387)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J387=\"YES\",$K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB387/$BE387,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J387=\"YES\",$K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB387/$BE387,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J387=\"YES\",$K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A387,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A387,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB387/BE387),0)","v":0},{"$f":"IFERROR(IF(OR($K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,IF($J387=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB387/$BE387,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A387,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A387,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB387/BE387,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A387,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB387/BE387,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB387/BE387,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A387,'MC PT SA (CHA Only)'!A:A,0))*$BB387/BE387,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A387,'SFY 17-18 Directed Payments'!B:B,0))*$BB387/BE387,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A387,'SFY 17-18 Directed Payments'!B:B,0))*$BB387/BE387,0)","v":0},0,null,null,0,null,1,null,"No",1,106141338,370]
[106250955,250955,51308,2,"SURPRISE VALLEY COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C388,'Projected Nt Pt Revenues'!C:C,0)),0)","v":5129308.7421257179},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A388,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A388,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C388,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A388,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q388=\"No\",0,IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB388,0),0))","v":0},{"$f":"IF(Q388=\"no\",IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB388,0),0),IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB388,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P388=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB388),0)","v":0},{"$f":"IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB388,0),0)","v":0},{"$f":"IF(Q388=\"NO\",IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB388,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB388,0)","v":130},7.9842075087534293E-6,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB388,0)","v":41},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A388,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K388=\"YES\",$L388=\"YES\",$M388=\"YES\",$N388=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B388,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB388/$BE388)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J388=\"YES\",$K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB388/$BE388,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J388=\"YES\",$K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB388/$BE388,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J388=\"YES\",$K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A388,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A388,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB388/BE388),0)","v":0},{"$f":"IFERROR(IF(OR($K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,IF($J388=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB388/$BE388,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A388,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A388,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB388/BE388,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A388,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB388/BE388,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB388/BE388,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A388,'MC PT SA (CHA Only)'!A:A,0))*$BB388/BE388,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A388,'SFY 17-18 Directed Payments'!B:B,0))*$BB388/BE388,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A388,'SFY 17-18 Directed Payments'!B:B,0))*$BB388/BE388,0)","v":0},0,null,null,0,null,1,null,"No",1,106250955,371]
[106291053,291053,51328,2,"TAHOE FOREST HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C389,'Projected Nt Pt Revenues'!C:C,0)),0)","v":160706361.13319889},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A389,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A389,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C389,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A389,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q389=\"No\",0,IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB389,0),0))","v":0},{"$f":"IF(Q389=\"no\",IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB389,0),0),IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB389,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P389=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB389),0)","v":0},{"$f":"IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB389,0),0)","v":0},{"$f":"IF(Q389=\"NO\",IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB389,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB389,0)","v":4257},2.614520874212565E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB389,0)","v":920},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A389,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K389=\"YES\",$L389=\"YES\",$M389=\"YES\",$N389=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B389,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB389/$BE389)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J389=\"YES\",$K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB389/$BE389,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J389=\"YES\",$K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB389/$BE389,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J389=\"YES\",$K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A389,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A389,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB389/BE389),0)","v":0},{"$f":"IFERROR(IF(OR($K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,IF($J389=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB389/$BE389,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A389,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A389,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB389/BE389,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A389,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB389/BE389,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB389/BE389,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A389,'MC PT SA (CHA Only)'!A:A,0))*$BB389/BE389,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A389,'SFY 17-18 Directed Payments'!B:B,0))*$BB389/BE389,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A389,'SFY 17-18 Directed Payments'!B:B,0))*$BB389/BE389,0)","v":0},0,null,null,0,null,1,null,"No",1,106291053,372]
[106370780,370780,50128,2,"TRI-CITY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C390,'Projected Nt Pt Revenues'!C:C,0)),0)","v":382985853.69525588},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A390,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A390,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C390,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A390,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q390=\"No\",0,IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB390,0),0))","v":0},{"$f":"IF(Q390=\"no\",IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB390,0),0),IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB390,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P390=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB390),0)","v":0},{"$f":"IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB390,0),0)","v":0},{"$f":"IF(Q390=\"NO\",IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB390,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB390,0)","v":70249},4.3144814867878429E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB390,0)","v":23794},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A390,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K390=\"YES\",$L390=\"YES\",$M390=\"YES\",$N390=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B390,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB390/$BE390)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J390=\"YES\",$K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB390/$BE390,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J390=\"YES\",$K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB390/$BE390,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J390=\"YES\",$K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A390,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A390,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB390/BE390),0)","v":0},{"$f":"IFERROR(IF(OR($K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,IF($J390=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB390/$BE390,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A390,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A390,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB390/BE390,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A390,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB390/BE390,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB390/BE390,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A390,'MC PT SA (CHA Only)'!A:A,0))*$BB390/BE390,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A390,'SFY 17-18 Directed Payments'!B:B,0))*$BB390/BE390,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A390,'SFY 17-18 Directed Payments'!B:B,0))*$BB390/BE390,0)","v":0},0,null,null,0,null,1,null,"No",1,106370780,373]
[106531059,531059,51315,2,"TRINITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C391,'Projected Nt Pt Revenues'!C:C,0)),0)","v":18083656.323224783},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A391,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A391,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C391,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A391,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q391=\"No\",0,IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB391,0),0))","v":0},{"$f":"IF(Q391=\"no\",IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB391,0),0),IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB391,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P391=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB391),0)","v":0},{"$f":"IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB391,0),0)","v":0},{"$f":"IF(Q391=\"NO\",IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB391,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB391,0)","v":2652},1.6287783317856994E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB391,0)","v":229},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A391,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K391=\"YES\",$L391=\"YES\",$M391=\"YES\",$N391=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B391,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB391/$BE391)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J391=\"YES\",$K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB391/$BE391,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J391=\"YES\",$K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB391/$BE391,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J391=\"YES\",$K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A391,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A391,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB391/BE391),0)","v":0},{"$f":"IFERROR(IF(OR($K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,IF($J391=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB391/$BE391,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A391,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A391,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB391/BE391,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A391,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB391/BE391,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB391/BE391,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A391,'MC PT SA (CHA Only)'!A:A,0))*$BB391/BE391,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A391,'SFY 17-18 Directed Payments'!B:B,0))*$BB391/BE391,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A391,'SFY 17-18 Directed Payments'!B:B,0))*$BB391/BE391,0)","v":0},0,null,null,0,null,1,null,"No",1,106531059,374]
[106010987,10987,50195,2,"WASHINGTON HOSPITAL - FREMONT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C392,'Projected Nt Pt Revenues'!C:C,0)),0)","v":525527175.86813098},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A392,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A392,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C392,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A392,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q392=\"No\",0,IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB392,0),0))","v":0},{"$f":"IF(Q392=\"no\",IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB392,0),0),IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB392,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P392=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB392),0)","v":0},{"$f":"IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB392,0),0)","v":0},{"$f":"IF(Q392=\"NO\",IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB392,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB392,0)","v":55210},3.3908315119867446E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB392,0)","v":11774},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A392,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K392=\"YES\",$L392=\"YES\",$M392=\"YES\",$N392=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B392,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB392/$BE392)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J392=\"YES\",$K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB392/$BE392,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J392=\"YES\",$K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB392/$BE392,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J392=\"YES\",$K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A392,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A392,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB392/BE392),0)","v":0},{"$f":"IFERROR(IF(OR($K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,IF($J392=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB392/$BE392,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A392,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A392,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB392/BE392,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A392,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB392/BE392,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB392/BE392,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A392,'MC PT SA (CHA Only)'!A:A,0))*$BB392/BE392,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A392,'SFY 17-18 Directed Payments'!B:B,0))*$BB392/BE392,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A392,'SFY 17-18 Directed Payments'!B:B,0))*$BB392/BE392,0)","v":0},0,null,null,0,null,1,null,"No",1,106010987,375]
[106010735,10735,50211,1,"ALAMEDA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C393,'Projected Nt Pt Revenues'!C:C,0)),0)","v":94328514.307560146},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A393,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A393,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C393,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A393,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q393=\"No\",0,IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB393,0),0))","v":0},{"$f":"IF(Q393=\"no\",IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB393,0),0),IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB393,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P393=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB393),0)","v":0},{"$f":"IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB393,0),0)","v":0},{"$f":"IF(Q393=\"NO\",IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB393,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB393,0)","v":14233},8.7414788824682736E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB393,0)","v":3157},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A393,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K393=\"YES\",$L393=\"YES\",$M393=\"YES\",$N393=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B393,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB393/$BE393)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J393=\"YES\",$K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB393/$BE393,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J393=\"YES\",$K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB393/$BE393,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J393=\"YES\",$K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A393,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A393,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB393/BE393),0)","v":0},{"$f":"IFERROR(IF(OR($K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,IF($J393=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB393/$BE393,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A393,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A393,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB393/BE393,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A393,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB393/BE393,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB393/BE393,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A393,'MC PT SA (CHA Only)'!A:A,0))*$BB393/BE393,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A393,'SFY 17-18 Directed Payments'!B:B,0))*$BB393/BE393,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A393,'SFY 17-18 Directed Payments'!B:B,0))*$BB393/BE393,0)","v":0},0,null,null,0,null,1,null,"No",1,106010735,376]
[106364231,364231,50245,1,"ARROWHEAD REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C394,'Projected Nt Pt Revenues'!C:C,0)),0)","v":371907217.90178126},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A394,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A394,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C394,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A394,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q394=\"No\",0,IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB394,0),0))","v":0},{"$f":"IF(Q394=\"no\",IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB394,0),0),IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB394,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P394=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB394),0)","v":0},{"$f":"IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB394,0),0)","v":0},{"$f":"IF(Q394=\"NO\",IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB394,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB394,0)","v":115082},7.0679889886335542E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB394,0)","v":77499},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A394,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K394=\"YES\",$L394=\"YES\",$M394=\"YES\",$N394=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B394,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB394/$BE394)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J394=\"YES\",$K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB394/$BE394,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J394=\"YES\",$K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB394/$BE394,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J394=\"YES\",$K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A394,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A394,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB394/BE394),0)","v":0},{"$f":"IFERROR(IF(OR($K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,IF($J394=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB394/$BE394,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A394,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A394,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB394/BE394,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A394,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB394/BE394,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB394/BE394,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A394,'MC PT SA (CHA Only)'!A:A,0))*$BB394/BE394,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A394,'SFY 17-18 Directed Payments'!B:B,0))*$BB394/BE394,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A394,'SFY 17-18 Directed Payments'!B:B,0))*$BB394/BE394,0)","v":0},0,null,null,0,null,1,null,"No",1,106364231,377]
[106070924,70924,50276,1,"CONTRA COSTA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C395,'Projected Nt Pt Revenues'!C:C,0)),0)","v":546171491.30491281},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A395,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A395,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C395,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A395,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q395=\"No\",0,IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB395,0),0))","v":0},{"$f":"IF(Q395=\"no\",IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB395,0),0),IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB395,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P395=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB395),0)","v":0},{"$f":"IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB395,0),0)","v":0},{"$f":"IF(Q395=\"NO\",IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB395,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB395,0)","v":44713},2.7461374641453234E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB395,0)","v":26672},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A395,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K395=\"YES\",$L395=\"YES\",$M395=\"YES\",$N395=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B395,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB395/$BE395)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J395=\"YES\",$K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB395/$BE395,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J395=\"YES\",$K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB395/$BE395,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J395=\"YES\",$K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A395,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A395,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB395/BE395),0)","v":0},{"$f":"IFERROR(IF(OR($K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,IF($J395=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB395/$BE395,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A395,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A395,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB395/BE395,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A395,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB395/BE395,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB395/BE395,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A395,'MC PT SA (CHA Only)'!A:A,0))*$BB395/BE395,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A395,'SFY 17-18 Directed Payments'!B:B,0))*$BB395/BE395,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A395,'SFY 17-18 Directed Payments'!B:B,0))*$BB395/BE395,0)","v":0},0,null,null,0,null,1,null,"No",1,106070924,378]
[106010846,10846,50320,1,"HIGHLAND HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C396,'Projected Nt Pt Revenues'!C:C,0)),0)","v":573039812.48589683},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A396,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A396,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C396,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A396,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q396=\"No\",0,IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB396,0),0))","v":0},{"$f":"IF(Q396=\"no\",IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB396,0),0),IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB396,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P396=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB396),0)","v":0},{"$f":"IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB396,0),0)","v":0},{"$f":"IF(Q396=\"NO\",IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB396,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB396,0)","v":79149},4.8610926162332702E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB396,0)","v":49303},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A396,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K396=\"YES\",$L396=\"YES\",$M396=\"YES\",$N396=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B396,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB396/$BE396)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J396=\"YES\",$K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB396/$BE396,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J396=\"YES\",$K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB396/$BE396,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J396=\"YES\",$K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A396,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A396,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB396/BE396),0)","v":0},{"$f":"IFERROR(IF(OR($K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,IF($J396=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB396/$BE396,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A396,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A396,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB396/BE396,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A396,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB396/BE396,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB396/BE396,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A396,'MC PT SA (CHA Only)'!A:A,0))*$BB396/BE396,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A396,'SFY 17-18 Directed Payments'!B:B,0))*$BB396/BE396,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A396,'SFY 17-18 Directed Payments'!B:B,0))*$BB396/BE396,0)","v":0},0,null,null,0,null,1,null,"No",1,106010846,379]
[106150736,150736,50315,1,"KERN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C397,'Projected Nt Pt Revenues'!C:C,0)),0)","v":413393845.0643512},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A397,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A397,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C397,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A397,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q397=\"No\",0,IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB397,0),0))","v":0},{"$f":"IF(Q397=\"no\",IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB397,0),0),IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB397,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P397=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB397),0)","v":0},{"$f":"IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB397,0),0)","v":0},{"$f":"IF(Q397=\"NO\",IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB397,0),0),0)","v":0},null,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB397,0)","v":48511},2.9793991573625967E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB397,0)","v":30951},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A397,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K397=\"YES\",$L397=\"YES\",$M397=\"YES\",$N397=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B397,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB397/$BE397)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J397=\"YES\",$K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB397/$BE397,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J397=\"YES\",$K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB397/$BE397,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J397=\"YES\",$K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A397,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A397,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB397/BE397),0)","v":0},{"$f":"IFERROR(IF(OR($K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,IF($J397=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB397/$BE397,0),0)),0)","v":0},null,null,{"$f":"ROUND(VLOOKUP($A397,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A397,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB397/BE397,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A397,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB397/BE397,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB397/BE397,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A397,'MC PT SA (CHA Only)'!A:A,0))*$BB397/BE397,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A397,'SFY 17-18 Directed Payments'!B:B,0))*$BB397/BE397,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A397,'SFY 17-18 Directed Payments'!B:B,0))*$BB397/BE397,0)","v":0},0,null,null,0,null,1,null,"No",1,106150736,380]
[106191227,191227,50376,1,"LAC/HARBOR - UCLA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C398,'Projected Nt Pt Revenues'!C:C,0)),0)","v":657154482.97049999},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A398,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A398,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C398,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A398,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q398=\"No\",0,IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB398,0),0))","v":0},{"$f":"IF(Q398=\"no\",IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB398,0),0),IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB398,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P398=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB398),0)","v":0},{"$f":"IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB398,0),0)","v":0},{"$f":"IF(Q398=\"NO\",IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB398,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB398,0)","v":109801},6.7436459128356555E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB398,0)","v":75537},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A398,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K398=\"YES\",$L398=\"YES\",$M398=\"YES\",$N398=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B398,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB398/$BE398)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J398=\"YES\",$K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB398/$BE398,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J398=\"YES\",$K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB398/$BE398,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J398=\"YES\",$K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A398,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A398,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB398/BE398),0)","v":0},{"$f":"IFERROR(IF(OR($K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,IF($J398=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB398/$BE398,0),0)),0)","v":0},{"$f":"(AD398+AE398+AF398+AG398+AH398+AI398+AJ398+AK398)","v":0},null,{"$f":"ROUND(VLOOKUP($A398,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A398,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB398/BE398,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A398,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB398/BE398,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB398/BE398,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A398,'MC PT SA (CHA Only)'!A:A,0))*$BB398/BE398,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A398,'SFY 17-18 Directed Payments'!B:B,0))*$BB398/BE398,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A398,'SFY 17-18 Directed Payments'!B:B,0))*$BB398/BE398,0)","v":0},0,null,null,0,null,1,null,"No",1,106191227,381]
[106191231,191231,50040,1,"LAC/OLIVE VIEW - UCLA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C399,'Projected Nt Pt Revenues'!C:C,0)),0)","v":332912419.33845001},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A399,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A399,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C399,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A399,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q399=\"No\",0,IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB399,0),0))","v":0},{"$f":"IF(Q399=\"no\",IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB399,0),0),IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB399,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P399=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB399),0)","v":0},{"$f":"IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB399,0),0)","v":0},{"$f":"IF(Q399=\"NO\",IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB399,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB399,0)","v":64031},3.9325906999460834E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB399,0)","v":48532},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A399,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K399=\"YES\",$L399=\"YES\",$M399=\"YES\",$N399=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B399,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB399/$BE399)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J399=\"YES\",$K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB399/$BE399,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J399=\"YES\",$K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB399/$BE399,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J399=\"YES\",$K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A399,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A399,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB399/BE399),0)","v":0},{"$f":"IFERROR(IF(OR($K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,IF($J399=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB399/$BE399,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A399,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A399,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB399/BE399,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A399,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB399/BE399,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB399/BE399,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A399,'MC PT SA (CHA Only)'!A:A,0))*$BB399/BE399,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A399,'SFY 17-18 Directed Payments'!B:B,0))*$BB399/BE399,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A399,'SFY 17-18 Directed Payments'!B:B,0))*$BB399/BE399,0)","v":0},0,null,null,0,null,1,null,"No",1,106191231,382]
[106191306,191306,50717,1,"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C400,'Projected Nt Pt Revenues'!C:C,0)),0)","v":208525926.41832823},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A400,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A400,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C400,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A400,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q400=\"No\",0,IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB400,0),0))","v":0},{"$f":"IF(Q400=\"no\",IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB400,0),0),IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB400,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P400=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB400),0)","v":0},{"$f":"IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB400,0),0)","v":0},{"$f":"IF(Q400=\"NO\",IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB400,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB400,0)","v":56429},3.465698811626517E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB400,0)","v":43219},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A400,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K400=\"YES\",$L400=\"YES\",$M400=\"YES\",$N400=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B400,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB400/$BE400)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J400=\"YES\",$K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB400/$BE400,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J400=\"YES\",$K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB400/$BE400,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J400=\"YES\",$K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A400,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A400,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB400/BE400),0)","v":0},{"$f":"IFERROR(IF(OR($K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,IF($J400=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB400/$BE400,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A400,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A400,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB400/BE400,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A400,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB400/BE400,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB400/BE400,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A400,'MC PT SA (CHA Only)'!A:A,0))*$BB400/BE400,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A400,'SFY 17-18 Directed Payments'!B:B,0))*$BB400/BE400,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A400,'SFY 17-18 Directed Payments'!B:B,0))*$BB400/BE400,0)","v":0},0,null,null,0,null,1,null,"No",1,106191306,383]
[106191228,191228,50373,1,"LAC/USC MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C401,'Projected Nt Pt Revenues'!C:C,0)),0)","v":964047264.10647655},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A401,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A401,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C401,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A401,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q401=\"No\",0,IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB401,0),0))","v":0},{"$f":"IF(Q401=\"no\",IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB401,0),0),IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB401,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P401=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB401),0)","v":0},{"$f":"IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB401,0),0)","v":0},{"$f":"IF(Q401=\"NO\",IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB401,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB401,0)","v":191866},1.1783830445188348E-2,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB401,0)","v":140908},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A401,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K401=\"YES\",$L401=\"YES\",$M401=\"YES\",$N401=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B401,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB401/$BE401)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J401=\"YES\",$K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB401/$BE401,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J401=\"YES\",$K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB401/$BE401,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J401=\"YES\",$K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A401,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A401,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB401/BE401),0)","v":0},{"$f":"IFERROR(IF(OR($K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,IF($J401=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB401/$BE401,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A401,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A401,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB401/BE401,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A401,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB401/BE401,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB401/BE401,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A401,'MC PT SA (CHA Only)'!A:A,0))*$BB401/BE401,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A401,'SFY 17-18 Directed Payments'!B:B,0))*$BB401/BE401,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A401,'SFY 17-18 Directed Payments'!B:B,0))*$BB401/BE401,0)","v":0},0,null,null,0,null,1,null,"No",1,106191228,384]
[106380865,380865,50668,1,"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C402,'Projected Nt Pt Revenues'!C:C,0)),0)","v":205494319.80969816},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A402,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A402,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C402,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A402,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q402=\"No\",0,IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB402,0),0))","v":0},{"$f":"IF(Q402=\"no\",IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB402,0),0),IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB402,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P402=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB402),0)","v":0},{"$f":"IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB402,0),0)","v":0},{"$f":"IF(Q402=\"NO\",IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB402,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB402,0)","v":914},5.6135120484620264E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB402,0)","v":516},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A402,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K402=\"YES\",$L402=\"YES\",$M402=\"YES\",$N402=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B402,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB402/$BE402)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J402=\"YES\",$K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB402/$BE402,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J402=\"YES\",$K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB402/$BE402,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J402=\"YES\",$K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A402,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A402,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB402/BE402),0)","v":0},{"$f":"IFERROR(IF(OR($K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,IF($J402=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB402/$BE402,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A402,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A402,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB402/BE402,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A402,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB402/BE402,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB402/BE402,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A402,'MC PT SA (CHA Only)'!A:A,0))*$BB402/BE402,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A402,'SFY 17-18 Directed Payments'!B:B,0))*$BB402/BE402,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A402,'SFY 17-18 Directed Payments'!B:B,0))*$BB402/BE402,0)","v":0},0,null,null,0,null,1,null,"No",1,106380865,385]
[106274043,274043,50248,1,"NATIVIDAD MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C403,'Projected Nt Pt Revenues'!C:C,0)),0)","v":271952943.82267743},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A403,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A403,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C403,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A403,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q403=\"No\",0,IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB403,0),0))","v":0},{"$f":"IF(Q403=\"no\",IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB403,0),0),IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB403,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P403=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB403),0)","v":0},{"$f":"IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB403,0),0)","v":0},{"$f":"IF(Q403=\"NO\",IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB403,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB403,0)","v":38329},2.3540514584846936E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB403,0)","v":17183},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A403,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K403=\"YES\",$L403=\"YES\",$M403=\"YES\",$N403=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B403,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB403/$BE403)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J403=\"YES\",$K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB403/$BE403,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J403=\"YES\",$K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB403/$BE403,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J403=\"YES\",$K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A403,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A403,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB403/BE403),0)","v":0},{"$f":"IFERROR(IF(OR($K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,IF($J403=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB403/$BE403,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A403,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A403,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},{"$f":"SUM(AN403:AO403)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB403/BE403,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A403,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB403/BE403,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB403/BE403,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A403,'MC PT SA (CHA Only)'!A:A,0))*$BB403/BE403,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A403,'SFY 17-18 Directed Payments'!B:B,0))*$BB403/BE403,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A403,'SFY 17-18 Directed Payments'!B:B,0))*$BB403/BE403,0)","v":0},{"$f":"SUM(AQ403:AV403)","v":0},null,null,{"$f":"SUM(AL403,AP403)-W403","v":0},null,1,null,"No",1,{"$f":"A403","v":106274043},386]
[106430837,430837,50153,1,"O'CONNOR HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C404,'Projected Nt Pt Revenues'!C:C,0)),0)","v":312217439.24976915},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A404,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A404,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C404,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A404,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q404=\"No\",0,IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB404,0),0))","v":0},{"$f":"IF(Q404=\"no\",IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB404,0),0),IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB404,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P404=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB404),0)","v":0},{"$f":"IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB404,0),0)","v":0},{"$f":"IF(Q404=\"NO\",IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB404,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB404,0)","v":36165},2.2211451119543675E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB404,0)","v":9699},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A404,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K404=\"YES\",$L404=\"YES\",$M404=\"YES\",$N404=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B404,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB404/$BE404)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J404=\"YES\",$K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB404/$BE404,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J404=\"YES\",$K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB404/$BE404,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J404=\"YES\",$K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A404,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A404,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB404/BE404),0)","v":0},{"$f":"IFERROR(IF(OR($K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,IF($J404=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB404/$BE404,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A404,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A404,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB404/BE404,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A404,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB404/BE404,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB404/BE404,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A404,'MC PT SA (CHA Only)'!A:A,0))*$BB404/BE404,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A404,'SFY 17-18 Directed Payments'!B:B,0))*$BB404/BE404,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A404,'SFY 17-18 Directed Payments'!B:B,0))*$BB404/BE404,0)","v":0},0,null,null,0,null,1,null,"No",1,106430837,387]
[106334487,334487,50292,1,"RIVERSIDE UNIVERSITY HEALTH SYSTEM MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C405,'Projected Nt Pt Revenues'!C:C,0)),0)","v":541819236.45099211},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A405,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A405,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C405,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A405,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q405=\"No\",0,IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB405,0),0))","v":0},{"$f":"IF(Q405=\"no\",IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB405,0),0),IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB405,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P405=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB405),0)","v":0},{"$f":"IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB405,0),0)","v":0},{"$f":"IF(Q405=\"NO\",IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB405,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB405,0)","v":101576},6.2384912454549095E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB405,0)","v":40007},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A405,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K405=\"YES\",$L405=\"YES\",$M405=\"YES\",$N405=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B405,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB405/$BE405)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J405=\"YES\",$K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB405/$BE405,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J405=\"YES\",$K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB405/$BE405,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J405=\"YES\",$K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A405,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A405,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB405/BE405),0)","v":0},{"$f":"IFERROR(IF(OR($K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,IF($J405=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB405/$BE405,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A405,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A405,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB405/BE405,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A405,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB405/BE405,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB405/BE405,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A405,'MC PT SA (CHA Only)'!A:A,0))*$BB405/BE405,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A405,'SFY 17-18 Directed Payments'!B:B,0))*$BB405/BE405,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A405,'SFY 17-18 Directed Payments'!B:B,0))*$BB405/BE405,0)","v":0},0,null,null,0,null,1,null,"No",1,106334487,388]
[106190796,190796,50262,1,"RONALD REAGAN UCLA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C406,'Projected Nt Pt Revenues'!C:C,0)),0)","v":2099725176.9203877},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A406,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A406,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C406,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A406,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q406=\"No\",0,IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB406,0),0))","v":0},{"$f":"IF(Q406=\"no\",IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB406,0),0),IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB406,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P406=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB406),0)","v":0},{"$f":"IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB406,0),0)","v":0},{"$f":"IF(Q406=\"NO\",IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB406,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB406,0)","v":167886},1.0311051244727525E-2,{"$f":"W406/$W$16","v":0},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB406,0)","v":40909},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A406,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K406=\"YES\",$L406=\"YES\",$M406=\"YES\",$N406=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B406,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB406/$BE406)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J406=\"YES\",$K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB406/$BE406,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J406=\"YES\",$K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB406/$BE406,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J406=\"YES\",$K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A406,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A406,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB406/BE406),0)","v":0},{"$f":"IFERROR(IF(OR($K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,IF($J406=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB406/$BE406,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A406,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A406,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB406/BE406,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A406,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB406/BE406,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB406/BE406,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A406,'MC PT SA (CHA Only)'!A:A,0))*$BB406/BE406,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A406,'SFY 17-18 Directed Payments'!B:B,0))*$BB406/BE406,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A406,'SFY 17-18 Directed Payments'!B:B,0))*$BB406/BE406,0)","v":0},0,null,null,0,null,1,null,"No",1,106190796,389]
[106391010,391010,50167,1,"SAN JOAQUIN GENERAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C407,'Projected Nt Pt Revenues'!C:C,0)),0)","v":421237240.52388704},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A407,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A407,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C407,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A407,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D407=3,\"NO\",\"YES\")","v":"YES"},{"$f":"IF($BB407=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB407>0,IF(BB407<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J407:O407,\"YES\"),\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(Q407=\"No\",0,IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB407,0),0))","v":0},{"$f":"IF(Q407=\"no\",IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB407,0),0),IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB407,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P407=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB407),0)","v":0},{"$f":"IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB407,0),0)","v":0},{"$f":"IF(Q407=\"NO\",IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB407,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB407,0)","v":42620},{"$f":"Y407/$Y$17","v":2.6175917232543933E-3},0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB407,0)","v":24272},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A407,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K407=\"YES\",$L407=\"YES\",$M407=\"YES\",$N407=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B407,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB407/$BE407)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J407=\"YES\",$K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB407/$BE407,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J407=\"YES\",$K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB407/$BE407,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J407=\"YES\",$K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A407,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A407,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB407/BE407),0)","v":0},{"$f":"IFERROR(IF(OR($K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,IF($J407=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB407/$BE407,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A407,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A407,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB407/BE407,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A407,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB407/BE407,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB407/BE407,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A407,'MC PT SA (CHA Only)'!A:A,0))*$BB407/BE407,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A407,'SFY 17-18 Directed Payments'!B:B,0))*$BB407/BE407,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A407,'SFY 17-18 Directed Payments'!B:B,0))*$BB407/BE407,0)","v":0},0,null,null,0,null,1,null,"No",1,106391010,390]
[106013619,13619,50773,1,"SAN LEANDRO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C408,'Projected Nt Pt Revenues'!C:C,0)),0)","v":75258638.384672791},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A408,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A408,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C408,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A408,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q408=\"No\",0,IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB408,0),0))","v":0},{"$f":"IF(Q408=\"no\",IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB408,0),0),IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB408,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P408=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB408),0)","v":0},{"$f":"IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB408,0),0)","v":0},{"$f":"IF(Q408=\"NO\",IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB408,0),0),0)","v":0},{"$f":"SUM(R408:V408)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB408,0)","v":12664},7.7778464531425711E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB408,0)","v":4563},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A408,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K408=\"YES\",$L408=\"YES\",$M408=\"YES\",$N408=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B408,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB408/$BE408)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J408=\"YES\",$K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB408/$BE408,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J408=\"YES\",$K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB408/$BE408,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J408=\"YES\",$K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A408,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A408,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB408/BE408),0)","v":0},{"$f":"IFERROR(IF(OR($K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,IF($J408=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB408/$BE408,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A408,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A408,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB408/BE408,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A408,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB408/BE408,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB408/BE408,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A408,'MC PT SA (CHA Only)'!A:A,0))*$BB408/BE408,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A408,'SFY 17-18 Directed Payments'!B:B,0))*$BB408/BE408,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A408,'SFY 17-18 Directed Payments'!B:B,0))*$BB408/BE408,0)","v":0},0,null,null,0,null,1,null,"No",1,106013619,391]
[106410782,410782,50113,1,"SAN MATEO MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C409,'Projected Nt Pt Revenues'!C:C,0)),0)","v":195954698.20266724},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A409,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A409,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C409,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A409,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q409=\"No\",0,IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB409,0),0))","v":0},{"$f":"IF(Q409=\"no\",IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB409,0),0),IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB409,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P409=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB409),0)","v":0},{"$f":"IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB409,0),0)","v":0},{"$f":"IF(Q409=\"NO\",IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB409,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB409,0)","v":23550},1.4463698987011019E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB409,0)","v":12954},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A409,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K409=\"YES\",$L409=\"YES\",$M409=\"YES\",$N409=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B409,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB409/$BE409)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J409=\"YES\",$K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB409/$BE409,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J409=\"YES\",$K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB409/$BE409,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J409=\"YES\",$K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A409,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A409,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB409/BE409),0)","v":0},{"$f":"IFERROR(IF(OR($K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,IF($J409=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB409/$BE409,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A409,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A409,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB409/BE409,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A409,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB409/BE409,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB409/BE409,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A409,'MC PT SA (CHA Only)'!A:A,0))*$BB409/BE409,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A409,'SFY 17-18 Directed Payments'!B:B,0))*$BB409/BE409,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A409,'SFY 17-18 Directed Payments'!B:B,0))*$BB409/BE409,0)","v":0},0,null,null,0,null,1,null,"No",1,106410782,392]
[106430883,430883,50038,1,"SANTA CLARA VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C410,'Projected Nt Pt Revenues'!C:C,0)),0)","v":579054746.12046289},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A410,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A410,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C410,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A410,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q410=\"No\",0,IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB410,0),0))","v":0},{"$f":"IF(Q410=\"no\",IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB410,0),0),IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB410,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P410=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB410),0)","v":0},{"$f":"IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB410,0),0)","v":0},{"$f":"IF(Q410=\"NO\",IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB410,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB410,0)","v":132897},8.1621325022369576E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB410,0)","v":79868},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A410,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K410=\"YES\",$L410=\"YES\",$M410=\"YES\",$N410=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B410,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB410/$BE410)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J410=\"YES\",$K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB410/$BE410,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J410=\"YES\",$K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB410/$BE410,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J410=\"YES\",$K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A410,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A410,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB410/BE410),0)","v":0},{"$f":"IFERROR(IF(OR($K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,IF($J410=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB410/$BE410,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A410,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A410,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB410/BE410,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A410,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB410/BE410,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB410/BE410,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A410,'MC PT SA (CHA Only)'!A:A,0))*$BB410/BE410,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A410,'SFY 17-18 Directed Payments'!B:B,0))*$BB410/BE410,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A410,'SFY 17-18 Directed Payments'!B:B,0))*$BB410/BE410,0)","v":0},0,null,null,0,null,1,null,"No",1,106430883,393]
[106190687,190687,50112,1,"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C411,'Projected Nt Pt Revenues'!C:C,0)),0)","v":663830618.68910265},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A411,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A411,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C411,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A411,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q411=\"No\",0,IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB411,0),0))","v":0},{"$f":"IF(Q411=\"no\",IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB411,0),0),IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB411,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P411=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB411),0)","v":0},{"$f":"IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB411,0),0)","v":0},{"$f":"IF(Q411=\"NO\",IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB411,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB411,0)","v":78828},4.841377765384733E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB411,0)","v":12826},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A411,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K411=\"YES\",$L411=\"YES\",$M411=\"YES\",$N411=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B411,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB411/$BE411)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J411=\"YES\",$K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB411/$BE411,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J411=\"YES\",$K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB411/$BE411,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J411=\"YES\",$K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A411,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A411,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB411/BE411),0)","v":0},{"$f":"IFERROR(IF(OR($K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,IF($J411=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB411/$BE411,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A411,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A411,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB411/BE411,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A411,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB411/BE411,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB411/BE411,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A411,'MC PT SA (CHA Only)'!A:A,0))*$BB411/BE411,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A411,'SFY 17-18 Directed Payments'!B:B,0))*$BB411/BE411,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A411,'SFY 17-18 Directed Payments'!B:B,0))*$BB411/BE411,0)","v":0},0,null,null,0,null,1,null,"No",1,106190687,394]
[106434138,434138,50688,1,"ST. LOUISE REGIONAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C412,'Projected Nt Pt Revenues'!C:C,0)),0)","v":100787026.97541824},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A412,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A412,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C412,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A412,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q412=\"No\",0,IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB412,0),0))","v":0},{"$f":"IF(Q412=\"no\",IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB412,0),0),IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB412,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P412=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB412),0)","v":0},{"$f":"IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB412,0),0)","v":0},{"$f":"IF(Q412=\"NO\",IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB412,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB412,0)","v":9553},5.8671641793170393E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB412,0)","v":2574},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A412,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K412=\"YES\",$L412=\"YES\",$M412=\"YES\",$N412=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B412,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB412/$BE412)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J412=\"YES\",$K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB412/$BE412,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J412=\"YES\",$K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB412/$BE412,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J412=\"YES\",$K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A412,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A412,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB412/BE412),0)","v":0},{"$f":"IFERROR(IF(OR($K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,IF($J412=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB412/$BE412,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A412,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A412,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB412/BE412,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A412,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB412/BE412,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB412/BE412,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A412,'MC PT SA (CHA Only)'!A:A,0))*$BB412/BE412,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A412,'SFY 17-18 Directed Payments'!B:B,0))*$BB412/BE412,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A412,'SFY 17-18 Directed Payments'!B:B,0))*$BB412/BE412,0)","v":0},0,null,null,0,null,1,null,"No",1,106434138,395]
[106381154,381154,50454,1,"UCSF MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C413,'Projected Nt Pt Revenues'!C:C,0)),0)","v":3817648800.1573448},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A413,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A413,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C413,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A413,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q413=\"No\",0,IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB413,0),0))","v":0},{"$f":"IF(Q413=\"no\",IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB413,0),0),IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB413,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P413=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB413),0)","v":0},{"$f":"IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB413,0),0)","v":0},{"$f":"IF(Q413=\"NO\",IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB413,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB413,0)","v":210381},1.2920965845377348E-2,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB413,0)","v":69915},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A413,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K413=\"YES\",$L413=\"YES\",$M413=\"YES\",$N413=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B413,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB413/$BE413)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J413=\"YES\",$K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB413/$BE413,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J413=\"YES\",$K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB413/$BE413,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J413=\"YES\",$K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A413,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A413,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB413/BE413),0)","v":0},{"$f":"IFERROR(IF(OR($K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,IF($J413=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB413/$BE413,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A413,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A413,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB413/BE413,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A413,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB413/BE413,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB413/BE413,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A413,'MC PT SA (CHA Only)'!A:A,0))*$BB413/BE413,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A413,'SFY 17-18 Directed Payments'!B:B,0))*$BB413/BE413,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A413,'SFY 17-18 Directed Payments'!B:B,0))*$BB413/BE413,0)","v":0},0,null,null,0,null,1,null,"No",1,106381154,396]
[106341006,341006,50599,1,"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C414,'Projected Nt Pt Revenues'!C:C,0)),0)","v":2498841943.2216072},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A414,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A414,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C414,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A414,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q414=\"No\",0,IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB414,0),0))","v":0},{"$f":"IF(Q414=\"no\",IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB414,0),0),IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB414,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P414=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB414),0)","v":0},{"$f":"IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB414,0),0)","v":0},{"$f":"IF(Q414=\"NO\",IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB414,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB414,0)","v":178210},1.0945120154884219E-2,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB414,0)","v":72101},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A414,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K414=\"YES\",$L414=\"YES\",$M414=\"YES\",$N414=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B414,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB414/$BE414)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J414=\"YES\",$K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB414/$BE414,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J414=\"YES\",$K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB414/$BE414,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J414=\"YES\",$K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A414,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A414,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB414/BE414),0)","v":0},{"$f":"IFERROR(IF(OR($K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,IF($J414=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB414/$BE414,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A414,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A414,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB414/BE414,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A414,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB414/BE414,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB414/BE414,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A414,'MC PT SA (CHA Only)'!A:A,0))*$BB414/BE414,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A414,'SFY 17-18 Directed Payments'!B:B,0))*$BB414/BE414,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A414,'SFY 17-18 Directed Payments'!B:B,0))*$BB414/BE414,0)","v":0},0,null,null,0,null,1,null,"No",1,106341006,397]
[106301279,301279,50348,1,"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C415,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1314950515.1969681},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A415,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A415,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C415,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A415,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q415=\"No\",0,IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB415,0),0))","v":0},{"$f":"IF(Q415=\"no\",IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB415,0),0),IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB415,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P415=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB415),0)","v":0},{"$f":"IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB415,0),0)","v":0},{"$f":"IF(Q415=\"NO\",IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB415,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB415,0)","v":123557},7.5884979012234418E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB415,0)","v":55763},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A415,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K415=\"YES\",$L415=\"YES\",$M415=\"YES\",$N415=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B415,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB415/$BE415)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J415=\"YES\",$K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB415/$BE415,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J415=\"YES\",$K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB415/$BE415,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J415=\"YES\",$K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A415,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A415,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB415/BE415),0)","v":0},{"$f":"IFERROR(IF(OR($K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,IF($J415=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB415/$BE415,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A415,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A415,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB415/BE415,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A415,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB415/BE415,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB415/BE415,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A415,'MC PT SA (CHA Only)'!A:A,0))*$BB415/BE415,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A415,'SFY 17-18 Directed Payments'!B:B,0))*$BB415/BE415,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A415,'SFY 17-18 Directed Payments'!B:B,0))*$BB415/BE415,0)","v":0},0,null,null,0,null,1,null,"No",1,106301279,398]
[106370782,370782,50025,1,"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C416,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1895526571.726398},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A416,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A416,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C416,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A416,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q416=\"No\",0,IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB416,0),0))","v":0},{"$f":"IF(Q416=\"no\",IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB416,0),0),IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB416,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P416=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB416),0)","v":0},{"$f":"IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB416,0),0)","v":0},{"$f":"IF(Q416=\"NO\",IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB416,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB416,0)","v":174101},1.0692757780626774E-2,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB416,0)","v":56808},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A416,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K416=\"YES\",$L416=\"YES\",$M416=\"YES\",$N416=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B416,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB416/$BE416)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J416=\"YES\",$K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB416/$BE416,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J416=\"YES\",$K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB416/$BE416,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J416=\"YES\",$K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A416,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A416,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB416/BE416),0)","v":0},{"$f":"IFERROR(IF(OR($K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,IF($J416=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB416/$BE416,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A416,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A416,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB416/BE416,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A416,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB416/BE416,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB416/BE416,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A416,'MC PT SA (CHA Only)'!A:A,0))*$BB416/BE416,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A416,'SFY 17-18 Directed Payments'!B:B,0))*$BB416/BE416,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A416,'SFY 17-18 Directed Payments'!B:B,0))*$BB416/BE416,0)","v":0},0,null,null,0,null,1,null,"No",1,106370782,399]
[106560481,560481,50159,1,"VENTURA COUNTY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C417,'Projected Nt Pt Revenues'!C:C,0)),0)","v":498499794.38632429},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A417,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A417,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C417,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A417,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q417=\"No\",0,IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB417,0),0))","v":0},{"$f":"IF(Q417=\"no\",IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB417,0),0),IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB417,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P417=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB417),0)","v":0},{"$f":"IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB417,0),0)","v":0},{"$f":"IF(Q417=\"NO\",IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB417,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB417,0)","v":44778},2.7501295678997004E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB417,0)","v":20355},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A417,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K417=\"YES\",$L417=\"YES\",$M417=\"YES\",$N417=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B417,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB417/$BE417)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J417=\"YES\",$K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB417/$BE417,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J417=\"YES\",$K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB417/$BE417,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J417=\"YES\",$K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A417,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A417,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB417/BE417),0)","v":0},{"$f":"IFERROR(IF(OR($K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,IF($J417=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB417/$BE417,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A417,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A417,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB417/BE417,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A417,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB417/BE417,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB417/BE417,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A417,'MC PT SA (CHA Only)'!A:A,0))*$BB417/BE417,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A417,'SFY 17-18 Directed Payments'!B:B,0))*$BB417/BE417,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A417,'SFY 17-18 Directed Payments'!B:B,0))*$BB417/BE417,0)","v":0},0,null,null,0,null,1,null,"No",1,106560481,400]
[106380939,380939,50228,1,"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AT:AT,MATCH(C418,'Projected Nt Pt Revenues'!C:C,0)),0)","v":727498163.15453005},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A418,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A418,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C418,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A418,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q418=\"No\",0,IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB418,0),0))","v":0},{"$f":"IF(Q418=\"no\",IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB418,0),0),IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB418,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P418=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB418),0)","v":0},{"$f":"IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB418,0),0)","v":0},{"$f":"IF(Q418=\"NO\",IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB418,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB418,0)","v":99736},6.1254840007156303E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB418,0)","v":43175},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A418,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(IF(OR($K418=\"YES\",$L418=\"YES\",$M418=\"YES\",$N418=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$G:$G,MATCH(B418,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB418/$BE418)*$AG$16),0)","v":0},{"$f":"IFERROR(IF(OR($J418=\"YES\",$K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB418/$BE418,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J418=\"YES\",$K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))=\"Level I\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\", INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))= \"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB418/$BE418,0)),0)","v":0},{"$f":"IFERROR(IF(OR($J418=\"YES\",$K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A418,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A418,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB418/BE418),0)","v":0},{"$f":"IFERROR(IF(OR($K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,IF($J418=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AK$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB418/$BE418,0),0)),0)","v":0},0,null,{"$f":"ROUND(VLOOKUP($A418,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,19,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A418,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,22,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$G$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB418/BE418,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A418,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB418/BE418,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB418/BE418,0)","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A418,'MC PT SA (CHA Only)'!A:A,0))*$BB418/BE418,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A418,'SFY 17-18 Directed Payments'!B:B,0))*$BB418/BE418,0)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$G$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A418,'SFY 17-18 Directed Payments'!B:B,0))*$BB418/BE418,0)","v":0},0,null,null,0,null,1,null,"No",1,106380939,401]

{"sheet":"6. FY 2021-22","index":9,"n_rows":418,"n_cols":57,"rows_kept":418,"cut":false,"hidden":false,"merged":[[14,15,16,15],[16,6,16,7],[14,24,15,24],[14,25,15,25],[14,26,15,26],[14,16,16,16],[7,53,8,53],[13,18,13,19],[14,0,16,0],[14,1,16,1],[14,2,16,2],[14,3,16,3],[14,6,15,7],[14,9,16,9],[15,37,16,37],[14,10,16,10],[14,11,16,11],[14,12,16,12],[14,13,16,13],[14,14,16,14],[14,27,15,27],[15,22,16,22],[7,39,9,41],[3,31,6,36],[7,29,9,37],[7,17,10,22],[7,24,10,27]]}
[{"$f":"COLUMN()","v":1},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57}]
["Hospital Quality Assurance Fee (HQAF) Program VI Fee and Payment Model "]
["SFY 2020-21"]
["CHA Version; 9/30/2019"]
[]
[]
[]
[null,null,null,null,null,null,"HOLD HARMLESS",null,null,"HOSPITAL WAIVER",null,null,null,null,null,null,null,"FEE",null,null,null,null,null,null,"REGRESSION ANALYSIS",null,null,null,null," FEE-FOR-SERVICE PAYMENTS",null,null,null,null,null,null,null,null,null,"MANAGED CARE PAYMENTS",null,null,"See Detail on Managed Care Master",null,null,null,null,null,null,null,null,null,null,"TOTAL NUMBER OF OPEN HOSPITALS"]
[null,null,null,null,"CMS PROVIDER TAX REGULATION",null,"CMS TAX LIMIT (%)",{"$f":"6%","v":0.06}]
[null,null,null,null,null,null,"LIMIT ON REVENUE",{"$f":"G17*H9","v":5885324002.696166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF($BB$18:$BB$418,1)","v":396}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Minimum MUR (greater than 5%)",null,null,null,null,{"$f":"'1. FEE SUMMARY'!M7","v":1838899812.3999999},"Classic FMAP",null,{"$f":"AW14-AQ13","v":2626999732},"Private MC Payments",1800000000,null,"Pass Thru Cap",null,{"$f":"'1. FEE SUMMARY'!M7","v":1838899812.3999999},"Classic FMAP"]
[null,null,null,null,null,null,"ASSESSED TAX",{"$f":"'1. FEE SUMMARY'!M34","v":2305623803.9086137},null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL REQUIRED FEE",{"$f":"'1. FEE SUMMARY'!M34","v":2305623803.9086137},null,null,null,"B1",{"$f":"'3. VARIABLE INPUT'!$L$18","v":1.0890449901298377E-7},null,null,null,null,null,50.3,"Maximum MUR",null,"IP/OP UPL",{"$f":"'1. FEE SUMMARY'!$M$5+'1. FEE SUMMARY'!$M$6","v":1803417537.5},null,{"$f":"'1. FEE SUMMARY'!M9","v":788099919.60000014},"Expansion FMAP",null,0,"DPH MC Payments","CHECK",null,null,null,{"$f":"'1. FEE SUMMARY'!M9","v":788099919.60000014},"Expansion FMAP"]
[null,null,null,null,null,null,"ASSESSED TAX AS PERCENTAGE OF REVENUE",{"$f":"H12*2/$G$17","v":4.7010981271767574E-2},null,{"$f":"SUM($J$14:$O$14)& \" WAIVED HOSPITALS.\"","v":"197 WAIVED HOSPITALS."},null,null,null,null,null,"NUMBER OF TAXED HOSPITALS",null,null,{"$f":"(COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_TOTAL+COMMERCIAL_MANAGED_CARE_TOTAL+MEDI_CAL_MANAGED_CARE_TOTAL)/W16","v":0.50221600983903358},"Managed Care %",null,"CHECK",{"$f":"ROUND(W12,1)=ROUND(W16,1)","v":true},null,null,null,"B2",{"$f":"'3. VARIABLE INPUT'!$L$19","v":1.0876887440435015E-7},null,null,null,null,null,0,"Minimum ICU/CCU days",null,"CHECK",{"$f":"ROUND(AL16,1)=ROUND(AL12,1)","v":true},null,{"$f":"'1. FEE SUMMARY'!M8","v":0},"OTLICP FMAP",null,null,null,"PASS THROUGH %",null,"DIRECTED %",null,{"$f":"'1. FEE SUMMARY'!M8","v":0},"OTLICP FMAP"]
[null,null,null,null,null,null,"REMAINING/EXCESS FEE",{"$f":"-(H10-H12)","v":-3579700198.7875524},null,{"$f":"COUNTIF($J$18:$J$418,\"YES\")","v":59},{"$f":"COUNTIF($K$18:$K$418,\"YES\")","v":35},{"$f":"COUNTIF($L$18:$L$418,\"YES\")","v":32},{"$f":"COUNTIF($M$18:$M$418,\"YES\")","v":66},{"$f":"COUNTIF($N$18:$N$418,\"YES\")","v":5},{"$f":"COUNTIF($O$18:$O$418,\"YES\")","v":0},{"$f":"COUNTIF($P$18:$P$418,\"YES\")","v":232},null,0.56000000000000005,"HEALTH PLAN OWNED HOSPITAL DISCOUNT",null,null,"VARIANCE",{"$f":"TOTAL_REQUIRED_FEE-W16","v":0},null,null,null,"B1/B2",{"$f":"AB12/AB13","v":1.0012469064277474},null,null,null,null,null,0.05,"Minimum % ICU/CCU days",null,"VARIANCE",{"$f":"AL16-AL12","v":0},null,{"$f":"'1. FEE SUMMARY'!M12","v":2626999732},"Total MC Payments",{"$f":"AN14=AP17","v":true},{"$f":"SUM(AQ11:AQ12)","v":2626999732},"Total MC Payments",{"$f":"AS11/2/AQ11","v":0.3425961521948111},null,{"$f":"1-AS14","v":0.6574038478051889},null,{"$f":"SUM(AW9:AW13)","v":2626999732},"Total MC Funds"]
["OSHPD ID","OSHPD ID - SHORT","MEDICARE ID","HOSPITAL TYPE","HOSPITAL NAME",null,"PROJECTED NET PATIENT REVENUE",null,null,"SMALL/RURAL","SPECIALTY","FREE STANDING PSYCH","PUBLIC","CLOSED","NEW","FEE ASSESMENT","Health Plan Owned Hospital","MANAGED CARE - HEALTH PLAN OWNED HOSPITALS","MANAGED CARE","FEE- FOR-SERVICE","MEDI-CAL FEE-FOR-SERVICE","MEDI-CAL MANAGED CARE","TOTAL ASSESSED FEE",null,"ALL HOSPITALS TOTAL DAYS","TAX  AS A  % OF TOTAL TAX","PROPOSED TAX AS % OF TOTAL TAX","ALL HOSPITALS MEDI-CAL DAYS",null,"OUTPATIENT SUPPLEMENTAL PAYMENT","INPATIENT SUPPLEMENTAL PAYMENT","SUBACUTE SUPPLEMENTAL PAYMENT","PSYCHIATRIC SUPPLENTAL PAYMENT","ACUITY SUPPLEMENTAL PAYMENT","TRAUMA SUPPLEMENTAL PAYMENT","TRANSPLANT SUPPLEMENTAL PAYMENT","ACUITY SUPPLEMENTAL PAYMENT - RURAL HOSPITALS","TOTAL SUPPLEMENTAL PAYMENTS",null,"Managed Care Passthrough Payments","Managed Care \nDirected Payments","Total Managed Care Payments","PASS THROUGH IP MANAGED CARE PAYMENTS","PASS THROUGH OP MANAGED CARE PAYMENTS","PASS THROUGH CARVE-OUT SERVICES MANAGED CARE PAYMENTS","PASS THROUGH SUBACUTE MANAGED CARE PAYMENTS","DIRECTED PAYMENTS\n Inpatient Pool\n70%","DIRECTED PAYMENTS\nOutpatient/ER Pool\n30% ","TOTAL MANAGED CARE PAYMENTS",null,null,"TOTAL NET PAYMENTS",null,"HOSPITAL MULTIPLIER","FEE ANNUALIZATION","HOSPITAL CLOSED/OPENED DURING 2016","FACTOR TO ANNUALIZE PAYMENT DATA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. VARIABLE INPUT'!$K$6/2","v":91.91},{"$f":"'3. VARIABLE INPUT'!K7/2","v":164.125},{"$f":"'3. VARIABLE INPUT'!$K$8","v":350.06601811430289},{"$f":"'3. VARIABLE INPUT'!$K$9/2","v":295},{"$f":"'3. VARIABLE INPUT'!$K$10/2","v":295},{"$f":"SUM(W18:W418)","v":2305623803.9086132},null,null,null,null,null,null,{"$f":"'3. VARIABLE INPUT'!$K$24","v":2.5675618260783537},{"$f":"'3. VARIABLE INPUT'!$K$25","v":1592.3124149234145},{"$f":"'3. VARIABLE INPUT'!$K$26","v":0.65},{"$f":"'3. VARIABLE INPUT'!$K$27","v":975},{"$f":"'3. VARIABLE INPUT'!$K$28","v":2500},{"$f":"'3. VARIABLE INPUT'!$K$29","v":2500},{"$f":"'3. VARIABLE INPUT'!$K$30","v":2500},{"$f":"'3. VARIABLE INPUT'!$K$31","v":2500},{"$f":"(AD17+AE17+AF17+AG17+AH17+AI17+AJ17+AK17)","v":1803417537.5},null,{"$f":"SUM(AQ16:AT16)","v":899999999.99999988},{"$f":"SUM(AU16:AV16)","v":1726999731.9999998},{"$f":"SUM(AN16:AO16)","v":2626999731.9999995},{"$f":"'1. FEE SUMMARY'!M5/('1. FEE SUMMARY'!M6+'1. FEE SUMMARY'!M5)*AQ11*AS14-AS16-AT16","v":275525805.43666804},{"$f":"'1. FEE SUMMARY'!M6/('1. FEE SUMMARY'!M6+'1. FEE SUMMARY'!M5)*AQ11*AS14","v":237613704.53014126},{"$f":"SUMIF($D$18:$D$418,3,AS18:AS418)","v":353926187.84195399},{"$f":"SUMIF($D$18:$D$418,3,AT18:AT418)","v":32934302.191236593},{"$f":"AQ11*AU14*0.7","v":1208899812.3999999},{"$f":"AQ11*AU14*0.3","v":518099919.59999996},{"$f":"SUM(AQ16:AV16)","v":2626999731.9999995},null,null,{"$f":"SUM(AL16,AP16)-W16","v":2124793465.5913868}]
[null,null,null,null,{"$f":"\"HOSPITAL COUNT: \"&COUNTA(E18:E418)","v":"HOSPITAL COUNT: 401"},null,{"$f":"SUMIF($P$18:$P$418,\"YES\",$G$18:$G$418)","v":98088733378.26944},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R167:R418)","v":115430596.18999997},{"$f":"SUM(S18:S418)","v":528582548.33571595},{"$f":"SUM(T18:T418)","v":650979942.51367664},{"$f":"SUM(U18:U418)","v":496722674.40605873},{"$f":"SUM(V18:V418)","v":513908042.46316212},null,null,{"$f":"SUM(Y18:Y418)","v":16282141.948023699},{"$f":"SUM(Z18:Z418)","v":0.99999999999999978},{"$f":"SUM(AA18:AA418)","v":1},{"$f":"SUM(AB18:AB418)","v":5152001.7843393069},null,{"$f":"SUM(AD18:AD418)","v":476129690.99999982},1011278410.8740681,44967271.998999991,32380913.626931999,155960000,65935000,13862500,2903750,{"$f":"(AD17+AE17+AF17+AG17+AH17+AI17+AJ17+AK17)","v":1803417537.5},null,{"$f":"SUMIF($D$18:$D$418,3,AN18:AN418)","v":899999999.99999964},1726999731.9999998,{"$f":"SUM(AN17:AO17)","v":2626999731.9999995},{"$f":"SUMIF($D$18:$D$418,3,AQ18:AQ418)","v":275525805.43666786},237613704.53014126,353926187.84195399,32934302.191236593,1208899812.4000001,518099919.60000008,{"$f":"SUM(AQ17:AV17)","v":2626999732},null,null,{"$f":"SUM(AZ18:AZ418)","v":2124793465.5913861}]
[106154044,154044,54155,3,"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C18,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A18,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A18,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C18,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A18,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IF(D18=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB18=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB18>0,IF(BB18<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J18:O18,\"YES\"),\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(Q18=\"No\",0,IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB18,0),0))","v":0},{"$f":"IF(Q18=\"no\",IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB18,0),0),IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB18,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P18=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB18),0)/2","v":0},{"$f":"IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB18,0),0)","v":0},{"$f":"IF(Q18=\"NO\",IFERROR(IF($P18=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB18,0),0),0)","v":0},{"$f":"SUM(R18:V18)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB18,0)","v":12598.497652582158},{"$f":"Y18/$Y$17","v":7.7376168889814554E-4},{"$f":"W18/$W$16","v":0},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A18,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB18,0)","v":3190.7511737089199},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A18,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K18=\"YES\",$L18=\"YES\",$M18=\"YES\",$N18=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B18,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB18/$BE18)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J18=\"YES\",$K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB18/$BE18,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J18=\"YES\",$K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A18,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB18/$BE18,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J18=\"YES\",$K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A18,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A18,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB18/BE18),0)/2","v":0},{"$f":"IFERROR(IF(OR($K18=\"YES\",$L18=\"YES\",$M18=\"YES\"),0,IF($J18=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB18/$BE18,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A18,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A18,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},{"$f":"SUM(AN18:AO18)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A18,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB18/BE18,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A18,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB18/BE18,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A18,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB18/BE18,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A18,'MC PT SA (CHA Only)'!A:A,0))*$BB18/BE18,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A18,'SFY 17-18 Directed Payments'!B:B,0))*$BB18/BE18,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A18,'SFY 17-18 Directed Payments'!B:B,0))*$BB18/BE18,0)/2","v":0},{"$f":"SUM(AQ18:AV18)","v":0},null,null,{"$f":"SUM(AL18,AP18)-W18","v":0},null,1,null,"No",1]
[106504079,504079,53040,3,"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C19,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A19,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A19,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C19,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A19,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D19=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB19=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB19>0,IF(BB19<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J19:O19,\"YES\"),\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(Q19=\"No\",0,IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB19,0),0))","v":0},{"$f":"IF(Q19=\"no\",IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB19,0),0),IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB19,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P19=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB19),0)/2","v":0},{"$f":"IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB19,0),0)","v":0},{"$f":"IF(Q19=\"NO\",IFERROR(IF($P19=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB19,0),0),0)","v":0},{"$f":"SUM(R19:V19)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB19,0)","v":4111.3194444444453},{"$f":"Y19/$Y$17","v":2.5250482753244087E-4},{"$f":"W19/$W$16","v":0},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A19,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB19,0)","v":359.93055555555554},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A19,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K19=\"YES\",$L19=\"YES\",$M19=\"YES\",$N19=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B19,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB19/$BE19)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J19=\"YES\",$K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB19/$BE19,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J19=\"YES\",$K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A19,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB19/$BE19,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J19=\"YES\",$K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A19,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A19,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB19/BE19),0)/2","v":0},{"$f":"IFERROR(IF(OR($K19=\"YES\",$L19=\"YES\",$M19=\"YES\"),0,IF($J19=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB19/$BE19,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A19,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A19,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},{"$f":"SUM(AN19:AO19)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A19,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB19/BE19,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A19,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB19/BE19,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A19,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB19/BE19,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A19,'MC PT SA (CHA Only)'!A:A,0))*$BB19/BE19,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A19,'SFY 17-18 Directed Payments'!B:B,0))*$BB19/BE19,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A19,'SFY 17-18 Directed Payments'!B:B,0))*$BB19/BE19,0)/2","v":0},{"$f":"SUM(AQ19:AV19)","v":0},null,null,{"$f":"SUM(AL19,AP19)-W19","v":0},null,1,null,"No",1]
[106190552,190552,50552,3,"MOTION PICTURE AND TELEVISION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C20,'Projected Nt Pt Revenues'!C:C,0)),0)","v":26476907.141032271},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A20,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A20,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C20,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A20,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q20=\"No\",0,IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB20,0),0))","v":0},{"$f":"IF(Q20=\"no\",IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB20,0),0),IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB20,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P20=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB20),0)/2","v":0},{"$f":"IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB20,0),0)","v":0},{"$f":"IF(Q20=\"NO\",IFERROR(IF($P20=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB20,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB20,0)","v":906},5.564378463792774E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A20,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB20,0)","v":8},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A20,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K20=\"YES\",$L20=\"YES\",$M20=\"YES\",$N20=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B20,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB20/$BE20)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J20=\"YES\",$K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB20/$BE20,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J20=\"YES\",$K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A20,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB20/$BE20,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J20=\"YES\",$K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A20,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A20,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB20/BE20),0)/2","v":0},{"$f":"IFERROR(IF(OR($K20=\"YES\",$L20=\"YES\",$M20=\"YES\"),0,IF($J20=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB20/$BE20,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A20,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A20,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A20,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB20/BE20,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A20,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB20/BE20,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A20,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB20/BE20,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A20,'MC PT SA (CHA Only)'!A:A,0))*$BB20/BE20,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A20,'SFY 17-18 Directed Payments'!B:B,0))*$BB20/BE20,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A20,'SFY 17-18 Directed Payments'!B:B,0))*$BB20/BE20,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106434032,434032,54154,3,"SAN JOSE BEHAVIORAL HEALTH",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C21,'Projected Nt Pt Revenues'!C:C,0)),0)","v":6059360.231620267},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A21,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A21,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C21,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A21,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q21=\"No\",0,IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB21,0),0))","v":0},{"$f":"IF(Q21=\"no\",IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB21,0),0),IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB21,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P21=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB21),0)/2","v":0},{"$f":"IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB21,0),0)","v":0},{"$f":"IF(Q21=\"NO\",IFERROR(IF($P21=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB21,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB21,0)","v":3713.9416058394158},2.2809908043396025E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A21,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB21,0)","v":103.90510948905109},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A21,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K21=\"YES\",$L21=\"YES\",$M21=\"YES\",$N21=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B21,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB21/$BE21)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J21=\"YES\",$K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB21/$BE21,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J21=\"YES\",$K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A21,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB21/$BE21,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J21=\"YES\",$K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A21,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A21,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB21/BE21),0)/2","v":0},{"$f":"IFERROR(IF(OR($K21=\"YES\",$L21=\"YES\",$M21=\"YES\"),0,IF($J21=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB21/$BE21,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A21,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A21,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A21,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB21/BE21,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A21,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB21/BE21,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A21,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB21/BE21,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A21,'MC PT SA (CHA Only)'!A:A,0))*$BB21/BE21,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A21,'SFY 17-18 Directed Payments'!B:B,0))*$BB21/BE21,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A21,'SFY 17-18 Directed Payments'!B:B,0))*$BB21/BE21,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106494106,494106,50291,3,"SUTTER SANTA ROSA REGIONAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C22,'Projected Nt Pt Revenues'!C:C,0)),0)","v":293535839.52739477},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A22,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A22,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C22,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A22,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q22=\"No\",0,IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB22,0),0))","v":0},{"$f":"IF(Q22=\"no\",IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB22,0),0),IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB22,0),0))","v":987704.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P22=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB22),0)/2","v":1878454.2532013494},{"$f":"IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB22,0),0)","v":547225},{"$f":"IF(Q22=\"NO\",IFERROR(IF($P22=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB22,0),0),0)","v":1448155},4861538.5032013496,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB22,0)","v":23514},1.4441588873909856E-3,2.1085566929695196E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A22,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB22,0)","v":6764},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A22,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":687542.84835227416},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3633656.9308552318},{"$f":"IFERROR(IF(OR($K22=\"YES\",$L22=\"YES\",$M22=\"YES\",$N22=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B22,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB22/$BE22)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J22=\"YES\",$K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB22/$BE22,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J22=\"YES\",$K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A22,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB22/$BE22,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J22=\"YES\",$K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A22,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A22,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB22/BE22),0)/2","v":0},{"$f":"IFERROR(IF(OR($K22=\"YES\",$L22=\"YES\",$M22=\"YES\"),0,IF($J22=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB22/$BE22,0),0)),0)/2","v":0},4321199.7792075062,null,{"$f":"ROUND(VLOOKUP($A22,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3581145.61},{"$f":"ROUND(VLOOKUP($A22,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5120973.9400000004},8702119.5500000007,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A22,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB22/BE22,0)/2","v":774448.86574532092},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A22,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB22/BE22,0)/2","v":569674.87281427067},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A22,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB22/BE22,0)/2","v":2237021.8762745592},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A22,'MC PT SA (CHA Only)'!A:A,0))*$BB22/BE22,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A22,'SFY 17-18 Directed Payments'!B:B,0))*$BB22/BE22,0)/2","v":3678598.6795128491},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A22,'SFY 17-18 Directed Payments'!B:B,0))*$BB22/BE22,0)/2","v":1442375.258730114},8702119.5530771129,null,null,8161780.8260061564,null,1,null,"No",1]
[106334457,334457,null,3,"TELECARE RIVERSIDE COUNTY PSYCHIATRIC HEALTH FACILITY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C23,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A23,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A23,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C23,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A23,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q23=\"No\",0,IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB23,0),0))","v":0},{"$f":"IF(Q23=\"no\",IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB23,0),0),IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB23,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P23=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB23),0)/2","v":0},{"$f":"IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB23,0),0)","v":0},{"$f":"IF(Q23=\"NO\",IFERROR(IF($P23=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB23,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB23,0)","v":5632},3.4590043607153316E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A23,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB23,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A23,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K23=\"YES\",$L23=\"YES\",$M23=\"YES\",$N23=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B23,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB23/$BE23)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J23=\"YES\",$K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB23/$BE23,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J23=\"YES\",$K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A23,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB23/$BE23,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J23=\"YES\",$K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A23,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A23,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB23/BE23),0)/2","v":0},{"$f":"IFERROR(IF(OR($K23=\"YES\",$L23=\"YES\",$M23=\"YES\"),0,IF($J23=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB23/$BE23,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A23,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A23,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A23,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB23/BE23,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A23,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB23/BE23,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A23,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB23/BE23,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A23,'MC PT SA (CHA Only)'!A:A,0))*$BB23/BE23,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A23,'SFY 17-18 Directed Payments'!B:B,0))*$BB23/BE23,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A23,'SFY 17-18 Directed Payments'!B:B,0))*$BB23/BE23,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106444029,444029,54152,3,"TELECARE SANTA CRUZ - PHF",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C24,'Projected Nt Pt Revenues'!C:C,0)),0)","v":7906459.7383367456},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A24,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A24,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C24,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A24,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q24=\"No\",0,IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB24,0),0))","v":0},{"$f":"IF(Q24=\"no\",IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB24,0),0),IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB24,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P24=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB24),0)/2","v":0},{"$f":"IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB24,0),0)","v":0},{"$f":"IF(Q24=\"NO\",IFERROR(IF($P24=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB24,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB24,0)","v":4968},3.0511956079605409E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A24,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB24,0)","v":2572},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A24,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K24=\"YES\",$L24=\"YES\",$M24=\"YES\",$N24=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B24,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB24/$BE24)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J24=\"YES\",$K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB24/$BE24,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J24=\"YES\",$K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A24,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB24/$BE24,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J24=\"YES\",$K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A24,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A24,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB24/BE24),0)/2","v":0},{"$f":"IFERROR(IF(OR($K24=\"YES\",$L24=\"YES\",$M24=\"YES\"),0,IF($J24=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB24/$BE24,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A24,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A24,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A24,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB24/BE24,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A24,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB24/BE24,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A24,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB24/BE24,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A24,'MC PT SA (CHA Only)'!A:A,0))*$BB24/BE24,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A24,'SFY 17-18 Directed Payments'!B:B,0))*$BB24/BE24,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A24,'SFY 17-18 Directed Payments'!B:B,0))*$BB24/BE24,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106364451,364451,53038,3,"TOTALLY KIDS REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C25,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A25,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A25,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C25,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A25,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q25=\"No\",0,IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB25,0),0))","v":0},{"$f":"IF(Q25=\"no\",IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB25,0),0),IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB25,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P25=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB25),0)/2","v":0},{"$f":"IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB25,0),0)","v":0},{"$f":"IF(Q25=\"NO\",IFERROR(IF($P25=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB25,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB25,0)","v":738},4.5325731857384852E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A25,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB25,0)","v":656},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A25,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K25=\"YES\",$L25=\"YES\",$M25=\"YES\",$N25=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B25,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB25/$BE25)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J25=\"YES\",$K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB25/$BE25,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J25=\"YES\",$K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A25,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB25/$BE25,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J25=\"YES\",$K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A25,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A25,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB25/BE25),0)/2","v":0},{"$f":"IFERROR(IF(OR($K25=\"YES\",$L25=\"YES\",$M25=\"YES\"),0,IF($J25=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB25/$BE25,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A25,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A25,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A25,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB25/BE25,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A25,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB25/BE25,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A25,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB25/BE25,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A25,'MC PT SA (CHA Only)'!A:A,0))*$BB25/BE25,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A25,'SFY 17-18 Directed Payments'!B:B,0))*$BB25/BE25,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A25,'SFY 17-18 Directed Payments'!B:B,0))*$BB25/BE25,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106150788,150788,50455,3,"ADVENTIST HEALTH BAKERSFIELD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C26,'Projected Nt Pt Revenues'!C:C,0)),0)","v":439175787.4957692},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A26,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A26,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C26,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A26,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q26=\"No\",0,IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB26,0),0))","v":0},{"$f":"IF(Q26=\"no\",IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB26,0),0),IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB26,0),0))","v":4758968.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P26=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB26),0)/2","v":3523064.4063023445},{"$f":"IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB26,0),0)","v":1359655},{"$f":"IF(Q26=\"NO\",IFERROR(IF($P26=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB26,0),0),0)","v":4330010},13971697.906302344,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB26,0)","v":68411},4.2015970760102368E-3,6.0598341683568658E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A26,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB26,0)","v":19287},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A26,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1687490.4697378762},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4786491.119259784},{"$f":"IFERROR(IF(OR($K26=\"YES\",$L26=\"YES\",$M26=\"YES\",$N26=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B26,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB26/$BE26)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J26=\"YES\",$K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB26/$BE26,0)),0)/2","v":862500},{"$f":"IFERROR(IF(OR($J26=\"YES\",$K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A26,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB26/$BE26,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J26=\"YES\",$K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A26,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A26,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB26/BE26),0)/2","v":0},{"$f":"IFERROR(IF(OR($K26=\"YES\",$L26=\"YES\",$M26=\"YES\"),0,IF($J26=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB26/$BE26,0),0)),0)/2","v":0},7336481.5889976602,null,{"$f":"ROUND(VLOOKUP($A26,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3702118.36},{"$f":"ROUND(VLOOKUP($A26,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":15498066.630000001},19200184.990000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A26,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB26/BE26,0)/2","v":2169734.1746972562},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A26,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB26/BE26,0)/2","v":1279288.021715356},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A26,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB26/BE26,0)/2","v":253096.15960244939},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A26,'MC PT SA (CHA Only)'!A:A,0))*$BB26/BE26,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A26,'SFY 17-18 Directed Payments'!B:B,0))*$BB26/BE26,0)/2","v":11533953.559025908},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A26,'SFY 17-18 Directed Payments'!B:B,0))*$BB26/BE26,0)/2","v":3964113.0713223652},19200184.986363336,null,null,12564968.67269532,null,1,null,"No",1]
[106171049,171049,51317,3,"ADVENTIST HEALTH CLEARLAKE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C27,'Projected Nt Pt Revenues'!C:C,0)),0)","v":96964096.566081226},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A27,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A27,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C27,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A27,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q27=\"No\",0,IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB27,0),0))","v":0},{"$f":"IF(Q27=\"no\",IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB27,0),0),IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB27,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P27=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB27),0)/2","v":0},{"$f":"IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB27,0),0)","v":0},{"$f":"IF(Q27=\"NO\",IFERROR(IF($P27=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB27,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB27,0)","v":5791},3.5566573602454699E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A27,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB27,0)","v":2159},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A27,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":205492.08913464542},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":191873.64599827144},{"$f":"IFERROR(IF(OR($K27=\"YES\",$L27=\"YES\",$M27=\"YES\",$N27=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B27,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB27/$BE27)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J27=\"YES\",$K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB27/$BE27,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J27=\"YES\",$K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A27,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB27/$BE27,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J27=\"YES\",$K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A27,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A27,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB27/BE27),0)/2","v":0},{"$f":"IFERROR(IF(OR($K27=\"YES\",$L27=\"YES\",$M27=\"YES\"),0,IF($J27=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB27/$BE27,0),0)),0)/2","v":33750},431115.73513291683,null,{"$f":"ROUND(VLOOKUP($A27,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":905445.68},{"$f":"ROUND(VLOOKUP($A27,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3569693.79},4475139.47,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A27,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB27/BE27,0)/2","v":218471.00094393812},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A27,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB27/BE27,0)/2","v":685635.54177247302},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A27,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB27/BE27,0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A27,'MC PT SA (CHA Only)'!A:A,0))*$BB27/BE27,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A27,'SFY 17-18 Directed Payments'!B:B,0))*$BB27/BE27,0)/2","v":1011045.5052902079},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A27,'SFY 17-18 Directed Payments'!B:B,0))*$BB27/BE27,0)/2","v":2558648.2850516802},4475139.4661778891,null,null,4906255.2051329166,null,1,null,"No",1]
[106040875,40875,50225,3,"ADVENTIST HEALTH FEATHER RIVER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C28,'Projected Nt Pt Revenues'!C:C,0)),0)","v":236610370.81226137},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A28,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A28,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C28,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A28,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q28=\"No\",0,IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB28,0),0))","v":0},{"$f":"IF(Q28=\"no\",IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB28,0),0),IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB28,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P28=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB28),0)/2","v":0},{"$f":"IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB28,0),0)","v":0},{"$f":"IF(Q28=\"NO\",IFERROR(IF($P28=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB28,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB28,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A28,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB28,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A28,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K28=\"YES\",$L28=\"YES\",$M28=\"YES\",$N28=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B28,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB28/$BE28)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J28=\"YES\",$K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB28/$BE28,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J28=\"YES\",$K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A28,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB28/$BE28,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J28=\"YES\",$K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A28,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A28,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB28/BE28),0)/2","v":0},{"$f":"IFERROR(IF(OR($K28=\"YES\",$L28=\"YES\",$M28=\"YES\"),0,IF($J28=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB28/$BE28,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A28,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A28,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A28,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB28/BE28,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A28,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB28/BE28,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A28,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB28/BE28,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A28,'MC PT SA (CHA Only)'!A:A,0))*$BB28/BE28,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A28,'SFY 17-18 Directed Payments'!B:B,0))*$BB28/BE28,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A28,'SFY 17-18 Directed Payments'!B:B,0))*$BB28/BE28,0)/2","v":0},0,null,null,0,null,0,null,"No",1]
[106190323,190323,50239,3,"ADVENTIST HEALTH GLENDALE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C29,'Projected Nt Pt Revenues'!C:C,0)),0)","v":488266040.11246634},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A29,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A29,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C29,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A29,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q29=\"No\",0,IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB29,0),0))","v":0},{"$f":"IF(Q29=\"no\",IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB29,0),0),IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB29,0),0))","v":3205853.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P29=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB29),0)/2","v":9980032.110420661},{"$f":"IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB29,0),0)","v":3606965},{"$f":"IF(Q29=\"NO\",IFERROR(IF($P29=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB29,0),0),0)","v":4507305},21300155.735420659,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB29,0)","v":104057},6.3908667749104269E-3,9.2383482939894738E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A29,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB29,0)","v":27506},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A29,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1652310.4051630255},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":5136799.8505429355},{"$f":"IFERROR(IF(OR($K29=\"YES\",$L29=\"YES\",$M29=\"YES\",$N29=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B29,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB29/$BE29)*$AG$16),0)/2","v":333937.5},{"$f":"IFERROR(IF(OR($J29=\"YES\",$K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB29/$BE29,0)),0)/2","v":518750},{"$f":"IFERROR(IF(OR($J29=\"YES\",$K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A29,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB29/$BE29,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J29=\"YES\",$K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A29,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A29,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB29/BE29),0)/2","v":0},{"$f":"IFERROR(IF(OR($K29=\"YES\",$L29=\"YES\",$M29=\"YES\"),0,IF($J29=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB29/$BE29,0),0)),0)/2","v":0},7641797.755705961,null,{"$f":"ROUND(VLOOKUP($A29,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":6813622.9199999999},{"$f":"ROUND(VLOOKUP($A29,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":10180037.43},16993660.350000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A29,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB29/BE29,0)/2","v":1964697.3784484596},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A29,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB29/BE29,0)/2","v":1697945.3103213152},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A29,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB29/BE29,0)/2","v":3150980.2303945157},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A29,'MC PT SA (CHA Only)'!A:A,0))*$BB29/BE29,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A29,'SFY 17-18 Directed Payments'!B:B,0))*$BB29/BE29,0)/2","v":7971859.4609173611},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A29,'SFY 17-18 Directed Payments'!B:B,0))*$BB29/BE29,0)/2","v":2208177.9737378787},16993660.35381953,null,null,3335302.3702853024,null,1,null,"No",1]
[106164029,164029,50121,3,"ADVENTIST HEALTH HANFORD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C30,'Projected Nt Pt Revenues'!C:C,0)),0)","v":360446108.91588962},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A30,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A30,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C30,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A30,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q30=\"No\",0,IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB30,0),0))","v":0},{"$f":"IF(Q30=\"no\",IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB30,0),0),IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB30,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P30=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB30),0)/2","v":0},{"$f":"IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB30,0),0)","v":0},{"$f":"IF(Q30=\"NO\",IFERROR(IF($P30=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB30,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB30,0)","v":46541},2.8584077051145643E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A30,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB30,0)","v":14649},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A30,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":2126849.0818545781},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4237143.3361112056},{"$f":"IFERROR(IF(OR($K30=\"YES\",$L30=\"YES\",$M30=\"YES\",$N30=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B30,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB30/$BE30)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J30=\"YES\",$K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB30/$BE30,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J30=\"YES\",$K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A30,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB30/$BE30,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J30=\"YES\",$K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A30,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A30,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB30/BE30),0)/2","v":0},{"$f":"IFERROR(IF(OR($K30=\"YES\",$L30=\"YES\",$M30=\"YES\"),0,IF($J30=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB30/$BE30,0),0)),0)/2","v":292500},6656492.4179657837,null,{"$f":"ROUND(VLOOKUP($A30,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":6934489.8799999999},{"$f":"ROUND(VLOOKUP($A30,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":15409661.25},22344151.129999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A30,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB30/BE30,0)/2","v":1427769.656370515},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A30,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB30/BE30,0)/2","v":5498685.4251199802},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A30,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB30/BE30,0)/2","v":8034.7987175380767},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A30,'MC PT SA (CHA Only)'!A:A,0))*$BB30/BE30,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A30,'SFY 17-18 Directed Payments'!B:B,0))*$BB30/BE30,0)/2","v":7491110.6709846668},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A30,'SFY 17-18 Directed Payments'!B:B,0))*$BB30/BE30,0)/2","v":7918550.581902938},22344151.133095637,null,null,29000643.547965784,null,1,null,"No",1]
[106230949,234038,51310,3,"ADVENTIST HEALTH HOWARD MEMORIAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C31,'Projected Nt Pt Revenues'!C:C,0)),0)","v":65616003.99017334},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A31,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A31,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C31,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A31,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q31=\"No\",0,IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB31,0),0))","v":0},{"$f":"IF(Q31=\"no\",IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB31,0),0),IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB31,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P31=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB31),0)/2","v":0},{"$f":"IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB31,0),0)","v":0},{"$f":"IF(Q31=\"NO\",IFERROR(IF($P31=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB31,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB31,0)","v":5029},3.0886599662708459E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A31,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB31,0)","v":1317},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A31,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":208854.33702151326},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":135346.55526849022},{"$f":"IFERROR(IF(OR($K31=\"YES\",$L31=\"YES\",$M31=\"YES\",$N31=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B31,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB31/$BE31)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J31=\"YES\",$K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB31/$BE31,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J31=\"YES\",$K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A31,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB31/$BE31,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J31=\"YES\",$K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A31,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A31,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB31/BE31),0)/2","v":0},{"$f":"IFERROR(IF(OR($K31=\"YES\",$L31=\"YES\",$M31=\"YES\"),0,IF($J31=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB31/$BE31,0),0)),0)/2","v":23750},367950.89229000348,null,{"$f":"ROUND(VLOOKUP($A31,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":797358.72},{"$f":"ROUND(VLOOKUP($A31,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1772249.91},2569608.63,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A31,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB31/BE31,0)/2","v":130708.20469780975},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A31,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB31/BE31,0)/2","v":660624.41709521366},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A31,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB31/BE31,0)/2","v":6026.0990381535576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A31,'MC PT SA (CHA Only)'!A:A,0))*$BB31/BE31,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A31,'SFY 17-18 Directed Payments'!B:B,0))*$BB31/BE31,0)/2","v":636088.23180509766},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A31,'SFY 17-18 Directed Payments'!B:B,0))*$BB31/BE31,0)/2","v":1136161.6789574723},2569608.6315937471,null,null,2937559.5222900035,null,1,null,"No",1]
[106390923,390923,50336,3,"ADVENTIST HEALTH LODI MEMORIAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C32,'Projected Nt Pt Revenues'!C:C,0)),0)","v":241684075.26411068},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A32,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A32,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C32,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A32,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q32=\"No\",0,IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB32,0),0))","v":0},{"$f":"IF(Q32=\"no\",IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB32,0),0),IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB32,0),0))","v":1161348.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P32=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB32),0)/2","v":2829758.6574269673},{"$f":"IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB32,0),0)","v":765820},{"$f":"IF(Q32=\"NO\",IFERROR(IF($P32=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB32,0),0),0)","v":2185065},6941992.1574269673,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB32,0)","v":33246},2.0418689448924348E-3,3.0108954226004008E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A32,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB32,0)","v":10003},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A32,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1486855.4629852416},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2841481.5044308333},{"$f":"IFERROR(IF(OR($K32=\"YES\",$L32=\"YES\",$M32=\"YES\",$N32=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B32,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB32/$BE32)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J32=\"YES\",$K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB32/$BE32,0)),0)/2","v":207500},{"$f":"IFERROR(IF(OR($J32=\"YES\",$K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A32,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB32/$BE32,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J32=\"YES\",$K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A32,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A32,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB32/BE32),0)/2","v":0},{"$f":"IFERROR(IF(OR($K32=\"YES\",$L32=\"YES\",$M32=\"YES\"),0,IF($J32=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB32/$BE32,0),0)),0)/2","v":0},4535836.9674160751,null,{"$f":"ROUND(VLOOKUP($A32,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2501258.7400000002},{"$f":"ROUND(VLOOKUP($A32,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":8373969.1500000004},10875227.890000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A32,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB32/BE32,0)/2","v":848997.69016016275},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A32,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB32/BE32,0)/2","v":1386443.1211590853},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A32,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB32/BE32,0)/2","v":265817.92423855135},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A32,'MC PT SA (CHA Only)'!A:A,0))*$BB32/BE32,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A32,'SFY 17-18 Directed Payments'!B:B,0))*$BB32/BE32,0)/2","v":4792757.4350114623},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A32,'SFY 17-18 Directed Payments'!B:B,0))*$BB32/BE32,0)/2","v":3581211.7138184826},10875227.884387745,null,null,8469072.6999891065,null,1,null,"No",1]
[106100797,100797,50192,3,"ADVENTIST HEALTH REEDLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C33,'Projected Nt Pt Revenues'!C:C,0)),0)","v":200671278.84848088},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A33,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A33,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C33,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A33,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q33=\"No\",0,IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB33,0),0))","v":0},{"$f":"IF(Q33=\"no\",IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB33,0),0),IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB33,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P33=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB33),0)/2","v":0},{"$f":"IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB33,0),0)","v":0},{"$f":"IF(Q33=\"NO\",IFERROR(IF($P33=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB33,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB33,0)","v":4498},2.7625357980286865E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A33,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB33,0)","v":3043},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A33,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":738979.07117028441},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1170349.6249687097},{"$f":"IFERROR(IF(OR($K33=\"YES\",$L33=\"YES\",$M33=\"YES\",$N33=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B33,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB33/$BE33)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J33=\"YES\",$K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB33/$BE33,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J33=\"YES\",$K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A33,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB33/$BE33,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J33=\"YES\",$K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A33,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A33,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB33/BE33),0)/2","v":0},{"$f":"IFERROR(IF(OR($K33=\"YES\",$L33=\"YES\",$M33=\"YES\"),0,IF($J33=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB33/$BE33,0),0)),0)/2","v":0},1909328.6961389941,null,{"$f":"ROUND(VLOOKUP($A33,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1993684.35},{"$f":"ROUND(VLOOKUP($A33,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5293163.7},7286848.0500000007,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A33,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB33/BE33,0)/2","v":407210.56526748143},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A33,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB33/BE33,0)/2","v":1584465.0834798659},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A33,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB33/BE33,0)/2","v":2008.6996793845192},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A33,'MC PT SA (CHA Only)'!A:A,0))*$BB33/BE33,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A33,'SFY 17-18 Directed Payments'!B:B,0))*$BB33/BE33,0)/2","v":1864073.3024688337},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A33,'SFY 17-18 Directed Payments'!B:B,0))*$BB33/BE33,0)/2","v":3429090.3977114186},7286848.0486069843,null,null,9196176.7461389955,null,1,null,"No",1]
[106560525,560525,50236,3,"ADVENTIST HEALTH SIMI VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C34,'Projected Nt Pt Revenues'!C:C,0)),0)","v":170937662.32512146},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A34,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A34,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C34,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A34,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q34=\"No\",0,IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB34,0),0))","v":0},{"$f":"IF(Q34=\"no\",IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB34,0),0),IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB34,0),0))","v":1469903.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P34=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB34),0)/2","v":2616043.3533681855},{"$f":"IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB34,0),0)","v":194995},{"$f":"IF(Q34=\"NO\",IFERROR(IF($P34=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB34,0),0),0)","v":1110970},5391911.8533681855,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB34,0)","v":28329},1.7398816501190452E-3,2.3385913366384993E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A34,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB34,0)","v":4427},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A34,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":358509.67196224182},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":851090.98577656504},{"$f":"IFERROR(IF(OR($K34=\"YES\",$L34=\"YES\",$M34=\"YES\",$N34=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B34,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB34/$BE34)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J34=\"YES\",$K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB34/$BE34,0)),0)/2","v":75000},{"$f":"IFERROR(IF(OR($J34=\"YES\",$K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A34,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB34/$BE34,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J34=\"YES\",$K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A34,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A34,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB34/BE34),0)/2","v":0},{"$f":"IFERROR(IF(OR($K34=\"YES\",$L34=\"YES\",$M34=\"YES\"),0,IF($J34=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB34/$BE34,0),0)),0)/2","v":0},1284600.6577388069,null,{"$f":"ROUND(VLOOKUP($A34,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1053706.06},{"$f":"ROUND(VLOOKUP($A34,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3452039.27},4505745.33,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A34,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB34/BE34,0)/2","v":418001.97559636546},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A34,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB34/BE34,0)/2","v":635034.52259071206},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A34,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB34/BE34,0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A34,'MC PT SA (CHA Only)'!A:A,0))*$BB34/BE34,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A34,'SFY 17-18 Directed Payments'!B:B,0))*$BB34/BE34,0)/2","v":2168056.5206156909},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A34,'SFY 17-18 Directed Payments'!B:B,0))*$BB34/BE34,0)/2","v":1283982.7458459623},4505745.3312085252,null,null,398434.13437062129,null,1,null,"No",1]
[106554011,554011,50335,3,"ADVENTIST HEALTH SONORA - GREENLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C35,'Projected Nt Pt Revenues'!C:C,0)),0)","v":284662103.69329017},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A35,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A35,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C35,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A35,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q35=\"No\",0,IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB35,0),0))","v":0},{"$f":"IF(Q35=\"no\",IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB35,0),0),IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB35,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P35=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB35),0)/2","v":0},{"$f":"IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB35,0),0)","v":0},{"$f":"IF(Q35=\"NO\",IFERROR(IF($P35=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB35,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB35,0)","v":19457},1.1949901961370421E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A35,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB35,0)","v":6153},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A35,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":745482.79514040484},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":559697.81384558021},{"$f":"IFERROR(IF(OR($K35=\"YES\",$L35=\"YES\",$M35=\"YES\",$N35=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B35,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB35/$BE35)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J35=\"YES\",$K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB35/$BE35,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J35=\"YES\",$K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A35,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB35/$BE35,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J35=\"YES\",$K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A35,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A35,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB35/BE35),0)/2","v":0},{"$f":"IFERROR(IF(OR($K35=\"YES\",$L35=\"YES\",$M35=\"YES\"),0,IF($J35=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB35/$BE35,0),0)),0)/2","v":56250},1361430.6089859852,null,{"$f":"ROUND(VLOOKUP($A35,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1432184.78},{"$f":"ROUND(VLOOKUP($A35,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5406197.0300000003},6838381.8100000005,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A35,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB35/BE35,0)/2","v":339378.84320021031},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A35,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB35/BE35,0)/2","v":1082092.8734334931},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A35,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB35/BE35,0)/2","v":10713.064956717435},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A35,'MC PT SA (CHA Only)'!A:A,0))*$BB35/BE35,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A35,'SFY 17-18 Directed Payments'!B:B,0))*$BB35/BE35,0)/2","v":1922995.1597307797},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A35,'SFY 17-18 Directed Payments'!B:B,0))*$BB35/BE35,0)/2","v":3483201.8670451446},6838381.8083663452,null,null,8199812.4189859852,null,1,null,"No",1]
[106281078,281078,50013,3,"ADVENTIST HEALTH ST. HELENA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C36,'Projected Nt Pt Revenues'!C:C,0)),0)","v":251532906.32343856},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A36,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A36,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C36,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A36,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q36=\"No\",0,IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB36,0),0))","v":0},{"$f":"IF(Q36=\"no\",IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB36,0),0),IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB36,0),0))","v":823907.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P36=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB36),0)/2","v":2752744.1334418207},{"$f":"IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB36,0),0)","v":1215105},{"$f":"IF(Q36=\"NO\",IFERROR(IF($P36=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB36,0),0),0)","v":828950},5620706.6334418207,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB36,0)","v":27676},1.6997763616327685E-3,2.4378246893154501E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A36,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB36,0)","v":6929},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A36,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":106725.27756099719},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":543774.68969634606},{"$f":"IFERROR(IF(OR($K36=\"YES\",$L36=\"YES\",$M36=\"YES\",$N36=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B36,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB36/$BE36)*$AG$16),0)/2","v":205725},{"$f":"IFERROR(IF(OR($J36=\"YES\",$K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB36/$BE36,0)),0)/2","v":106250},{"$f":"IFERROR(IF(OR($J36=\"YES\",$K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A36,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB36/$BE36,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J36=\"YES\",$K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A36,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A36,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB36/BE36),0)/2","v":0},{"$f":"IFERROR(IF(OR($K36=\"YES\",$L36=\"YES\",$M36=\"YES\"),0,IF($J36=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB36/$BE36,0),0)),0)/2","v":0},962474.96725734323,null,{"$f":"ROUND(VLOOKUP($A36,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3162043.18},{"$f":"ROUND(VLOOKUP($A36,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2164654.17},5326697.3499999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A36,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB36/BE36,0)/2","v":633830.18217404629},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A36,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB36/BE36,0)/2","v":452556.66420158354},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A36,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB36/BE36,0)/2","v":2075656.335364003},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A36,'MC PT SA (CHA Only)'!A:A,0))*$BB36/BE36,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A36,'SFY 17-18 Directed Payments'!B:B,0))*$BB36/BE36,0)/2","v":1681951.1982046373},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A36,'SFY 17-18 Directed Payments'!B:B,0))*$BB36/BE36,0)/2","v":482702.97478495986},5326697.3547292305,null,null,668465.68381552212,null,1,null,"No",1]
[106150808,150808,51301,3,"ADVENTIST HEALTH TEHACHAPI VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C37,'Projected Nt Pt Revenues'!C:C,0)),0)","v":26544280.189263962},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A37,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A37,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C37,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A37,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q37=\"No\",0,IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB37,0),0))","v":0},{"$f":"IF(Q37=\"no\",IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB37,0),0),IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB37,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P37=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB37),0)/2","v":0},{"$f":"IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB37,0),0)","v":0},{"$f":"IF(Q37=\"NO\",IFERROR(IF($P37=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB37,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB37,0)","v":202},1.2406230128986098E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A37,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB37,0)","v":57},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A37,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":335893.57321122236},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K37=\"YES\",$L37=\"YES\",$M37=\"YES\",$N37=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B37,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB37/$BE37)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J37=\"YES\",$K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB37/$BE37,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J37=\"YES\",$K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A37,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB37/$BE37,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J37=\"YES\",$K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A37,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A37,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB37/BE37),0)/2","v":0},{"$f":"IFERROR(IF(OR($K37=\"YES\",$L37=\"YES\",$M37=\"YES\"),0,IF($J37=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB37/$BE37,0),0)),0)/2","v":0},335893.57321122236,null,{"$f":"ROUND(VLOOKUP($A37,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":460846.97},{"$f":"ROUND(VLOOKUP($A37,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":920008.43},1380855.4,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A37,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB37/BE37,0)/2","v":4735.0065728776908},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A37,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB37/BE37,0)/2","v":456111.96456892946},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A37,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB37/BE37,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A37,'MC PT SA (CHA Only)'!A:A,0))*$BB37/BE37,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A37,'SFY 17-18 Directed Payments'!B:B,0))*$BB37/BE37,0)/2","v":18747.86367425551},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A37,'SFY 17-18 Directed Payments'!B:B,0))*$BB37/BE37,0)/2","v":901260.56539285381},1380855.4002089165,null,null,1716748.9732112223,null,1,null,"No",1]
[106231396,231396,50301,3,"ADVENTIST HEALTH UKIAH VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C38,'Projected Nt Pt Revenues'!C:C,0)),0)","v":149476846.87367719},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A38,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A38,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C38,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A38,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q38=\"No\",0,IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB38,0),0))","v":0},{"$f":"IF(Q38=\"no\",IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB38,0),0),IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB38,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P38=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB38),0)/2","v":0},{"$f":"IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB38,0),0)","v":0},{"$f":"IF(Q38=\"NO\",IFERROR(IF($P38=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB38,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB38,0)","v":11999},7.3694235305794148E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A38,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB38,0)","v":2623},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A38,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":469493.91837786476},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":766698.42778562405},{"$f":"IFERROR(IF(OR($K38=\"YES\",$L38=\"YES\",$M38=\"YES\",$N38=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B38,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB38/$BE38)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J38=\"YES\",$K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB38/$BE38,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J38=\"YES\",$K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A38,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB38/$BE38,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J38=\"YES\",$K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A38,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A38,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB38/BE38),0)/2","v":0},{"$f":"IFERROR(IF(OR($K38=\"YES\",$L38=\"YES\",$M38=\"YES\"),0,IF($J38=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB38/$BE38,0),0)),0)/2","v":111250},1347442.3461634889,null,{"$f":"ROUND(VLOOKUP($A38,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2040650.33},{"$f":"ROUND(VLOOKUP($A38,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3216956.65},5257606.9800000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A38,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB38/BE38,0)/2","v":414037.7840469795},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A38,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB38/BE38,0)/2","v":1611212.5176388524},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A38,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB38/BE38,0)/2","v":15400.030875281313},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A38,'MC PT SA (CHA Only)'!A:A,0))*$BB38/BE38,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A38,'SFY 17-18 Directed Payments'!B:B,0))*$BB38/BE38,0)/2","v":2015395.3449824674},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A38,'SFY 17-18 Directed Payments'!B:B,0))*$BB38/BE38,0)/2","v":1201561.3024899557},5257606.9800335364,null,null,6605049.3261634894,null,1,null,"No",1]
[106481015,481015,54074,3,"ADVENTIST HEALTH VALLEJO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C39,'Projected Nt Pt Revenues'!C:C,0)),0)","v":27722341.207879126},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A39,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A39,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C39,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A39,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q39=\"No\",0,IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB39,0),0))","v":0},{"$f":"IF(Q39=\"no\",IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB39,0),0),IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB39,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P39=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB39),0)/2","v":0},{"$f":"IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB39,0),0)","v":0},{"$f":"IF(Q39=\"NO\",IFERROR(IF($P39=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB39,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB39,0)","v":20726},1.2729283448186428E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A39,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB39,0)","v":3944},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A39,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K39=\"YES\",$L39=\"YES\",$M39=\"YES\",$N39=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B39,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB39/$BE39)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J39=\"YES\",$K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB39/$BE39,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J39=\"YES\",$K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A39,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB39/$BE39,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J39=\"YES\",$K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A39,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A39,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB39/BE39),0)/2","v":0},{"$f":"IFERROR(IF(OR($K39=\"YES\",$L39=\"YES\",$M39=\"YES\"),0,IF($J39=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB39/$BE39,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A39,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A39,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A39,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB39/BE39,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A39,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB39/BE39,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A39,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB39/BE39,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A39,'MC PT SA (CHA Only)'!A:A,0))*$BB39/BE39,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A39,'SFY 17-18 Directed Payments'!B:B,0))*$BB39/BE39,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A39,'SFY 17-18 Directed Payments'!B:B,0))*$BB39/BE39,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190878,190878,50103,3,"ADVENTIST HEALTH WHITE MEMORIAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C40,'Projected Nt Pt Revenues'!C:C,0)),0)","v":466445735.55675614},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A40,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A40,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C40,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A40,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q40=\"No\",0,IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB40,0),0))","v":0},{"$f":"IF(Q40=\"no\",IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB40,0),0),IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB40,0),0))","v":2152007},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P40=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB40),0)/2","v":3510987.1286774008},{"$f":"IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB40,0),0)","v":6956985},{"$f":"IF(Q40=\"NO\",IFERROR(IF($P40=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB40,0),0),0)","v":7477365},20097344.128677402,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB40,0)","v":82101},5.0423955436628099E-3,8.7166623169865533E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A40,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB40,0)","v":48930},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A40,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":3361846.7438459676},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":14427942.791621059},{"$f":"IFERROR(IF(OR($K40=\"YES\",$L40=\"YES\",$M40=\"YES\",$N40=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B40,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB40/$BE40)*$AG$16),0)/2","v":711262.5},{"$f":"IFERROR(IF(OR($J40=\"YES\",$K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB40/$BE40,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J40=\"YES\",$K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A40,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB40/$BE40,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J40=\"YES\",$K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A40,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A40,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB40/BE40),0)/2","v":0},{"$f":"IFERROR(IF(OR($K40=\"YES\",$L40=\"YES\",$M40=\"YES\"),0,IF($J40=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB40/$BE40,0),0)),0)/2","v":0},18501052.035467029,null,{"$f":"ROUND(VLOOKUP($A40,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":9724267.9700000007},{"$f":"ROUND(VLOOKUP($A40,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":18678345.449999999},28402613.420000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A40,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB40/BE40,0)/2","v":3389273.6582930801},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A40,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB40/BE40,0)/2","v":2000889.9741807475},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A40,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB40/BE40,0)/2","v":4334104.3415519977},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A40,'MC PT SA (CHA Only)'!A:A,0))*$BB40/BE40,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A40,'SFY 17-18 Directed Payments'!B:B,0))*$BB40/BE40,0)/2","v":14581820.539212018},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A40,'SFY 17-18 Directed Payments'!B:B,0))*$BB40/BE40,0)/2","v":4096524.9118442973},28402613.42508214,null,null,26806321.326789629,null,1,null,"No",1]
[106301098,301098,50226,3,"AHMC ANAHEIM REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C41,'Projected Nt Pt Revenues'!C:C,0)),0)","v":278551492.53894806},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A41,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A41,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C41,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A41,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q41=\"No\",0,IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB41,0),0))","v":0},{"$f":"IF(Q41=\"no\",IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB41,0),0),IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB41,0),0))","v":2508322.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P41=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB41),0)/2","v":2695333.3064710749},{"$f":"IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB41,0),0)","v":1767640},{"$f":"IF(Q41=\"NO\",IFERROR(IF($P41=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB41,0),0),0)","v":3611095},10582390.681471076,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB41,0)","v":48915},3.004211617620569E-3,4.5898167183784522E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A41,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB41,0)","v":18233},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A41,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1019658.2671742314},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4550032.7256436571},{"$f":"IFERROR(IF(OR($K41=\"YES\",$L41=\"YES\",$M41=\"YES\",$N41=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B41,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB41/$BE41)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J41=\"YES\",$K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB41/$BE41,0)),0)/2","v":932500},{"$f":"IFERROR(IF(OR($J41=\"YES\",$K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A41,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB41/$BE41,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J41=\"YES\",$K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A41,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A41,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB41/BE41),0)/2","v":0},{"$f":"IFERROR(IF(OR($K41=\"YES\",$L41=\"YES\",$M41=\"YES\"),0,IF($J41=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB41/$BE41,0),0)),0)/2","v":0},6502190.992817888,null,{"$f":"ROUND(VLOOKUP($A41,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2547933.66},{"$f":"ROUND(VLOOKUP($A41,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":9646983.7699999996},12194917.43,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A41,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB41/BE41,0)/2","v":1259291.5155216111},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A41,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB41/BE41,0)/2","v":721519.27106149972},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A41,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB41/BE41,0)/2","v":567122.87614622922},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A41,'MC PT SA (CHA Only)'!A:A,0))*$BB41/BE41,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A41,'SFY 17-18 Directed Payments'!B:B,0))*$BB41/BE41,0)/2","v":7844641.8145563416},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A41,'SFY 17-18 Directed Payments'!B:B,0))*$BB41/BE41,0)/2","v":1802341.9537349336},12194917.431020616,null,null,8114717.74134681,null,1,null,"No",1]
[106190017,190017,50281,3,"ALHAMBRA HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C42,'Projected Nt Pt Revenues'!C:C,0)),0)","v":89378567.195989937},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A42,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A42,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C42,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A42,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q42=\"No\",0,IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB42,0),0))","v":0},{"$f":"IF(Q42=\"no\",IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB42,0),0),IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB42,0),0))","v":904985.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P42=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB42),0)/2","v":1856225.0610510912},{"$f":"IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB42,0),0)","v":373470},{"$f":"IF(Q42=\"NO\",IFERROR(IF($P42=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB42,0),0),0)","v":2245245},5379925.3110510912,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB42,0)","v":24996},1.5351788529907747E-3,2.3333925083228071E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A42,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB42,0)","v":8877},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A42,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":382225.56014584366},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":920356.5758257336},{"$f":"IFERROR(IF(OR($K42=\"YES\",$L42=\"YES\",$M42=\"YES\",$N42=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B42,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":739576.01900000009},{"$f":"IFERROR(IF(OR($K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB42/$BE42)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J42=\"YES\",$K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB42/$BE42,0)),0)/2","v":166250},{"$f":"IFERROR(IF(OR($J42=\"YES\",$K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A42,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB42/$BE42,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J42=\"YES\",$K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A42,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A42,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB42/BE42),0)/2","v":0},{"$f":"IFERROR(IF(OR($K42=\"YES\",$L42=\"YES\",$M42=\"YES\"),0,IF($J42=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB42/$BE42,0),0)),0)/2","v":0},2208408.1549715772,null,{"$f":"ROUND(VLOOKUP($A42,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2160304.04},{"$f":"ROUND(VLOOKUP($A42,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4493639.47},6653943.5099999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A42,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB42/BE42,0)/2","v":687787.23381846643},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A42,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB42/BE42,0)/2","v":356108.80656183796},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A42,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB42/BE42,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A42,'MC PT SA (CHA Only)'!A:A,0))*$BB42/BE42,0)/2","v":1116408},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A42,'SFY 17-18 Directed Payments'!B:B,0))*$BB42/BE42,0)/2","v":3816529.3908305862},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A42,'SFY 17-18 Directed Payments'!B:B,0))*$BB42/BE42,0)/2","v":677110.07487467083},6653943.5060855616,null,null,3482426.3539204858,null,1,null,"No",1]
[106010739,10739,50305,3,"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C43,'Projected Nt Pt Revenues'!C:C,0)),0)","v":757364333.90656984},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A43,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A43,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C43,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A43,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q43=\"No\",0,IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB43,0),0))","v":0},{"$f":"IF(Q43=\"no\",IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB43,0),0),IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB43,0),0))","v":4355056.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P43=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB43),0)/2","v":4459841.0707762185},{"$f":"IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB43,0),0)","v":2953835},{"$f":"IF(Q43=\"NO\",IFERROR(IF($P43=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB43,0),0),0)","v":3852405},15621137.945776219,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB43,0)","v":75087},4.6116168400751438E-3,6.7752327675028572E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A43,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB43,0)","v":23072},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A43,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1447283.9305277304},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":11293475.802844318},{"$f":"IFERROR(IF(OR($K43=\"YES\",$L43=\"YES\",$M43=\"YES\",$N43=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B43,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB43/$BE43)*$AG$16),0)/2","v":324187.5},{"$f":"IFERROR(IF(OR($J43=\"YES\",$K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB43/$BE43,0)),0)/2","v":1312500},{"$f":"IFERROR(IF(OR($J43=\"YES\",$K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A43,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB43/$BE43,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J43=\"YES\",$K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A43,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A43,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB43/BE43),0)/2","v":0},{"$f":"IFERROR(IF(OR($K43=\"YES\",$L43=\"YES\",$M43=\"YES\"),0,IF($J43=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB43/$BE43,0),0)),0)/2","v":0},14377447.233372048,null,{"$f":"ROUND(VLOOKUP($A43,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":4761819.79},{"$f":"ROUND(VLOOKUP($A43,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":11256716.140000001},16018535.93,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A43,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB43/BE43,0)/2","v":2106967.8084986452},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A43,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB43/BE43,0)/2","v":561117.34751147288},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A43,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB43/BE43,0)/2","v":2093734.6324784637},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A43,'MC PT SA (CHA Only)'!A:A,0))*$BB43/BE43,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A43,'SFY 17-18 Directed Payments'!B:B,0))*$BB43/BE43,0)/2","v":8839617.7224114742},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A43,'SFY 17-18 Directed Payments'!B:B,0))*$BB43/BE43,0)/2","v":2417098.414940278},16018535.925840333,null,null,14774845.217595829,null,1,null,"No",1]
[106010937,10937,50043,3,"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C44,'Projected Nt Pt Revenues'!C:C,0)),0)","v":583602688.52812433},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A44,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A44,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C44,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A44,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q44=\"No\",0,IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB44,0),0))","v":0},{"$f":"IF(Q44=\"no\",IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB44,0),0),IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB44,0),0))","v":3138562.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P44=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB44),0)/2","v":6325867.9803345101},{"$f":"IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB44,0),0)","v":1853485},{"$f":"IF(Q44=\"NO\",IFERROR(IF($P44=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB44,0),0),0)","v":4245935},15563850.355334509,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB44,0)","v":75940},4.6640055247287341E-3,6.7503858734238699E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A44,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB44,0)","v":20676},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A44,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":661240.02608861623},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3954507.8824622999},{"$f":"IFERROR(IF(OR($K44=\"YES\",$L44=\"YES\",$M44=\"YES\",$N44=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B44,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB44/$BE44)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J44=\"YES\",$K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB44/$BE44,0)),0)/2","v":591250},{"$f":"IFERROR(IF(OR($J44=\"YES\",$K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A44,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB44/$BE44,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J44=\"YES\",$K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A44,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A44,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB44/BE44),0)/2","v":0},{"$f":"IFERROR(IF(OR($K44=\"YES\",$L44=\"YES\",$M44=\"YES\"),0,IF($J44=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB44/$BE44,0),0)),0)/2","v":0},5206997.9085509162,null,{"$f":"ROUND(VLOOKUP($A44,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2316555.0299999998},{"$f":"ROUND(VLOOKUP($A44,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":10948450.279999999},13265005.309999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A44,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB44/BE44,0)/2","v":1595697.2150597819},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A44,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB44/BE44,0)/2","v":720857.8198303656},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A44,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB44/BE44,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A44,'MC PT SA (CHA Only)'!A:A,0))*$BB44/BE44,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A44,'SFY 17-18 Directed Payments'!B:B,0))*$BB44/BE44,0)/2","v":8453947.3839696459},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A44,'SFY 17-18 Directed Payments'!B:B,0))*$BB44/BE44,0)/2","v":2494502.9008746142},13265005.319734408,null,null,2908152.8632164039,null,1,null,"No",1]
[106370652,370652,50757,3,"ALVARADO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C45,'Projected Nt Pt Revenues'!C:C,0)),0)","v":146297265.31071711},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A45,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A45,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C45,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A45,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q45=\"No\",0,IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB45,0),0))","v":0},{"$f":"IF(Q45=\"no\",IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB45,0),0),IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB45,0),0))","v":1151993.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P45=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB45),0)/2","v":1991700.6100613263},{"$f":"IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB45,0),0)","v":838685},{"$f":"IF(Q45=\"NO\",IFERROR(IF($P45=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB45,0),0),0)","v":1787700},5770078.9850613261,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB45,0)","v":27301},1.6767449938190565E-3,2.5026107794687011E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A45,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB45,0)","v":8903},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A45,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":463451.88053750066},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2336718.4689001106},{"$f":"IFERROR(IF(OR($K45=\"YES\",$L45=\"YES\",$M45=\"YES\",$N45=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B45,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB45/$BE45)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J45=\"YES\",$K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB45/$BE45,0)),0)/2","v":375000},{"$f":"IFERROR(IF(OR($J45=\"YES\",$K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A45,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB45/$BE45,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J45=\"YES\",$K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A45,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A45,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB45/BE45),0)/2","v":0},{"$f":"IFERROR(IF(OR($K45=\"YES\",$L45=\"YES\",$M45=\"YES\"),0,IF($J45=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB45/$BE45,0),0)),0)/2","v":0},3175170.3494376112,null,{"$f":"ROUND(VLOOKUP($A45,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1040236.79},{"$f":"ROUND(VLOOKUP($A45,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3575304.78},4615541.57,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A45,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB45/BE45,0)/2","v":585489.06855792284},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A45,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB45/BE45,0)/2","v":454747.72140471532},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A45,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB45/BE45,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A45,'MC PT SA (CHA Only)'!A:A,0))*$BB45/BE45,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A45,'SFY 17-18 Directed Payments'!B:B,0))*$BB45/BE45,0)/2","v":2860388.3434435553},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A45,'SFY 17-18 Directed Payments'!B:B,0))*$BB45/BE45,0)/2","v":714916.43258796947},4615541.565994163,null,null,2020632.9343762854,null,1,null,"No",1]
[106370749,370749,54075,3,"ALVARADO PARKWAY INSTITUTE BHS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C46,'Projected Nt Pt Revenues'!C:C,0)),0)","v":33254198.81817361},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A46,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A46,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C46,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A46,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q46=\"No\",0,IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB46,0),0))","v":0},{"$f":"IF(Q46=\"no\",IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB46,0),0),IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB46,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P46=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB46),0)/2","v":0},{"$f":"IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB46,0),0)","v":0},{"$f":"IF(Q46=\"NO\",IFERROR(IF($P46=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB46,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB46,0)","v":22347},1.3724852707547143E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A46,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB46,0)","v":2485},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A46,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K46=\"YES\",$L46=\"YES\",$M46=\"YES\",$N46=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B46,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB46/$BE46)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J46=\"YES\",$K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB46/$BE46,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J46=\"YES\",$K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A46,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB46/$BE46,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J46=\"YES\",$K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A46,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A46,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB46/BE46),0)/2","v":0},{"$f":"IFERROR(IF(OR($K46=\"YES\",$L46=\"YES\",$M46=\"YES\"),0,IF($J46=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB46/$BE46,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A46,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A46,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A46,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB46/BE46,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A46,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB46/BE46,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A46,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB46/BE46,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A46,'MC PT SA (CHA Only)'!A:A,0))*$BB46/BE46,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A46,'SFY 17-18 Directed Payments'!B:B,0))*$BB46/BE46,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A46,'SFY 17-18 Directed Payments'!B:B,0))*$BB46/BE46,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106301188,301188,50744,3,"ANAHEIM GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C47,'Projected Nt Pt Revenues'!C:C,0)),0)","v":86160501.354699284},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A47,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A47,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C47,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A47,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q47=\"No\",0,IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB47,0),0))","v":0},{"$f":"IF(Q47=\"no\",IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB47,0),0),IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB47,0),0))","v":1318087.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P47=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB47),0)/2","v":2013929.8022115845},{"$f":"IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB47,0),0)","v":5710315},{"$f":"IF(Q47=\"NO\",IFERROR(IF($P47=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB47,0),0),0)","v":1212450},10254782.677211585,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB47,0)","v":43004},2.6411758438956343E-3,4.4477258865158941E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A47,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB47,0)","v":23467},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A47,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":665366.00807846023},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2663142.5139594106},{"$f":"IFERROR(IF(OR($K47=\"YES\",$L47=\"YES\",$M47=\"YES\",$N47=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B47,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB47/$BE47)*$AG$16),0)/2","v":733687.5},{"$f":"IFERROR(IF(OR($J47=\"YES\",$K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB47/$BE47,0)),0)/2","v":238750},{"$f":"IFERROR(IF(OR($J47=\"YES\",$K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A47,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB47/$BE47,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J47=\"YES\",$K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A47,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A47,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB47/BE47),0)/2","v":0},{"$f":"IFERROR(IF(OR($K47=\"YES\",$L47=\"YES\",$M47=\"YES\"),0,IF($J47=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB47/$BE47,0),0)),0)/2","v":0},4300946.0220378712,null,{"$f":"ROUND(VLOOKUP($A47,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":12951059.060000001},{"$f":"ROUND(VLOOKUP($A47,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2582197.31},15533256.370000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A47,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB47/BE47,0)/2","v":1761862.9108382107},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A47,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB47/BE47,0)/2","v":666288.09326179966},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A47,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB47/BE47,0)/2","v":10522908.053735701},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A47,'MC PT SA (CHA Only)'!A:A,0))*$BB47/BE47,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A47,'SFY 17-18 Directed Payments'!B:B,0))*$BB47/BE47,0)/2","v":1945760.4227638042},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A47,'SFY 17-18 Directed Payments'!B:B,0))*$BB47/BE47,0)/2","v":636436.88434898935},15533256.364948504,null,null,9579419.7148262877,null,1,null,"No",1]
[106494048,494048,54151,3,"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C48,'Projected Nt Pt Revenues'!C:C,0)),0)","v":29877768.572966199},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A48,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A48,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C48,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A48,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q48=\"No\",0,IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB48,0),0))","v":0},{"$f":"IF(Q48=\"no\",IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB48,0),0),IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB48,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P48=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB48),0)/2","v":0},{"$f":"IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB48,0),0)","v":0},{"$f":"IF(Q48=\"NO\",IFERROR(IF($P48=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB48,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB48,0)","v":21024},1.2912306051079392E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A48,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB48,0)","v":5378},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A48,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K48=\"YES\",$L48=\"YES\",$M48=\"YES\",$N48=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B48,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB48/$BE48)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J48=\"YES\",$K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB48/$BE48,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J48=\"YES\",$K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A48,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB48/$BE48,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J48=\"YES\",$K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A48,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A48,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB48/BE48),0)/2","v":0},{"$f":"IFERROR(IF(OR($K48=\"YES\",$L48=\"YES\",$M48=\"YES\"),0,IF($J48=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB48/$BE48,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A48,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A48,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A48,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB48/BE48,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A48,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB48/BE48,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A48,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB48/BE48,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A48,'MC PT SA (CHA Only)'!A:A,0))*$BB48/BE48,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A48,'SFY 17-18 Directed Payments'!B:B,0))*$BB48/BE48,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A48,'SFY 17-18 Directed Payments'!B:B,0))*$BB48/BE48,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190163,190163,54069,3,"AURORA CHARTER OAK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C49,'Projected Nt Pt Revenues'!C:C,0)),0)","v":46822945.362540245},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A49,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A49,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C49,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A49,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q49=\"No\",0,IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB49,0),0))","v":0},{"$f":"IF(Q49=\"no\",IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB49,0),0),IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB49,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P49=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB49),0)/2","v":0},{"$f":"IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB49,0),0)","v":0},{"$f":"IF(Q49=\"NO\",IFERROR(IF($P49=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB49,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB49,0)","v":47322},2.9063743671479212E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A49,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB49,0)","v":6777},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A49,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K49=\"YES\",$L49=\"YES\",$M49=\"YES\",$N49=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B49,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB49/$BE49)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J49=\"YES\",$K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB49/$BE49,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J49=\"YES\",$K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A49,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB49/$BE49,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J49=\"YES\",$K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A49,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A49,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB49/BE49),0)/2","v":0},{"$f":"IFERROR(IF(OR($K49=\"YES\",$L49=\"YES\",$M49=\"YES\"),0,IF($J49=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB49/$BE49,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A49,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A49,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A49,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB49/BE49,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A49,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB49/BE49,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A49,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB49/BE49,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A49,'MC PT SA (CHA Only)'!A:A,0))*$BB49/BE49,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A49,'SFY 17-18 Directed Payments'!B:B,0))*$BB49/BE49,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A49,'SFY 17-18 Directed Payments'!B:B,0))*$BB49/BE49,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190462,190462,54078,3,"AURORA LAS ENCINAS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C50,'Projected Nt Pt Revenues'!C:C,0)),0)","v":34953823.017552868},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A50,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A50,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C50,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A50,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q50=\"No\",0,IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB50,0),0))","v":0},{"$f":"IF(Q50=\"no\",IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB50,0),0),IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB50,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P50=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB50),0)/2","v":0},{"$f":"IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB50,0),0)","v":0},{"$f":"IF(Q50=\"NO\",IFERROR(IF($P50=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB50,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB50,0)","v":28515},1.7513052085546463E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A50,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB50,0)","v":1259},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A50,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K50=\"YES\",$L50=\"YES\",$M50=\"YES\",$N50=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B50,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB50/$BE50)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J50=\"YES\",$K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB50/$BE50,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J50=\"YES\",$K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A50,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB50/$BE50,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J50=\"YES\",$K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A50,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A50,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB50/BE50),0)/2","v":0},{"$f":"IFERROR(IF(OR($K50=\"YES\",$L50=\"YES\",$M50=\"YES\"),0,IF($J50=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB50/$BE50,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A50,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A50,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A50,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB50/BE50,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A50,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB50/BE50,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A50,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB50/BE50,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A50,'MC PT SA (CHA Only)'!A:A,0))*$BB50/BE50,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A50,'SFY 17-18 Directed Payments'!B:B,0))*$BB50/BE50,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A50,'SFY 17-18 Directed Payments'!B:B,0))*$BB50/BE50,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106374024,374024,54095,3,"AURORA SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C51,'Projected Nt Pt Revenues'!C:C,0)),0)","v":32098761.195306942},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A51,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A51,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C51,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A51,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q51=\"No\",0,IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB51,0),0))","v":0},{"$f":"IF(Q51=\"no\",IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB51,0),0),IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB51,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P51=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB51),0)/2","v":0},{"$f":"IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB51,0),0)","v":0},{"$f":"IF(Q51=\"NO\",IFERROR(IF($P51=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB51,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB51,0)","v":26648},1.6366397053327799E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A51,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB51,0)","v":1979},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A51,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K51=\"YES\",$L51=\"YES\",$M51=\"YES\",$N51=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B51,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB51/$BE51)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J51=\"YES\",$K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB51/$BE51,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J51=\"YES\",$K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A51,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB51/$BE51,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J51=\"YES\",$K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A51,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A51,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB51/BE51),0)/2","v":0},{"$f":"IFERROR(IF(OR($K51=\"YES\",$L51=\"YES\",$M51=\"YES\"),0,IF($J51=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB51/$BE51,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A51,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A51,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A51,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB51/BE51,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A51,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB51/BE51,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A51,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB51/BE51,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A51,'MC PT SA (CHA Only)'!A:A,0))*$BB51/BE51,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A51,'SFY 17-18 Directed Payments'!B:B,0))*$BB51/BE51,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A51,'SFY 17-18 Directed Payments'!B:B,0))*$BB51/BE51,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106560203,560203,54077,3,"AURORA VISTA DEL MAR HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C52,'Projected Nt Pt Revenues'!C:C,0)),0)","v":24220142.66251228},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A52,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A52,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C52,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A52,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q52=\"No\",0,IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB52,0),0))","v":0},{"$f":"IF(Q52=\"no\",IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB52,0),0),IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB52,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P52=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB52),0)/2","v":0},{"$f":"IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB52,0),0)","v":0},{"$f":"IF(Q52=\"NO\",IFERROR(IF($P52=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB52,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB52,0)","v":23786},1.4608643061785312E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A52,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB52,0)","v":3965},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A52,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K52=\"YES\",$L52=\"YES\",$M52=\"YES\",$N52=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B52,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB52/$BE52)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J52=\"YES\",$K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB52/$BE52,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J52=\"YES\",$K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A52,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB52/$BE52,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J52=\"YES\",$K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A52,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A52,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB52/BE52),0)/2","v":0},{"$f":"IFERROR(IF(OR($K52=\"YES\",$L52=\"YES\",$M52=\"YES\"),0,IF($J52=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB52/$BE52,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A52,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A52,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A52,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB52/BE52,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A52,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB52/BE52,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A52,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB52/BE52,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A52,'MC PT SA (CHA Only)'!A:A,0))*$BB52/BE52,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A52,'SFY 17-18 Directed Payments'!B:B,0))*$BB52/BE52,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A52,'SFY 17-18 Directed Payments'!B:B,0))*$BB52/BE52,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106154101,154101,50724,3,"BAKERSFIELD HEART HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C53,'Projected Nt Pt Revenues'!C:C,0)),0)","v":80268724.924251467},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A53,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A53,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C53,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A53,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q53=\"No\",0,IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB53,0),0))","v":0},{"$f":"IF(Q53=\"no\",IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB53,0),0),IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB53,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P53=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB53),0)/2","v":0},{"$f":"IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB53,0),0)","v":0},{"$f":"IF(Q53=\"NO\",IFERROR(IF($P53=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB53,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB53,0)","v":13877},8.522834430690102E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A53,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB53,0)","v":446},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A53,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K53=\"YES\",$L53=\"YES\",$M53=\"YES\",$N53=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B53,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB53/$BE53)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J53=\"YES\",$K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB53/$BE53,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J53=\"YES\",$K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A53,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB53/$BE53,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J53=\"YES\",$K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A53,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A53,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB53/BE53),0)/2","v":0},{"$f":"IFERROR(IF(OR($K53=\"YES\",$L53=\"YES\",$M53=\"YES\"),0,IF($J53=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB53/$BE53,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A53,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A53,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A53,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB53/BE53,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A53,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB53/BE53,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A53,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB53/BE53,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A53,'MC PT SA (CHA Only)'!A:A,0))*$BB53/BE53,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A53,'SFY 17-18 Directed Payments'!B:B,0))*$BB53/BE53,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A53,'SFY 17-18 Directed Payments'!B:B,0))*$BB53/BE53,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106150722,150722,50036,3,"BAKERSFIELD MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C54,'Projected Nt Pt Revenues'!C:C,0)),0)","v":431426451.90491384},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A54,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A54,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C54,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A54,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q54=\"No\",0,IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB54,0),0))","v":0},{"$f":"IF(Q54=\"no\",IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB54,0),0),IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB54,0),0))","v":2868740.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P54=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB54),0)/2","v":2941779.7832235442},{"$f":"IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB54,0),0)","v":3244115},{"$f":"IF(Q54=\"NO\",IFERROR(IF($P54=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB54,0),0),0)","v":4864845},13919480.658223543,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB54,0)","v":61774},3.7939725741979562E-3,6.0371863938195455E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A54,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB54,0)","v":27488},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A54,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":2233248.8310894561},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":5582647.3267214913},{"$f":"IFERROR(IF(OR($K54=\"YES\",$L54=\"YES\",$M54=\"YES\",$N54=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B54,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB54/$BE54)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J54=\"YES\",$K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB54/$BE54,0)),0)/2","v":1896250},{"$f":"IFERROR(IF(OR($J54=\"YES\",$K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A54,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB54/$BE54,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J54=\"YES\",$K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A54,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A54,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB54/BE54),0)/2","v":0},{"$f":"IFERROR(IF(OR($K54=\"YES\",$L54=\"YES\",$M54=\"YES\"),0,IF($J54=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB54/$BE54,0),0)),0)/2","v":0},9712146.1578109469,null,{"$f":"ROUND(VLOOKUP($A54,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":8079980.0499999998},{"$f":"ROUND(VLOOKUP($A54,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":16228424.34},24308404.390000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A54,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB54/BE54,0)/2","v":2570888.3362087314},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A54,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB54/BE54,0)/2","v":1618240.4369696523},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A54,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB54/BE54,0)/2","v":3890851.2789678136},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A54,'MC PT SA (CHA Only)'!A:A,0))*$BB54/BE54,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A54,'SFY 17-18 Directed Payments'!B:B,0))*$BB54/BE54,0)/2","v":11780354.053030409},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A54,'SFY 17-18 Directed Payments'!B:B,0))*$BB54/BE54,0)/2","v":4448070.2854627427},24308404.39063935,null,null,20101069.889587406,null,1,null,"No",1]
[106364121,364121,53037,3,"BALLARD REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C55,'Projected Nt Pt Revenues'!C:C,0)),0)","v":30368108.813933536},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A55,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A55,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C55,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A55,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q55=\"No\",0,IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB55,0),0))","v":0},{"$f":"IF(Q55=\"no\",IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB55,0),0),IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB55,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P55=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB55),0)/2","v":0},{"$f":"IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB55,0),0)","v":0},{"$f":"IF(Q55=\"NO\",IFERROR(IF($P55=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB55,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB55,0)","v":15502},9.5208603692842808E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A55,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB55,0)","v":6059},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A55,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K55=\"YES\",$L55=\"YES\",$M55=\"YES\",$N55=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B55,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB55/$BE55)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J55=\"YES\",$K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB55/$BE55,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J55=\"YES\",$K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A55,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB55/$BE55,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J55=\"YES\",$K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A55,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A55,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB55/BE55),0)/2","v":0},{"$f":"IFERROR(IF(OR($K55=\"YES\",$L55=\"YES\",$M55=\"YES\"),0,IF($J55=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB55/$BE55,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A55,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A55,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A55,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB55/BE55,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A55,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB55/BE55,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A55,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB55/BE55,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A55,'MC PT SA (CHA Only)'!A:A,0))*$BB55/BE55,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A55,'SFY 17-18 Directed Payments'!B:B,0))*$BB55/BE55,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A55,'SFY 17-18 Directed Payments'!B:B,0))*$BB55/BE55,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106184008,184008,51320,3,"BANNER LASSEN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C56,'Projected Nt Pt Revenues'!C:C,0)),0)","v":46205876.819487989},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A56,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A56,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C56,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A56,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q56=\"No\",0,IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB56,0),0))","v":0},{"$f":"IF(Q56=\"no\",IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB56,0),0),IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB56,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P56=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB56),0)/2","v":0},{"$f":"IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB56,0),0)","v":0},{"$f":"IF(Q56=\"NO\",IFERROR(IF($P56=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB56,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB56,0)","v":3105},1.9069972549753381E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A56,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB56,0)","v":783},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A56,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":73661.628523764506},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":100315.68214017511},{"$f":"IFERROR(IF(OR($K56=\"YES\",$L56=\"YES\",$M56=\"YES\",$N56=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B56,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB56/$BE56)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J56=\"YES\",$K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB56/$BE56,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J56=\"YES\",$K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A56,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB56/$BE56,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J56=\"YES\",$K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A56,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A56,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB56/BE56),0)/2","v":0},{"$f":"IFERROR(IF(OR($K56=\"YES\",$L56=\"YES\",$M56=\"YES\"),0,IF($J56=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB56/$BE56,0),0)),0)/2","v":0},173977.31066393963,null,{"$f":"ROUND(VLOOKUP($A56,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":458630.68},{"$f":"ROUND(VLOOKUP($A56,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1355747.77},1814378.45,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A56,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB56/BE56,0)/2","v":89524.659156966576},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A56,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB56/BE56,0)/2","v":367766.88451057707},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A56,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB56/BE56,0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A56,'MC PT SA (CHA Only)'!A:A,0))*$BB56/BE56,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A56,'SFY 17-18 Directed Payments'!B:B,0))*$BB56/BE56,0)/2","v":611983.83565248351},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A56,'SFY 17-18 Directed Payments'!B:B,0))*$BB56/BE56,0)/2","v":743763.93776257173},1814378.4502021887,null,null,1988355.7606639396,null,1,null,"No",1]
[106190052,190052,52031,3,"BARLOW RESPIRATORY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C57,'Projected Nt Pt Revenues'!C:C,0)),0)","v":76792907.461737663},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A57,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A57,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C57,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A57,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q57=\"No\",0,IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB57,0),0))","v":0},{"$f":"IF(Q57=\"no\",IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB57,0),0),IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB57,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P57=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB57),0)/2","v":0},{"$f":"IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB57,0),0)","v":0},{"$f":"IF(Q57=\"NO\",IFERROR(IF($P57=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB57,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB57,0)","v":24115},1.481070492873761E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A57,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB57,0)","v":2650},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A57,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K57=\"YES\",$L57=\"YES\",$M57=\"YES\",$N57=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B57,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB57/$BE57)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J57=\"YES\",$K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB57/$BE57,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J57=\"YES\",$K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A57,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB57/$BE57,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J57=\"YES\",$K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A57,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A57,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB57/BE57),0)/2","v":0},{"$f":"IFERROR(IF(OR($K57=\"YES\",$L57=\"YES\",$M57=\"YES\"),0,IF($J57=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB57/$BE57,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A57,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A57,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A57,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB57/BE57,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A57,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB57/BE57,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A57,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB57/BE57,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A57,'MC PT SA (CHA Only)'!A:A,0))*$BB57/BE57,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A57,'SFY 17-18 Directed Payments'!B:B,0))*$BB57/BE57,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A57,'SFY 17-18 Directed Payments'!B:B,0))*$BB57/BE57,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106090793,90793,50352,3,"BARTON MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C58,'Projected Nt Pt Revenues'!C:C,0)),0)","v":135631029.97717953},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A58,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A58,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C58,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A58,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q58=\"No\",0,IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB58,0),0))","v":0},{"$f":"IF(Q58=\"no\",IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB58,0),0),IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB58,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P58=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB58),0)/2","v":0},{"$f":"IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB58,0),0)","v":0},{"$f":"IF(Q58=\"NO\",IFERROR(IF($P58=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB58,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB58,0)","v":6686},4.1063393387327248E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A58,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB58,0)","v":1662},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A58,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":580645.69820263935},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":789786.95780201361},{"$f":"IFERROR(IF(OR($K58=\"YES\",$L58=\"YES\",$M58=\"YES\",$N58=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B58,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB58/$BE58)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J58=\"YES\",$K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB58/$BE58,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J58=\"YES\",$K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A58,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB58/$BE58,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J58=\"YES\",$K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A58,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A58,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB58/BE58),0)/2","v":0},{"$f":"IFERROR(IF(OR($K58=\"YES\",$L58=\"YES\",$M58=\"YES\"),0,IF($J58=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB58/$BE58,0),0)),0)/2","v":111250},1481682.6560046528,null,{"$f":"ROUND(VLOOKUP($A58,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":855982.14},{"$f":"ROUND(VLOOKUP($A58,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2321419.35},3177401.49,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A58,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB58/BE58,0)/2","v":142931.12864174985},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A58,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB58/BE58,0)/2","v":705685.78221622645},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A58,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB58/BE58,0)/2","v":7365.2321577432367},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A58,'MC PT SA (CHA Only)'!A:A,0))*$BB58/BE58,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A58,'SFY 17-18 Directed Payments'!B:B,0))*$BB58/BE58,0)/2","v":715097.08586088882},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A58,'SFY 17-18 Directed Payments'!B:B,0))*$BB58/BE58,0)/2","v":1606322.2601882573},3177401.4890648657,null,null,4659084.1460046526,null,1,null,"No",1]
[106190081,190081,50350,3,"BEVERLY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C59,'Projected Nt Pt Revenues'!C:C,0)),0)","v":216574554.62614369},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A59,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A59,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C59,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A59,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q59=\"No\",0,IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB59,0),0))","v":0},{"$f":"IF(Q59=\"no\",IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB59,0),0),IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB59,0),0))","v":1341065.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P59=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB59),0)/2","v":2077816.8505174448},{"$f":"IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB59,0),0)","v":1330745},{"$f":"IF(Q59=\"NO\",IFERROR(IF($P59=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB59,0),0),0)","v":3594575},8344202.2255174443,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB59,0)","v":36738},2.256337041973719E-3,3.6190649191650084E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A59,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB59,0)","v":16696},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A59,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1099231.2574792216},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3398790.8496540282},{"$f":"IFERROR(IF(OR($K59=\"YES\",$L59=\"YES\",$M59=\"YES\",$N59=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B59,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB59/$BE59)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J59=\"YES\",$K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB59/$BE59,0)),0)/2","v":487500},{"$f":"IFERROR(IF(OR($J59=\"YES\",$K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A59,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB59/$BE59,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J59=\"YES\",$K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A59,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A59,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB59/BE59),0)/2","v":0},{"$f":"IFERROR(IF(OR($K59=\"YES\",$L59=\"YES\",$M59=\"YES\"),0,IF($J59=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB59/$BE59,0),0)),0)/2","v":0},4985522.1071332498,null,{"$f":"ROUND(VLOOKUP($A59,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1913265.62},{"$f":"ROUND(VLOOKUP($A59,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":8727960.4600000009},10641226.080000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A59,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB59/BE59,0)/2","v":1212492.031952471},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A59,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB59/BE59,0)/2","v":696756.19059591566},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A59,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB59/BE59,0)/2","v":4017.3993587690384},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A59,'MC PT SA (CHA Only)'!A:A,0))*$BB59/BE59,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A59,'SFY 17-18 Directed Payments'!B:B,0))*$BB59/BE59,0)/2","v":7493788.9372238461},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A59,'SFY 17-18 Directed Payments'!B:B,0))*$BB59/BE59,0)/2","v":1234171.5257308106},10641226.084861813,null,null,7282545.9616158083,null,1,null,"No",1]
[106190020,190020,54032,3,"BHC ALHAMBRA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C60,'Projected Nt Pt Revenues'!C:C,0)),0)","v":42970252.988434508},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A60,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A60,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C60,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A60,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q60=\"No\",0,IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB60,0),0))","v":0},{"$f":"IF(Q60=\"no\",IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB60,0),0),IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB60,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P60=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB60),0)/2","v":0},{"$f":"IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB60,0),0)","v":0},{"$f":"IF(Q60=\"NO\",IFERROR(IF($P60=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB60,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB60,0)","v":32362},1.9875763338329114E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A60,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB60,0)","v":7473},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A60,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K60=\"YES\",$L60=\"YES\",$M60=\"YES\",$N60=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B60,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB60/$BE60)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J60=\"YES\",$K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB60/$BE60,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J60=\"YES\",$K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A60,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB60/$BE60,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J60=\"YES\",$K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A60,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A60,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB60/BE60),0)/2","v":0},{"$f":"IFERROR(IF(OR($K60=\"YES\",$L60=\"YES\",$M60=\"YES\"),0,IF($J60=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB60/$BE60,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A60,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A60,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A60,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB60/BE60,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A60,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB60/BE60,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A60,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB60/BE60,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A60,'MC PT SA (CHA Only)'!A:A,0))*$BB60/BE60,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A60,'SFY 17-18 Directed Payments'!B:B,0))*$BB60/BE60,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A60,'SFY 17-18 Directed Payments'!B:B,0))*$BB60/BE60,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190125,190125,50149,3,"CALIFORNIA HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C61,'Projected Nt Pt Revenues'!C:C,0)),0)","v":392602108.07031095},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A61,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A61,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C61,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A61,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q61=\"No\",0,IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB61,0),0))","v":0},{"$f":"IF(Q61=\"no\",IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB61,0),0),IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB61,0),0))","v":1342870.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P61=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB61),0)/2","v":1744203.9352545142},{"$f":"IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB61,0),0)","v":6858750},{"$f":"IF(Q61=\"NO\",IFERROR(IF($P61=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB61,0),0),0)","v":9782495},19728319.685254514,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB61,0)","v":74558},4.5791272572126007E-3,8.5566082601203387E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A61,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB61,0)","v":56411},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A61,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":3842453.7245353651},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":17556040.530738108},{"$f":"IFERROR(IF(OR($K61=\"YES\",$L61=\"YES\",$M61=\"YES\",$N61=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B61,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":165500.28300000002},{"$f":"IFERROR(IF(OR($K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB61/$BE61)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J61=\"YES\",$K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB61/$BE61,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J61=\"YES\",$K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A61,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB61/$BE61,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J61=\"YES\",$K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A61,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A61,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB61/BE61),0)/2","v":0},{"$f":"IFERROR(IF(OR($K61=\"YES\",$L61=\"YES\",$M61=\"YES\"),0,IF($J61=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB61/$BE61,0),0)),0)/2","v":0},21563994.538273472,null,{"$f":"ROUND(VLOOKUP($A61,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":8897228.1099999994},{"$f":"ROUND(VLOOKUP($A61,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":19274774.48},28172002.59,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A61,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB61/BE61,0)/2","v":4440335.0010400005},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A61,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB61/BE61,0)/2","v":1864506.9984612786},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A61,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB61/BE61,0)/2","v":1886838.5655018582},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A61,'MC PT SA (CHA Only)'!A:A,0))*$BB61/BE61,0)/2","v":705547.54592686996},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A61,'SFY 17-18 Directed Payments'!B:B,0))*$BB61/BE61,0)/2","v":15541978.985957818},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A61,'SFY 17-18 Directed Payments'!B:B,0))*$BB61/BE61,0)/2","v":3732795.4987732251},28172002.595661052,null,null,30007677.443018958,null,1,null,"No",1]
[106380929,380929,50047,3,"CALIFORNIA PACIFIC MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C62,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1141344349.6654654},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A62,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A62,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C62,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A62,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q62=\"No\",0,IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB62,0),0))","v":0},{"$f":"IF(Q62=\"no\",IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB62,0),0),IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB62,0),0))","v":8734404.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P62=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB62),0)/2","v":8562789.836084906},{"$f":"IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB62,0),0)","v":2873890},{"$f":"IF(Q62=\"NO\",IFERROR(IF($P62=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB62,0),0),0)","v":4814695},24985779.086084906,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB62,0)","v":128202},7.8737797772092857E-3,1.083688459657977E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A62,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB62,0)","v":26063},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A62,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":711579.84865565447},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":6607300.3657247089},{"$f":"IFERROR(IF(OR($K62=\"YES\",$L62=\"YES\",$M62=\"YES\",$N62=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B62,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB62/$BE62)*$AG$16),0)/2","v":226200},{"$f":"IFERROR(IF(OR($J62=\"YES\",$K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB62/$BE62,0)),0)/2","v":1871250},{"$f":"IFERROR(IF(OR($J62=\"YES\",$K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A62,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB62/$BE62,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J62=\"YES\",$K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A62,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A62,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB62/BE62),0)/2","v":946250},{"$f":"IFERROR(IF(OR($K62=\"YES\",$L62=\"YES\",$M62=\"YES\"),0,IF($J62=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB62/$BE62,0),0)),0)/2","v":0},10362580.214380363,null,{"$f":"ROUND(VLOOKUP($A62,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2713663.09},{"$f":"ROUND(VLOOKUP($A62,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":10058781.439999999},12772444.529999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A62,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB62/BE62,0)/2","v":2234152.2873747787},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A62,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB62/BE62,0)/2","v":479510.80187029939},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A62,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB62/BE62,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A62,'MC PT SA (CHA Only)'!A:A,0))*$BB62/BE62,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A62,'SFY 17-18 Directed Payments'!B:B,0))*$BB62/BE62,0)/2","v":8571791.0984935369},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A62,'SFY 17-18 Directed Payments'!B:B,0))*$BB62/BE62,0)/2","v":1486990.3443728217},12772444.532111438,null,null,-1850754.3417045437,null,1,null,"No",1]
[106380964,380964,50055,3,"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C63,'Projected Nt Pt Revenues'!C:C,0)),0)","v":152360805.32873183},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A63,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A63,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C63,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A63,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q63=\"No\",0,IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB63,0),0))","v":0},{"$f":"IF(Q63=\"no\",IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB63,0),0),IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB63,0),0))","v":702455},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P63=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB63),0)/2","v":1074177.5765837384},{"$f":"IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB63,0),0)","v":745760},{"$f":"IF(Q63=\"NO\",IFERROR(IF($P63=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB63,0),0),0)","v":1102415},3624807.5765837384,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB63,0)","v":16682},1.0245580743155746E-3,1.572159157291305E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A63,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB63,0)","v":6265},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A63,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":559341.76476064639},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2498338.1790148374},{"$f":"IFERROR(IF(OR($K63=\"YES\",$L63=\"YES\",$M63=\"YES\",$N63=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B63,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB63/$BE63)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J63=\"YES\",$K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB63/$BE63,0)),0)/2","v":282500},{"$f":"IFERROR(IF(OR($J63=\"YES\",$K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A63,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB63/$BE63,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J63=\"YES\",$K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A63,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A63,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB63/BE63),0)/2","v":0},{"$f":"IFERROR(IF(OR($K63=\"YES\",$L63=\"YES\",$M63=\"YES\"),0,IF($J63=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB63/$BE63,0),0)),0)/2","v":0},3340179.9437754839,null,{"$f":"ROUND(VLOOKUP($A63,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1287201.18},{"$f":"ROUND(VLOOKUP($A63,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1206563.67},2493764.8499999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A63,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB63/BE63,0)/2","v":689769.32959315949},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A63,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB63/BE63,0)/2","v":456153.30527087534},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A63,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB63/BE63,0)/2","v":141278.54411671119},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A63,'MC PT SA (CHA Only)'!A:A,0))*$BB63/BE63,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A63,'SFY 17-18 Directed Payments'!B:B,0))*$BB63/BE63,0)/2","v":898558.32324467483},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A63,'SFY 17-18 Directed Payments'!B:B,0))*$BB63/BE63,0)/2","v":308005.35028038087},2493764.8525058017,null,null,2209137.2171917455,null,1,null,"No",1]
[106364050,364050,54111,3,"CANYON RIDGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C64,'Projected Nt Pt Revenues'!C:C,0)),0)","v":36069391.243087664},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A64,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A64,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C64,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A64,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q64=\"No\",0,IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB64,0),0))","v":0},{"$f":"IF(Q64=\"no\",IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB64,0),0),IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB64,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P64=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB64),0)/2","v":0},{"$f":"IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB64,0),0)","v":0},{"$f":"IF(Q64=\"NO\",IFERROR(IF($P64=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB64,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB64,0)","v":33453},2.0545822599256033E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A64,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB64,0)","v":4493},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A64,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K64=\"YES\",$L64=\"YES\",$M64=\"YES\",$N64=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B64,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB64/$BE64)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J64=\"YES\",$K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB64/$BE64,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J64=\"YES\",$K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A64,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB64/$BE64,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J64=\"YES\",$K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A64,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A64,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB64/BE64),0)/2","v":0},{"$f":"IFERROR(IF(OR($K64=\"YES\",$L64=\"YES\",$M64=\"YES\"),0,IF($J64=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB64/$BE64,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A64,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A64,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A64,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB64/BE64,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A64,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB64/BE64,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A64,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB64/BE64,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A64,'MC PT SA (CHA Only)'!A:A,0))*$BB64/BE64,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A64,'SFY 17-18 Directed Payments'!B:B,0))*$BB64/BE64,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A64,'SFY 17-18 Directed Payments'!B:B,0))*$BB64/BE64,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190137,190137,50782,3,"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C65,'Projected Nt Pt Revenues'!C:C,0)),0)","v":70385724.694593638},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A65,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A65,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C65,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A65,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q65=\"No\",0,IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB65,0),0))","v":0},{"$f":"IF(Q65=\"no\",IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB65,0),0),IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB65,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P65=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB65),0)/2","v":0},{"$f":"IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB65,0),0)","v":0},{"$f":"IF(Q65=\"NO\",IFERROR(IF($P65=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB65,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB65,0)","v":22122},1.3586664500664872E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A65,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB65,0)","v":1535},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A65,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K65=\"YES\",$L65=\"YES\",$M65=\"YES\",$N65=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B65,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB65/$BE65)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J65=\"YES\",$K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB65/$BE65,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J65=\"YES\",$K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A65,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB65/$BE65,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J65=\"YES\",$K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A65,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A65,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB65/BE65),0)/2","v":0},{"$f":"IFERROR(IF(OR($K65=\"YES\",$L65=\"YES\",$M65=\"YES\"),0,IF($J65=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB65/$BE65,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A65,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A65,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A65,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB65/BE65,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A65,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB65/BE65,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A65,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB65/BE65,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A65,'MC PT SA (CHA Only)'!A:A,0))*$BB65/BE65,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A65,'SFY 17-18 Directed Payments'!B:B,0))*$BB65/BE65,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A65,'SFY 17-18 Directed Payments'!B:B,0))*$BB65/BE65,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190045,190045,51307,3,"CATALINA ISLAND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C66,'Projected Nt Pt Revenues'!C:C,0)),0)","v":9714856.1798341181},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A66,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A66,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C66,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A66,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q66=\"No\",0,IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB66,0),0))","v":0},{"$f":"IF(Q66=\"no\",IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB66,0),0),IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB66,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P66=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB66),0)/2","v":0},{"$f":"IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB66,0),0)","v":0},{"$f":"IF(Q66=\"NO\",IFERROR(IF($P66=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB66,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB66,0)","v":241},1.4801492381612126E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A66,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB66,0)","v":52},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A66,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":117411.61109703573},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K66=\"YES\",$L66=\"YES\",$M66=\"YES\",$N66=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B66,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB66/$BE66)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J66=\"YES\",$K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB66/$BE66,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J66=\"YES\",$K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A66,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB66/$BE66,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J66=\"YES\",$K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A66,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A66,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB66/BE66),0)/2","v":0},{"$f":"IFERROR(IF(OR($K66=\"YES\",$L66=\"YES\",$M66=\"YES\"),0,IF($J66=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB66/$BE66,0),0)),0)/2","v":0},117411.61109703573,null,{"$f":"ROUND(VLOOKUP($A66,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A66,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A66,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB66/BE66,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A66,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB66/BE66,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A66,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB66/BE66,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A66,'MC PT SA (CHA Only)'!A:A,0))*$BB66/BE66,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A66,'SFY 17-18 Directed Payments'!B:B,0))*$BB66/BE66,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A66,'SFY 17-18 Directed Payments'!B:B,0))*$BB66/BE66,0)/2","v":0},0,null,null,117411.61109703573,null,1,null,"No",1]
[106190555,190555,50625,3,"CEDARS-SINAI MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C67,'Projected Nt Pt Revenues'!C:C,0)),0)","v":3441022633.0606661},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A67,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A67,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C67,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A67,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q67=\"No\",0,IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB67,0),0))","v":0},{"$f":"IF(Q67=\"no\",IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB67,0),0),IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB67,0),0))","v":15820501.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P67=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB67),0)/2","v":21161665.828018665},{"$f":"IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB67,0),0)","v":6094995},{"$f":"IF(Q67=\"NO\",IFERROR(IF($P67=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB67,0),0),0)","v":3962735},47039896.953018665,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB67,0)","v":251388},1.5439491978542361E-2,2.0402242930210118E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A67,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB67,0)","v":34094},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A67,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":6862353.8553273221},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":16436644.903046947},{"$f":"IFERROR(IF(OR($K67=\"YES\",$L67=\"YES\",$M67=\"YES\",$N67=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B67,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB67/$BE67)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J67=\"YES\",$K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB67/$BE67,0)),0)/2","v":4975000},{"$f":"IFERROR(IF(OR($J67=\"YES\",$K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A67,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB67/$BE67,0)),0)/2","v":4975000},{"$f":"IFERROR(IF(OR($J67=\"YES\",$K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A67,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A67,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB67/BE67),0)/2","v":2568750},{"$f":"IFERROR(IF(OR($K67=\"YES\",$L67=\"YES\",$M67=\"YES\"),0,IF($J67=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB67/$BE67,0),0)),0)/2","v":0},35817748.758374274,null,{"$f":"ROUND(VLOOKUP($A67,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":4317632.55},{"$f":"ROUND(VLOOKUP($A67,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5971985.3200000003},10289617.870000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A67,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB67/BE67,0)/2","v":2130752.9577949611},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A67,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB67/BE67,0)/2","v":945503.19420429494},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A67,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB67/BE67,0)/2","v":1241376.4018596327},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A67,'MC PT SA (CHA Only)'!A:A,0))*$BB67/BE67,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A67,'SFY 17-18 Directed Payments'!B:B,0))*$BB67/BE67,0)/2","v":5260114.893748261},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A67,'SFY 17-18 Directed Payments'!B:B,0))*$BB67/BE67,0)/2","v":711870.42272481276},10289617.870331964,null,null,-932530.32464438677,null,1,null,"No",1]
[106190148,190148,50739,3,"CENTINELA HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C68,'Projected Nt Pt Revenues'!C:C,0)),0)","v":298511186.89574039},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A68,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A68,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C68,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A68,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q68=\"No\",0,IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB68,0),0))","v":0},{"$f":"IF(Q68=\"no\",IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB68,0),0),IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB68,0),0))","v":1537523},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P68=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB68),0)/2","v":5439500.8224690957},{"$f":"IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB68,0),0)","v":2226070},{"$f":"IF(Q68=\"NO\",IFERROR(IF($P68=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB68,0),0),0)","v":5459860},14662953.822469097,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB68,0)","v":66499},4.084167808650725E-3,6.3596471365413975E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A68,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB68,0)","v":26054},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A68,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1433108.0493894869},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":5363704.3696695222},{"$f":"IFERROR(IF(OR($K68=\"YES\",$L68=\"YES\",$M68=\"YES\",$N68=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B68,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB68/$BE68)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J68=\"YES\",$K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB68/$BE68,0)),0)/2","v":735000},{"$f":"IFERROR(IF(OR($J68=\"YES\",$K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A68,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB68/$BE68,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J68=\"YES\",$K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A68,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A68,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB68/BE68),0)/2","v":0},{"$f":"IFERROR(IF(OR($K68=\"YES\",$L68=\"YES\",$M68=\"YES\"),0,IF($J68=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB68/$BE68,0),0)),0)/2","v":0},7531812.4190590093,null,{"$f":"ROUND(VLOOKUP($A68,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3876779.1},{"$f":"ROUND(VLOOKUP($A68,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":10116176.76},13992955.859999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A68,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB68/BE68,0)/2","v":2159823.6958237914},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A68,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB68/BE68,0)/2","v":1144475.9926698308},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A68,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB68/BE68,0)/2","v":572479.40862458793},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A68,'MC PT SA (CHA Only)'!A:A,0))*$BB68/BE68,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A68,'SFY 17-18 Directed Payments'!B:B,0))*$BB68/BE68,0)/2","v":8708382.6766916849},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A68,'SFY 17-18 Directed Payments'!B:B,0))*$BB68/BE68,0)/2","v":1407794.0879307459},13992955.861740641,null,null,6861814.4565899111,null,1,null,"No",1]
[106500954,500954,52055,3,"CENTRAL VALLEY SPECIALTY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C69,'Projected Nt Pt Revenues'!C:C,0)),0)","v":62522375.366077334},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A69,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A69,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C69,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A69,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q69=\"No\",0,IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB69,0),0))","v":0},{"$f":"IF(Q69=\"no\",IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB69,0),0),IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB69,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P69=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB69),0)/2","v":0},{"$f":"IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB69,0),0)","v":0},{"$f":"IF(Q69=\"NO\",IFERROR(IF($P69=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB69,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB69,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A69,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB69,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A69,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K69=\"YES\",$L69=\"YES\",$M69=\"YES\",$N69=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B69,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB69/$BE69)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J69=\"YES\",$K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB69/$BE69,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J69=\"YES\",$K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A69,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB69/$BE69,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J69=\"YES\",$K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A69,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A69,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB69/BE69),0)/2","v":0},{"$f":"IFERROR(IF(OR($K69=\"YES\",$L69=\"YES\",$M69=\"YES\"),0,IF($J69=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB69/$BE69,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A69,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A69,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A69,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB69/BE69,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A69,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB69/BE69,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A69,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB69/BE69,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A69,'MC PT SA (CHA Only)'!A:A,0))*$BB69/BE69,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A69,'SFY 17-18 Directed Payments'!B:B,0))*$BB69/BE69,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A69,'SFY 17-18 Directed Payments'!B:B,0))*$BB69/BE69,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106301140,301140,50745,3,"CHAPMAN GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C70,'Projected Nt Pt Revenues'!C:C,0)),0)","v":48046124.042090848},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A70,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A70,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C70,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A70,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q70=\"No\",0,IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB70,0),0))","v":0},{"$f":"IF(Q70=\"no\",IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB70,0),0),IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB70,0),0))","v":421144.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P70=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB70),0)/2","v":792724.49801983894},{"$f":"IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB70,0),0)","v":76995},{"$f":"IF(Q70=\"NO\",IFERROR(IF($P70=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB70,0),0),0)","v":247210},1538074.2480198389,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB70,0)","v":8194},5.0325074097481222E-4,6.6709679411377327E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A70,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB70,0)","v":1099},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A70,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":140097.72725905234},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":222923.73808927802},{"$f":"IFERROR(IF(OR($K70=\"YES\",$L70=\"YES\",$M70=\"YES\",$N70=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B70,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":27284.864750000004},{"$f":"IFERROR(IF(OR($K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB70/$BE70)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J70=\"YES\",$K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB70/$BE70,0)),0)/2","v":41250},{"$f":"IFERROR(IF(OR($J70=\"YES\",$K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A70,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB70/$BE70,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J70=\"YES\",$K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A70,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A70,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB70/BE70),0)/2","v":0},{"$f":"IFERROR(IF(OR($K70=\"YES\",$L70=\"YES\",$M70=\"YES\"),0,IF($J70=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB70/$BE70,0),0)),0)/2","v":0},431556.33009833033,null,{"$f":"ROUND(VLOOKUP($A70,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1775576.35},{"$f":"ROUND(VLOOKUP($A70,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":585301.74},2360878.09,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A70,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB70/BE70,0)/2","v":73667.892959422679},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A70,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB70/BE70,0)/2","v":157797.45932743623},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A70,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB70/BE70,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A70,'MC PT SA (CHA Only)'!A:A,0))*$BB70/BE70,0)/2","v":1544111},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A70,'SFY 17-18 Directed Payments'!B:B,0))*$BB70/BE70,0)/2","v":377635.53972428961},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A70,'SFY 17-18 Directed Payments'!B:B,0))*$BB70/BE70,0)/2","v":207666.20184698162},2360878.0938581298,null,null,1254360.1720784914,null,1,null,"No",1]
[106010776,10776,53301,3,"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C71,'Projected Nt Pt Revenues'!C:C,0)),0)","v":626025642.69428301},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A71,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A71,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C71,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A71,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q71=\"No\",0,IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB71,0),0))","v":0},{"$f":"IF(Q71=\"no\",IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB71,0),0),IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB71,0),0))","v":1851822.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P71=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB71),0)/2","v":122173.04032189171},{"$f":"IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB71,0),0)","v":7845230},{"$f":"IF(Q71=\"NO\",IFERROR(IF($P71=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB71,0),0),0)","v":2121935},11941160.415321892,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB71,0)","v":45768},2.8109323789278994E-3,5.1791451819150278E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A71,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB71,0)","v":33787},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A71,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":21381799.196250755},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":8137512.5964661101},{"$f":"IFERROR(IF(OR($K71=\"YES\",$L71=\"YES\",$M71=\"YES\",$N71=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B71,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB71/$BE71)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J71=\"YES\",$K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB71/$BE71,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J71=\"YES\",$K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A71,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB71/$BE71,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J71=\"YES\",$K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A71,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A71,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB71/BE71),0)/2","v":0},{"$f":"IFERROR(IF(OR($K71=\"YES\",$L71=\"YES\",$M71=\"YES\"),0,IF($J71=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB71/$BE71,0),0)),0)/2","v":0},29519311.792716864,null,{"$f":"ROUND(VLOOKUP($A71,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":12653212.359999999},{"$f":"ROUND(VLOOKUP($A71,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":6746416.7699999996},19399629.129999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A71,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB71/BE71,0)/2","v":1649544.1502722746},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A71,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB71/BE71,0)/2","v":1281561.7603223796},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A71,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB71/BE71,0)/2","v":9722106.4482210726},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A71,'MC PT SA (CHA Only)'!A:A,0))*$BB71/BE71,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A71,'SFY 17-18 Directed Payments'!B:B,0))*$BB71/BE71,0)/2","v":4638757.1262586489},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A71,'SFY 17-18 Directed Payments'!B:B,0))*$BB71/BE71,0)/2","v":2107659.6482537054},19399629.13332808,null,null,36977780.507394969,null,1,null,"No",1]
[106304113,304113,53306,3,"CHILDREN'S HOSPITAL AT MISSION",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C72,'Projected Nt Pt Revenues'!C:C,0)),0)","v":80253599.432836235},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A72,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A72,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C72,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A72,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q72=\"No\",0,IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB72,0),0))","v":0},{"$f":"IF(Q72=\"no\",IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB72,0),0),IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB72,0),0))","v":704916.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P72=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB72),0)/2","v":52859.968735259739},{"$f":"IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB72,0),0)","v":637790},{"$f":"IF(Q72=\"NO\",IFERROR(IF($P72=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB72,0),0),0)","v":380550},1776116.8437352597,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB72,0)","v":8049},4.9434527875351038E-4,7.7034112881914829E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A72,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB72,0)","v":3452},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A72,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":162214.17847871693},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1062868.5369613792},{"$f":"IFERROR(IF(OR($K72=\"YES\",$L72=\"YES\",$M72=\"YES\",$N72=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B72,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB72/$BE72)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J72=\"YES\",$K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB72/$BE72,0)),0)/2","v":516250},{"$f":"IFERROR(IF(OR($J72=\"YES\",$K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A72,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB72/$BE72,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J72=\"YES\",$K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A72,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A72,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB72/BE72),0)/2","v":0},{"$f":"IFERROR(IF(OR($K72=\"YES\",$L72=\"YES\",$M72=\"YES\"),0,IF($J72=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB72/$BE72,0),0)),0)/2","v":0},1741332.7154400961,null,{"$f":"ROUND(VLOOKUP($A72,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":847725.66},{"$f":"ROUND(VLOOKUP($A72,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1328315.68},2176041.34,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A72,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB72/BE72,0)/2","v":139297.28638814602},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A72,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB72/BE72,0)/2","v":335479.79629084223},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A72,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB72/BE72,0)/2","v":372948.57380572573},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A72,'MC PT SA (CHA Only)'!A:A,0))*$BB72/BE72,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A72,'SFY 17-18 Directed Payments'!B:B,0))*$BB72/BE72,0)/2","v":668227.42667525006},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A72,'SFY 17-18 Directed Payments'!B:B,0))*$BB72/BE72,0)/2","v":660088.25505114777},2176041.3382111117,null,null,2141257.2117048362,null,1,null,"No",1]
[106190170,190170,53302,3,"CHILDREN'S HOSPITAL OF LOS ANGELES",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C73,'Projected Nt Pt Revenues'!C:C,0)),0)","v":982978032.12372851},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A73,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A73,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C73,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A73,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q73=\"No\",0,IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB73,0),0))","v":0},{"$f":"IF(Q73=\"no\",IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB73,0),0),IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB73,0),0))","v":4069807.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P73=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB73),0)/2","v":860637.30553401366},{"$f":"IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB73,0),0)","v":19842290},{"$f":"IF(Q73=\"NO\",IFERROR(IF($P73=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB73,0),0),0)","v":2652050},27424784.930534013,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB73,0)","v":105966},6.5081117913274294E-3,1.1894735335418594E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A73,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB73,0)","v":76252},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A73,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":67862927.914934129},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":26813744.911102839},{"$f":"IFERROR(IF(OR($K73=\"YES\",$L73=\"YES\",$M73=\"YES\",$N73=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B73,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB73/$BE73)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J73=\"YES\",$K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB73/$BE73,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J73=\"YES\",$K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A73,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB73/$BE73,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J73=\"YES\",$K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A73,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A73,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB73/BE73),0)/2","v":0},{"$f":"IFERROR(IF(OR($K73=\"YES\",$L73=\"YES\",$M73=\"YES\"),0,IF($J73=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB73/$BE73,0),0)),0)/2","v":0},94676672.82603696,null,{"$f":"ROUND(VLOOKUP($A73,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":26766667.789999999},{"$f":"ROUND(VLOOKUP($A73,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":9670939.1600000001},36437606.950000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A73,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB73/BE73,0)/2","v":3836676.7212140583},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A73,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB73/BE73,0)/2","v":752607.4789248039},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A73,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB73/BE73,0)/2","v":22177383.59352468},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A73,'MC PT SA (CHA Only)'!A:A,0))*$BB73/BE73,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A73,'SFY 17-18 Directed Payments'!B:B,0))*$BB73/BE73,0)/2","v":4282547.7164477948},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A73,'SFY 17-18 Directed Payments'!B:B,0))*$BB73/BE73,0)/2","v":5388391.4479243122},36437606.958035648,null,null,103689494.84550294,null,1,null,"No",1]
[106300032,300032,53304,3,"CHILDREN'S HOSPITAL OF ORANGE COUNTY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C74,'Projected Nt Pt Revenues'!C:C,0)),0)","v":658694699.06936717},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A74,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A74,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C74,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A74,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q74=\"No\",0,IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB74,0),0))","v":0},{"$f":"IF(Q74=\"no\",IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB74,0),0),IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB74,0),0))","v":3604349.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P74=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB74),0)/2","v":259573.95243175561},{"$f":"IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB74,0),0)","v":10549495},{"$f":"IF(Q74=\"NO\",IFERROR(IF($P74=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB74,0),0),0)","v":2010720},16424138.077431755,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB74,0)","v":66021},4.0548104918108471E-3,7.1235116715869708E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A74,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB74,0)","v":42577},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A74,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":16302622.061556026},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":10437607.879822982},{"$f":"IFERROR(IF(OR($K74=\"YES\",$L74=\"YES\",$M74=\"YES\",$N74=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B74,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB74/$BE74)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J74=\"YES\",$K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB74/$BE74,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J74=\"YES\",$K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A74,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB74/$BE74,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J74=\"YES\",$K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A74,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A74,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB74/BE74),0)/2","v":0},{"$f":"IFERROR(IF(OR($K74=\"YES\",$L74=\"YES\",$M74=\"YES\"),0,IF($J74=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB74/$BE74,0),0)),0)/2","v":0},26740229.941379011,null,{"$f":"ROUND(VLOOKUP($A74,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":17789414.030000001},{"$f":"ROUND(VLOOKUP($A74,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":14186919.029999999},31976333.060000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A74,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB74/BE74,0)/2","v":2460771.9042813433},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A74,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB74/BE74,0)/2","v":1841562.9088813136},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A74,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB74/BE74,0)/2","v":13487079.213947456},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A74,'MC PT SA (CHA Only)'!A:A,0))*$BB74/BE74,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A74,'SFY 17-18 Directed Payments'!B:B,0))*$BB74/BE74,0)/2","v":4997644.8023086833},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A74,'SFY 17-18 Directed Payments'!B:B,0))*$BB74/BE74,0)/2","v":9189274.2259916291},31976333.055410426,null,null,42292424.92394726,null,1,null,"No",1]
[106382715,382715,50407,3,"CHINESE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C75,'Projected Nt Pt Revenues'!C:C,0)),0)","v":115998634.19302221},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A75,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A75,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C75,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A75,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q75=\"No\",0,IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB75,0),0))","v":0},{"$f":"IF(Q75=\"no\",IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB75,0),0),IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB75,0),0))","v":367311.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P75=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB75),0)/2","v":638345.38403143128},{"$f":"IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB75,0),0)","v":85255},{"$f":"IF(Q75=\"NO\",IFERROR(IF($P75=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB75,0),0),0)","v":63130},1154042.1340314313,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB75,0)","v":6388},3.9233167358397619E-4,5.0053357884102302E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A75,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB75,0)","v":503},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A75,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":63874.18554522685},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":78023.308331247317},{"$f":"IFERROR(IF(OR($K75=\"YES\",$L75=\"YES\",$M75=\"YES\",$N75=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B75,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB75/$BE75)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J75=\"YES\",$K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB75/$BE75,0)),0)/2","v":75000},{"$f":"IFERROR(IF(OR($J75=\"YES\",$K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A75,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB75/$BE75,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J75=\"YES\",$K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A75,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A75,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB75/BE75),0)/2","v":0},{"$f":"IFERROR(IF(OR($K75=\"YES\",$L75=\"YES\",$M75=\"YES\"),0,IF($J75=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB75/$BE75,0),0)),0)/2","v":0},216897.49387647415,null,{"$f":"ROUND(VLOOKUP($A75,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":168068.68},{"$f":"ROUND(VLOOKUP($A75,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":176339.94},344408.62,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A75,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB75/BE75,0)/2","v":44046.572770955267},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A75,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB75/BE75,0)/2","v":124022.10583764964},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A75,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB75/BE75,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A75,'MC PT SA (CHA Only)'!A:A,0))*$BB75/BE75,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A75,'SFY 17-18 Directed Payments'!B:B,0))*$BB75/BE75,0)/2","v":93739.31837127755},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A75,'SFY 17-18 Directed Payments'!B:B,0))*$BB75/BE75,0)/2","v":82600.620406780436},344408.61738666293,null,null,-592736.02015495719,null,1,null,"No",1]
[106361144,361144,50586,3,"CHINO VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C76,'Projected Nt Pt Revenues'!C:C,0)),0)","v":121986044.33379126},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A76,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A76,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C76,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A76,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q76=\"No\",0,IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB76,0),0))","v":0},{"$f":"IF(Q76=\"no\",IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB76,0),0),IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB76,0),0))","v":1022006.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P76=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB76),0)/2","v":1143840.7141884847},{"$f":"IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB76,0),0)","v":728355},{"$f":"IF(Q76=\"NO\",IFERROR(IF($P76=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB76,0),0),0)","v":668470},3562672.0891884845,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB76,0)","v":17497},1.0746129136973749E-3,1.545209623160924E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A76,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB76,0)","v":4735},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A76,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1161099.740752771},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1967301.9886378786},{"$f":"IFERROR(IF(OR($K76=\"YES\",$L76=\"YES\",$M76=\"YES\",$N76=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B76,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB76/$BE76)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J76=\"YES\",$K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB76/$BE76,0)),0)/2","v":330000},{"$f":"IFERROR(IF(OR($J76=\"YES\",$K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A76,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB76/$BE76,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J76=\"YES\",$K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A76,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A76,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB76/BE76),0)/2","v":0},{"$f":"IFERROR(IF(OR($K76=\"YES\",$L76=\"YES\",$M76=\"YES\"),0,IF($J76=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB76/$BE76,0),0)),0)/2","v":0},3458401.7293906496,null,{"$f":"ROUND(VLOOKUP($A76,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":740133.41},{"$f":"ROUND(VLOOKUP($A76,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2093477.19},2833610.6,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A76,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB76/BE76,0)/2","v":431766.52958728897},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A76,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB76/BE76,0)/2","v":301001.65086797567},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A76,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB76/BE76,0)/2","v":7365.2321577432367},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A76,'MC PT SA (CHA Only)'!A:A,0))*$BB76/BE76,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A76,'SFY 17-18 Directed Payments'!B:B,0))*$BB76/BE76,0)/2","v":672244.826034019},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A76,'SFY 17-18 Directed Payments'!B:B,0))*$BB76/BE76,0)/2","v":1421232.3667387904},2833610.6053858176,null,null,2729340.2402021652,null,1,null,"No",1]
[106190636,190636,50382,3,"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C77,'Projected Nt Pt Revenues'!C:C,0)),0)","v":523931353.32353199},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A77,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A77,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C77,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A77,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q77=\"No\",0,IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB77,0),0))","v":0},{"$f":"IF(Q77=\"no\",IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB77,0),0),IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB77,0),0))","v":4679203.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P77=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB77),0)/2","v":5598080.7286748746},{"$f":"IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB77,0),0)","v":6746650},{"$f":"IF(Q77=\"NO\",IFERROR(IF($P77=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB77,0),0),0)","v":5152175},22176109.478674874,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB77,0)","v":100828},6.1925513437891596E-3,9.6182687917607292E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A77,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB77,0)","v":40335},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A77,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":2666206.177790707},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":14097537.96552445},{"$f":"IFERROR(IF(OR($K77=\"YES\",$L77=\"YES\",$M77=\"YES\",$N77=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B77,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB77/$BE77)*$AG$16),0)/2","v":423637.5},{"$f":"IFERROR(IF(OR($J77=\"YES\",$K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB77/$BE77,0)),0)/2","v":3750000},{"$f":"IFERROR(IF(OR($J77=\"YES\",$K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A77,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB77/$BE77,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J77=\"YES\",$K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A77,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A77,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB77/BE77),0)/2","v":0},{"$f":"IFERROR(IF(OR($K77=\"YES\",$L77=\"YES\",$M77=\"YES\"),0,IF($J77=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB77/$BE77,0),0)),0)/2","v":0},20937381.643315159,null,{"$f":"ROUND(VLOOKUP($A77,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":9113007.1500000004},{"$f":"ROUND(VLOOKUP($A77,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":18150223.609999999},27263230.759999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A77,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB77/BE77,0)/2","v":3089867.0798825119},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A77,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB77/BE77,0)/2","v":2465063.3756291242},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A77,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB77/BE77,0)/2","v":3558076.6987497783},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A77,'MC PT SA (CHA Only)'!A:A,0))*$BB77/BE77,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A77,'SFY 17-18 Directed Payments'!B:B,0))*$BB77/BE77,0)/2","v":13201174.292915059},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A77,'SFY 17-18 Directed Payments'!B:B,0))*$BB77/BE77,0)/2","v":4949049.3194266427},27263230.766603112,null,null,26024502.924640283,null,1,null,"No",1]
[106190176,190176,50146,3,"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C78,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1085968046.9796715},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A78,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A78,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C78,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A78,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q78=\"No\",0,IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB78,0),0))","v":0},{"$f":"IF(Q78=\"no\",IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB78,0),0),IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB78,0),0))","v":5242316.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P78=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB78),0)/2","v":3590802.180807462},{"$f":"IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB78,0),0)","v":3527315},{"$f":"IF(Q78=\"NO\",IFERROR(IF($P78=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB78,0),0),0)","v":942525},13302958.805807462,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB78,0)","v":67608},4.1522792403984755E-3,5.7697872407699797E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A78,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB78,0)","v":15152},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A78,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":22606173.224565897},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":7568260.9081309894},{"$f":"IFERROR(IF(OR($K78=\"YES\",$L78=\"YES\",$M78=\"YES\",$N78=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B78,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB78/$BE78)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J78=\"YES\",$K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB78/$BE78,0)),0)/2","v":3137500},{"$f":"IFERROR(IF(OR($J78=\"YES\",$K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A78,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB78/$BE78,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J78=\"YES\",$K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A78,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A78,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB78/BE78),0)/2","v":5446250},{"$f":"IFERROR(IF(OR($K78=\"YES\",$L78=\"YES\",$M78=\"YES\"),0,IF($J78=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB78/$BE78,0),0)),0)/2","v":0},38758184.132696882,null,{"$f":"ROUND(VLOOKUP($A78,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2227510.14},{"$f":"ROUND(VLOOKUP($A78,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2159370.4300000002},4386880.57,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A78,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB78/BE78,0)/2","v":701331.55494553526},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A78,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB78/BE78,0)/2","v":21662.527819642804},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A78,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB78/BE78,0)/2","v":1504516.0598590048},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A78,'MC PT SA (CHA Only)'!A:A,0))*$BB78/BE78,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A78,'SFY 17-18 Directed Payments'!B:B,0))*$BB78/BE78,0)/2","v":1502507.3601796203},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A78,'SFY 17-18 Directed Payments'!B:B,0))*$BB78/BE78,0)/2","v":656863.06813721708},4386880.5709410198,null,null,29842105.896889418,null,1,null,"No",1]
[106100005,100005,50492,3,"CLOVIS COMMUNITY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C79,'Projected Nt Pt Revenues'!C:C,0)),0)","v":369841543.13768941},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A79,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A79,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C79,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A79,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q79=\"No\",0,IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB79,0),0))","v":0},{"$f":"IF(Q79=\"no\",IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB79,0),0),IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB79,0),0))","v":3939328.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P79=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB79),0)/2","v":3398966.0028808238},{"$f":"IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB79,0),0)","v":920400},{"$f":"IF(Q79=\"NO\",IFERROR(IF($P79=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB79,0),0),0)","v":3609620},11868314.252880823,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB79,0)","v":58777},3.6099058826307715E-3,5.1475501913022586E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A79,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB79,0)","v":15356},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A79,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1048640.0064203646},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3716457.1764312494},{"$f":"IFERROR(IF(OR($K79=\"YES\",$L79=\"YES\",$M79=\"YES\",$N79=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B79,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB79/$BE79)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J79=\"YES\",$K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB79/$BE79,0)),0)/2","v":248750},{"$f":"IFERROR(IF(OR($J79=\"YES\",$K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A79,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB79/$BE79,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J79=\"YES\",$K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A79,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A79,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB79/BE79),0)/2","v":0},{"$f":"IFERROR(IF(OR($K79=\"YES\",$L79=\"YES\",$M79=\"YES\"),0,IF($J79=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB79/$BE79,0),0)),0)/2","v":0},5013847.1828516144,null,{"$f":"ROUND(VLOOKUP($A79,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3611622.71},{"$f":"ROUND(VLOOKUP($A79,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":13786479.91},17398102.620000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A79,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB79/BE79,0)/2","v":1945427.0028611666},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A79,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB79/BE79,0)/2","v":1195490.4188710507},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A79,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB79/BE79,0)/2","v":470705.29153577233},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A79,'MC PT SA (CHA Only)'!A:A,0))*$BB79/BE79,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A79,'SFY 17-18 Directed Payments'!B:B,0))*$BB79/BE79,0)/2","v":10741186.752228819},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A79,'SFY 17-18 Directed Payments'!B:B,0))*$BB79/BE79,0)/2","v":3045293.1549536665},17398102.620450474,null,null,10543635.549970794,null,1,null,"No",1]
[106190766,190766,50771,3,"COAST PLAZA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C80,'Projected Nt Pt Revenues'!C:C,0)),0)","v":52966579.433416285},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A80,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A80,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C80,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A80,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q80=\"No\",0,IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB80,0),0))","v":0},{"$f":"IF(Q80=\"no\",IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB80,0),0),IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB80,0),0))","v":302974.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P80=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB80),0)/2","v":872539.55014989991},{"$f":"IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB80,0),0)","v":497075},{"$f":"IF(Q80=\"NO\",IFERROR(IF($P80=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB80,0),0),0)","v":1331040},3003629.3001498999,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB80,0)","v":13028},8.0014042633876666E-4,1.3027404102343113E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A80,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB80,0)","v":6197},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A80,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":450355.76184959622},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1227672.8719059527},{"$f":"IFERROR(IF(OR($K80=\"YES\",$L80=\"YES\",$M80=\"YES\",$N80=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B80,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB80/$BE80)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J80=\"YES\",$K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB80/$BE80,0)),0)/2","v":275000},{"$f":"IFERROR(IF(OR($J80=\"YES\",$K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A80,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB80/$BE80,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J80=\"YES\",$K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A80,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A80,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB80/BE80),0)/2","v":0},{"$f":"IFERROR(IF(OR($K80=\"YES\",$L80=\"YES\",$M80=\"YES\"),0,IF($J80=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB80/$BE80,0),0)),0)/2","v":0},{"$f":"(AD80+AE80+AF80+AG80+AH80+AI80+AJ80+AK80)","v":1953028.6337555489},null,{"$f":"ROUND(VLOOKUP($A80,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":708946.32},{"$f":"ROUND(VLOOKUP($A80,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2306621.4500000002},3015567.77,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A80,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB80/BE80,0)/2","v":420314.42066684063},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A80,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB80/BE80,0)/2","v":285953.63535967417},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A80,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB80/BE80,0)/2","v":2678.2662391793588},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A80,'MC PT SA (CHA Only)'!A:A,0))*$BB80/BE80,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A80,'SFY 17-18 Directed Payments'!B:B,0))*$BB80/BE80,0)/2","v":1843986.3056749885},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A80,'SFY 17-18 Directed Payments'!B:B,0))*$BB80/BE80,0)/2","v":462635.14509827999},3015567.7730389629,null,null,1964967.1036056494,null,1,null,"No",1]
[106190184,190184,54055,3,"COLLEGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C81,'Projected Nt Pt Revenues'!C:C,0)),0)","v":83247928.217046604},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A81,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A81,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C81,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A81,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q81=\"No\",0,IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB81,0),0))","v":0},{"$f":"IF(Q81=\"no\",IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB81,0),0),IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB81,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P81=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB81),0)/2","v":0},{"$f":"IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB81,0),0)","v":0},{"$f":"IF(Q81=\"NO\",IFERROR(IF($P81=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB81,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB81,0)","v":62636},3.8469140116790751E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A81,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB81,0)","v":2872},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A81,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K81=\"YES\",$L81=\"YES\",$M81=\"YES\",$N81=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B81,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB81/$BE81)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J81=\"YES\",$K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB81/$BE81,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J81=\"YES\",$K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A81,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB81/$BE81,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J81=\"YES\",$K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A81,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A81,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB81/BE81),0)/2","v":0},{"$f":"IFERROR(IF(OR($K81=\"YES\",$L81=\"YES\",$M81=\"YES\"),0,IF($J81=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB81/$BE81,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A81,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A81,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A81,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB81/BE81,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A81,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB81/BE81,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A81,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB81/BE81,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A81,'MC PT SA (CHA Only)'!A:A,0))*$BB81/BE81,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A81,'SFY 17-18 Directed Payments'!B:B,0))*$BB81/BE81,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A81,'SFY 17-18 Directed Payments'!B:B,0))*$BB81/BE81,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106301155,301155,50543,3,"COLLEGE HOSPITAL COSTA MESA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C82,'Projected Nt Pt Revenues'!C:C,0)),0)","v":118926784.92833066},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A82,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A82,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C82,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A82,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D82=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB82=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB82>0,IF(BB82<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J82:O82,\"YES\"),\"NO\",\"YES\")","v":"YES"},"NO",{"$f":"IF(Q82=\"No\",0,IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB82,0),0))","v":0},{"$f":"IF(Q82=\"no\",IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB82,0),0),IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB82,0),0))","v":186117.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P82=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB82),0)/2","v":235419.3971818687},{"$f":"IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB82,0),0)","v":10125875},{"$f":"IF(Q82=\"NO\",IFERROR(IF($P82=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB82,0),0),0)","v":82305},10629717.147181869,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB82,0)","v":37083},{"$f":"Y82/$Y$17","v":2.277525900362334E-3},{"$f":"W82/$W$16","v":4.6103432525123221E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A82,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB82,0)","v":34604},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A82,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3331913.7282272447},{"$f":"IFERROR(IF(OR($K82=\"YES\",$L82=\"YES\",$M82=\"YES\",$N82=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B82,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB82/$BE82)*$AG$16),0)/2","v":3256500},{"$f":"IFERROR(IF(OR($J82=\"YES\",$K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB82/$BE82,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J82=\"YES\",$K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A82,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB82/$BE82,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J82=\"YES\",$K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A82,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A82,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB82/BE82),0)/2","v":0},{"$f":"IFERROR(IF(OR($K82=\"YES\",$L82=\"YES\",$M82=\"YES\"),0,IF($J82=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB82/$BE82,0),0)),0)/2","v":0},6588413.7282272447,null,{"$f":"ROUND(VLOOKUP($A82,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":21253488.789999999},{"$f":"ROUND(VLOOKUP($A82,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":233009.16},21486497.949999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A82,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB82/BE82,0)/2","v":3001773.9343406013},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A82,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB82/BE82,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A82,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB82/BE82,0)/2","v":18251714.853447534},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A82,'MC PT SA (CHA Only)'!A:A,0))*$BB82/BE82,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A82,'SFY 17-18 Directed Payments'!B:B,0))*$BB82/BE82,0)/2","v":233009.16280860422},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A82,'SFY 17-18 Directed Payments'!B:B,0))*$BB82/BE82,0)/2","v":0},21486497.950596739,null,null,17445194.531045377,null,1,null,"No",1]
[106190587,190587,50776,3,"COLLEGE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C83,'Projected Nt Pt Revenues'!C:C,0)),0)","v":120785785.54318182},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A83,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A83,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C83,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A83,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q83=\"No\",0,IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB83,0),0))","v":0},{"$f":"IF(Q83=\"no\",IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB83,0),0),IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB83,0),0))","v":549326.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P83=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB83),0)/2","v":1759431.8070424863},{"$f":"IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB83,0),0)","v":13051980},{"$f":"IF(Q83=\"NO\",IFERROR(IF($P83=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB83,0),0),0)","v":939870},{"$f":"SUM(R83:V83)","v":16300608.182042487},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB83,0)","v":60829},3.7359335273074025E-3,7.0699340258410107E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A83,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB83,0)","v":47430},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A83,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":271305.6696673914},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1903609.492040942},{"$f":"IFERROR(IF(OR($K83=\"YES\",$L83=\"YES\",$M83=\"YES\",$N83=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B83,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB83/$BE83)*$AG$16),0)/2","v":5593276.1269319998},{"$f":"IFERROR(IF(OR($J83=\"YES\",$K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB83/$BE83,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J83=\"YES\",$K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A83,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB83/$BE83,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J83=\"YES\",$K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A83,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A83,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB83/BE83),0)/2","v":0},{"$f":"IFERROR(IF(OR($K83=\"YES\",$L83=\"YES\",$M83=\"YES\"),0,IF($J83=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB83/$BE83,0),0)),0)/2","v":0},7768191.2886403333,null,{"$f":"ROUND(VLOOKUP($A83,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":28904099.829999998},{"$f":"ROUND(VLOOKUP($A83,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1965200.01},{"$f":"SUM(AN83:AO83)","v":30869299.84},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A83,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB83/BE83,0)/2","v":4037816.8276738501},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A83,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB83/BE83,0)/2","v":265738.03210813727},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A83,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB83/BE83,0)/2","v":24600544.973422207},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A83,'MC PT SA (CHA Only)'!A:A,0))*$BB83/BE83,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A83,'SFY 17-18 Directed Payments'!B:B,0))*$BB83/BE83,0)/2","v":1562768.3505611559},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A83,'SFY 17-18 Directed Payments'!B:B,0))*$BB83/BE83,0)/2","v":402431.65603824047},{"$f":"SUM(AQ83:AV83)","v":30869299.839803591},null,null,{"$f":"SUM(AL83,AP83)-W83","v":22336882.946597844},null,1,null,"No",1]
[106361458,361458,51323,3,"COLORADO RIVER MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C84,'Projected Nt Pt Revenues'!C:C,0)),0)","v":11238736.793189071},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A84,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A84,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C84,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A84,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q84=\"No\",0,IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB84,0),0))","v":0},{"$f":"IF(Q84=\"no\",IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB84,0),0),IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB84,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P84=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB84),0)/2","v":0},{"$f":"IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB84,0),0)","v":0},{"$f":"IF(Q84=\"NO\",IFERROR(IF($P84=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB84,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB84,0)","v":1532},9.4090814641617336E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A84,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB84,0)","v":639},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A84,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":552356.57159689965},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":480082.19309940946},{"$f":"IFERROR(IF(OR($K84=\"YES\",$L84=\"YES\",$M84=\"YES\",$N84=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B84,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB84/$BE84)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J84=\"YES\",$K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB84/$BE84,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J84=\"YES\",$K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A84,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB84/$BE84,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J84=\"YES\",$K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A84,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A84,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB84/BE84),0)/2","v":0},{"$f":"IFERROR(IF(OR($K84=\"YES\",$L84=\"YES\",$M84=\"YES\"),0,IF($J84=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB84/$BE84,0),0)),0)/2","v":0},1032438.7646963091,null,{"$f":"ROUND(VLOOKUP($A84,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3743.96},{"$f":"ROUND(VLOOKUP($A84,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},3743.96,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A84,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB84/BE84,0)/2","v":3743.9586855311977},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A84,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB84/BE84,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A84,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB84/BE84,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A84,'MC PT SA (CHA Only)'!A:A,0))*$BB84/BE84,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A84,'SFY 17-18 Directed Payments'!B:B,0))*$BB84/BE84,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A84,'SFY 17-18 Directed Payments'!B:B,0))*$BB84/BE84,0)/2","v":0},3743.9586855311977,null,null,1036182.7246963091,null,1,null,"No",1]
[106190475,190475,50727,3,"COMMUNITY HOSPITAL LONG BEACH",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C85,'Projected Nt Pt Revenues'!C:C,0)),0)","v":79103501.030259326},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A85,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A85,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C85,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A85,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q85=\"No\",0,IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB85,0),0))","v":0},{"$f":"IF(Q85=\"no\",IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB85,0),0),IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB85,0),0))","v":1125076.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P85=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB85),0)/2","v":1665264.0481697388},{"$f":"IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB85,0),0)","v":638085},{"$f":"IF(Q85=\"NO\",IFERROR(IF($P85=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB85,0),0),0)","v":1585035},5013460.9231697386,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB85,0)","v":23905},1.4681729268980824E-3,2.1744488041243585E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A85,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB85,0)","v":7536},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A85,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":357486.57560140436},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":960164.38619881892},{"$f":"IFERROR(IF(OR($K85=\"YES\",$L85=\"YES\",$M85=\"YES\",$N85=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B85,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB85/$BE85)*$AG$16),0)/2","v":551362.5},{"$f":"IFERROR(IF(OR($J85=\"YES\",$K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB85/$BE85,0)),0)/2","v":303750},{"$f":"IFERROR(IF(OR($J85=\"YES\",$K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A85,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB85/$BE85,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J85=\"YES\",$K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A85,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A85,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB85/BE85),0)/2","v":0},{"$f":"IFERROR(IF(OR($K85=\"YES\",$L85=\"YES\",$M85=\"YES\"),0,IF($J85=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB85/$BE85,0),0)),0)/2","v":0},2172763.4618002232,null,{"$f":"ROUND(VLOOKUP($A85,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":859469.1},{"$f":"ROUND(VLOOKUP($A85,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2302293.89},3161762.99,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A85,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB85/BE85,0)/2","v":347417.34273090964},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A85,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB85/BE85,0)/2","v":501338.69249772571},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A85,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB85/BE85,0)/2","v":10713.064956717435},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A85,'MC PT SA (CHA Only)'!A:A,0))*$BB85/BE85,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A85,'SFY 17-18 Directed Payments'!B:B,0))*$BB85/BE85,0)/2","v":1289585.1941648612},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A85,'SFY 17-18 Directed Payments'!B:B,0))*$BB85/BE85,0)/2","v":1012708.6909742365},3161762.9853244508,null,null,321065.52863048483,null,1,null,"No",1]
[106190197,190197,50091,3,"COMMUNITY HOSPITAL OF HUNTINGTON PARK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C86,'Projected Nt Pt Revenues'!C:C,0)),0)","v":57159582.717633292},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A86,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A86,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C86,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A86,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q86=\"No\",0,IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB86,0),0))","v":0},{"$f":"IF(Q86=\"no\",IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB86,0),0),IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB86,0),0))","v":426232.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P86=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB86),0)/2","v":419204.05669187772},{"$f":"IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB86,0),0)","v":1389155},{"$f":"IF(Q86=\"NO\",IFERROR(IF($P86=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB86,0),0),0)","v":1188260},3422851.6816918775,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB86,0)","v":13729},8.4319372990519868E-4,1.484566422279854E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A86,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB86,0)","v":8737},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A86,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":2315641.9029261195},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3298475.1675138529},{"$f":"IFERROR(IF(OR($K86=\"YES\",$L86=\"YES\",$M86=\"YES\",$N86=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B86,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB86/$BE86)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J86=\"YES\",$K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB86/$BE86,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J86=\"YES\",$K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A86,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB86/$BE86,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J86=\"YES\",$K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A86,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A86,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB86/BE86),0)/2","v":0},{"$f":"IFERROR(IF(OR($K86=\"YES\",$L86=\"YES\",$M86=\"YES\"),0,IF($J86=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB86/$BE86,0),0)),0)/2","v":0},5614117.070439972,null,{"$f":"ROUND(VLOOKUP($A86,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1296246.93},{"$f":"ROUND(VLOOKUP($A86,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3597825.6},4894072.53,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A86,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB86/BE86,0)/2","v":455221.32958782266},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A86,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB86/BE86,0)/2","v":834999.49790294911},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A86,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB86/BE86,0)/2","v":6026.0990381535576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A86,'MC PT SA (CHA Only)'!A:A,0))*$BB86/BE86,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A86,'SFY 17-18 Directed Payments'!B:B,0))*$BB86/BE86,0)/2","v":2314022.0306509659},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A86,'SFY 17-18 Directed Payments'!B:B,0))*$BB86/BE86,0)/2","v":1283803.5687951883},4894072.5259750793,null,null,7085337.9187480956,null,1,null,"No",1]
[106361323,361323,50089,3,"COMMUNITY HOSPITAL OF SAN BERNARDINO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C87,'Projected Nt Pt Revenues'!C:C,0)),0)","v":252516749.63806421},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A87,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A87,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C87,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A87,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q87=\"No\",0,IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB87,0),0))","v":0},{"$f":"IF(Q87=\"no\",IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB87,0),0),IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB87,0),0))","v":1291335.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P87=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB87),0)/2","v":1324299.7465264078},{"$f":"IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB87,0),0)","v":4998480},{"$f":"IF(Q87=\"NO\",IFERROR(IF($P87=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB87,0),0),0)","v":3511090},11125205.246526409,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB87,0)","v":44280},2.7195439114430912E-3,4.8252473919059924E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A87,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB87,0)","v":28846},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A87,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1758262.6668850451},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4925022.2993581211},{"$f":"IFERROR(IF(OR($K87=\"YES\",$L87=\"YES\",$M87=\"YES\",$N87=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B87,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":4223430.9617499998},{"$f":"IFERROR(IF(OR($K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB87/$BE87)*$AG$16),0)/2","v":1398637.5},{"$f":"IFERROR(IF(OR($J87=\"YES\",$K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB87/$BE87,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J87=\"YES\",$K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A87,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB87/$BE87,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J87=\"YES\",$K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A87,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A87,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB87/BE87),0)/2","v":0},{"$f":"IFERROR(IF(OR($K87=\"YES\",$L87=\"YES\",$M87=\"YES\"),0,IF($J87=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB87/$BE87,0),0)),0)/2","v":0},12305353.427993167,null,{"$f":"ROUND(VLOOKUP($A87,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":11253884.359999999},{"$f":"ROUND(VLOOKUP($A87,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":12074856.24},23328740.600000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A87,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB87/BE87,0)/2","v":1717265.7559076184},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A87,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB87/BE87,0)/2","v":1548291.969277218},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A87,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB87/BE87,0)/2","v":5629715.6347550126},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A87,'MC PT SA (CHA Only)'!A:A,0))*$BB87/BE87,0)/2","v":2358611},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A87,'SFY 17-18 Directed Payments'!B:B,0))*$BB87/BE87,0)/2","v":8144607.6333444295},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A87,'SFY 17-18 Directed Payments'!B:B,0))*$BB87/BE87,0)/2","v":3930248.6087260931},23328740.602010369,null,null,24508888.781466763,null,1,null,"No",1]
[106270744,270744,50145,3,"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C88,'Projected Nt Pt Revenues'!C:C,0)),0)","v":605802836.52832651},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A88,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A88,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C88,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A88,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q88=\"No\",0,IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB88,0),0))","v":0},{"$f":"IF(Q88=\"no\",IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB88,0),0),IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB88,0),0))","v":2116720.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P88=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB88),0)/2","v":5969675.8069032077},{"$f":"IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB88,0),0)","v":820985},{"$f":"IF(Q88=\"NO\",IFERROR(IF($P88=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB88,0),0),0)","v":2111610},11018990.931903208,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB88,0)","v":56944},3.4973285567573482E-3,4.7791798962273212E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A88,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB88,0)","v":9941},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A88,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":849829.90707342431},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1602662.4456204167},{"$f":"IFERROR(IF(OR($K88=\"YES\",$L88=\"YES\",$M88=\"YES\",$N88=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B88,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB88/$BE88)*$AG$16),0)/2","v":112125},{"$f":"IFERROR(IF(OR($J88=\"YES\",$K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB88/$BE88,0)),0)/2","v":237500},{"$f":"IFERROR(IF(OR($J88=\"YES\",$K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A88,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB88/$BE88,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J88=\"YES\",$K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A88,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A88,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB88/BE88),0)/2","v":0},{"$f":"IFERROR(IF(OR($K88=\"YES\",$L88=\"YES\",$M88=\"YES\"),0,IF($J88=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB88/$BE88,0),0)),0)/2","v":0},2802117.3526938409,null,{"$f":"ROUND(VLOOKUP($A88,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3547546.99},{"$f":"ROUND(VLOOKUP($A88,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":8127400.0300000003},11674947.02,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A88,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB88/BE88,0)/2","v":762005.7089375261},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A88,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB88/BE88,0)/2","v":1683434.7239383103},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A88,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB88/BE88,0)/2","v":1102106.5574223062},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A88,'MC PT SA (CHA Only)'!A:A,0))*$BB88/BE88,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A88,'SFY 17-18 Directed Payments'!B:B,0))*$BB88/BE88,0)/2","v":4620009.2625843938},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A88,'SFY 17-18 Directed Payments'!B:B,0))*$BB88/BE88,0)/2","v":3507390.7688996247},11674947.021782162,null,null,3458073.4407906327,null,1,null,"No",1]
[106560473,560473,50394,3,"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C89,'Projected Nt Pt Revenues'!C:C,0)),0)","v":403435797.6319294},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A89,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A89,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C89,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A89,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q89=\"No\",0,IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB89,0),0))","v":0},{"$f":"IF(Q89=\"no\",IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB89,0),0),IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB89,0),0))","v":3798016.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P89=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB89),0)/2","v":2661026.8366958736},{"$f":"IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB89,0),0)","v":781750},{"$f":"IF(Q89=\"NO\",IFERROR(IF($P89=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB89,0),0),0)","v":1893900},9134693.4616958741,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB89,0)","v":47414},2.912024729384885E-3,3.9619184388234837E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A89,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB89,0)","v":9070},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A89,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":2132524.9340273067},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2683046.4191459534},{"$f":"IFERROR(IF(OR($K89=\"YES\",$L89=\"YES\",$M89=\"YES\",$N89=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B89,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB89/$BE89)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J89=\"YES\",$K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB89/$BE89,0)),0)/2","v":288750},{"$f":"IFERROR(IF(OR($J89=\"YES\",$K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A89,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB89/$BE89,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J89=\"YES\",$K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A89,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A89,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB89/BE89),0)/2","v":0},{"$f":"IFERROR(IF(OR($K89=\"YES\",$L89=\"YES\",$M89=\"YES\"),0,IF($J89=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB89/$BE89,0),0)),0)/2","v":0},5104321.3531732596,null,{"$f":"ROUND(VLOOKUP($A89,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2287321.96},{"$f":"ROUND(VLOOKUP($A89,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4833941.6900000004},7121263.6500000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A89,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB89/BE89,0)/2","v":876857.14743779192},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A89,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB89/BE89,0)/2","v":1096438.0970087145},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A89,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB89/BE89,0)/2","v":314026.71654377982},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A89,'MC PT SA (CHA Only)'!A:A,0))*$BB89/BE89,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A89,'SFY 17-18 Directed Payments'!B:B,0))*$BB89/BE89,0)/2","v":3675920.4132736698},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A89,'SFY 17-18 Directed Payments'!B:B,0))*$BB89/BE89,0)/2","v":1158021.2791518914},7121263.6534158466,null,null,3090891.5414773859,null,1,null,"No",1]
[106100717,100717,50060,3,"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C90,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1365731905.8305192},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A90,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A90,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C90,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A90,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q90=\"No\",0,IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB90,0),0))","v":0},{"$f":"IF(Q90=\"no\",IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB90,0),0),IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB90,0),0))","v":5509348},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P90=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB90),0)/2","v":11456960.640844906},{"$f":"IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB90,0),0)","v":20837325},{"$f":"IF(Q90=\"NO\",IFERROR(IF($P90=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB90,0),0),0)","v":20653540},58457173.640844904,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB90,0)","v":239671},1.4719869214080332E-2,2.5354168161234831E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A90,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB90,0)","v":140647},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A90,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":6049287.4538825089},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":30327978.410838813},{"$f":"IFERROR(IF(OR($K90=\"YES\",$L90=\"YES\",$M90=\"YES\",$N90=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B90,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":4260408.1325000003},{"$f":"IFERROR(IF(OR($K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB90/$BE90)*$AG$16),0)/2","v":1289925},{"$f":"IFERROR(IF(OR($J90=\"YES\",$K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB90/$BE90,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J90=\"YES\",$K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A90,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB90/$BE90,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J90=\"YES\",$K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A90,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A90,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB90/BE90),0)/2","v":0},{"$f":"IFERROR(IF(OR($K90=\"YES\",$L90=\"YES\",$M90=\"YES\"),0,IF($J90=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB90/$BE90,0),0)),0)/2","v":0},41927598.997221321,null,{"$f":"ROUND(VLOOKUP($A90,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":28301076.109999999},{"$f":"ROUND(VLOOKUP($A90,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":57948492.520000003},86249568.629999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A90,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB90/BE90,0)/2","v":9806418.8452935535},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A90,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB90/BE90,0)/2","v":3062932.6071704873},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A90,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB90/BE90,0)/2","v":15213221.805098552},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A90,'MC PT SA (CHA Only)'!A:A,0))*$BB90/BE90,0)/2","v":218502.85394060932},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A90,'SFY 17-18 Directed Payments'!B:B,0))*$BB90/BE90,0)/2","v":42256345.588652335},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A90,'SFY 17-18 Directed Payments'!B:B,0))*$BB90/BE90,0)/2","v":15692146.929729769},86249568.629885316,null,null,69719993.986376405,null,1,null,"No",1]
[106331152,331152,50329,3,"CORONA REGIONAL MEDICAL CENTER - MAIN",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C91,'Projected Nt Pt Revenues'!C:C,0)),0)","v":203299550.27573037},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A91,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A91,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C91,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A91,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q91=\"No\",0,IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB91,0),0))","v":0},{"$f":"IF(Q91=\"no\",IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB91,0),0),IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB91,0),0))","v":2295616.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P91=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB91),0)/2","v":1986274.5867805546},{"$f":"IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB91,0),0)","v":1821330},{"$f":"IF(Q91=\"NO\",IFERROR(IF($P91=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB91,0),0),0)","v":1587985},7691205.9617805546,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB91,0)","v":36892},2.2657952570225501E-3,3.3358460078101305E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A91,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB91,0)","v":11557},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A91,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":888626.56220963434},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2485599.6796954502},{"$f":"IFERROR(IF(OR($K91=\"YES\",$L91=\"YES\",$M91=\"YES\",$N91=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B91,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1595204.7409999999},{"$f":"IFERROR(IF(OR($K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB91/$BE91)*$AG$16),0)/2","v":520650},{"$f":"IFERROR(IF(OR($J91=\"YES\",$K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB91/$BE91,0)),0)/2","v":286250},{"$f":"IFERROR(IF(OR($J91=\"YES\",$K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A91,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB91/$BE91,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J91=\"YES\",$K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A91,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A91,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB91/BE91),0)/2","v":0},{"$f":"IFERROR(IF(OR($K91=\"YES\",$L91=\"YES\",$M91=\"YES\"),0,IF($J91=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB91/$BE91,0),0)),0)/2","v":0},5776330.9829050843,null,{"$f":"ROUND(VLOOKUP($A91,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3322072.92},{"$f":"ROUND(VLOOKUP($A91,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4216265.01},7538337.9299999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A91,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB91/BE91,0)/2","v":1079911.8479118957},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A91,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB91/BE91,0)/2","v":822679.96872307593},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A91,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB91/BE91,0)/2","v":1419481.1067650602},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A91,'MC PT SA (CHA Only)'!A:A,0))*$BB91/BE91,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A91,'SFY 17-18 Directed Payments'!B:B,0))*$BB91/BE91,0)/2","v":2030125.809297954},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A91,'SFY 17-18 Directed Payments'!B:B,0))*$BB91/BE91,0)/2","v":2186139.1964926855},7538337.9291906711,null,null,5623462.9511245294,null,1,null,"No",1]
[106390846,390846,50122,3,"DAMERON HOSPITAL ASSOCIATION",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C92,'Projected Nt Pt Revenues'!C:C,0)),0)","v":182402318.0385052},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A92,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A92,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C92,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A92,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q92=\"No\",0,IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB92,0),0))","v":0},{"$f":"IF(Q92=\"no\",IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB92,0),0),IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB92,0),0))","v":1215181.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P92=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB92),0)/2","v":1222430.5352551457},{"$f":"IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB92,0),0)","v":733665},{"$f":"IF(Q92=\"NO\",IFERROR(IF($P92=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB92,0),0),0)","v":1713655},4884932.0352551453,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB92,0)","v":22684},1.3931827932966367E-3,2.1187029848381833E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A92,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB92,0)","v":8296},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A92,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":780411.39271000947},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2099463.9190765219},{"$f":"IFERROR(IF(OR($K92=\"YES\",$L92=\"YES\",$M92=\"YES\",$N92=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B92,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB92/$BE92)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J92=\"YES\",$K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB92/$BE92,0)),0)/2","v":580000},{"$f":"IFERROR(IF(OR($J92=\"YES\",$K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A92,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB92/$BE92,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J92=\"YES\",$K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A92,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A92,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB92/BE92),0)/2","v":0},{"$f":"IFERROR(IF(OR($K92=\"YES\",$L92=\"YES\",$M92=\"YES\"),0,IF($J92=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB92/$BE92,0),0)),0)/2","v":0},3459875.3117865315,null,{"$f":"ROUND(VLOOKUP($A92,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2583606.58},{"$f":"ROUND(VLOOKUP($A92,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4807017.5599999996},7390624.1399999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A92,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB92/BE92,0)/2","v":541332.37935504026},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A92,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB92/BE92,0)/2","v":1943178.3542642945},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A92,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB92/BE92,0)/2","v":99095.850849636277},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A92,'MC PT SA (CHA Only)'!A:A,0))*$BB92/BE92,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A92,'SFY 17-18 Directed Payments'!B:B,0))*$BB92/BE92,0)/2","v":2411778.7483810126},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A92,'SFY 17-18 Directed Payments'!B:B,0))*$BB92/BE92,0)/2","v":2395238.8147458588},7390624.1475958414,null,null,5965567.4165313859,null,1,null,"No",1]
[106190232,190232,54053,3,"DEL AMO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C93,'Projected Nt Pt Revenues'!C:C,0)),0)","v":46194927.049022883},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A93,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A93,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C93,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A93,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q93=\"No\",0,IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB93,0),0))","v":0},{"$f":"IF(Q93=\"no\",IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB93,0),0),IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB93,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P93=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB93),0)/2","v":0},{"$f":"IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB93,0),0)","v":0},{"$f":"IF(Q93=\"NO\",IFERROR(IF($P93=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB93,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB93,0)","v":44231},2.7165344793820992E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A93,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB93,0)","v":12322},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A93,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K93=\"YES\",$L93=\"YES\",$M93=\"YES\",$N93=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B93,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB93/$BE93)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J93=\"YES\",$K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB93/$BE93,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J93=\"YES\",$K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A93,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB93/$BE93,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J93=\"YES\",$K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A93,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A93,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB93/BE93),0)/2","v":0},{"$f":"IFERROR(IF(OR($K93=\"YES\",$L93=\"YES\",$M93=\"YES\"),0,IF($J93=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB93/$BE93,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A93,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A93,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A93,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB93/BE93,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A93,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB93/BE93,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A93,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB93/BE93,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A93,'MC PT SA (CHA Only)'!A:A,0))*$BB93/BE93,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A93,'SFY 17-18 Directed Payments'!B:B,0))*$BB93/BE93,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A93,'SFY 17-18 Directed Payments'!B:B,0))*$BB93/BE93,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106150706,150706,50608,3,"DELANO REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C94,'Projected Nt Pt Revenues'!C:C,0)),0)","v":98565331.490275443},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A94,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A94,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C94,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A94,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q94=\"No\",0,IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB94,0),0))","v":0},{"$f":"IF(Q94=\"no\",IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB94,0),0),IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB94,0),0))","v":142624.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P94=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB94),0)/2","v":713084.47889883502},{"$f":"IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB94,0),0)","v":356655},{"$f":"IF(Q94=\"NO\",IFERROR(IF($P94=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB94,0),0),0)","v":743105},1955469.1038988349,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB94,0)","v":8671},5.3254664083385371E-4,8.4813016788941114E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A94,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB94,0)","v":3728},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A94,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1167979.535503557},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1775428.3426396071},{"$f":"IFERROR(IF(OR($K94=\"YES\",$L94=\"YES\",$M94=\"YES\",$N94=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B94,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":3943849.9782499992},{"$f":"IFERROR(IF(OR($K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB94/$BE94)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J94=\"YES\",$K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB94/$BE94,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J94=\"YES\",$K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A94,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB94/$BE94,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J94=\"YES\",$K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A94,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A94,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB94/BE94),0)/2","v":0},{"$f":"IFERROR(IF(OR($K94=\"YES\",$L94=\"YES\",$M94=\"YES\"),0,IF($J94=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB94/$BE94,0),0)),0)/2","v":0},6887257.856393164,null,{"$f":"ROUND(VLOOKUP($A94,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1176190.8799999999},{"$f":"ROUND(VLOOKUP($A94,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4934939.04},6111129.9199999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A94,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB94/BE94,0)/2","v":404788.0037650789},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A94,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB94/BE94,0)/2","v":749630.94838470023},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A94,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB94/BE94,0)/2","v":8704.3652773329159},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A94,'MC PT SA (CHA Only)'!A:A,0))*$BB94/BE94,0)/2","v":13067.559474885844},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A94,'SFY 17-18 Directed Payments'!B:B,0))*$BB94/BE94,0)/2","v":2312682.8975313762},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A94,'SFY 17-18 Directed Payments'!B:B,0))*$BB94/BE94,0)/2","v":2622256.1380764246},6111129.912509799,null,null,11042918.67249433,null,1,null,"No",1]
[106331164,331164,50243,3,"DESERT REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C95,'Projected Nt Pt Revenues'!C:C,0)),0)","v":593846686.27225924},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A95,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A95,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C95,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A95,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q95=\"No\",0,IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB95,0),0))","v":0},{"$f":"IF(Q95=\"no\",IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB95,0),0),IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB95,0),0))","v":5026492.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P95=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB95),0)/2","v":3922314.6999617065},{"$f":"IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB95,0),0)","v":5377260},{"$f":"IF(Q95=\"NO\",IFERROR(IF($P95=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB95,0),0),0)","v":5648070},19974136.949961707,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB95,0)","v":90409},5.5526478204529902E-3,8.6632246405942345E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A95,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB95,0)","v":37374},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A95,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":5374657.3874659473},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":13263962.416312043},{"$f":"IFERROR(IF(OR($K95=\"YES\",$L95=\"YES\",$M95=\"YES\",$N95=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B95,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB95/$BE95)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J95=\"YES\",$K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB95/$BE95,0)),0)/2","v":3686250},{"$f":"IFERROR(IF(OR($J95=\"YES\",$K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A95,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB95/$BE95,0)),0)/2","v":3686250},{"$f":"IFERROR(IF(OR($J95=\"YES\",$K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A95,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A95,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB95/BE95),0)/2","v":0},{"$f":"IFERROR(IF(OR($K95=\"YES\",$L95=\"YES\",$M95=\"YES\"),0,IF($J95=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB95/$BE95,0),0)),0)/2","v":0},26011119.803777989,null,{"$f":"ROUND(VLOOKUP($A95,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":5078895.96},{"$f":"ROUND(VLOOKUP($A95,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":13960093.619999999},19038989.579999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A95,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB95/BE95,0)/2","v":2314206.9333859896},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A95,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB95/BE95,0)/2","v":1336503.5532084582},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A95,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB95/BE95,0)/2","v":1428185.4720423932},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A95,'MC PT SA (CHA Only)'!A:A,0))*$BB95/BE95,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A95,'SFY 17-18 Directed Payments'!B:B,0))*$BB95/BE95,0)/2","v":9542662.6101960558},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A95,'SFY 17-18 Directed Payments'!B:B,0))*$BB95/BE95,0)/2","v":4417431.0097804014},19038989.578613296,null,null,25075972.433816284,null,1,null,"No",1]
[106364144,364144,50709,3,"DESERT VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C96,'Projected Nt Pt Revenues'!C:C,0)),0)","v":161610070.92202973},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A96,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A96,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C96,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A96,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q96=\"No\",0,IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB96,0),0))","v":0},{"$f":"IF(Q96=\"no\",IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB96,0),0),IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB96,0),0))","v":1170211.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P96=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB96),0)/2","v":2550581.0079808109},{"$f":"IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB96,0),0)","v":897095},{"$f":"IF(Q96=\"NO\",IFERROR(IF($P96=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB96,0),0),0)","v":2944985},7562872.2579808105,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB96,0)","v":34726},2.1327660765305505E-3,3.2801848441883002E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A96,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB96,0)","v":13024},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A96,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":850508.71906900289},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2683842.5753534152},{"$f":"IFERROR(IF(OR($K96=\"YES\",$L96=\"YES\",$M96=\"YES\",$N96=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B96,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB96/$BE96)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J96=\"YES\",$K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB96/$BE96,0)),0)/2","v":223750},{"$f":"IFERROR(IF(OR($J96=\"YES\",$K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A96,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB96/$BE96,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J96=\"YES\",$K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A96,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A96,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB96/BE96),0)/2","v":0},{"$f":"IFERROR(IF(OR($K96=\"YES\",$L96=\"YES\",$M96=\"YES\"),0,IF($J96=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB96/$BE96,0),0)),0)/2","v":0},3758101.2944224179,null,{"$f":"ROUND(VLOOKUP($A96,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1877472.39},{"$f":"ROUND(VLOOKUP($A96,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":8214273.2800000003},10091745.67,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A96,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB96/BE96,0)/2","v":1036415.8573005773},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A96,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB96/BE96,0)/2","v":825656.49926317949},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A96,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB96/BE96,0)/2","v":15400.030875281313},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A96,'MC PT SA (CHA Only)'!A:A,0))*$BB96/BE96,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A96,'SFY 17-18 Directed Payments'!B:B,0))*$BB96/BE96,0)/2","v":6518900.0261625592},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A96,'SFY 17-18 Directed Payments'!B:B,0))*$BB96/BE96,0)/2","v":1695373.2544228991},10091745.668024497,null,null,6286974.7064416073,null,1,null,"No",1]
[106392287,392287,50118,3,"DOCTORS HOSPITAL OF MANTECA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C97,'Projected Nt Pt Revenues'!C:C,0)),0)","v":114880443.49516162},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A97,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A97,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C97,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A97,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q97=\"No\",0,IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB97,0),0))","v":0},{"$f":"IF(Q97=\"no\",IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB97,0),0),IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB97,0),0))","v":682924.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P97=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB97),0)/2","v":1197400.8149599731},{"$f":"IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB97,0),0)","v":218005},{"$f":"IF(Q97=\"NO\",IFERROR(IF($P97=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB97,0),0),0)","v":828655},2926984.9399599731,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB97,0)","v":14550},8.9361707117201834E-4,1.2694980573144657E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A97,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB97,0)","v":3548},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A97,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":417685.32206821832},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":789786.95780201361},{"$f":"IFERROR(IF(OR($K97=\"YES\",$L97=\"YES\",$M97=\"YES\",$N97=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B97,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB97/$BE97)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J97=\"YES\",$K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB97/$BE97,0)),0)/2","v":125000},{"$f":"IFERROR(IF(OR($J97=\"YES\",$K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A97,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB97/$BE97,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J97=\"YES\",$K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A97,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A97,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB97/BE97),0)/2","v":0},{"$f":"IFERROR(IF(OR($K97=\"YES\",$L97=\"YES\",$M97=\"YES\"),0,IF($J97=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB97/$BE97,0),0)),0)/2","v":0},1332472.2798702319,null,{"$f":"ROUND(VLOOKUP($A97,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1307617.52},{"$f":"ROUND(VLOOKUP($A97,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4701769.79},6009387.3100000005,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A97,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB97/BE97,0)/2","v":353143.39719113382},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A97,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB97/BE97,0)/2","v":954474.12652655155},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A97,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB97/BE97,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A97,'MC PT SA (CHA Only)'!A:A,0))*$BB97/BE97,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A97,'SFY 17-18 Directed Payments'!B:B,0))*$BB97/BE97,0)/2","v":2713083.7002886906},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A97,'SFY 17-18 Directed Payments'!B:B,0))*$BB97/BE97,0)/2","v":1988686.086539818},6009387.3105461942,null,null,4414874.6499102591,null,1,null,"No",1]
[106500852,500852,50464,3,"DOCTORS MEDICAL CENTER - MODESTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C98,'Projected Nt Pt Revenues'!C:C,0)),0)","v":673733366.07095587},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A98,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A98,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C98,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A98,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q98=\"No\",0,IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB98,0),0))","v":0},{"$f":"IF(Q98=\"no\",IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB98,0),0),IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB98,0),0))","v":4573835.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P98=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB98),0)/2","v":6820511.2639300209},{"$f":"IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB98,0),0)","v":7995975},{"$f":"IF(Q98=\"NO\",IFERROR(IF($P98=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB98,0),0),0)","v":10309070},29699391.763930023,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB98,0)","v":128886},7.9157889921014964E-3,1.2881282589805879E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A98,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB98,0)","v":62051},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A98,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1752024.1977271771},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":12473379.302302567},{"$f":"IFERROR(IF(OR($K98=\"YES\",$L98=\"YES\",$M98=\"YES\",$N98=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B98,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB98/$BE98)*$AG$16),0)/2","v":768787.5},{"$f":"IFERROR(IF(OR($J98=\"YES\",$K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB98/$BE98,0)),0)/2","v":4127500},{"$f":"IFERROR(IF(OR($J98=\"YES\",$K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A98,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB98/$BE98,0)),0)/2","v":4127500},{"$f":"IFERROR(IF(OR($J98=\"YES\",$K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A98,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A98,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB98/BE98),0)/2","v":0},{"$f":"IFERROR(IF(OR($K98=\"YES\",$L98=\"YES\",$M98=\"YES\"),0,IF($J98=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB98/$BE98,0),0)),0)/2","v":0},23249191.000029743,null,{"$f":"ROUND(VLOOKUP($A98,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":13355303.560000001},{"$f":"ROUND(VLOOKUP($A98,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":31164383.390000001},44519686.950000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A98,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB98/BE98,0)/2","v":4608482.7925931225},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A98,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB98/BE98,0)/2","v":2825843.6815108471},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A98,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB98/BE98,0)/2","v":5920977.0882657673},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A98,'MC PT SA (CHA Only)'!A:A,0))*$BB98/BE98,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A98,'SFY 17-18 Directed Payments'!B:B,0))*$BB98/BE98,0)/2","v":25111424.258545667},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A98,'SFY 17-18 Directed Payments'!B:B,0))*$BB98/BE98,0)/2","v":6052959.1292448081},44519686.950160205,null,null,38069486.186099723,null,1,null,"No",1]
[106440755,440755,50242,3,"DOMINICAN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C99,'Projected Nt Pt Revenues'!C:C,0)),0)","v":493594031.2539826},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A99,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A99,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C99,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A99,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q99=\"No\",0,IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB99,0),0))","v":0},{"$f":"IF(Q99=\"no\",IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB99,0),0),IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB99,0),0))","v":2467455.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P99=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB99),0)/2","v":4305286.9237787537},{"$f":"IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB99,0),0)","v":1846405},{"$f":"IF(Q99=\"NO\",IFERROR(IF($P99=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB99,0),0),0)","v":2490685},11109832.173778754,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB99,0)","v":54333},3.3369688197930772E-3,4.8185797504973664E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A99,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB99,0)","v":14702},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A99,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":502588.63491319295},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2889250.8768785358},{"$f":"IFERROR(IF(OR($K99=\"YES\",$L99=\"YES\",$M99=\"YES\",$N99=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B99,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB99/$BE99)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J99=\"YES\",$K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB99/$BE99,0)),0)/2","v":373750},{"$f":"IFERROR(IF(OR($J99=\"YES\",$K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A99,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB99/$BE99,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J99=\"YES\",$K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A99,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A99,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB99/BE99),0)/2","v":0},{"$f":"IFERROR(IF(OR($K99=\"YES\",$L99=\"YES\",$M99=\"YES\"),0,IF($J99=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB99/$BE99,0),0)),0)/2","v":0},3765589.5117917289,null,{"$f":"ROUND(VLOOKUP($A99,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2216901.96},{"$f":"ROUND(VLOOKUP($A99,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":8514276.7300000004},10731178.690000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A99,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB99/BE99,0)/2","v":967042.50518632284},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A99,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB99/BE99,0)/2","v":1167502.7636536877},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A99,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB99/BE99,0)/2","v":82356.686854765285},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A99,'MC PT SA (CHA Only)'!A:A,0))*$BB99/BE99,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A99,'SFY 17-18 Directed Payments'!B:B,0))*$BB99/BE99,0)/2","v":6194829.8112218566},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A99,'SFY 17-18 Directed Payments'!B:B,0))*$BB99/BE99,0)/2","v":2319446.9222684875},10731178.68918512,null,null,3386936.0280129761,null,1,null,"No",1]
[106196168,196168,53309,3,"EARL AND LORRAINE MILLER CHILDRENS HOSP",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C100,'Projected Nt Pt Revenues'!C:C,0)),0)","v":401365957.60018265},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A100,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A100,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C100,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A100,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q100=\"No\",0,IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB100,0),0))","v":0},{"$f":"IF(Q100=\"no\",IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB100,0),0),IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB100,0),0))","v":3717267.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P100=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB100),0)/2","v":190260.88084512361},{"$f":"IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB100,0),0)","v":10172780},{"$f":"IF(Q100=\"NO\",IFERROR(IF($P100=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB100,0),0),0)","v":4124690},18204998.005845122,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB100,0)","v":72202},4.4344288503616542E-3,7.8959099810572142E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A100,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB100,0)","v":48466},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A100,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":11845722.805616207},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":17458113.317220315},{"$f":"IFERROR(IF(OR($K100=\"YES\",$L100=\"YES\",$M100=\"YES\",$N100=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B100,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB100/$BE100)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J100=\"YES\",$K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB100/$BE100,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J100=\"YES\",$K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A100,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB100/$BE100,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J100=\"YES\",$K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A100,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A100,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB100/BE100),0)/2","v":0},{"$f":"IFERROR(IF(OR($K100=\"YES\",$L100=\"YES\",$M100=\"YES\"),0,IF($J100=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB100/$BE100,0),0)),0)/2","v":0},29303836.122836523,null,{"$f":"ROUND(VLOOKUP($A100,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":14103510.050000001},{"$f":"ROUND(VLOOKUP($A100,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":14200088.439999999},28303598.490000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A100,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB100/BE100,0)/2","v":2900026.3512396947},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A100,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB100/BE100,0)/2","v":572775.42546021193},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A100,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB100/BE100,0)/2","v":10630708.26986267},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A100,'MC PT SA (CHA Only)'!A:A,0))*$BB100/BE100,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A100,'SFY 17-18 Directed Payments'!B:B,0))*$BB100/BE100,0)/2","v":12101746.001731932},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A100,'SFY 17-18 Directed Payments'!B:B,0))*$BB100/BE100,0)/2","v":2098342.4416134614},28303598.489907969,null,null,39402436.606991403,null,1,null,"No",1]
[106190256,190256,50641,3,"EAST LOS ANGELES DOCTOR'S HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C101,'Projected Nt Pt Revenues'!C:C,0)),0)","v":94551696.805341512},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A101,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A101,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C101,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A101,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q101=\"No\",0,IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB101,0),0))","v":0},{"$f":"IF(Q101=\"no\",IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB101,0),0),IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB101,0),0))","v":302318.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P101=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB101),0)/2","v":646221.86943900317},{"$f":"IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB101,0),0)","v":1233395},{"$f":"IF(Q101=\"NO\",IFERROR(IF($P101=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB101,0),0),0)","v":1450515},3632450.1194390031,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB101,0)","v":14632},8.9865326360061672E-4,1.5754738970343231E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A101,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB101,0)","v":9098},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A101,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":856479.10909661034},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3553245.1539015993},{"$f":"IFERROR(IF(OR($K101=\"YES\",$L101=\"YES\",$M101=\"YES\",$N101=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B101,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":919407.97324999981},{"$f":"IFERROR(IF(OR($K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB101/$BE101)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J101=\"YES\",$K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB101/$BE101,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J101=\"YES\",$K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A101,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB101/$BE101,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J101=\"YES\",$K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A101,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A101,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB101/BE101),0)/2","v":0},{"$f":"IFERROR(IF(OR($K101=\"YES\",$L101=\"YES\",$M101=\"YES\"),0,IF($J101=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB101/$BE101,0),0)),0)/2","v":0},5329132.2362482091,null,{"$f":"ROUND(VLOOKUP($A101,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1736123.53},{"$f":"ROUND(VLOOKUP($A101,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3372090.61},5108214.1399999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A101,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB101/BE101,0)/2","v":619625.16245541314},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A101,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB101/BE101,0)/2","v":307285.4375637499},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A101,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB101/BE101,0)/2","v":9373.931837127755},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A101,'MC PT SA (CHA Only)'!A:A,0))*$BB101/BE101,0)/2","v":799839},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A101,'SFY 17-18 Directed Payments'!B:B,0))*$BB101/BE101,0)/2","v":2919310.2007055013},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A101,'SFY 17-18 Directed Payments'!B:B,0))*$BB101/BE101,0)/2","v":452780.40730571403},5108214.139867506,null,null,6804896.2568092057,null,1,null,"No",1]
[106014233,14233,50488,3,"EDEN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C102,'Projected Nt Pt Revenues'!C:C,0)),0)","v":423328179.18305272},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A102,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A102,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C102,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A102,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q102=\"No\",0,IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB102,0),0))","v":0},{"$f":"IF(Q102=\"no\",IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB102,0),0),IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB102,0),0))","v":1781248.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P102=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB102),0)/2","v":2958232.8860749165},{"$f":"IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB102,0),0)","v":1205665},{"$f":"IF(Q102=\"NO\",IFERROR(IF($P102=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB102,0),0),0)","v":1868530},7813676.5110749165,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB102,0)","v":38175},2.3445932434358625E-3,3.3889641917422809E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A102,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB102,0)","v":10421},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A102,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":892403.00917028519},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3522991.2180180545},{"$f":"IFERROR(IF(OR($K102=\"YES\",$L102=\"YES\",$M102=\"YES\",$N102=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B102,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB102/$BE102)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J102=\"YES\",$K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB102/$BE102,0)),0)/2","v":1130000},{"$f":"IFERROR(IF(OR($J102=\"YES\",$K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A102,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB102/$BE102,0)),0)/2","v":1130000},{"$f":"IFERROR(IF(OR($J102=\"YES\",$K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A102,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A102,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB102/BE102),0)/2","v":0},{"$f":"IFERROR(IF(OR($K102=\"YES\",$L102=\"YES\",$M102=\"YES\"),0,IF($J102=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB102/$BE102,0),0)),0)/2","v":0},6675394.2271883395,null,{"$f":"ROUND(VLOOKUP($A102,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1583050.53},{"$f":"ROUND(VLOOKUP($A102,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5803926.0099999998},7386976.54,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A102,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB102/BE102,0)/2","v":795260.87137959735},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A102,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB102/BE102,0)/2","v":756989.59333106747},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A102,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB102/BE102,0)/2","v":30800.061750562625},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A102,'MC PT SA (CHA Only)'!A:A,0))*$BB102/BE102,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A102,'SFY 17-18 Directed Payments'!B:B,0))*$BB102/BE102,0)/2","v":3979903.6314205271},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A102,'SFY 17-18 Directed Payments'!B:B,0))*$BB102/BE102,0)/2","v":1824022.3768785789},7386976.5347603336,null,null,6248694.256113424,null,1,null,"No",1]
[106331168,331168,50573,3,"EISENHOWER MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C103,'Projected Nt Pt Revenues'!C:C,0)),0)","v":767667336.70318353},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A103,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A103,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C103,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A103,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q103=\"No\",0,IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB103,0),0))","v":0},{"$f":"IF(Q103=\"no\",IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB103,0),0),IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB103,0),0))","v":3956233.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P103=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB103),0)/2","v":7367664.4502426758},{"$f":"IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB103,0),0)","v":1012145},{"$f":"IF(Q103=\"NO\",IFERROR(IF($P103=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB103,0),0),0)","v":2893655},15229697.575242676,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB103,0)","v":79438},4.8788421236950373E-3,6.6054564276377186E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A103,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB103,0)","v":13240},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A103,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1208509.6158175981},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3245132.7016139189},{"$f":"IFERROR(IF(OR($K103=\"YES\",$L103=\"YES\",$M103=\"YES\",$N103=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B103,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB103/$BE103)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J103=\"YES\",$K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB103/$BE103,0)),0)/2","v":532500},{"$f":"IFERROR(IF(OR($J103=\"YES\",$K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A103,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB103/$BE103,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J103=\"YES\",$K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A103,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A103,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB103/BE103),0)/2","v":0},{"$f":"IFERROR(IF(OR($K103=\"YES\",$L103=\"YES\",$M103=\"YES\"),0,IF($J103=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB103/$BE103,0),0)),0)/2","v":0},4986142.3174315169,null,{"$f":"ROUND(VLOOKUP($A103,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2049380.22},{"$f":"ROUND(VLOOKUP($A103,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":8791418.3100000005},10840798.530000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A103,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB103/BE103,0)/2","v":1026175.0291313303},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A103,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB103/BE103,0)/2","v":1014500.825751974},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A103,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB103/BE103,0)/2","v":8704.3652773329159},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A103,'MC PT SA (CHA Only)'!A:A,0))*$BB103/BE103,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A103,'SFY 17-18 Directed Payments'!B:B,0))*$BB103/BE103,0)/2","v":5696672.290734496},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A103,'SFY 17-18 Directed Payments'!B:B,0))*$BB103/BE103,0)/2","v":3094746.0209672702},10840798.531862404,null,null,597243.2721888423,null,1,null,"No",1]
[106500867,500867,50179,3,"EMANUEL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C104,'Projected Nt Pt Revenues'!C:C,0)),0)","v":240883117.48995376},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A104,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A104,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C104,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A104,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q104=\"No\",0,IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB104,0),0))","v":0},{"$f":"IF(Q104=\"no\",IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB104,0),0),IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB104,0),0))","v":1170703.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P104=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB104),0)/2","v":2808404.6303219949},{"$f":"IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB104,0),0)","v":1023355},{"$f":"IF(Q104=\"NO\",IFERROR(IF($P104=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB104,0),0),0)","v":2710755},7713218.2553219944,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB104,0)","v":35836},2.2009389252591375E-3,3.3453932260094411E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A104,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB104,0)","v":12658},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A104,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1400543.7654518082},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3229209.5774646848},{"$f":"IFERROR(IF(OR($K104=\"YES\",$L104=\"YES\",$M104=\"YES\",$N104=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B104,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB104/$BE104)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J104=\"YES\",$K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB104/$BE104,0)),0)/2","v":253750},{"$f":"IFERROR(IF(OR($J104=\"YES\",$K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A104,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB104/$BE104,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J104=\"YES\",$K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A104,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A104,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB104/BE104),0)/2","v":0},{"$f":"IFERROR(IF(OR($K104=\"YES\",$L104=\"YES\",$M104=\"YES\"),0,IF($J104=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB104/$BE104,0),0)),0)/2","v":0},4883503.3429164933,null,{"$f":"ROUND(VLOOKUP($A104,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3099142.58},{"$f":"ROUND(VLOOKUP($A104,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":11557199.85},14656342.43,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A104,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB104/BE104,0)/2","v":1055576.1164559429},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A104,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB104/BE104,0)/2","v":1991340.2720312483},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A104,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB104/BE104,0)/2","v":52226.191663997495},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A104,'MC PT SA (CHA Only)'!A:A,0))*$BB104/BE104,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A104,'SFY 17-18 Directed Payments'!B:B,0))*$BB104/BE104,0)/2","v":6615317.6107730158},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A104,'SFY 17-18 Directed Payments'!B:B,0))*$BB104/BE104,0)/2","v":4941882.2373956861},14656342.42831989,null,null,11826627.517594498,null,1,null,"No",1]
[106190280,190280,50158,3,"ENCINO HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C105,'Projected Nt Pt Revenues'!C:C,0)),0)","v":49641778.896553725},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A105,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A105,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C105,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A105,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q105=\"No\",0,IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB105,0),0))","v":0},{"$f":"IF(Q105=\"no\",IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB105,0),0),IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB105,0),0))","v":246187.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P105=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB105),0)/2","v":1223305.7003004313},{"$f":"IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB105,0),0)","v":161070},{"$f":"IF(Q105=\"NO\",IFERROR(IF($P105=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB105,0),0),0)","v":513300},2143863.2003004313,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB105,0)","v":10775},6.6176796851398609E-4,9.2984085116836629E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A105,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB105,0)","v":2286},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A105,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":137422.05824228693},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":345531.79403838096},{"$f":"IFERROR(IF(OR($K105=\"YES\",$L105=\"YES\",$M105=\"YES\",$N105=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B105,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":925155.19850000017},{"$f":"IFERROR(IF(OR($K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB105/$BE105)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J105=\"YES\",$K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB105/$BE105,0)),0)/2","v":28750},{"$f":"IFERROR(IF(OR($J105=\"YES\",$K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A105,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB105/$BE105,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J105=\"YES\",$K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A105,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A105,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB105/BE105),0)/2","v":0},{"$f":"IFERROR(IF(OR($K105=\"YES\",$L105=\"YES\",$M105=\"YES\"),0,IF($J105=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB105/$BE105,0),0)),0)/2","v":0},1436859.0507806679,null,{"$f":"ROUND(VLOOKUP($A105,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":905281.38},{"$f":"ROUND(VLOOKUP($A105,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":632397.53},1537678.9100000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A105,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB105/BE105,0)/2","v":127955.29389962505},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A105,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB105/BE105,0)/2","v":129727.12270618152},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A105,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB105/BE105,0)/2","v":4686.9659185638775},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A105,'MC PT SA (CHA Only)'!A:A,0))*$BB105/BE105,0)/2","v":642912},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A105,'SFY 17-18 Directed Payments'!B:B,0))*$BB105/BE105,0)/2","v":411113.86771403154},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A105,'SFY 17-18 Directed Payments'!B:B,0))*$BB105/BE105,0)/2","v":221283.65770580008},1537678.9079442022,null,null,830674.76048023673,null,1,null,"No",1]
[106040962,40962,50039,3,"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C106,'Projected Nt Pt Revenues'!C:C,0)),0)","v":629052903.5684979},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A106,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A106,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C106,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A106,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q106=\"No\",0,IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB106,0),0))","v":0},{"$f":"IF(Q106=\"no\",IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB106,0),0),IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB106,0),0))","v":2055829.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P106=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB106),0)/2","v":7984130.708141963},{"$f":"IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB106,0),0)","v":1591820},{"$f":"IF(Q106=\"NO\",IFERROR(IF($P106=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB106,0),0),0)","v":3615520},15247300.458141964,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB106,0)","v":75793},4.654977228545759E-3,6.6130911869898062E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A106,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB106,0)","v":17652},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A106,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":2633057.1958361845},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4266601.1157872891},{"$f":"IFERROR(IF(OR($K106=\"YES\",$L106=\"YES\",$M106=\"YES\",$N106=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B106,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB106/$BE106)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J106=\"YES\",$K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB106/$BE106,0)),0)/2","v":491250},{"$f":"IFERROR(IF(OR($J106=\"YES\",$K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A106,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB106/$BE106,0)),0)/2","v":491250},{"$f":"IFERROR(IF(OR($J106=\"YES\",$K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A106,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A106,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB106/BE106),0)/2","v":0},{"$f":"IFERROR(IF(OR($K106=\"YES\",$L106=\"YES\",$M106=\"YES\"),0,IF($J106=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB106/$BE106,0),0)),0)/2","v":0},7882158.3116234737,null,{"$f":"ROUND(VLOOKUP($A106,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2795328.53},{"$f":"ROUND(VLOOKUP($A106,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":15155553.59},17950882.120000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A106,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB106/BE106,0)/2","v":1451995.2713945403},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A106,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB106/BE106,0)/2","v":1199376.4448539638},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A106,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB106/BE106,0)/2","v":143956.81035589054},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A106,'MC PT SA (CHA Only)'!A:A,0))*$BB106/BE106,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A106,'SFY 17-18 Directed Payments'!B:B,0))*$BB106/BE106,0)/2","v":8932017.9076631609},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A106,'SFY 17-18 Directed Payments'!B:B,0))*$BB106/BE106,0)/2","v":6223535.6815815875},17950882.115849141,null,null,10585739.97348151,null,1,null,"No",1]
[106474007,474007,51316,3,"FAIRCHILD MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C107,'Projected Nt Pt Revenues'!C:C,0)),0)","v":91942710.494616747},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A107,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A107,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C107,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A107,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q107=\"No\",0,IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB107,0),0))","v":0},{"$f":"IF(Q107=\"no\",IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB107,0),0),IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB107,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P107=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB107),0)/2","v":0},{"$f":"IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB107,0),0)","v":0},{"$f":"IF(Q107=\"NO\",IFERROR(IF($P107=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB107,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB107,0)","v":4539},2.7877167601716779E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A107,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB107,0)","v":1157},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A107,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1049581.4286395146},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":116238.80628940926},{"$f":"IFERROR(IF(OR($K107=\"YES\",$L107=\"YES\",$M107=\"YES\",$N107=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B107,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB107/$BE107)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J107=\"YES\",$K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB107/$BE107,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J107=\"YES\",$K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A107,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB107/$BE107,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J107=\"YES\",$K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A107,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A107,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB107/BE107),0)/2","v":0},{"$f":"IFERROR(IF(OR($K107=\"YES\",$L107=\"YES\",$M107=\"YES\"),0,IF($J107=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB107/$BE107,0),0)),0)/2","v":42500},1208320.2349289239,null,{"$f":"ROUND(VLOOKUP($A107,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":613014.18000000005},{"$f":"ROUND(VLOOKUP($A107,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1254723.19},1867737.37,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A107,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB107/BE107,0)/2","v":137094.95774959825},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A107,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB107/BE107,0)/2","v":461858.32213940722},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A107,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB107/BE107,0)/2","v":14060.897755691634},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A107,'MC PT SA (CHA Only)'!A:A,0))*$BB107/BE107,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A107,'SFY 17-18 Directed Payments'!B:B,0))*$BB107/BE107,0)/2","v":807497.27111257671},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A107,'SFY 17-18 Directed Payments'!B:B,0))*$BB107/BE107,0)/2","v":447225.91873172228},1867737.3674889961,null,null,3076057.6049289238,null,1,null,"No",1]
[106190298,190298,50597,3,"FOOTHILL PRESBYTERIAN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C108,'Projected Nt Pt Revenues'!C:C,0)),0)","v":108352763.81567654},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A108,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A108,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C108,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A108,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q108=\"No\",0,IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB108,0),0))","v":0},{"$f":"IF(Q108=\"no\",IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB108,0),0),IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB108,0),0))","v":1394898.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P108=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB108),0)/2","v":1218754.8420649455},{"$f":"IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB108,0),0)","v":527755},{"$f":"IF(Q108=\"NO\",IFERROR(IF($P108=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB108,0),0),0)","v":859925},4001333.2170649455,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB108,0)","v":20166},1.2385348355501665E-3,1.7354666491045407E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A108,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB108,0)","v":4704},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A108,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":603627.76437853882},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1645654.8808233489},{"$f":"IFERROR(IF(OR($K108=\"YES\",$L108=\"YES\",$M108=\"YES\",$N108=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B108,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB108/$BE108)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J108=\"YES\",$K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB108/$BE108,0)),0)/2","v":521250},{"$f":"IFERROR(IF(OR($J108=\"YES\",$K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A108,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB108/$BE108,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J108=\"YES\",$K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A108,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A108,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB108/BE108),0)/2","v":0},{"$f":"IFERROR(IF(OR($K108=\"YES\",$L108=\"YES\",$M108=\"YES\"),0,IF($J108=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB108/$BE108,0),0)),0)/2","v":0},2770532.6452018879,null,{"$f":"ROUND(VLOOKUP($A108,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":957701.68},{"$f":"ROUND(VLOOKUP($A108,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3607106.8},4564808.4799999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A108,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB108/BE108,0)/2","v":351822.00000800518},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A108,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB108/BE108,0)/2","v":599853.58523476543},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A108,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB108/BE108,0)/2","v":6026.0990381535576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A108,'MC PT SA (CHA Only)'!A:A,0))*$BB108/BE108,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A108,'SFY 17-18 Directed Payments'!B:B,0))*$BB108/BE108,0)/2","v":2426509.2126964992},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A108,'SFY 17-18 Directed Payments'!B:B,0))*$BB108/BE108,0)/2","v":1180597.5875494063},4564808.4845268298,null,null,3334007.908136942,null,1,null,"No",1]
[106301357,301357,50780,3,"FOOTHILL REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C109,'Projected Nt Pt Revenues'!C:C,0)),0)","v":33422422.197497766},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A109,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A109,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C109,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A109,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q109=\"No\",0,IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB109,0),0))","v":0},{"$f":"IF(Q109=\"no\",IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB109,0),0),IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB109,0),0))","v":317910.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P109=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB109),0)/2","v":464887.67205579422},{"$f":"IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB109,0),0)","v":28615},{"$f":"IF(Q109=\"NO\",IFERROR(IF($P109=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB109,0),0),0)","v":395890},1207302.7970557942,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB109,0)","v":6032},3.7046722840615909E-4,5.2363390550059022E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A109,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB109,0)","v":1439},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A109,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":534.81029056299064},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":22292.373808927805},{"$f":"IFERROR(IF(OR($K109=\"YES\",$L109=\"YES\",$M109=\"YES\",$N109=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B109,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":922265.3147499999},{"$f":"IFERROR(IF(OR($K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB109/$BE109)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J109=\"YES\",$K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB109/$BE109,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J109=\"YES\",$K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A109,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB109/$BE109,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J109=\"YES\",$K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A109,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A109,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB109/BE109),0)/2","v":0},{"$f":"IFERROR(IF(OR($K109=\"YES\",$L109=\"YES\",$M109=\"YES\"),0,IF($J109=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB109/$BE109,0),0)),0)/2","v":0},945092.49884949066,null,{"$f":"ROUND(VLOOKUP($A109,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1698210.36},{"$f":"ROUND(VLOOKUP($A109,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2335502.9500000002},4033713.3100000005,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A109,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB109/BE109,0)/2","v":224857.75399572664},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A109,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB109/BE109,0)/2","v":10872.604611767285},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A109,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB109/BE109,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A109,'MC PT SA (CHA Only)'!A:A,0))*$BB109/BE109,0)/2","v":1462480},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A109,'SFY 17-18 Directed Payments'!B:B,0))*$BB109/BE109,0)/2","v":2217604.4460405093},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A109,'SFY 17-18 Directed Payments'!B:B,0))*$BB109/BE109,0)/2","v":117898.49940924409},4033713.304057247,null,null,3771503.0117936973,null,1,null,"No",1]
[106301175,301175,50570,3,"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C110,'Projected Nt Pt Revenues'!C:C,0)),0)","v":468278597.67606711},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A110,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A110,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C110,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A110,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q110=\"No\",0,IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB110,0),0))","v":0},{"$f":"IF(Q110=\"no\",IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB110,0),0),IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB110,0),0))","v":3443014.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P110=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB110),0)/2","v":5068780.9092860483},{"$f":"IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB110,0),0)","v":2752940},{"$f":"IF(Q110=\"NO\",IFERROR(IF($P110=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB110,0),0),0)","v":7692125},18956860.159286048,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB110,0)","v":85344},5.2415708125157891E-3,8.2220092137968888E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A110,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB110,0)","v":35407},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A110,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":999800.05076964828},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":6385172.7838428924},{"$f":"IFERROR(IF(OR($K110=\"YES\",$L110=\"YES\",$M110=\"YES\",$N110=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B110,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB110/$BE110)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J110=\"YES\",$K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB110/$BE110,0)),0)/2","v":1971250},{"$f":"IFERROR(IF(OR($J110=\"YES\",$K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A110,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB110/$BE110,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J110=\"YES\",$K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A110,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A110,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB110/BE110),0)/2","v":0},{"$f":"IFERROR(IF(OR($K110=\"YES\",$L110=\"YES\",$M110=\"YES\"),0,IF($J110=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB110/$BE110,0),0)),0)/2","v":0},9356222.8346125409,null,{"$f":"ROUND(VLOOKUP($A110,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":5464438.9400000004},{"$f":"ROUND(VLOOKUP($A110,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":23689281.329999998},29153720.27,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A110,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB110/BE110,0)/2","v":2803454.2404393754},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A110,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB110/BE110,0)/2","v":1463130.1232686986},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A110,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB110/BE110,0)/2","v":1197854.5754729682},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A110,'MC PT SA (CHA Only)'!A:A,0))*$BB110/BE110,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A110,'SFY 17-18 Directed Payments'!B:B,0))*$BB110/BE110,0)/2","v":20439188.804297276},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A110,'SFY 17-18 Directed Payments'!B:B,0))*$BB110/BE110,0)/2","v":3250092.5239882655},29153720.267466586,null,null,19553082.945326496,null,1,null,"No",1]
[106014034,14034,54110,3,"FREMONT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C111,'Projected Nt Pt Revenues'!C:C,0)),0)","v":58996371.072364166},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A111,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A111,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C111,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A111,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q111=\"No\",0,IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB111,0),0))","v":0},{"$f":"IF(Q111=\"no\",IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB111,0),0),IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB111,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P111=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB111),0)/2","v":0},{"$f":"IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB111,0),0)","v":0},{"$f":"IF(Q111=\"NO\",IFERROR(IF($P111=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB111,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB111,0)","v":41449},2.5456724386947759E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A111,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB111,0)","v":5623},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A111,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K111=\"YES\",$L111=\"YES\",$M111=\"YES\",$N111=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B111,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB111/$BE111)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J111=\"YES\",$K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB111/$BE111,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J111=\"YES\",$K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A111,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB111/$BE111,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J111=\"YES\",$K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A111,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A111,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB111/BE111),0)/2","v":0},{"$f":"IFERROR(IF(OR($K111=\"YES\",$L111=\"YES\",$M111=\"YES\"),0,IF($J111=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB111/$BE111,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A111,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A111,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A111,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB111/BE111,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A111,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB111/BE111,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A111,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB111/BE111,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A111,'MC PT SA (CHA Only)'!A:A,0))*$BB111/BE111,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A111,'SFY 17-18 Directed Payments'!B:B,0))*$BB111/BE111,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A111,'SFY 17-18 Directed Payments'!B:B,0))*$BB111/BE111,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106400480,400480,50232,3,"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C112,'Projected Nt Pt Revenues'!C:C,0)),0)","v":154064504.07520568},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A112,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A112,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C112,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A112,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q112=\"No\",0,IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB112,0),0))","v":0},{"$f":"IF(Q112=\"no\",IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB112,0),0),IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB112,0),0))","v":761704.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P112=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB112),0)/2","v":1721449.6440770845},{"$f":"IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB112,0),0)","v":197355},{"$f":"IF(Q112=\"NO\",IFERROR(IF($P112=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB112,0),0),0)","v":490880},3171388.7690770845,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB112,0)","v":16809},1.0323580308818183E-3,1.3755013995348164E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A112,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB112,0)","v":2333},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A112,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":173382.94404406645},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":402058.88476816216},{"$f":"IFERROR(IF(OR($K112=\"YES\",$L112=\"YES\",$M112=\"YES\",$N112=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B112,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB112/$BE112)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J112=\"YES\",$K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB112/$BE112,0)),0)/2","v":111250},{"$f":"IFERROR(IF(OR($J112=\"YES\",$K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A112,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB112/$BE112,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J112=\"YES\",$K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A112,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A112,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB112/BE112),0)/2","v":0},{"$f":"IFERROR(IF(OR($K112=\"YES\",$L112=\"YES\",$M112=\"YES\"),0,IF($J112=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB112/$BE112,0),0)),0)/2","v":0},686691.82881222863,null,{"$f":"ROUND(VLOOKUP($A112,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":637686.96},{"$f":"ROUND(VLOOKUP($A112,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2234568.84},2872255.8,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A112,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB112/BE112,0)/2","v":179930.24976935226},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A112,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB112/BE112,0)/2","v":455078.44702028239},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A112,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB112/BE112,0)/2","v":2678.2662391793588},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A112,'MC PT SA (CHA Only)'!A:A,0))*$BB112/BE112,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A112,'SFY 17-18 Directed Payments'!B:B,0))*$BB112/BE112,0)/2","v":1544020.4868869004},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A112,'SFY 17-18 Directed Payments'!B:B,0))*$BB112/BE112,0)/2","v":690548.35368271545},2872255.80359843,null,null,387558.85973514384,null,1,null,"No",1]
[106104047,104047,50708,3,"FRESNO SURGICAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C113,'Projected Nt Pt Revenues'!C:C,0)),0)","v":85156879.974001616},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A113,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A113,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C113,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A113,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q113=\"No\",0,IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB113,0),0))","v":0},{"$f":"IF(Q113=\"no\",IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB113,0),0),IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB113,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P113=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB113),0)/2","v":0},{"$f":"IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB113,0),0)","v":0},{"$f":"IF(Q113=\"NO\",IFERROR(IF($P113=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB113,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB113,0)","v":3177},1.951217481177665E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A113,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB113,0)","v":44},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A113,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K113=\"YES\",$L113=\"YES\",$M113=\"YES\",$N113=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B113,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB113/$BE113)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J113=\"YES\",$K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB113/$BE113,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J113=\"YES\",$K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A113,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB113/$BE113,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J113=\"YES\",$K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A113,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A113,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB113/BE113),0)/2","v":0},{"$f":"IFERROR(IF(OR($K113=\"YES\",$L113=\"YES\",$M113=\"YES\"),0,IF($J113=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB113/$BE113,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A113,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A113,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A113,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB113/BE113,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A113,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB113/BE113,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A113,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB113/BE113,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A113,'MC PT SA (CHA Only)'!A:A,0))*$BB113/BE113,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A113,'SFY 17-18 Directed Payments'!B:B,0))*$BB113/BE113,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A113,'SFY 17-18 Directed Payments'!B:B,0))*$BB113/BE113,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106301283,301283,50230,3,"GARDEN GROVE HOSPITAL AND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C114,'Projected Nt Pt Revenues'!C:C,0)),0)","v":117040374.24652669},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A114,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A114,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C114,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A114,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q114=\"No\",0,IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB114,0),0))","v":0},{"$f":"IF(Q114=\"no\",IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB114,0),0),IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB114,0),0))","v":892183.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P114=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB114),0)/2","v":1211228.4226754881},{"$f":"IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB114,0),0)","v":776145},{"$f":"IF(Q114=\"NO\",IFERROR(IF($P114=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB114,0),0),0)","v":1573530},4453086.9226754885,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB114,0)","v":20321},1.248054467579834E-3,1.9314022153685195E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A114,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB114,0)","v":7965},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A114,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":836674.85000380233},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2678269.4819011833},{"$f":"IFERROR(IF(OR($K114=\"YES\",$L114=\"YES\",$M114=\"YES\",$N114=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B114,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB114/$BE114)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J114=\"YES\",$K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB114/$BE114,0)),0)/2","v":512500},{"$f":"IFERROR(IF(OR($J114=\"YES\",$K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A114,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB114/$BE114,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J114=\"YES\",$K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A114,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A114,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB114/BE114),0)/2","v":0},{"$f":"IFERROR(IF(OR($K114=\"YES\",$L114=\"YES\",$M114=\"YES\"),0,IF($J114=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB114/$BE114,0),0)),0)/2","v":0},4027444.3319049855,null,{"$f":"ROUND(VLOOKUP($A114,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1090980.1100000001},{"$f":"ROUND(VLOOKUP($A114,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3701543.27},4792523.38,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A114,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB114/BE114,0)/2","v":678317.22067271103},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A114,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB114/BE114,0)/2","v":412662.88682380621},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A114,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB114/BE114,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A114,'MC PT SA (CHA Only)'!A:A,0))*$BB114/BE114,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A114,'SFY 17-18 Directed Payments'!B:B,0))*$BB114/BE114,0)/2","v":2474718.0050017275},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A114,'SFY 17-18 Directed Payments'!B:B,0))*$BB114/BE114,0)/2","v":1226825.2666490795},4792523.3791473247,null,null,4366880.7892294973,null,1,null,"No",1]
[106190159,190159,50575,3,"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C115,'Projected Nt Pt Revenues'!C:C,0)),0)","v":22247216.129392121},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A115,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A115,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C115,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A115,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q115=\"No\",0,IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB115,0),0))","v":0},{"$f":"IF(Q115=\"no\",IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB115,0),0),IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB115,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P115=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB115),0)/2","v":0},{"$f":"IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB115,0),0)","v":0},{"$f":"IF(Q115=\"NO\",IFERROR(IF($P115=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB115,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB115,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A115,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB115,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A115,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K115=\"YES\",$L115=\"YES\",$M115=\"YES\",$N115=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B115,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB115/$BE115)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J115=\"YES\",$K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB115/$BE115,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J115=\"YES\",$K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A115,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB115/$BE115,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J115=\"YES\",$K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A115,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A115,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB115/BE115),0)/2","v":0},{"$f":"IFERROR(IF(OR($K115=\"YES\",$L115=\"YES\",$M115=\"YES\"),0,IF($J115=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB115/$BE115,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A115,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A115,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A115,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB115/BE115,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A115,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB115/BE115,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A115,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB115/BE115,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A115,'MC PT SA (CHA Only)'!A:A,0))*$BB115/BE115,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A115,'SFY 17-18 Directed Payments'!B:B,0))*$BB115/BE115,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A115,'SFY 17-18 Directed Payments'!B:B,0))*$BB115/BE115,0)/2","v":0},0,null,null,0,null,0,null,"No",1]
[106190315,190315,50737,3,"GARFIELD MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C116,'Projected Nt Pt Revenues'!C:C,0)),0)","v":212846045.11189175},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A116,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A116,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C116,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A116,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q116=\"No\",0,IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB116,0),0))","v":0},{"$f":"IF(Q116=\"no\",IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB116,0),0),IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB116,0),0))","v":2384079.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P116=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB116),0)/2","v":3822895.9508172446},{"$f":"IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB116,0),0)","v":1988300},{"$f":"IF(Q116=\"NO\",IFERROR(IF($P116=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB116,0),0),0)","v":4181625},12376900.700817244,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB116,0)","v":57282},3.5180874962801069E-3,5.3681353739648587E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A116,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB116,0)","v":20915},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A116,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":908298.28376098012},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":6212406.8868237017},{"$f":"IFERROR(IF(OR($K116=\"YES\",$L116=\"YES\",$M116=\"YES\",$N116=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B116,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB116/$BE116)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J116=\"YES\",$K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB116/$BE116,0)),0)/2","v":911250},{"$f":"IFERROR(IF(OR($J116=\"YES\",$K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A116,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB116/$BE116,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J116=\"YES\",$K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A116,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A116,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB116/BE116),0)/2","v":0},{"$f":"IFERROR(IF(OR($K116=\"YES\",$L116=\"YES\",$M116=\"YES\"),0,IF($J116=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB116/$BE116,0),0)),0)/2","v":0},8031955.1705846814,null,{"$f":"ROUND(VLOOKUP($A116,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2619339.1800000002},{"$f":"ROUND(VLOOKUP($A116,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":8504715.6400000006},11124054.82,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A116,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB116/BE116,0)/2","v":1573894.161538159},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A116,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB116/BE116,0)/2","v":559339.69732779986},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A116,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB116/BE116,0)/2","v":486105.32241105364},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A116,'MC PT SA (CHA Only)'!A:A,0))*$BB116/BE116,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A116,'SFY 17-18 Directed Payments'!B:B,0))*$BB116/BE116,0)/2","v":7516554.2002568701},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A116,'SFY 17-18 Directed Payments'!B:B,0))*$BB116/BE116,0)/2","v":988161.43501820846},11124054.816552091,null,null,6779109.2897674385,null,1,null,"No",1]
[106190317,190317,54028,3,"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C117,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A117,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A117,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C117,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A117,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q117=\"No\",0,IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB117,0),0))","v":0},{"$f":"IF(Q117=\"no\",IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB117,0),0),IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB117,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P117=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB117),0)/2","v":0},{"$f":"IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB117,0),0)","v":0},{"$f":"IF(Q117=\"NO\",IFERROR(IF($P117=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB117,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB117,0)","v":11890},7.302479021467559E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A117,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB117,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A117,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K117=\"YES\",$L117=\"YES\",$M117=\"YES\",$N117=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B117,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB117/$BE117)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J117=\"YES\",$K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB117/$BE117,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J117=\"YES\",$K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A117,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB117/$BE117,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J117=\"YES\",$K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A117,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A117,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB117/BE117),0)/2","v":0},{"$f":"IFERROR(IF(OR($K117=\"YES\",$L117=\"YES\",$M117=\"YES\"),0,IF($J117=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB117/$BE117,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A117,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A117,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A117,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB117/BE117,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A117,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB117/BE117,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A117,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB117/BE117,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A117,'MC PT SA (CHA Only)'!A:A,0))*$BB117/BE117,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A117,'SFY 17-18 Directed Payments'!B:B,0))*$BB117/BE117,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A117,'SFY 17-18 Directed Payments'!B:B,0))*$BB117/BE117,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106270777,270777,50189,3,"GEORGE L. MEE MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C118,'Projected Nt Pt Revenues'!C:C,0)),0)","v":68808252.979738265},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A118,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A118,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C118,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A118,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q118=\"No\",0,IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB118,0),0))","v":0},{"$f":"IF(Q118=\"no\",IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB118,0),0),IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB118,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P118=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB118),0)/2","v":0},{"$f":"IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB118,0),0)","v":0},{"$f":"IF(Q118=\"NO\",IFERROR(IF($P118=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB118,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB118,0)","v":13576},8.3379693183720423E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A118,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB118,0)","v":11278},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A118,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":362093.23084070854},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":896471.88960188231},{"$f":"IFERROR(IF(OR($K118=\"YES\",$L118=\"YES\",$M118=\"YES\",$N118=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B118,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB118/$BE118)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J118=\"YES\",$K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB118/$BE118,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J118=\"YES\",$K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A118,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB118/$BE118,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J118=\"YES\",$K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A118,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A118,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB118/BE118),0)/2","v":0},{"$f":"IFERROR(IF(OR($K118=\"YES\",$L118=\"YES\",$M118=\"YES\"),0,IF($J118=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB118/$BE118,0),0)),0)/2","v":0},1258565.1204425909,null,{"$f":"ROUND(VLOOKUP($A118,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1024850.72},{"$f":"ROUND(VLOOKUP($A118,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2663579.46},3688430.1799999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A118,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB118/BE118,0)/2","v":191382.35868980063},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A118,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB118/BE118,0)/2","v":826772.69821571838},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A118,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB118/BE118,0)/2","v":6695.6655979483967},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A118,'MC PT SA (CHA Only)'!A:A,0))*$BB118/BE118,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A118,'SFY 17-18 Directed Payments'!B:B,0))*$BB118/BE118,0)/2","v":581183.77390192088},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A118,'SFY 17-18 Directed Payments'!B:B,0))*$BB118/BE118,0)/2","v":2082395.6840945818},3688430.18049997,null,null,4946995.3004425904,null,1,null,"No",1]
[106190522,190522,50058,3,"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C119,'Projected Nt Pt Revenues'!C:C,0)),0)","v":204339704.88892919},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A119,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A119,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C119,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A119,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q119=\"No\",0,IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB119,0),0))","v":0},{"$f":"IF(Q119=\"no\",IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB119,0),0),IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB119,0),0))","v":1260480},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P119=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB119),0)/2","v":4988790.8241469301},{"$f":"IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB119,0),0)","v":2219580},{"$f":"IF(Q119=\"NO\",IFERROR(IF($P119=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB119,0),0),0)","v":2931710},11400560.82414693,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB119,0)","v":53644},3.2946525199966841E-3,4.9446751915122088E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A119,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB119,0)","v":17462},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A119,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1336190.4728698351},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":5700478.4454258243},{"$f":"IFERROR(IF(OR($K119=\"YES\",$L119=\"YES\",$M119=\"YES\",$N119=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B119,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB119/$BE119)*$AG$16),0)/2","v":395850},{"$f":"IFERROR(IF(OR($J119=\"YES\",$K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB119/$BE119,0)),0)/2","v":485000},{"$f":"IFERROR(IF(OR($J119=\"YES\",$K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A119,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB119/$BE119,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J119=\"YES\",$K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A119,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A119,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB119/BE119),0)/2","v":0},{"$f":"IFERROR(IF(OR($K119=\"YES\",$L119=\"YES\",$M119=\"YES\"),0,IF($J119=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB119/$BE119,0),0)),0)/2","v":0},7917518.9182956591,null,{"$f":"ROUND(VLOOKUP($A119,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":4609190.53},{"$f":"ROUND(VLOOKUP($A119,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":7993194.25},12602384.780000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A119,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB119/BE119,0)/2","v":1366214.5709231049},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A119,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB119/BE119,0)/2","v":872040.76684646041},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A119,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB119/BE119,0)/2","v":2370935.1882335274},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A119,'MC PT SA (CHA Only)'!A:A,0))*$BB119/BE119,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A119,'SFY 17-18 Directed Payments'!B:B,0))*$BB119/BE119,0)/2","v":6332760.5225395942},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A119,'SFY 17-18 Directed Payments'!B:B,0))*$BB119/BE119,0)/2","v":1660433.7295219833},12602384.778064668,null,null,9119342.8741487302,null,1,null,"No",1]
[106190328,190328,50205,3,"GLENDORA COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C120,'Projected Nt Pt Revenues'!C:C,0)),0)","v":32966905.30781325},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A120,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A120,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C120,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A120,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q120=\"No\",0,IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB120,0),0))","v":0},{"$f":"IF(Q120=\"no\",IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB120,0),0),IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB120,0),0))","v":204828},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P120=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB120),0)/2","v":1718649.1159321701},{"$f":"IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB120,0),0)","v":387630},{"$f":"IF(Q120=\"NO\",IFERROR(IF($P120=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB120,0),0),0)","v":286445},2597552.1159321703,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB120,0)","v":13352},8.200395281298137E-4,1.1266157607883233E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A120,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB120,0)","v":2285},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A120,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":144799.99850075963},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":500782.25449341384},{"$f":"IFERROR(IF(OR($K120=\"YES\",$L120=\"YES\",$M120=\"YES\",$N120=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B120,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB120/$BE120)*$AG$16),0)/2","v":19012.5},{"$f":"IFERROR(IF(OR($J120=\"YES\",$K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB120/$BE120,0)),0)/2","v":168750},{"$f":"IFERROR(IF(OR($J120=\"YES\",$K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A120,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB120/$BE120,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J120=\"YES\",$K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A120,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A120,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB120/BE120),0)/2","v":0},{"$f":"IFERROR(IF(OR($K120=\"YES\",$L120=\"YES\",$M120=\"YES\"),0,IF($J120=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB120/$BE120,0),0)),0)/2","v":0},833344.75299417344,null,{"$f":"ROUND(VLOOKUP($A120,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":321160.75},{"$f":"ROUND(VLOOKUP($A120,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":475231.08},796391.83000000007,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A120,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB120/BE120,0)/2","v":93709.083570207324},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A120,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB120/BE120,0)/2","v":169868.94429563411},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A120,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB120/BE120,0)/2","v":57582.724142356215},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A120,'MC PT SA (CHA Only)'!A:A,0))*$BB120/BE120,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A120,'SFY 17-18 Directed Payments'!B:B,0))*$BB120/BE120,0)/2","v":419148.66643156967},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A120,'SFY 17-18 Directed Payments'!B:B,0))*$BB120/BE120,0)/2","v":56082.416892239213},796391.83533200657,null,null,-967815.53293799679,null,1,null,"No",1]
[106110889,110889,51306,3,"GLENN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C121,'Projected Nt Pt Revenues'!C:C,0)),0)","v":14206847.752358891},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A121,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A121,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C121,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A121,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q121=\"No\",0,IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB121,0),0))","v":0},{"$f":"IF(Q121=\"no\",IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB121,0),0),IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB121,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P121=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB121),0)/2","v":0},{"$f":"IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB121,0),0)","v":0},{"$f":"IF(Q121=\"NO\",IFERROR(IF($P121=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB121,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB121,0)","v":920},5.6503622369639648E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A121,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB121,0)","v":223},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A121,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":80949.049390058775},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":16719.280356695854},{"$f":"IFERROR(IF(OR($K121=\"YES\",$L121=\"YES\",$M121=\"YES\",$N121=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B121,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB121/$BE121)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J121=\"YES\",$K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB121/$BE121,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J121=\"YES\",$K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A121,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB121/$BE121,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J121=\"YES\",$K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A121,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A121,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB121/BE121),0)/2","v":0},{"$f":"IFERROR(IF(OR($K121=\"YES\",$L121=\"YES\",$M121=\"YES\"),0,IF($J121=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB121/$BE121,0),0)),0)/2","v":0},97668.329746754636,null,{"$f":"ROUND(VLOOKUP($A121,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":17508.509999999998},{"$f":"ROUND(VLOOKUP($A121,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":97482.09},114990.59999999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A121,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB121/BE121,0)/2","v":17508.512676454717},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A121,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB121/BE121,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A121,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB121/BE121,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A121,'MC PT SA (CHA Only)'!A:A,0))*$BB121/BE121,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A121,'SFY 17-18 Directed Payments'!B:B,0))*$BB121/BE121,0)/2","v":22765.263033024548},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A121,'SFY 17-18 Directed Payments'!B:B,0))*$BB121/BE121,0)/2","v":74716.830172727641},114990.6058822069,null,null,212658.92974675464,null,1,null,"No",1]
[106420483,420483,50357,3,"GOLETA VALLEY COTTAGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C122,'Projected Nt Pt Revenues'!C:C,0)),0)","v":84639797.643469155},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A122,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A122,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C122,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A122,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q122=\"No\",0,IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB122,0),0))","v":0},{"$f":"IF(Q122=\"no\",IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB122,0),0),IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB122,0),0))","v":218614.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P122=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB122),0)/2","v":397674.9965778481},{"$f":"IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB122,0),0)","v":26550},{"$f":"IF(Q122=\"NO\",IFERROR(IF($P122=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB122,0),0),0)","v":78470},721309.4965778481,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB122,0)","v":3960},2.4321124411279675E-4,3.1284787021848353E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A122,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB122,0)","v":356},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A122,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":190136.82414721118},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":60507.871767089753},{"$f":"IFERROR(IF(OR($K122=\"YES\",$L122=\"YES\",$M122=\"YES\",$N122=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B122,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB122/$BE122)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J122=\"YES\",$K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB122/$BE122,0)),0)/2","v":10000},{"$f":"IFERROR(IF(OR($J122=\"YES\",$K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A122,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB122/$BE122,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J122=\"YES\",$K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A122,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A122,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB122/BE122),0)/2","v":0},{"$f":"IFERROR(IF(OR($K122=\"YES\",$L122=\"YES\",$M122=\"YES\"),0,IF($J122=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB122/$BE122,0),0)),0)/2","v":0},260644.69591430094,null,{"$f":"ROUND(VLOOKUP($A122,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":335934.87},{"$f":"ROUND(VLOOKUP($A122,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1888972.78},2224907.65,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A122,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB122/BE122,0)/2","v":36008.07324025593},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A122,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB122/BE122,0)/2","v":299926.79261738271},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A122,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB122/BE122,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A122,'MC PT SA (CHA Only)'!A:A,0))*$BB122/BE122,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A122,'SFY 17-18 Directed Payments'!B:B,0))*$BB122/BE122,0)/2","v":843653.86534149805},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A122,'SFY 17-18 Directed Payments'!B:B,0))*$BB122/BE122,0)/2","v":1045318.9142150913},2224907.6454142281,null,null,1764242.8493364528,null,1,null,"No",1]
[106150775,150775,50257,3,"GOOD SAMARITAN HOSPITAL - BAKERSFIELD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C123,'Projected Nt Pt Revenues'!C:C,0)),0)","v":57417094.323948309},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A123,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A123,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C123,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A123,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q123=\"No\",0,IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB123,0),0))","v":0},{"$f":"IF(Q123=\"no\",IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB123,0),0),IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB123,0),0))","v":182835.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P123=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB123),0)/2","v":1377859.8472978962},{"$f":"IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB123,0),0)","v":1040465},{"$f":"IF(Q123=\"NO\",IFERROR(IF($P123=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB123,0),0),0)","v":605340},3206500.0972978962,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB123,0)","v":14565},8.945383258845669E-4,1.3907299585743653E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A123,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB123,0)","v":5579},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A123,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":36233.316949335553},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":452216.72583824972},{"$f":"IFERROR(IF(OR($K123=\"YES\",$L123=\"YES\",$M123=\"YES\",$N123=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B123,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB123/$BE123)*$AG$16),0)/2","v":315412.5},{"$f":"IFERROR(IF(OR($J123=\"YES\",$K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB123/$BE123,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J123=\"YES\",$K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A123,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB123/$BE123,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J123=\"YES\",$K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A123,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A123,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB123/BE123),0)/2","v":0},{"$f":"IFERROR(IF(OR($K123=\"YES\",$L123=\"YES\",$M123=\"YES\"),0,IF($J123=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB123/$BE123,0),0)),0)/2","v":0},803862.54278758529,null,{"$f":"ROUND(VLOOKUP($A123,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1674281.78},{"$f":"ROUND(VLOOKUP($A123,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1419778.08},3094059.8600000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A123,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB123/BE123,0)/2","v":387830.07324826112},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A123,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB123/BE123,0)/2","v":33692.672085894817},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A123,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB123/BE123,0)/2","v":1252759.0333761452},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A123,'MC PT SA (CHA Only)'!A:A,0))*$BB123/BE123,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A123,'SFY 17-18 Directed Payments'!B:B,0))*$BB123/BE123,0)/2","v":1104784.8236614855},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A123,'SFY 17-18 Directed Payments'!B:B,0))*$BB123/BE123,0)/2","v":314993.25526056398},3094059.8576323506,null,null,691422.30548968958,null,1,null,"No",1]
[106190392,190392,50471,3,"GOOD SAMARITAN HOSPITAL - LA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C124,'Projected Nt Pt Revenues'!C:C,0)),0)","v":324207226.17117381},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A124,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A124,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C124,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A124,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q124=\"No\",0,IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB124,0),0))","v":0},{"$f":"IF(Q124=\"no\",IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB124,0),0),IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB124,0),0))","v":2819667.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P124=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB124),0)/2","v":3450425.7075436264},{"$f":"IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB124,0),0)","v":4031175},{"$f":"IF(Q124=\"NO\",IFERROR(IF($P124=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB124,0),0),0)","v":2091255},12392523.207543626,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB124,0)","v":57647},3.5405046942854532E-3,5.3749112004027617E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A124,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB124,0)","v":20754},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A124,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1694247.5863846124},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":12802191.815984253},{"$f":"IFERROR(IF(OR($K124=\"YES\",$L124=\"YES\",$M124=\"YES\",$N124=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B124,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB124/$BE124)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J124=\"YES\",$K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB124/$BE124,0)),0)/2","v":2182500},{"$f":"IFERROR(IF(OR($J124=\"YES\",$K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A124,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB124/$BE124,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J124=\"YES\",$K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A124,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A124,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB124/BE124),0)/2","v":0},{"$f":"IFERROR(IF(OR($K124=\"YES\",$L124=\"YES\",$M124=\"YES\"),0,IF($J124=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB124/$BE124,0),0)),0)/2","v":0},16678939.402368866,null,{"$f":"ROUND(VLOOKUP($A124,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1673661.22},{"$f":"ROUND(VLOOKUP($A124,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4486594.45},6160255.6699999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A124,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB124/BE124,0)/2","v":1063394.3831227876},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A124,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB124/BE124,0)/2","v":300257.51823294978},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A124,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB124/BE124,0)/2","v":310009.31718501076},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A124,'MC PT SA (CHA Only)'!A:A,0))*$BB124/BE124,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A124,'SFY 17-18 Directed Payments'!B:B,0))*$BB124/BE124,0)/2","v":3781711.9297212544},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A124,'SFY 17-18 Directed Payments'!B:B,0))*$BB124/BE124,0)/2","v":704882.51774462953},6160255.6660066321,null,null,10446671.864825241,null,1,null,"No",1]
[106430779,430779,50380,3,"GOOD SAMARITAN HOSPITAL - SAN JOSE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C125,'Projected Nt Pt Revenues'!C:C,0)),0)","v":711065596.73316574},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A125,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A125,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C125,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A125,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q125=\"No\",0,IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB125,0),0))","v":0},{"$f":"IF(Q125=\"no\",IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB125,0),0),IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB125,0),0))","v":6574519.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P125=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB125),0)/2","v":5971776.2030118927},{"$f":"IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB125,0),0)","v":1412755},{"$f":"IF(Q125=\"NO\",IFERROR(IF($P125=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB125,0),0),0)","v":1305670},15264720.453011893,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB125,0)","v":83391},5.1216234489419787E-3,6.6206466237615806E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A125,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB125,0)","v":9215},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A125,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":369190.20280855341},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3795276.6409699586},{"$f":"IFERROR(IF(OR($K125=\"YES\",$L125=\"YES\",$M125=\"YES\",$N125=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B125,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB125/$BE125)*$AG$16),0)/2","v":67762.5},{"$f":"IFERROR(IF(OR($J125=\"YES\",$K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB125/$BE125,0)),0)/2","v":1497500},{"$f":"IFERROR(IF(OR($J125=\"YES\",$K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A125,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB125/$BE125,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J125=\"YES\",$K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A125,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A125,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB125/BE125),0)/2","v":0},{"$f":"IFERROR(IF(OR($K125=\"YES\",$L125=\"YES\",$M125=\"YES\"),0,IF($J125=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB125/$BE125,0),0)),0)/2","v":0},5729729.3437785115,null,{"$f":"ROUND(VLOOKUP($A125,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2448876.5699999998},{"$f":"ROUND(VLOOKUP($A125,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2755266.66},5204143.2300000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A125,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB125/BE125,0)/2","v":709810.52020394406},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A125,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB125/BE125,0)/2","v":594107.22766428767},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A125,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB125/BE125,0)/2","v":1144958.8172491759},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A125,'MC PT SA (CHA Only)'!A:A,0))*$BB125/BE125,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A125,'SFY 17-18 Directed Payments'!B:B,0))*$BB125/BE125,0)/2","v":2154665.1894197939},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A125,'SFY 17-18 Directed Payments'!B:B,0))*$BB125/BE125,0)/2","v":600601.47419420397},5204143.228731405,null,null,-4330847.8792333808,null,1,null,"No",1]
[106190352,190352,50738,3,"GREATER EL MONTE COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C126,'Projected Nt Pt Revenues'!C:C,0)),0)","v":65806650.025249384},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A126,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A126,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C126,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A126,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q126=\"No\",0,IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB126,0),0))","v":0},{"$f":"IF(Q126=\"no\",IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB126,0),0),IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB126,0),0))","v":421965.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P126=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB126),0)/2","v":507595.72626573918},{"$f":"IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB126,0),0)","v":1037810},{"$f":"IF(Q126=\"NO\",IFERROR(IF($P126=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB126,0),0),0)","v":1828410},3795781.1012657392,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB126,0)","v":15187},9.3273968796491022E-4,1.6463141536060366E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A126,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB126,0)","v":9716},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A126,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1167347.748402823},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3175070.9553572885},{"$f":"IFERROR(IF(OR($K126=\"YES\",$L126=\"YES\",$M126=\"YES\",$N126=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B126,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":546827.61575000011},{"$f":"IFERROR(IF(OR($K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB126/$BE126)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J126=\"YES\",$K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB126/$BE126,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J126=\"YES\",$K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A126,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB126/$BE126,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J126=\"YES\",$K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A126,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A126,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB126/BE126),0)/2","v":0},{"$f":"IFERROR(IF(OR($K126=\"YES\",$L126=\"YES\",$M126=\"YES\"),0,IF($J126=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB126/$BE126,0),0)),0)/2","v":0},4889246.3195101116,null,{"$f":"ROUND(VLOOKUP($A126,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1723805.68},{"$f":"ROUND(VLOOKUP($A126,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3763545.52},5487351.2000000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A126,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB126/BE126,0)/2","v":606301.07419219927},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A126,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB126/BE126,0)/2","v":878986.00477336883},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A126,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB126/BE126,0)/2","v":16069.597435076153},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A126,'MC PT SA (CHA Only)'!A:A,0))*$BB126/BE126,0)/2","v":222449},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A126,'SFY 17-18 Directed Payments'!B:B,0))*$BB126/BE126,0)/2","v":2932701.5319013977},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A126,'SFY 17-18 Directed Payments'!B:B,0))*$BB126/BE126,0)/2","v":830843.98443870037},5487351.1927407421,null,null,6580816.4182443731,null,1,null,"No",1]
[106304159,304159,53308,3,"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C127,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A127,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A127,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C127,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A127,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q127=\"No\",0,IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB127,0),0))","v":0},{"$f":"IF(Q127=\"no\",IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB127,0),0),IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB127,0),0))","v":112753.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P127=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB127),0)/2","v":72988.764776832148},{"$f":"IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB127,0),0)","v":138060},{"$f":"IF(Q127=\"NO\",IFERROR(IF($P127=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB127,0),0),0)","v":31565},355367.63977683213,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB127,0)","v":1679},1.0311911082459236E-4,1.5413079929795764E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A127,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB127,0)","v":575},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A127,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":16719.280356695854},{"$f":"IFERROR(IF(OR($K127=\"YES\",$L127=\"YES\",$M127=\"YES\",$N127=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B127,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":197396.68975000005},{"$f":"IFERROR(IF(OR($K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB127/$BE127)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J127=\"YES\",$K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB127/$BE127,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J127=\"YES\",$K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A127,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB127/$BE127,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J127=\"YES\",$K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A127,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A127,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB127/BE127),0)/2","v":0},{"$f":"IFERROR(IF(OR($K127=\"YES\",$L127=\"YES\",$M127=\"YES\"),0,IF($J127=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB127/$BE127,0),0)),0)/2","v":0},214115.9701066959,null,{"$f":"ROUND(VLOOKUP($A127,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1247370.95},{"$f":"ROUND(VLOOKUP($A127,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":117456.8},1364827.75,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A127,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB127/BE127,0)/2","v":79834.413147356419},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A127,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB127/BE127,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A127,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB127/BE127,0)/2","v":201539.53449824674},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A127,'MC PT SA (CHA Only)'!A:A,0))*$BB127/BE127,0)/2","v":965997},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A127,'SFY 17-18 Directed Payments'!B:B,0))*$BB127/BE127,0)/2","v":100434.98396922596},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A127,'SFY 17-18 Directed Payments'!B:B,0))*$BB127/BE127,0)/2","v":17021.819823523085},1364827.7514383523,null,null,1223576.0803298636,null,1,null,"No",1]
[106154022,154022,53031,3,"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C128,'Projected Nt Pt Revenues'!C:C,0)),0)","v":43266299.187008947},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A128,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A128,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C128,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A128,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q128=\"No\",0,IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB128,0),0))","v":0},{"$f":"IF(Q128=\"no\",IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB128,0),0),IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB128,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P128=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB128),0)/2","v":0},{"$f":"IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB128,0),0)","v":0},{"$f":"IF(Q128=\"NO\",IFERROR(IF($P128=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB128,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB128,0)","v":22539},1.3842773310753348E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A128,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB128,0)","v":4355},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A128,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K128=\"YES\",$L128=\"YES\",$M128=\"YES\",$N128=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B128,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB128/$BE128)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J128=\"YES\",$K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB128/$BE128,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J128=\"YES\",$K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A128,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB128/$BE128,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J128=\"YES\",$K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A128,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A128,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB128/BE128),0)/2","v":0},{"$f":"IFERROR(IF(OR($K128=\"YES\",$L128=\"YES\",$M128=\"YES\"),0,IF($J128=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB128/$BE128,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A128,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A128,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A128,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB128/BE128,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A128,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB128/BE128,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A128,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB128/BE128,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A128,'MC PT SA (CHA Only)'!A:A,0))*$BB128/BE128,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A128,'SFY 17-18 Directed Payments'!B:B,0))*$BB128/BE128,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A128,'SFY 17-18 Directed Payments'!B:B,0))*$BB128/BE128,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106304079,304079,53034,3,"HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C129,'Projected Nt Pt Revenues'!C:C,0)),0)","v":29124009.552159119},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A129,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A129,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C129,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A129,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q129=\"No\",0,IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB129,0),0))","v":0},{"$f":"IF(Q129=\"no\",IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB129,0),0),IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB129,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P129=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB129),0)/2","v":0},{"$f":"IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB129,0),0)","v":0},{"$f":"IF(Q129=\"NO\",IFERROR(IF($P129=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB129,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB129,0)","v":15132},9.2936175401889915E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A129,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB129,0)","v":1029},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A129,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K129=\"YES\",$L129=\"YES\",$M129=\"YES\",$N129=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B129,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB129/$BE129)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J129=\"YES\",$K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB129/$BE129,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J129=\"YES\",$K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A129,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB129/$BE129,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J129=\"YES\",$K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A129,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A129,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB129/BE129),0)/2","v":0},{"$f":"IFERROR(IF(OR($K129=\"YES\",$L129=\"YES\",$M129=\"YES\"),0,IF($J129=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB129/$BE129,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A129,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A129,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A129,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB129/BE129,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A129,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB129/BE129,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A129,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB129/BE129,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A129,'MC PT SA (CHA Only)'!A:A,0))*$BB129/BE129,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A129,'SFY 17-18 Directed Payments'!B:B,0))*$BB129/BE129,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A129,'SFY 17-18 Directed Payments'!B:B,0))*$BB129/BE129,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106331194,331194,50390,3,"HEMET VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C130,'Projected Nt Pt Revenues'!C:C,0)),0)","v":178505635.73185685},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A130,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A130,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C130,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A130,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q130=\"No\",0,IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB130,0),0))","v":0},{"$f":"IF(Q130=\"no\",IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB130,0),0),IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB130,0),0))","v":2499787.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P130=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB130),0)/2","v":2087618.6990246454},{"$f":"IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB130,0),0)","v":725405},{"$f":"IF(Q130=\"NO\",IFERROR(IF($P130=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB130,0),0),0)","v":2815480},8128291.5740246456,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB130,0)","v":39161},2.4051503865407157E-3,3.5254196978037541E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A130,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB130,0)","v":12003},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A130,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":937842.89674843557},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2191021.8829346183},{"$f":"IFERROR(IF(OR($K130=\"YES\",$L130=\"YES\",$M130=\"YES\",$N130=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B130,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":554109.01324999984},{"$f":"IFERROR(IF(OR($K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB130/$BE130)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J130=\"YES\",$K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB130/$BE130,0)),0)/2","v":306250},{"$f":"IFERROR(IF(OR($J130=\"YES\",$K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A130,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB130/$BE130,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J130=\"YES\",$K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A130,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A130,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB130/BE130),0)/2","v":0},{"$f":"IFERROR(IF(OR($K130=\"YES\",$L130=\"YES\",$M130=\"YES\"),0,IF($J130=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB130/$BE130,0),0)),0)/2","v":0},3989223.7929330538,null,{"$f":"ROUND(VLOOKUP($A130,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2763958.2},{"$f":"ROUND(VLOOKUP($A130,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":9372253.8200000003},12136212.02,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A130,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB130/BE130,0)/2","v":1142568.0976785796},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A130,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB130/BE130,0)/2","v":692498.09829548968},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A130,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB130/BE130,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A130,'MC PT SA (CHA Only)'!A:A,0))*$BB130/BE130,0)/2","v":928892},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A130,'SFY 17-18 Directed Payments'!B:B,0))*$BB130/BE130,0)/2","v":6939387.8257137183},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A130,'SFY 17-18 Directed Payments'!B:B,0))*$BB130/BE130,0)/2","v":2432865.9954083832},12136212.017096169,null,null,7997144.2389084082,null,1,null,"No",1]
[106190949,190949,50624,3,"HENRY MAYO NEWHALL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C131,'Projected Nt Pt Revenues'!C:C,0)),0)","v":365095553.45092654},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A131,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A131,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C131,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A131,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q131=\"No\",0,IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB131,0),0))","v":0},{"$f":"IF(Q131=\"no\",IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB131,0),0),IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB131,0),0))","v":4311892},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P131=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB131),0)/2","v":3905861.5971103343},{"$f":"IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB131,0),0)","v":1941395},{"$f":"IF(Q131=\"NO\",IFERROR(IF($P131=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB131,0),0),0)","v":888835},11047983.597110335,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB131,0)","v":58181},3.5733013620521787E-3,4.7917546558901847E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A131,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB131,0)","v":9594},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A131,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1346829.7815110292},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2978420.3721142467},{"$f":"IFERROR(IF(OR($K131=\"YES\",$L131=\"YES\",$M131=\"YES\",$N131=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B131,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB131/$BE131)*$AG$16),0)/2","v":313462.5},{"$f":"IFERROR(IF(OR($J131=\"YES\",$K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB131/$BE131,0)),0)/2","v":943750},{"$f":"IFERROR(IF(OR($J131=\"YES\",$K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A131,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB131/$BE131,0)),0)/2","v":943750},{"$f":"IFERROR(IF(OR($J131=\"YES\",$K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A131,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A131,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB131/BE131),0)/2","v":0},{"$f":"IFERROR(IF(OR($K131=\"YES\",$L131=\"YES\",$M131=\"YES\"),0,IF($J131=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB131/$BE131,0),0)),0)/2","v":0},6526212.6536252759,null,{"$f":"ROUND(VLOOKUP($A131,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2092867.38},{"$f":"ROUND(VLOOKUP($A131,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1029900.61},3122767.9899999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A131,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB131/BE131,0)/2","v":443328.75493966474},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A131,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB131/BE131,0)/2","v":830658.72419863136},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A131,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB131/BE131,0)/2","v":818879.90262908896},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A131,'MC PT SA (CHA Only)'!A:A,0))*$BB131/BE131,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A131,'SFY 17-18 Directed Payments'!B:B,0))*$BB131/BE131,0)/2","v":641444.76428345637},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A131,'SFY 17-18 Directed Payments'!B:B,0))*$BB131/BE131,0)/2","v":388455.84607787413},3122767.9921287159,null,null,-1399002.9534850586,null,1,null,"No",1]
[106344021,344021,54104,3,"HERITAGE OAKS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C132,'Projected Nt Pt Revenues'!C:C,0)),0)","v":51618340.082527131},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A132,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A132,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C132,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A132,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q132=\"No\",0,IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB132,0),0))","v":0},{"$f":"IF(Q132=\"no\",IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB132,0),0),IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB132,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P132=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB132),0)/2","v":0},{"$f":"IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB132,0),0)","v":0},{"$f":"IF(Q132=\"NO\",IFERROR(IF($P132=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB132,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB132,0)","v":39667},2.4362273788440174E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A132,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB132,0)","v":15760},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A132,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K132=\"YES\",$L132=\"YES\",$M132=\"YES\",$N132=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B132,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB132/$BE132)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J132=\"YES\",$K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB132/$BE132,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J132=\"YES\",$K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A132,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB132/$BE132,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J132=\"YES\",$K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A132,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A132,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB132/BE132),0)/2","v":0},{"$f":"IFERROR(IF(OR($K132=\"YES\",$L132=\"YES\",$M132=\"YES\"),0,IF($J132=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB132/$BE132,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A132,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A132,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A132,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB132/BE132,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A132,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB132/BE132,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A132,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB132/BE132,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A132,'MC PT SA (CHA Only)'!A:A,0))*$BB132/BE132,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A132,'SFY 17-18 Directed Payments'!B:B,0))*$BB132/BE132,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A132,'SFY 17-18 Directed Payments'!B:B,0))*$BB132/BE132,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106362041,362041,50279,3,"HI-DESERT MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C133,'Projected Nt Pt Revenues'!C:C,0)),0)","v":68561959.024665177},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A133,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A133,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C133,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A133,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q133=\"No\",0,IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB133,0),0))","v":0},{"$f":"IF(Q133=\"no\",IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB133,0),0),IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB133,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P133=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB133),0)/2","v":0},{"$f":"IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB133,0),0)","v":0},{"$f":"IF(Q133=\"NO\",IFERROR(IF($P133=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB133,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB133,0)","v":4144},2.5451196858672468E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A133,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB133,0)","v":2165},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A133,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":3730337.4914618609},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2267452.8788509425},{"$f":"IFERROR(IF(OR($K133=\"YES\",$L133=\"YES\",$M133=\"YES\",$N133=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B133,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1128511.8910000003},{"$f":"IFERROR(IF(OR($K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB133/$BE133)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J133=\"YES\",$K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB133/$BE133,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J133=\"YES\",$K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A133,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB133/$BE133,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J133=\"YES\",$K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A133,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A133,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB133/BE133),0)/2","v":0},{"$f":"IFERROR(IF(OR($K133=\"YES\",$L133=\"YES\",$M133=\"YES\"),0,IF($J133=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB133/$BE133,0),0)),0)/2","v":0},7126302.2613128033,null,{"$f":"ROUND(VLOOKUP($A133,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":319580.49},{"$f":"ROUND(VLOOKUP($A133,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":193003.4},512583.89,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A133,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB133/BE133,0)/2","v":51534.490142017661},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A133,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB133/BE133,0)/2","v":151265.62841998666},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A133,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB133/BE133,0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A133,'MC PT SA (CHA Only)'!A:A,0))*$BB133/BE133,0)/2","v":115441.23674083987},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A133,'SFY 17-18 Directed Payments'!B:B,0))*$BB133/BE133,0)/2","v":93739.31837127755},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A133,'SFY 17-18 Directed Payments'!B:B,0))*$BB133/BE133,0)/2","v":99264.086128755662},512583.89292246703,null,null,7638886.1513128029,null,1,null,"No",1]
[106301205,301205,50224,3,"HOAG MEMORIAL HOSPITAL PRESBYTERIAN",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C134,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1082578021.4976151},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A134,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A134,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C134,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A134,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q134=\"No\",0,IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB134,0),0))","v":0},{"$f":"IF(Q134=\"no\",IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB134,0),0),IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB134,0),0))","v":8999466.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P134=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB134),0)/2","v":7314804.4815074159},{"$f":"IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB134,0),0)","v":1006540},{"$f":"IF(Q134=\"NO\",IFERROR(IF($P134=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB134,0),0),0)","v":2342595},19663405.606507417,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB134,0)","v":107977},6.6316213397897613E-3,8.5284535895114328E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A134,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB134,0)","v":11353},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A134,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":741431.83730711893},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3706107.1457342473},{"$f":"IFERROR(IF(OR($K134=\"YES\",$L134=\"YES\",$M134=\"YES\",$N134=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B134,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB134/$BE134)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J134=\"YES\",$K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB134/$BE134,0)),0)/2","v":423750},{"$f":"IFERROR(IF(OR($J134=\"YES\",$K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A134,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB134/$BE134,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J134=\"YES\",$K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A134,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A134,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB134/BE134),0)/2","v":0},{"$f":"IFERROR(IF(OR($K134=\"YES\",$L134=\"YES\",$M134=\"YES\"),0,IF($J134=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB134/$BE134,0),0)),0)/2","v":0},4871288.9830413666,null,{"$f":"ROUND(VLOOKUP($A134,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2447796.25},{"$f":"ROUND(VLOOKUP($A134,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":8791863.4199999999},11239659.67,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A134,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB134/BE134,0)/2","v":1126160.7493213988},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A134,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB134/BE134,0)/2","v":1204461.3511933074},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A134,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB134/BE134,0)/2","v":117174.14796409695},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A134,'MC PT SA (CHA Only)'!A:A,0))*$BB134/BE134,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A134,'SFY 17-18 Directed Payments'!B:B,0))*$BB134/BE134,0)/2","v":6438552.0389871784},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A134,'SFY 17-18 Directed Payments'!B:B,0))*$BB134/BE134,0)/2","v":2353311.3848647596},11239659.672330741,null,null,-3552456.9534660503,null,1,null,"No",1]
[106304460,304460,50769,3,"HOAG ORTHOPEDIC INSTITUTE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C135,'Projected Nt Pt Revenues'!C:C,0)),0)","v":146436919.72256047},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A135,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A135,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C135,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A135,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q135=\"No\",0,IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB135,0),0))","v":0},{"$f":"IF(Q135=\"no\",IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB135,0),0),IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB135,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P135=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB135),0)/2","v":0},{"$f":"IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB135,0),0)","v":0},{"$f":"IF(Q135=\"NO\",IFERROR(IF($P135=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB135,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB135,0)","v":10595},6.5071291196340444E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A135,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB135,0)","v":86},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A135,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K135=\"YES\",$L135=\"YES\",$M135=\"YES\",$N135=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B135,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB135/$BE135)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J135=\"YES\",$K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB135/$BE135,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J135=\"YES\",$K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A135,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB135/$BE135,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J135=\"YES\",$K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A135,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A135,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB135/BE135),0)/2","v":0},{"$f":"IFERROR(IF(OR($K135=\"YES\",$L135=\"YES\",$M135=\"YES\"),0,IF($J135=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB135/$BE135,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A135,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A135,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A135,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB135/BE135,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A135,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB135/BE135,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A135,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB135/BE135,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A135,'MC PT SA (CHA Only)'!A:A,0))*$BB135/BE135,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A135,'SFY 17-18 Directed Payments'!B:B,0))*$BB135/BE135,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A135,'SFY 17-18 Directed Payments'!B:B,0))*$BB135/BE135,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190382,190382,50063,3,"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C136,'Projected Nt Pt Revenues'!C:C,0)),0)","v":332254699.27018732},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A136,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A136,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C136,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A136,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q136=\"No\",0,IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB136,0),0))","v":0},{"$f":"IF(Q136=\"no\",IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB136,0),0),IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB136,0),0))","v":1256376.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P136=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB136),0)/2","v":3759709.034547613},{"$f":"IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB136,0),0)","v":4518515},{"$f":"IF(Q136=\"NO\",IFERROR(IF($P136=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB136,0),0),0)","v":5184920},14719520.909547612,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB136,0)","v":62028},3.8095724873304436E-3,6.3841815323880313E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A136,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB136,0)","v":32893},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A136,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1671311.7106459641},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":14041807.03100213},{"$f":"IFERROR(IF(OR($K136=\"YES\",$L136=\"YES\",$M136=\"YES\",$N136=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B136,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1687564.1314999997},{"$f":"IFERROR(IF(OR($K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB136/$BE136)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J136=\"YES\",$K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB136/$BE136,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J136=\"YES\",$K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A136,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB136/$BE136,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J136=\"YES\",$K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A136,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A136,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB136/BE136),0)/2","v":0},{"$f":"IFERROR(IF(OR($K136=\"YES\",$L136=\"YES\",$M136=\"YES\"),0,IF($J136=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB136/$BE136,0),0)),0)/2","v":0},17400682.873148095,null,{"$f":"ROUND(VLOOKUP($A136,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":6857128.5599999996},{"$f":"ROUND(VLOOKUP($A136,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":8929819.8200000003},15786948.379999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A136,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB136/BE136,0)/2","v":2127449.4648371395},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A136,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB136/BE136,0)/2","v":869725.68753749097},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A136,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB136/BE136,0)/2","v":808836.40423216636},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A136,'MC PT SA (CHA Only)'!A:A,0))*$BB136/BE136,0)/2","v":3051117},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A136,'SFY 17-18 Directed Payments'!B:B,0))*$BB136/BE136,0)/2","v":7642432.7134982999},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A136,'SFY 17-18 Directed Payments'!B:B,0))*$BB136/BE136,0)/2","v":1287387.1098106669},15786948.379915765,null,null,18468110.343600482,null,1,null,"No",1]
[106301209,301209,50526,3,"HUNTINGTON BEACH HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C137,'Projected Nt Pt Revenues'!C:C,0)),0)","v":58814605.342524618},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A137,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A137,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C137,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A137,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q137=\"No\",0,IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB137,0),0))","v":0},{"$f":"IF(Q137=\"no\",IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB137,0),0),IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB137,0),0))","v":421473},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P137=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB137),0)/2","v":1734927.1857744851},{"$f":"IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB137,0),0)","v":712720},{"$f":"IF(Q137=\"NO\",IFERROR(IF($P137=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB137,0),0),0)","v":835440},3704560.1857744851,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB137,0)","v":17728},1.0888002362706214E-3,1.6067496264977497E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A137,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB137,0)","v":5248},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A137,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":287625.90141592064},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":624186.46664997854},{"$f":"IFERROR(IF(OR($K137=\"YES\",$L137=\"YES\",$M137=\"YES\",$N137=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B137,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB137/$BE137)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J137=\"YES\",$K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB137/$BE137,0)),0)/2","v":145000},{"$f":"IFERROR(IF(OR($J137=\"YES\",$K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A137,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB137/$BE137,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J137=\"YES\",$K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A137,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A137,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB137/BE137),0)/2","v":0},{"$f":"IFERROR(IF(OR($K137=\"YES\",$L137=\"YES\",$M137=\"YES\"),0,IF($J137=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB137/$BE137,0),0)),0)/2","v":0},1056812.3680658992,null,{"$f":"ROUND(VLOOKUP($A137,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":558303.9},{"$f":"ROUND(VLOOKUP($A137,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1546360.42},2104664.3199999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A137,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB137/BE137,0)/2","v":268133.51174319017},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A137,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB137/BE137,0)/2","v":290170.38695815427},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A137,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB137/BE137,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A137,'MC PT SA (CHA Only)'!A:A,0))*$BB137/BE137,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A137,'SFY 17-18 Directed Payments'!B:B,0))*$BB137/BE137,0)/2","v":1004349.8396922596},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A137,'SFY 17-18 Directed Payments'!B:B,0))*$BB137/BE137,0)/2","v":542010.57859112974},2104664.3169847336,null,null,-543083.49770858604,null,1,null,"No",1]
[106190400,190400,50438,3,"HUNTINGTON MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C138,'Projected Nt Pt Revenues'!C:C,0)),0)","v":743296324.27699196},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A138,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A138,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C138,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A138,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q138=\"No\",0,IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB138,0),0))","v":0},{"$f":"IF(Q138=\"no\",IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB138,0),0),IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB138,0),0))","v":9952375.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P138=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB138),0)/2","v":7548648.5816077702},{"$f":"IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB138,0),0)","v":4086635},{"$f":"IF(Q138=\"NO\",IFERROR(IF($P138=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB138,0),0),0)","v":2747925},24335584.45660777,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB138,0)","v":126934},7.7959030455085213E-3,1.0554880815921845E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A138,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB138,0)","v":23168},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A138,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1346086.716280753},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":8147066.4709556503},{"$f":"IFERROR(IF(OR($K138=\"YES\",$L138=\"YES\",$M138=\"YES\",$N138=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B138,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB138/$BE138)*$AG$16),0)/2","v":407062.5},{"$f":"IFERROR(IF(OR($J138=\"YES\",$K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB138/$BE138,0)),0)/2","v":1410000},{"$f":"IFERROR(IF(OR($J138=\"YES\",$K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A138,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB138/$BE138,0)),0)/2","v":1410000},{"$f":"IFERROR(IF(OR($J138=\"YES\",$K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A138,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A138,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB138/BE138),0)/2","v":0},{"$f":"IFERROR(IF(OR($K138=\"YES\",$L138=\"YES\",$M138=\"YES\"),0,IF($J138=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB138/$BE138,0),0)),0)/2","v":0},12720215.687236404,null,{"$f":"ROUND(VLOOKUP($A138,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3646376.45},{"$f":"ROUND(VLOOKUP($A138,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4856627.1100000003},8503003.5600000005,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A138,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB138/BE138,0)/2","v":1200929.8066000952},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A138,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB138/BE138,0)/2","v":649669.13107955467},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A138,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB138/BE138,0)/2","v":1795777.51336976},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A138,'MC PT SA (CHA Only)'!A:A,0))*$BB138/BE138,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A138,'SFY 17-18 Directed Payments'!B:B,0))*$BB138/BE138,0)/2","v":4028112.4237257554},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A138,'SFY 17-18 Directed Payments'!B:B,0))*$BB138/BE138,0)/2","v":828514.68277863937},8503003.5575538054,null,null,-3112365.2093713656,null,1,null,"No",1]
[106380842,380842,54089,3,"JEWISH HOME",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C139,'Projected Nt Pt Revenues'!C:C,0)),0)","v":77731631.835568279},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A139,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A139,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C139,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A139,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q139=\"No\",0,IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB139,0),0))","v":0},{"$f":"IF(Q139=\"no\",IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB139,0),0),IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB139,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P139=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB139),0)/2","v":0},{"$f":"IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB139,0),0)","v":0},{"$f":"IF(Q139=\"NO\",IFERROR(IF($P139=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB139,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB139,0)","v":3964},2.4345691203614303E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A139,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB139,0)","v":2},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A139,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K139=\"YES\",$L139=\"YES\",$M139=\"YES\",$N139=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B139,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB139/$BE139)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J139=\"YES\",$K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB139/$BE139,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J139=\"YES\",$K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A139,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB139/$BE139,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J139=\"YES\",$K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A139,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A139,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB139/BE139),0)/2","v":0},{"$f":"IFERROR(IF(OR($K139=\"YES\",$L139=\"YES\",$M139=\"YES\"),0,IF($J139=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB139/$BE139,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A139,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A139,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A139,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB139/BE139,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A139,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB139/BE139,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A139,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB139/BE139,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A139,'MC PT SA (CHA Only)'!A:A,0))*$BB139/BE139,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A139,'SFY 17-18 Directed Payments'!B:B,0))*$BB139/BE139,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A139,'SFY 17-18 Directed Payments'!B:B,0))*$BB139/BE139,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106331216,331216,50534,3,"JOHN F. KENNEDY MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C140,'Projected Nt Pt Revenues'!C:C,0)),0)","v":125200830.94939855},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A140,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A140,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C140,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A140,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q140=\"No\",0,IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB140,0),0))","v":0},{"$f":"IF(Q140=\"no\",IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB140,0),0),IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB140,0),0))","v":700977.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P140=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB140),0)/2","v":849435.19295435597},{"$f":"IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB140,0),0)","v":1180590},{"$f":"IF(Q140=\"NO\",IFERROR(IF($P140=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB140,0),0),0)","v":1853485},4584488.0679543559,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB140,0)","v":19409},1.1920421810568869E-3,1.9883937961529081E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A140,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB140,0)","v":10285},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A140,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1181156.8019829746},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3622510.7439507679},{"$f":"IFERROR(IF(OR($K140=\"YES\",$L140=\"YES\",$M140=\"YES\",$N140=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B140,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB140/$BE140)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J140=\"YES\",$K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB140/$BE140,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J140=\"YES\",$K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A140,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB140/$BE140,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J140=\"YES\",$K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A140,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A140,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB140/BE140),0)/2","v":0},{"$f":"IFERROR(IF(OR($K140=\"YES\",$L140=\"YES\",$M140=\"YES\"),0,IF($J140=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB140/$BE140,0),0)),0)/2","v":0},4803667.5459337421,null,{"$f":"ROUND(VLOOKUP($A140,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1769556.58},{"$f":"ROUND(VLOOKUP($A140,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5822742.7800000003},7592299.3600000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A140,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB140/BE140,0)/2","v":949754.22537372296},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A140,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB140/BE140,0)/2","v":818463.21712459577},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A140,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB140/BE140,0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A140,'MC PT SA (CHA Only)'!A:A,0))*$BB140/BE140,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A140,'SFY 17-18 Directed Payments'!B:B,0))*$BB140/BE140,0)/2","v":3570128.8968260852},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A140,'SFY 17-18 Directed Payments'!B:B,0))*$BB140/BE140,0)/2","v":2252613.8823298127},7592299.3547738064,null,null,7811478.8379793856,null,1,null,"No",1]
[106074039,74039,54131,3,"JOHN MUIR BEHAVIORAL HEALTH CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C141,'Projected Nt Pt Revenues'!C:C,0)),0)","v":34422149.807455882},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A141,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A141,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C141,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A141,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q141=\"No\",0,IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB141,0),0))","v":0},{"$f":"IF(Q141=\"no\",IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB141,0),0),IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB141,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P141=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB141),0)/2","v":0},{"$f":"IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB141,0),0)","v":0},{"$f":"IF(Q141=\"NO\",IFERROR(IF($P141=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB141,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB141,0)","v":12505},7.6801934536124329E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A141,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB141,0)","v":5255},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A141,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K141=\"YES\",$L141=\"YES\",$M141=\"YES\",$N141=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B141,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB141/$BE141)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J141=\"YES\",$K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB141/$BE141,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J141=\"YES\",$K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A141,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB141/$BE141,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J141=\"YES\",$K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A141,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A141,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB141/BE141),0)/2","v":0},{"$f":"IFERROR(IF(OR($K141=\"YES\",$L141=\"YES\",$M141=\"YES\"),0,IF($J141=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB141/$BE141,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A141,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A141,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A141,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB141/BE141,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A141,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB141/BE141,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A141,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB141/BE141,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A141,'MC PT SA (CHA Only)'!A:A,0))*$BB141/BE141,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A141,'SFY 17-18 Directed Payments'!B:B,0))*$BB141/BE141,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A141,'SFY 17-18 Directed Payments'!B:B,0))*$BB141/BE141,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106071018,71018,50496,3,"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C142,'Projected Nt Pt Revenues'!C:C,0)),0)","v":513363434.83389652},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A142,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A142,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C142,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A142,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q142=\"No\",0,IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB142,0),0))","v":0},{"$f":"IF(Q142=\"no\",IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB142,0),0),IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB142,0),0))","v":2487150.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P142=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB142),0)/2","v":4160359.5922794328},{"$f":"IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB142,0),0)","v":781160},{"$f":"IF(Q142=\"NO\",IFERROR(IF($P142=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB142,0),0),0)","v":2568270},9996939.8422794323,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB142,0)","v":50277},3.0878615455199702E-3,4.3358937504601146E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A142,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB142,0)","v":11354},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A142,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1201558.9563604123},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2492765.0855626054},{"$f":"IFERROR(IF(OR($K142=\"YES\",$L142=\"YES\",$M142=\"YES\",$N142=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B142,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB142/$BE142)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J142=\"YES\",$K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB142/$BE142,0)),0)/2","v":403750},{"$f":"IFERROR(IF(OR($J142=\"YES\",$K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A142,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB142/$BE142,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J142=\"YES\",$K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A142,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A142,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB142/BE142),0)/2","v":0},{"$f":"IFERROR(IF(OR($K142=\"YES\",$L142=\"YES\",$M142=\"YES\"),0,IF($J142=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB142/$BE142,0),0)),0)/2","v":0},4098074.0419230177,null,{"$f":"ROUND(VLOOKUP($A142,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1829259.31},{"$f":"ROUND(VLOOKUP($A142,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":6825318.3899999997},8654577.6999999993,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A142,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB142/BE142,0)/2","v":941275.26011531404},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A142,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB142/BE142,0)/2","v":861870.95416777313},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A142,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB142/BE142,0)/2","v":26113.095831998748},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A142,'MC PT SA (CHA Only)'!A:A,0))*$BB142/BE142,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A142,'SFY 17-18 Directed Payments'!B:B,0))*$BB142/BE142,0)/2","v":5106114.5849954477},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A142,'SFY 17-18 Directed Payments'!B:B,0))*$BB142/BE142,0)/2","v":1719203.8021758315},8654577.6972863656,null,null,2755711.8996435851,null,1,null,"No",1]
[106070988,70988,50180,3,"JOHN MUIR MEDICAL CENTER - WALNUT CREEK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C143,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1008385464.9280844},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A143,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A143,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C143,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A143,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q143=\"No\",0,IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB143,0),0))","v":0},{"$f":"IF(Q143=\"no\",IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB143,0),0),IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB143,0),0))","v":6544320.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P143=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB143),0)/2","v":7096538.3192131482},{"$f":"IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB143,0),0)","v":1332810},{"$f":"IF(Q143=\"NO\",IFERROR(IF($P143=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB143,0),0),0)","v":3749450},18723118.569213148,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB143,0)","v":97646},5.9971225107672103E-3,8.1206303202945532E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A143,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB143,0)","v":17228},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A143,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":905344.50928502297},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4288097.3333887551},{"$f":"IFERROR(IF(OR($K143=\"YES\",$L143=\"YES\",$M143=\"YES\",$N143=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B143,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB143/$BE143)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J143=\"YES\",$K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB143/$BE143,0)),0)/2","v":1143750},{"$f":"IFERROR(IF(OR($J143=\"YES\",$K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A143,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB143/$BE143,0)),0)/2","v":1143750},{"$f":"IFERROR(IF(OR($J143=\"YES\",$K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A143,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A143,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB143/BE143),0)/2","v":0},{"$f":"IFERROR(IF(OR($K143=\"YES\",$L143=\"YES\",$M143=\"YES\"),0,IF($J143=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB143/$BE143,0),0)),0)/2","v":0},7480941.8426737785,null,{"$f":"ROUND(VLOOKUP($A143,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2872681.56},{"$f":"ROUND(VLOOKUP($A143,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":7008955.1600000001},9881636.7200000007,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A143,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB143/BE143,0)/2","v":1233414.1540186747},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A143,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB143/BE143,0)/2","v":593404.4357312076},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A143,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB143/BE143,0)/2","v":1045862.9663995396},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A143,'MC PT SA (CHA Only)'!A:A,0))*$BB143/BE143,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A143,'SFY 17-18 Directed Payments'!B:B,0))*$BB143/BE143,0)/2","v":6287229.9964735443},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A143,'SFY 17-18 Directed Payments'!B:B,0))*$BB143/BE143,0)/2","v":721725.16051737871},9881636.7131403461,null,null,-1360540.0065393709,null,1,null,"No",1]
[106194219,194219,50696,3,"KECK HOSPITAL OF USC",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C144,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1030312094.0084285},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A144,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A144,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C144,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A144,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q144=\"No\",0,IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB144,0),0))","v":0},{"$f":"IF(Q144=\"no\",IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB144,0),0),IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB144,0),0))","v":6012883.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P144=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB144),0)/2","v":5611558.2703722753},{"$f":"IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB144,0),0)","v":2239640},{"$f":"IF(Q144=\"NO\",IFERROR(IF($P144=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB144,0),0),0)","v":2745270},16609351.770372275,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB144,0)","v":85594},5.2569250577249307E-3,7.2038429435952386E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A144,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB144,0)","v":16898},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A144,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1612360.491119205},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":5470389.3014693903},{"$f":"IFERROR(IF(OR($K144=\"YES\",$L144=\"YES\",$M144=\"YES\",$N144=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B144,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB144/$BE144)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J144=\"YES\",$K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB144/$BE144,0)),0)/2","v":3142500},{"$f":"IFERROR(IF(OR($J144=\"YES\",$K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A144,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB144/$BE144,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J144=\"YES\",$K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A144,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A144,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB144/BE144),0)/2","v":1077500},{"$f":"IFERROR(IF(OR($K144=\"YES\",$L144=\"YES\",$M144=\"YES\"),0,IF($J144=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB144/$BE144,0),0)),0)/2","v":0},{"$f":"(AD144+AE144+AF144+AG144+AH144+AI144+AJ144+AK144)","v":11302749.792588595},null,{"$f":"ROUND(VLOOKUP($A144,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1500858.55},{"$f":"ROUND(VLOOKUP($A144,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":7198866.3799999999},8699724.9299999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A144,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB144/BE144,0)/2","v":1068790.0882872294},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A144,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB144/BE144,0)/2","v":215798.46415751037},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A144,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB144/BE144,0)/2","v":216269.99881373323},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A144,'MC PT SA (CHA Only)'!A:A,0))*$BB144/BE144,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A144,'SFY 17-18 Directed Payments'!B:B,0))*$BB144/BE144,0)/2","v":6445247.7045851266},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A144,'SFY 17-18 Directed Payments'!B:B,0))*$BB144/BE144,0)/2","v":753618.6755551378},8699724.9313987363,null,null,3393122.9522163197,null,1,null,"No",1]
[106210993,210993,52043,3,"KENTFIELD HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C145,'Projected Nt Pt Revenues'!C:C,0)),0)","v":71813639.606486797},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A145,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A145,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C145,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A145,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q145=\"No\",0,IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB145,0),0))","v":0},{"$f":"IF(Q145=\"no\",IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB145,0),0),IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB145,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P145=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB145),0)/2","v":0},{"$f":"IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB145,0),0)","v":0},{"$f":"IF(Q145=\"NO\",IFERROR(IF($P145=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB145,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB145,0)","v":19039},1.1693178981473579E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A145,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB145,0)","v":5947},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A145,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K145=\"YES\",$L145=\"YES\",$M145=\"YES\",$N145=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B145,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB145/$BE145)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J145=\"YES\",$K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB145/$BE145,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J145=\"YES\",$K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A145,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB145/$BE145,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J145=\"YES\",$K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A145,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A145,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB145/BE145),0)/2","v":0},{"$f":"IFERROR(IF(OR($K145=\"YES\",$L145=\"YES\",$M145=\"YES\"),0,IF($J145=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB145/$BE145,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A145,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A145,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A145,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB145/BE145,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A145,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB145/BE145,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A145,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB145/BE145,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A145,'MC PT SA (CHA Only)'!A:A,0))*$BB145/BE145,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A145,'SFY 17-18 Directed Payments'!B:B,0))*$BB145/BE145,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A145,'SFY 17-18 Directed Payments'!B:B,0))*$BB145/BE145,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190049,190049,52045,3,"KINDRED HOSPITAL - BALDWIN PARK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C146,'Projected Nt Pt Revenues'!C:C,0)),0)","v":57738017.793976314},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A146,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A146,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C146,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A146,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D146=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB146=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB146>0,IF(BB146<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J146:O146,\"YES\"),\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(Q146=\"No\",0,IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB146,0),0))","v":0},{"$f":"IF(Q146=\"no\",IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB146,0),0),IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB146,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P146=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB146),0)/2","v":0},{"$f":"IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB146,0),0)","v":0},{"$f":"IF(Q146=\"NO\",IFERROR(IF($P146=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB146,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB146,0)","v":26211},{"$f":"Y146/$Y$17","v":1.609800484707201E-3},{"$f":"W146/$W$16","v":0},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A146,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB146,0)","v":2162},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A146,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K146=\"YES\",$L146=\"YES\",$M146=\"YES\",$N146=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B146,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB146/$BE146)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J146=\"YES\",$K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB146/$BE146,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J146=\"YES\",$K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A146,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB146/$BE146,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J146=\"YES\",$K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A146,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A146,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB146/BE146),0)/2","v":0},{"$f":"IFERROR(IF(OR($K146=\"YES\",$L146=\"YES\",$M146=\"YES\"),0,IF($J146=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB146/$BE146,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A146,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A146,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A146,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB146/BE146,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A146,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB146/BE146,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A146,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB146/BE146,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A146,'MC PT SA (CHA Only)'!A:A,0))*$BB146/BE146,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A146,'SFY 17-18 Directed Payments'!B:B,0))*$BB146/BE146,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A146,'SFY 17-18 Directed Payments'!B:B,0))*$BB146/BE146,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106301127,301127,52039,3,"KINDRED HOSPITAL - BREA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C147,'Projected Nt Pt Revenues'!C:C,0)),0)","v":43567355.790842399},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A147,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A147,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C147,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A147,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q147=\"No\",0,IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB147,0),0))","v":0},{"$f":"IF(Q147=\"no\",IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB147,0),0),IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB147,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P147=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB147),0)/2","v":0},{"$f":"IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB147,0),0)","v":0},{"$f":"IF(Q147=\"NO\",IFERROR(IF($P147=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB147,0),0),0)","v":0},{"$f":"SUM(R147:V147)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB147,0)","v":14156},8.694187807224118E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A147,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB147,0)","v":2182},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A147,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K147=\"YES\",$L147=\"YES\",$M147=\"YES\",$N147=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B147,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB147/$BE147)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J147=\"YES\",$K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB147/$BE147,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J147=\"YES\",$K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A147,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB147/$BE147,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J147=\"YES\",$K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A147,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A147,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB147/BE147),0)/2","v":0},{"$f":"IFERROR(IF(OR($K147=\"YES\",$L147=\"YES\",$M147=\"YES\"),0,IF($J147=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB147/$BE147,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A147,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A147,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},{"$f":"SUM(AN147:AO147)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A147,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB147/BE147,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A147,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB147/BE147,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A147,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB147/BE147,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A147,'MC PT SA (CHA Only)'!A:A,0))*$BB147/BE147,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A147,'SFY 17-18 Directed Payments'!B:B,0))*$BB147/BE147,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A147,'SFY 17-18 Directed Payments'!B:B,0))*$BB147/BE147,0)/2","v":0},{"$f":"SUM(AQ147:AV147)","v":0},null,null,{"$f":"SUM(AL147,AP147)-W147","v":0},null,1,null,"No",1]
[106190449,190449,52038,3,"KINDRED HOSPITAL - LA MIRADA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C148,'Projected Nt Pt Revenues'!C:C,0)),0)","v":120886429.38576314},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A148,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A148,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C148,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A148,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q148=\"No\",0,IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB148,0),0))","v":0},{"$f":"IF(Q148=\"no\",IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB148,0),0),IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB148,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P148=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB148),0)/2","v":0},{"$f":"IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB148,0),0)","v":0},{"$f":"IF(Q148=\"NO\",IFERROR(IF($P148=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB148,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB148,0)","v":59592},3.6599607220125716E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A148,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB148,0)","v":8729},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A148,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K148=\"YES\",$L148=\"YES\",$M148=\"YES\",$N148=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B148,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB148/$BE148)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J148=\"YES\",$K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB148/$BE148,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J148=\"YES\",$K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A148,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB148/$BE148,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J148=\"YES\",$K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A148,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A148,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB148/BE148),0)/2","v":0},{"$f":"IFERROR(IF(OR($K148=\"YES\",$L148=\"YES\",$M148=\"YES\"),0,IF($J148=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB148/$BE148,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A148,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A148,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A148,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB148/BE148,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A148,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB148/BE148,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A148,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB148/BE148,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A148,'MC PT SA (CHA Only)'!A:A,0))*$BB148/BE148,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A148,'SFY 17-18 Directed Payments'!B:B,0))*$BB148/BE148,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A148,'SFY 17-18 Directed Payments'!B:B,0))*$BB148/BE148,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190305,190305,52032,3,"KINDRED HOSPITAL - LOS ANGELES",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C149,'Projected Nt Pt Revenues'!C:C,0)),0)","v":70914536.294160634},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A149,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A149,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C149,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A149,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q149=\"No\",0,IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB149,0),0))","v":0},{"$f":"IF(Q149=\"no\",IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB149,0),0),IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB149,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P149=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB149),0)/2","v":0},{"$f":"IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB149,0),0)","v":0},{"$f":"IF(Q149=\"NO\",IFERROR(IF($P149=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB149,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB149,0)","v":28581},1.7553587292898597E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A149,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB149,0)","v":4214},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A149,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K149=\"YES\",$L149=\"YES\",$M149=\"YES\",$N149=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B149,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB149/$BE149)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J149=\"YES\",$K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB149/$BE149,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J149=\"YES\",$K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A149,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB149/$BE149,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J149=\"YES\",$K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A149,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A149,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB149/BE149),0)/2","v":0},{"$f":"IFERROR(IF(OR($K149=\"YES\",$L149=\"YES\",$M149=\"YES\"),0,IF($J149=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB149/$BE149,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A149,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A149,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A149,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB149/BE149,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A149,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB149/BE149,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A149,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB149/BE149,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A149,'MC PT SA (CHA Only)'!A:A,0))*$BB149/BE149,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A149,'SFY 17-18 Directed Payments'!B:B,0))*$BB149/BE149,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A149,'SFY 17-18 Directed Payments'!B:B,0))*$BB149/BE149,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106361274,361274,52037,3,"KINDRED HOSPITAL - ONTARIO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C150,'Projected Nt Pt Revenues'!C:C,0)),0)","v":68526271.096797973},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A150,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A150,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C150,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A150,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q150=\"No\",0,IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB150,0),0))","v":0},{"$f":"IF(Q150=\"no\",IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB150,0),0),IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB150,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P150=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB150),0)/2","v":0},{"$f":"IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB150,0),0)","v":0},{"$f":"IF(Q150=\"NO\",IFERROR(IF($P150=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB150,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB150,0)","v":27948},1.716481780420314E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A150,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB150,0)","v":8639},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A150,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K150=\"YES\",$L150=\"YES\",$M150=\"YES\",$N150=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B150,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB150/$BE150)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J150=\"YES\",$K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB150/$BE150,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J150=\"YES\",$K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A150,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB150/$BE150,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J150=\"YES\",$K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A150,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A150,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB150/BE150),0)/2","v":0},{"$f":"IFERROR(IF(OR($K150=\"YES\",$L150=\"YES\",$M150=\"YES\"),0,IF($J150=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB150/$BE150,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A150,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A150,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A150,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB150/BE150,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A150,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB150/BE150,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A150,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB150/BE150,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A150,'MC PT SA (CHA Only)'!A:A,0))*$BB150/BE150,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A150,'SFY 17-18 Directed Payments'!B:B,0))*$BB150/BE150,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A150,'SFY 17-18 Directed Payments'!B:B,0))*$BB150/BE150,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106364188,364188,52049,3,"KINDRED HOSPITAL - RANCHO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C151,'Projected Nt Pt Revenues'!C:C,0)),0)","v":44898804.880510196},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A151,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A151,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C151,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A151,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q151=\"No\",0,IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB151,0),0))","v":0},{"$f":"IF(Q151=\"no\",IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB151,0),0),IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB151,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P151=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB151),0)/2","v":0},{"$f":"IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB151,0),0)","v":0},{"$f":"IF(Q151=\"NO\",IFERROR(IF($P151=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB151,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB151,0)","v":19000},1.166922635894732E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A151,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB151,0)","v":2719},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A151,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K151=\"YES\",$L151=\"YES\",$M151=\"YES\",$N151=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B151,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB151/$BE151)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J151=\"YES\",$K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB151/$BE151,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J151=\"YES\",$K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A151,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB151/$BE151,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J151=\"YES\",$K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A151,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A151,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB151/BE151),0)/2","v":0},{"$f":"IFERROR(IF(OR($K151=\"YES\",$L151=\"YES\",$M151=\"YES\"),0,IF($J151=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB151/$BE151,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A151,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A151,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A151,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB151/BE151,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A151,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB151/BE151,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A151,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB151/BE151,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A151,'MC PT SA (CHA Only)'!A:A,0))*$BB151/BE151,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A151,'SFY 17-18 Directed Payments'!B:B,0))*$BB151/BE151,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A151,'SFY 17-18 Directed Payments'!B:B,0))*$BB151/BE151,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106332172,332172,52052,3,"KINDRED HOSPITAL - RIVERSIDE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C152,'Projected Nt Pt Revenues'!C:C,0)),0)","v":29210790.277114645},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A152,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A152,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C152,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A152,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q152=\"No\",0,IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB152,0),0))","v":0},{"$f":"IF(Q152=\"no\",IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB152,0),0),IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB152,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P152=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB152),0)/2","v":0},{"$f":"IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB152,0),0)","v":0},{"$f":"IF(Q152=\"NO\",IFERROR(IF($P152=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB152,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB152,0)","v":12248},7.5223518128624608E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A152,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB152,0)","v":3589},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A152,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K152=\"YES\",$L152=\"YES\",$M152=\"YES\",$N152=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B152,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB152/$BE152)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J152=\"YES\",$K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB152/$BE152,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J152=\"YES\",$K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A152,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB152/$BE152,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J152=\"YES\",$K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A152,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A152,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB152/BE152),0)/2","v":0},{"$f":"IFERROR(IF(OR($K152=\"YES\",$L152=\"YES\",$M152=\"YES\"),0,IF($J152=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB152/$BE152,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A152,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A152,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A152,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB152/BE152,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A152,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB152/BE152,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A152,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB152/BE152,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A152,'MC PT SA (CHA Only)'!A:A,0))*$BB152/BE152,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A152,'SFY 17-18 Directed Payments'!B:B,0))*$BB152/BE152,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A152,'SFY 17-18 Directed Payments'!B:B,0))*$BB152/BE152,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106370721,370721,52036,3,"KINDRED HOSPITAL - SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C153,'Projected Nt Pt Revenues'!C:C,0)),0)","v":37760646.755023062},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A153,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A153,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C153,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A153,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q153=\"No\",0,IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB153,0),0))","v":0},{"$f":"IF(Q153=\"no\",IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB153,0),0),IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB153,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P153=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB153),0)/2","v":0},{"$f":"IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB153,0),0)","v":0},{"$f":"IF(Q153=\"NO\",IFERROR(IF($P153=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB153,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB153,0)","v":16383},1.0061943970454416E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A153,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB153,0)","v":2241},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A153,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K153=\"YES\",$L153=\"YES\",$M153=\"YES\",$N153=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B153,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB153/$BE153)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J153=\"YES\",$K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB153/$BE153,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J153=\"YES\",$K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A153,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB153/$BE153,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J153=\"YES\",$K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A153,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A153,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB153/BE153),0)/2","v":0},{"$f":"IFERROR(IF(OR($K153=\"YES\",$L153=\"YES\",$M153=\"YES\"),0,IF($J153=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB153/$BE153,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A153,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A153,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A153,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB153/BE153,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A153,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB153/BE153,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A153,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB153/BE153,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A153,'MC PT SA (CHA Only)'!A:A,0))*$BB153/BE153,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A153,'SFY 17-18 Directed Payments'!B:B,0))*$BB153/BE153,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A153,'SFY 17-18 Directed Payments'!B:B,0))*$BB153/BE153,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106010887,10887,52034,3,"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C154,'Projected Nt Pt Revenues'!C:C,0)),0)","v":60877011.395289041},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A154,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A154,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C154,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A154,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q154=\"No\",0,IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB154,0),0))","v":0},{"$f":"IF(Q154=\"no\",IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB154,0),0),IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB154,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P154=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB154),0)/2","v":0},{"$f":"IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB154,0),0)","v":0},{"$f":"IF(Q154=\"NO\",IFERROR(IF($P154=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB154,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB154,0)","v":22382},1.3746348650839943E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A154,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB154,0)","v":6265},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A154,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K154=\"YES\",$L154=\"YES\",$M154=\"YES\",$N154=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B154,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB154/$BE154)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J154=\"YES\",$K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB154/$BE154,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J154=\"YES\",$K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A154,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB154/$BE154,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J154=\"YES\",$K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A154,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A154,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB154/BE154),0)/2","v":0},{"$f":"IFERROR(IF(OR($K154=\"YES\",$L154=\"YES\",$M154=\"YES\"),0,IF($J154=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB154/$BE154,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A154,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A154,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A154,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB154/BE154,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A154,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB154/BE154,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A154,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB154/BE154,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A154,'MC PT SA (CHA Only)'!A:A,0))*$BB154/BE154,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A154,'SFY 17-18 Directed Payments'!B:B,0))*$BB154/BE154,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A154,'SFY 17-18 Directed Payments'!B:B,0))*$BB154/BE154,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190196,190196,52050,3,"KINDRED HOSPITAL - SOUTH BAY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C155,'Projected Nt Pt Revenues'!C:C,0)),0)","v":32921313.839124288},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A155,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A155,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C155,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A155,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q155=\"No\",0,IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB155,0),0))","v":0},{"$f":"IF(Q155=\"no\",IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB155,0),0),IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB155,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P155=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB155),0)/2","v":0},{"$f":"IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB155,0),0)","v":0},{"$f":"IF(Q155=\"NO\",IFERROR(IF($P155=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB155,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB155,0)","v":14818},9.1007682203621775E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A155,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB155,0)","v":1319},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A155,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K155=\"YES\",$L155=\"YES\",$M155=\"YES\",$N155=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B155,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB155/$BE155)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J155=\"YES\",$K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB155/$BE155,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J155=\"YES\",$K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A155,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB155/$BE155,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J155=\"YES\",$K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A155,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A155,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB155/BE155),0)/2","v":0},{"$f":"IFERROR(IF(OR($K155=\"YES\",$L155=\"YES\",$M155=\"YES\"),0,IF($J155=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB155/$BE155,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A155,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A155,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A155,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB155/BE155,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A155,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB155/BE155,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A155,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB155/BE155,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A155,'MC PT SA (CHA Only)'!A:A,0))*$BB155/BE155,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A155,'SFY 17-18 Directed Payments'!B:B,0))*$BB155/BE155,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A155,'SFY 17-18 Directed Payments'!B:B,0))*$BB155/BE155,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106301380,301380,52035,3,"KINDRED HOSPITAL - WESTMINSTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C156,'Projected Nt Pt Revenues'!C:C,0)),0)","v":76860888.244794264},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A156,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A156,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C156,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A156,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q156=\"No\",0,IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB156,0),0))","v":0},{"$f":"IF(Q156=\"no\",IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB156,0),0),IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB156,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P156=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB156),0)/2","v":0},{"$f":"IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB156,0),0)","v":0},{"$f":"IF(Q156=\"NO\",IFERROR(IF($P156=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB156,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB156,0)","v":35244},2.1645800726038909E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A156,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB156,0)","v":3441},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A156,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K156=\"YES\",$L156=\"YES\",$M156=\"YES\",$N156=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B156,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB156/$BE156)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J156=\"YES\",$K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB156/$BE156,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J156=\"YES\",$K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A156,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB156/$BE156,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J156=\"YES\",$K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A156,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A156,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB156/BE156),0)/2","v":0},{"$f":"IFERROR(IF(OR($K156=\"YES\",$L156=\"YES\",$M156=\"YES\"),0,IF($J156=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB156/$BE156,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A156,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A156,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A156,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB156/BE156,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A156,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB156/BE156,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A156,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB156/BE156,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A156,'MC PT SA (CHA Only)'!A:A,0))*$BB156/BE156,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A156,'SFY 17-18 Directed Payments'!B:B,0))*$BB156/BE156,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A156,'SFY 17-18 Directed Payments'!B:B,0))*$BB156/BE156,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106301234,301234,50580,3,"LA PALMA INTERCOMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C157,'Projected Nt Pt Revenues'!C:C,0)),0)","v":65462131.202506617},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A157,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A157,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C157,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A157,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q157=\"No\",0,IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB157,0),0))","v":0},{"$f":"IF(Q157=\"no\",IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB157,0),0),IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB157,0),0))","v":502058.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P157=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB157),0)/2","v":1726000.5023125703},{"$f":"IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB157,0),0)","v":646935},{"$f":"IF(Q157=\"NO\",IFERROR(IF($P157=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB157,0),0),0)","v":738090},3613083.8773125703,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB157,0)","v":17615},1.0818601174360895E-3,1.5670743298136856E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A157,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB157,0)","v":4695},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A157,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":229049.82834756994},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1178311.1870433267},{"$f":"IFERROR(IF(OR($K157=\"YES\",$L157=\"YES\",$M157=\"YES\",$N157=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B157,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB157/$BE157)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J157=\"YES\",$K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB157/$BE157,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J157=\"YES\",$K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A157,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB157/$BE157,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J157=\"YES\",$K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A157,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A157,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB157/BE157),0)/2","v":0},{"$f":"IFERROR(IF(OR($K157=\"YES\",$L157=\"YES\",$M157=\"YES\"),0,IF($J157=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB157/$BE157,0),0)),0)/2","v":0},1407361.0153908967,null,{"$f":"ROUND(VLOOKUP($A157,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":483884.97},{"$f":"ROUND(VLOOKUP($A157,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1151770.3400000001},1635655.31,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A157,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB157/BE157,0)/2","v":285201.55869193532},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A157,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB157/BE157,0)/2","v":198683.41355191471},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A157,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB157/BE157,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A157,'MC PT SA (CHA Only)'!A:A,0))*$BB157/BE157,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A157,'SFY 17-18 Directed Payments'!B:B,0))*$BB157/BE157,0)/2","v":709740.55338253011},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A157,'SFY 17-18 Directed Payments'!B:B,0))*$BB157/BE157,0)/2","v":442029.78425927839},1635655.3098856583,null,null,-570067.55192167358,null,1,null,"No",1]
[106190240,190240,50581,3,"LAKEWOOD REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C158,'Projected Nt Pt Revenues'!C:C,0)),0)","v":213018535.03869554},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A158,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A158,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C158,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A158,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q158=\"No\",0,IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB158,0),0))","v":0},{"$f":"IF(Q158=\"no\",IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB158,0),0),IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB158,0),0))","v":2578239.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P158=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB158),0)/2","v":2199989.8908393364},{"$f":"IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB158,0),0)","v":1115690},{"$f":"IF(Q158=\"NO\",IFERROR(IF($P158=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB158,0),0),0)","v":2289790},8183709.5158393364,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB158,0)","v":39822},2.4457470108736851E-3,3.5494556839523808E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A158,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB158,0)","v":11544},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A158,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":919806.51951316465},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2874920.065144225},{"$f":"IFERROR(IF(OR($K158=\"YES\",$L158=\"YES\",$M158=\"YES\",$N158=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B158,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB158/$BE158)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J158=\"YES\",$K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB158/$BE158,0)),0)/2","v":2411250},{"$f":"IFERROR(IF(OR($J158=\"YES\",$K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A158,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB158/$BE158,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J158=\"YES\",$K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A158,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A158,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB158/BE158),0)/2","v":0},{"$f":"IFERROR(IF(OR($K158=\"YES\",$L158=\"YES\",$M158=\"YES\"),0,IF($J158=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB158/$BE158,0),0)),0)/2","v":0},6205976.5846573897,null,{"$f":"ROUND(VLOOKUP($A158,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1543007.86},{"$f":"ROUND(VLOOKUP($A158,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4696565.3499999996},6239573.21,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A158,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB158/BE158,0)/2","v":688998.51456966775},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A158,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB158/BE158,0)/2","v":823878.84907950647},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A158,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB158/BE158,0)/2","v":30130.495190767786},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A158,'MC PT SA (CHA Only)'!A:A,0))*$BB158/BE158,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A158,'SFY 17-18 Directed Payments'!B:B,0))*$BB158/BE158,0)/2","v":3405415.5231165546},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A158,'SFY 17-18 Directed Payments'!B:B,0))*$BB158/BE158,0)/2","v":1291149.8278769194},6239573.2098334152,null,null,4261840.2788180541,null,1,null,"No",1]
[106364014,364014,54093,3,"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C159,'Projected Nt Pt Revenues'!C:C,0)),0)","v":38330106.100788467},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A159,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A159,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C159,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A159,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q159=\"No\",0,IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB159,0),0))","v":0},{"$f":"IF(Q159=\"no\",IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB159,0),0),IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB159,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P159=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB159),0)/2","v":0},{"$f":"IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB159,0),0)","v":0},{"$f":"IF(Q159=\"NO\",IFERROR(IF($P159=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB159,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB159,0)","v":22308},1.3700900085020884E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A159,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB159,0)","v":12391},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A159,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K159=\"YES\",$L159=\"YES\",$M159=\"YES\",$N159=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B159,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB159/$BE159)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J159=\"YES\",$K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB159/$BE159,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J159=\"YES\",$K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A159,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB159/$BE159,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J159=\"YES\",$K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A159,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A159,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB159/BE159),0)/2","v":0},{"$f":"IFERROR(IF(OR($K159=\"YES\",$L159=\"YES\",$M159=\"YES\"),0,IF($J159=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB159/$BE159,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A159,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A159,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A159,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB159/BE159,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A159,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB159/BE159,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A159,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB159/BE159,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A159,'MC PT SA (CHA Only)'!A:A,0))*$BB159/BE159,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A159,'SFY 17-18 Directed Payments'!B:B,0))*$BB159/BE159,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A159,'SFY 17-18 Directed Payments'!B:B,0))*$BB159/BE159,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106364502,364502,50778,3,"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C160,'Projected Nt Pt Revenues'!C:C,0)),0)","v":375497792.85376632},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A160,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A160,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C160,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A160,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q160=\"No\",0,IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB160,0),0))","v":0},{"$f":"IF(Q160=\"no\",IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB160,0),0),IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB160,0),0))","v":2196484.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P160=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB160),0)/2","v":686829.52754026232},{"$f":"IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB160,0),0)","v":15807870},{"$f":"IF(Q160=\"NO\",IFERROR(IF($P160=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB160,0),0),0)","v":3775115},22466299.402540263,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB160,0)","v":83690},5.1399871262121114E-3,9.7441305751850005E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A160,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB160,0)","v":66383},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A160,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":13327155.02599898},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":24823354.392448571},{"$f":"IFERROR(IF(OR($K160=\"YES\",$L160=\"YES\",$M160=\"YES\",$N160=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B160,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB160/$BE160)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J160=\"YES\",$K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB160/$BE160,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J160=\"YES\",$K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A160,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB160/$BE160,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J160=\"YES\",$K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A160,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A160,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB160/BE160),0)/2","v":0},{"$f":"IFERROR(IF(OR($K160=\"YES\",$L160=\"YES\",$M160=\"YES\"),0,IF($J160=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB160/$BE160,0),0)),0)/2","v":0},38150509.418447554,null,{"$f":"ROUND(VLOOKUP($A160,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":20418517.050000001},{"$f":"ROUND(VLOOKUP($A160,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":7064773.5},27483290.550000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A160,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB160/BE160,0)/2","v":3556760.7512546377},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A160,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB160/BE160,0)/2","v":523662.67154850264},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A160,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB160/BE160,0)/2","v":16338093.625553884},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A160,'MC PT SA (CHA Only)'!A:A,0))*$BB160/BE160,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A160,'SFY 17-18 Directed Payments'!B:B,0))*$BB160/BE160,0)/2","v":6285890.8633539546},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A160,'SFY 17-18 Directed Payments'!B:B,0))*$BB160/BE160,0)/2","v":778882.63971426152},27483290.551425241,null,null,43167500.565907285,null,1,null,"No",1]
[106361246,361246,50327,3,"LOMA LINDA UNIVERSITY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C161,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1154883884.5584271},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A161,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A161,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C161,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A161,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q161=\"No\",0,IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB161,0),0))","v":0},{"$f":"IF(Q161=\"no\",IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB161,0),0),IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB161,0),0))","v":6637543.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P161=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB161),0)/2","v":7635990.0531272888},{"$f":"IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB161,0),0)","v":5229465},{"$f":"IF(Q161=\"NO\",IFERROR(IF($P161=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB161,0),0),0)","v":7878565},27381563.303127289,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB161,0)","v":128502},7.8922048714602545E-3,1.1875989160377612E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A161,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB161,0)","v":44434},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A161,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":10970239.579556458},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":12450290.772286179},{"$f":"IFERROR(IF(OR($K161=\"YES\",$L161=\"YES\",$M161=\"YES\",$N161=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B161,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB161/$BE161)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J161=\"YES\",$K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB161/$BE161,0)),0)/2","v":3830000},{"$f":"IFERROR(IF(OR($J161=\"YES\",$K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A161,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB161/$BE161,0)),0)/2","v":3830000},{"$f":"IFERROR(IF(OR($J161=\"YES\",$K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A161,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A161,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB161/BE161),0)/2","v":1156250},{"$f":"IFERROR(IF(OR($K161=\"YES\",$L161=\"YES\",$M161=\"YES\"),0,IF($J161=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB161/$BE161,0),0)),0)/2","v":0},32236780.351842634,null,{"$f":"ROUND(VLOOKUP($A161,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":9019701.9700000007},{"$f":"ROUND(VLOOKUP($A161,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":18591734.719999999},27611436.689999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A161,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB161/BE161,0)/2","v":3261538.5972573101},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A161,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB161/BE161,0)/2","v":4811396.2552696718},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A161,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB161/BE161,0)/2","v":946767.11554990336},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A161,'MC PT SA (CHA Only)'!A:A,0))*$BB161/BE161,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A161,'SFY 17-18 Directed Payments'!B:B,0))*$BB161/BE161,0)/2","v":12582494.791664628},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A161,'SFY 17-18 Directed Payments'!B:B,0))*$BB161/BE161,0)/2","v":6009239.9288559705},27611436.688597485,null,null,32466653.738715343,null,1,null,"No",1]
[106334589,334589,50770,3,"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C162,'Projected Nt Pt Revenues'!C:C,0)),0)","v":187355451.99702758},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A162,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A162,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C162,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A162,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q162=\"No\",0,IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB162,0),0))","v":0},{"$f":"IF(Q162=\"no\",IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB162,0),0),IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB162,0),0))","v":2336483.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P162=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB162),0)/2","v":1822968.7893302324},{"$f":"IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB162,0),0)","v":384975},{"$f":"IF(Q162=\"NO\",IFERROR(IF($P162=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB162,0),0),0)","v":857270},5401697.2893302329,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB162,0)","v":28862},1.7726169009049343E-3,2.3428354964816875E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A162,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB162,0)","v":4211},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A162,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":588121.64229601342},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1313657.7423118169},{"$f":"IFERROR(IF(OR($K162=\"YES\",$L162=\"YES\",$M162=\"YES\",$N162=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B162,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB162/$BE162)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J162=\"YES\",$K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB162/$BE162,0)),0)/2","v":197500},{"$f":"IFERROR(IF(OR($J162=\"YES\",$K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A162,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB162/$BE162,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J162=\"YES\",$K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A162,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A162,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB162/BE162),0)/2","v":0},{"$f":"IFERROR(IF(OR($K162=\"YES\",$L162=\"YES\",$M162=\"YES\"),0,IF($J162=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB162/$BE162,0),0)),0)/2","v":0},2099279.3846078301,null,{"$f":"ROUND(VLOOKUP($A162,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":943879.39},{"$f":"ROUND(VLOOKUP($A162,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4260468.43},5204347.8199999994,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A162,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB162/BE162,0)/2","v":409302.77747410181},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A162,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB162/BE162,0)/2","v":534576.6168622158},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A162,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB162/BE162,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A162,'MC PT SA (CHA Only)'!A:A,0))*$BB162/BE162,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A162,'SFY 17-18 Directed Payments'!B:B,0))*$BB162/BE162,0)/2","v":2863066.6096827346},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A162,'SFY 17-18 Directed Payments'!B:B,0))*$BB162/BE162,0)/2","v":1397401.8189858582},5204347.8230049107,null,null,1901929.9152775966,null,1,null,"No",1]
[106190525,190525,50485,3,"LONG BEACH MEMORIAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C163,'Projected Nt Pt Revenues'!C:C,0)),0)","v":685590245.22971034},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A163,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A163,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C163,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A163,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q163=\"No\",0,IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB163,0),0))","v":0},{"$f":"IF(Q163=\"no\",IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB163,0),0),IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB163,0),0))","v":6210490},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P163=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB163),0)/2","v":6193543.0254873037},{"$f":"IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB163,0),0)","v":3087470},{"$f":"IF(Q163=\"NO\",IFERROR(IF($P163=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB163,0),0),0)","v":5934810},21426313.025487304,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB163,0)","v":103809},6.3756353636629593E-3,9.2930654988746669E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A163,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB163,0)","v":30584},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A163,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":4399603.1766308146},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":9081753.8585156947},{"$f":"IFERROR(IF(OR($K163=\"YES\",$L163=\"YES\",$M163=\"YES\",$N163=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B163,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB163/$BE163)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J163=\"YES\",$K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB163/$BE163,0)),0)/2","v":1988750},{"$f":"IFERROR(IF(OR($J163=\"YES\",$K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A163,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB163/$BE163,0)),0)/2","v":1988750},{"$f":"IFERROR(IF(OR($J163=\"YES\",$K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A163,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A163,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB163/BE163),0)/2","v":0},{"$f":"IFERROR(IF(OR($K163=\"YES\",$L163=\"YES\",$M163=\"YES\"),0,IF($J163=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB163/$BE163,0),0)),0)/2","v":0},17458857.035146508,null,{"$f":"ROUND(VLOOKUP($A163,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":6921863.1799999997},{"$f":"ROUND(VLOOKUP($A163,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":14589260.76},21511123.939999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A163,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB163/BE163,0)/2","v":2417936.6122615892},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A163,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB163/BE163,0)/2","v":2247487.2612879407},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A163,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB163/BE163,0)/2","v":2256439.3065086096},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A163,'MC PT SA (CHA Only)'!A:A,0))*$BB163/BE163,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A163,'SFY 17-18 Directed Payments'!B:B,0))*$BB163/BE163,0)/2","v":10849656.534915583},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A163,'SFY 17-18 Directed Payments'!B:B,0))*$BB163/BE163,0)/2","v":3739604.2267026342},21511123.94167636,null,null,17543667.949659199,null,1,null,"No",1]
[106301248,301248,50551,3,"LOS ALAMITOS MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C164,'Projected Nt Pt Revenues'!C:C,0)),0)","v":244400881.86294839},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A164,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A164,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C164,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A164,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q164=\"No\",0,IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB164,0),0))","v":0},{"$f":"IF(Q164=\"no\",IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB164,0),0),IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB164,0),0))","v":3330916.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P164=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB164),0)/2","v":3578899.9361915756},{"$f":"IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB164,0),0)","v":525395},{"$f":"IF(Q164=\"NO\",IFERROR(IF($P164=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB164,0),0),0)","v":1068785},8503996.8111915756,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB164,0)","v":46146},2.8341479976841211E-3,3.6883713625679776E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A164,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB164,0)","v":5404},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A164,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":337024.18622352689},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1592312.4149234146},{"$f":"IFERROR(IF(OR($K164=\"YES\",$L164=\"YES\",$M164=\"YES\",$N164=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B164,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB164/$BE164)*$AG$16),0)/2","v":9262.5},{"$f":"IFERROR(IF(OR($J164=\"YES\",$K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB164/$BE164,0)),0)/2","v":323750},{"$f":"IFERROR(IF(OR($J164=\"YES\",$K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A164,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB164/$BE164,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J164=\"YES\",$K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A164,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A164,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB164/BE164),0)/2","v":0},{"$f":"IFERROR(IF(OR($K164=\"YES\",$L164=\"YES\",$M164=\"YES\"),0,IF($J164=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB164/$BE164,0),0)),0)/2","v":0},2262349.1011469415,null,{"$f":"ROUND(VLOOKUP($A164,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":704895.49},{"$f":"ROUND(VLOOKUP($A164,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3033119.75},3738015.24,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A164,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB164/BE164,0)/2","v":398731.60000907251},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A164,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB164/BE164,0)/2","v":282729.06060789526},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A164,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB164/BE164,0)/2","v":23434.829592819387},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A164,'MC PT SA (CHA Only)'!A:A,0))*$BB164/BE164,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A164,'SFY 17-18 Directed Payments'!B:B,0))*$BB164/BE164,0)/2","v":2552387.725937929},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A164,'SFY 17-18 Directed Payments'!B:B,0))*$BB164/BE164,0)/2","v":480732.02722644666},3738015.2433741628,null,null,-2503632.4700446334,null,1,null,"No",1]
[106190198,190198,50663,3,"LOS ANGELES COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C165,'Projected Nt Pt Revenues'!C:C,0)),0)","v":195594593.21699947},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A165,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A165,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C165,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A165,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q165=\"No\",0,IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB165,0),0))","v":0},{"$f":"IF(Q165=\"no\",IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB165,0),0),IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB165,0),0))","v":1177432.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P165=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB165),0)/2","v":2079567.1806080164},{"$f":"IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB165,0),0)","v":3605785},{"$f":"IF(Q165=\"NO\",IFERROR(IF($P165=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB165,0),0),0)","v":5569895},12432679.930608016,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB165,0)","v":50159},3.0806143417812558E-3,5.3923280586934824E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A165,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB165,0)","v":31104},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A165,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":348266.08878749225},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4198131.6819455819},{"$f":"IFERROR(IF(OR($K165=\"YES\",$L165=\"YES\",$M165=\"YES\",$N165=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B165,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":735096.90800000017},{"$f":"IFERROR(IF(OR($K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB165/$BE165)*$AG$16),0)/2","v":656175},{"$f":"IFERROR(IF(OR($J165=\"YES\",$K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB165/$BE165,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J165=\"YES\",$K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A165,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB165/$BE165,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J165=\"YES\",$K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A165,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A165,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB165/BE165),0)/2","v":0},{"$f":"IFERROR(IF(OR($K165=\"YES\",$L165=\"YES\",$M165=\"YES\"),0,IF($J165=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB165/$BE165,0),0)),0)/2","v":0},5937669.6787330741,null,{"$f":"ROUND(VLOOKUP($A165,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":7771540.7199999997},{"$f":"ROUND(VLOOKUP($A165,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":14066369.75},21837910.469999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A165,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB165/BE165,0)/2","v":2663055.7897319552},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A165,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB165/BE165,0)/2","v":259619.60822014656},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A165,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB165/BE165,0)/2","v":4258443.3202951802},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A165,'MC PT SA (CHA Only)'!A:A,0))*$BB165/BE165,0)/2","v":590422},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A165,'SFY 17-18 Directed Payments'!B:B,0))*$BB165/BE165,0)/2","v":13598896.829433193},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A165,'SFY 17-18 Directed Payments'!B:B,0))*$BB165/BE165,0)/2","v":467472.92546917603},21837910.47314965,null,null,15342900.218125056,null,1,null,"No",1]
[106560492,560492,50549,3,"LOS ROBLES HOSPITAL AND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C166,'Projected Nt Pt Revenues'!C:C,0)),0)","v":545744519.37390637},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A166,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A166,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C166,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A166,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q166=\"No\",0,IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB166,0),0))","v":0},{"$f":"IF(Q166=\"no\",IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB166,0),0),IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB166,0),0))","v":3852506.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P166=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB166),0)/2","v":7936346.6966693606},{"$f":"IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB166,0),0)","v":978515},{"$f":"IF(Q166=\"NO\",IFERROR(IF($P166=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB166,0),0),0)","v":1380305},14147672.821669361,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB166,0)","v":76811},4.7174997150373817E-3,6.1361583783466718E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A166,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB166,0)","v":7996},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A166,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":436560.50891425984},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2941001.0303635467},{"$f":"IFERROR(IF(OR($K166=\"YES\",$L166=\"YES\",$M166=\"YES\",$N166=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B166,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB166/$BE166)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J166=\"YES\",$K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB166/$BE166,0)),0)/2","v":536250},{"$f":"IFERROR(IF(OR($J166=\"YES\",$K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A166,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB166/$BE166,0)),0)/2","v":536250},{"$f":"IFERROR(IF(OR($J166=\"YES\",$K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A166,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A166,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB166/BE166),0)/2","v":0},{"$f":"IFERROR(IF(OR($K166=\"YES\",$L166=\"YES\",$M166=\"YES\"),0,IF($J166=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB166/$BE166,0),0)),0)/2","v":0},4450061.5392778069,null,{"$f":"ROUND(VLOOKUP($A166,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1302764.6200000001},{"$f":"ROUND(VLOOKUP($A166,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3675274.24},4978038.8600000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A166,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB166/BE166,0)/2","v":583837.32207901205},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A166,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB166/BE166,0)/2","v":520066.03047921078},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A166,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB166/BE166,0)/2","v":198861.26825906738},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A166,'MC PT SA (CHA Only)'!A:A,0))*$BB166/BE166,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A166,'SFY 17-18 Directed Payments'!B:B,0))*$BB166/BE166,0)/2","v":2735848.9633217151},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A166,'SFY 17-18 Directed Payments'!B:B,0))*$BB166/BE166,0)/2","v":939425.2772077003},4978038.8613467058,null,null,-4719572.4223915543,null,1,null,"No",1]
[106434040,434040,53305,3,"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C167,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1503661919.6762881},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A167,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A167,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C167,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A167,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q167=\"No\",0,IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB167,0),0))","v":0},{"$f":"IF(Q167=\"no\",IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB167,0),0),IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB167,0),0))","v":7202133.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P167=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB167),0)/2","v":662499.93928131822},{"$f":"IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB167,0),0)","v":8478890},{"$f":"IF(Q167=\"NO\",IFERROR(IF($P167=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB167,0),0),0)","v":1978270},18321793.189281318,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB167,0)","v":83115},5.1046723622310865E-3,7.9465666333862726E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A167,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB167,0)","v":35448},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A167,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":12202702.197892297},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":12124662.88343434},{"$f":"IFERROR(IF(OR($K167=\"YES\",$L167=\"YES\",$M167=\"YES\",$N167=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B167,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB167/$BE167)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J167=\"YES\",$K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB167/$BE167,0)),0)/2","v":7062500},{"$f":"IFERROR(IF(OR($J167=\"YES\",$K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A167,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB167/$BE167,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J167=\"YES\",$K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A167,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A167,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB167/BE167),0)/2","v":91250},{"$f":"IFERROR(IF(OR($K167=\"YES\",$L167=\"YES\",$M167=\"YES\"),0,IF($J167=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB167/$BE167,0),0)),0)/2","v":0},31481115.081326637,null,{"$f":"ROUND(VLOOKUP($A167,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":12596771.529999999},{"$f":"ROUND(VLOOKUP($A167,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":7579867.79},20176639.32,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A167,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB167/BE167,0)/2","v":2140663.4366684258},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A167,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB167/BE167,0)/2","v":215757.12345556449},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A167,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB167/BE167,0)/2","v":10240350.965502279},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A167,'MC PT SA (CHA Only)'!A:A,0))*$BB167/BE167,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A167,'SFY 17-18 Directed Payments'!B:B,0))*$BB167/BE167,0)/2","v":4917296.8151333025},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A167,'SFY 17-18 Directed Payments'!B:B,0))*$BB167/BE167,0)/2","v":2662570.9745005579},20176639.315260131,null,null,33335961.212045323,null,1,null,"No",1]
[106121002,121002,50028,3,"MAD RIVER COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C168,'Projected Nt Pt Revenues'!C:C,0)),0)","v":71962774.468482912},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A168,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A168,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C168,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A168,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q168=\"No\",0,IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB168,0),0))","v":0},{"$f":"IF(Q168=\"no\",IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB168,0),0),IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB168,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P168=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB168),0)/2","v":939577.19261878892},{"$f":"IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB168,0),0)","v":185850},{"$f":"IF(Q168=\"NO\",IFERROR(IF($P168=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB168,0),0),0)","v":721570},1846997.1926187889,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB168,0)","v":8444},5.1860498618395349E-4,8.0108350264586239E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A168,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB168,0)","v":3076},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A168,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":297520.98942401662},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":536609.28382919065},{"$f":"IFERROR(IF(OR($K168=\"YES\",$L168=\"YES\",$M168=\"YES\",$N168=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B168,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB168/$BE168)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J168=\"YES\",$K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB168/$BE168,0)),0)/2","v":63750},{"$f":"IFERROR(IF(OR($J168=\"YES\",$K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A168,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB168/$BE168,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J168=\"YES\",$K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A168,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A168,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB168/BE168),0)/2","v":0},{"$f":"IFERROR(IF(OR($K168=\"YES\",$L168=\"YES\",$M168=\"YES\"),0,IF($J168=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB168/$BE168,0),0)),0)/2","v":0},897880.27325320733,null,{"$f":"ROUND(VLOOKUP($A168,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1060386.49},{"$f":"ROUND(VLOOKUP($A168,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2589666.09},3650052.58,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A168,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB168/BE168,0)/2","v":259874.77934863608},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A168,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB168/BE168,0)/2","v":794485.60999598354},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A168,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB168/BE168,0)/2","v":6026.0990381535576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A168,'MC PT SA (CHA Only)'!A:A,0))*$BB168/BE168,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A168,'SFY 17-18 Directed Payments'!B:B,0))*$BB168/BE168,0)/2","v":1323063.5221546032},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A168,'SFY 17-18 Directed Payments'!B:B,0))*$BB168/BE168,0)/2","v":1266602.5719208913},3650052.5824582679,null,null,2700935.660634418,null,1,null,"No",1]
[106201281,201281,50568,3,"MADERA COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C169,'Projected Nt Pt Revenues'!C:C,0)),0)","v":86599177.669233561},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A169,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A169,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C169,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A169,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q169=\"No\",0,IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB169,0),0))","v":0},{"$f":"IF(Q169=\"no\",IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB169,0),0),IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB169,0),0))","v":244382.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P169=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB169),0)/2","v":988586.43515479134},{"$f":"IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB169,0),0)","v":694135},{"$f":"IF(Q169=\"NO\",IFERROR(IF($P169=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB169,0),0),0)","v":1127785},3054888.5601547915,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB169,0)","v":13313},8.1764426587718764E-4,1.3249726841716267E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A169,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB169,0)","v":6176},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A169,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1346959.4562210552},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2559642.2069893889},{"$f":"IFERROR(IF(OR($K169=\"YES\",$L169=\"YES\",$M169=\"YES\",$N169=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B169,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB169/$BE169)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J169=\"YES\",$K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB169/$BE169,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J169=\"YES\",$K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A169,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB169/$BE169,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J169=\"YES\",$K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A169,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A169,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB169/BE169),0)/2","v":0},{"$f":"IFERROR(IF(OR($K169=\"YES\",$L169=\"YES\",$M169=\"YES\"),0,IF($J169=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB169/$BE169,0),0)),0)/2","v":0},3906601.6632104442,null,{"$f":"ROUND(VLOOKUP($A169,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2377385.9300000002},{"$f":"ROUND(VLOOKUP($A169,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5965222.6799999997},8342608.6099999994,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A169,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB169/BE169,0)/2","v":622267.95682167052},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A169,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB169/BE169,0)/2","v":1748422.3073972387},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A169,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB169/BE169,0)/2","v":6695.6655979483967},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A169,'MC PT SA (CHA Only)'!A:A,0))*$BB169/BE169,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A169,'SFY 17-18 Directed Payments'!B:B,0))*$BB169/BE169,0)/2","v":2717101.0996474596},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A169,'SFY 17-18 Directed Payments'!B:B,0))*$BB169/BE169,0)/2","v":3248121.5764297522},8342608.6058940701,null,null,9194321.7130556516,null,1,null,"No",1]
[106420493,420493,50107,3,"MARIAN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C170,'Projected Nt Pt Revenues'!C:C,0)),0)","v":552651473.39494562},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A170,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A170,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C170,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A170,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q170=\"No\",0,IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB170,0),0))","v":0},{"$f":"IF(Q170=\"no\",IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB170,0),0),IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB170,0),0))","v":1948984.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P170=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB170),0)/2","v":4956234.6844623005},{"$f":"IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB170,0),0)","v":3639415},{"$f":"IF(Q170=\"NO\",IFERROR(IF($P170=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB170,0),0),0)","v":2264125},12808759.059462301,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB170,0)","v":60203},3.6974864973037128E-3,5.5554418885458362E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A170,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB170,0)","v":20012},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A170,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1609405.4713757623},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":9281589.0665885825},{"$f":"IFERROR(IF(OR($K170=\"YES\",$L170=\"YES\",$M170=\"YES\",$N170=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B170,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB170/$BE170)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J170=\"YES\",$K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB170/$BE170,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J170=\"YES\",$K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A170,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB170/$BE170,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J170=\"YES\",$K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A170,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A170,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB170/BE170),0)/2","v":0},{"$f":"IFERROR(IF(OR($K170=\"YES\",$L170=\"YES\",$M170=\"YES\"),0,IF($J170=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB170/$BE170,0),0)),0)/2","v":0},10890994.537964344,null,{"$f":"ROUND(VLOOKUP($A170,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":5504374.0099999998},{"$f":"ROUND(VLOOKUP($A170,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":17673819.140000001},23178193.149999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A170,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB170/BE170,0)/2","v":1651085.7803192581},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A170,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB170/BE170,0)/2","v":3617600.805178402},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A170,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB170/BE170,0)/2","v":235687.42904778357},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A170,'MC PT SA (CHA Only)'!A:A,0))*$BB170/BE170,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A170,'SFY 17-18 Directed Payments'!B:B,0))*$BB170/BE170,0)/2","v":10663517.031292617},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A170,'SFY 17-18 Directed Payments'!B:B,0))*$BB170/BE170,0)/2","v":7010302.1115299016},23178193.157367963,null,null,21260428.628502041,null,1,null,"No",1]
[106190500,190500,50740,3,"MARINA DEL REY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C171,'Projected Nt Pt Revenues'!C:C,0)),0)","v":112724170.38171434},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A171,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A171,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C171,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A171,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q171=\"No\",0,IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB171,0),0))","v":0},{"$f":"IF(Q171=\"no\",IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB171,0),0),IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB171,0),0))","v":738394.74792817677},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P171=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB171),0)/2","v":1221266.2272832959},{"$f":"IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB171,0),0)","v":324214.77900552488},{"$f":"IF(Q171=\"NO\",IFERROR(IF($P171=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB171,0),0),0)","v":286736.74033149169},2570612.4945484893,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB171,0)","v":13547.348066298342},8.3203721657411898E-4,1.1149314516057014E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A171,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB171,0)","v":2071.0220994475139},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A171,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":334153.07440056041},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":668771.21426783409},{"$f":"IFERROR(IF(OR($K171=\"YES\",$L171=\"YES\",$M171=\"YES\",$N171=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B171,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB171/$BE171)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J171=\"YES\",$K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB171/$BE171,0)),0)/2","v":318750},{"$f":"IFERROR(IF(OR($J171=\"YES\",$K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A171,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB171/$BE171,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J171=\"YES\",$K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A171,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A171,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB171/BE171),0)/2","v":0},{"$f":"IFERROR(IF(OR($K171=\"YES\",$L171=\"YES\",$M171=\"YES\"),0,IF($J171=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB171/$BE171,0),0)),0)/2","v":0},1321674.2886683946,null,{"$f":"ROUND(VLOOKUP($A171,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":283486.69},{"$f":"ROUND(VLOOKUP($A171,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":42823.32},326310.01,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A171,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB171/BE171,0)/2","v":99985.720190068445},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A171,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB171/BE171,0)/2","v":174127.03659606009},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A171,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB171/BE171,0)/2","v":9373.931837127755},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A171,'MC PT SA (CHA Only)'!A:A,0))*$BB171/BE171,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A171,'SFY 17-18 Directed Payments'!B:B,0))*$BB171/BE171,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A171,'SFY 17-18 Directed Payments'!B:B,0))*$BB171/BE171,0)/2","v":42823.315134968601},326310.00375822489,null,null,-922628.19588009478,null,1,null,"No",1]
[106050932,50932,51332,3,"MARK TWAIN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C172,'Projected Nt Pt Revenues'!C:C,0)),0)","v":67489977.185953408},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A172,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A172,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C172,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A172,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q172=\"No\",0,IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB172,0),0))","v":0},{"$f":"IF(Q172=\"no\",IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB172,0),0),IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB172,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P172=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB172),0)/2","v":0},{"$f":"IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB172,0),0)","v":0},{"$f":"IF(Q172=\"NO\",IFERROR(IF($P172=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB172,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB172,0)","v":3715},2.2816408380783837E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A172,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB172,0)","v":609},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A172,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":280002.32251754706},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":85188.714198402682},{"$f":"IFERROR(IF(OR($K172=\"YES\",$L172=\"YES\",$M172=\"YES\",$N172=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B172,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB172/$BE172)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J172=\"YES\",$K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB172/$BE172,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J172=\"YES\",$K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A172,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB172/$BE172,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J172=\"YES\",$K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A172,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A172,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB172/BE172),0)/2","v":0},{"$f":"IFERROR(IF(OR($K172=\"YES\",$L172=\"YES\",$M172=\"YES\"),0,IF($J172=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB172/$BE172,0),0)),0)/2","v":26250},391441.03671594977,null,{"$f":"ROUND(VLOOKUP($A172,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":596005.42000000004},{"$f":"ROUND(VLOOKUP($A172,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1202027.21},1798032.63,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A172,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB172/BE172,0)/2","v":63537.181222102969},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A172,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB172/BE172,0)/2","v":532468.24106297572},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A172,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB172/BE172,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A172,'MC PT SA (CHA Only)'!A:A,0))*$BB172/BE172,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A172,'SFY 17-18 Directed Payments'!B:B,0))*$BB172/BE172,0)/2","v":250417.89336327004},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A172,'SFY 17-18 Directed Payments'!B:B,0))*$BB172/BE172,0)/2","v":951609.31666032737},1798032.6323086761,null,null,2189473.6667159498,null,1,null,"No",1]
[106090933,90933,50254,3,"MARSHALL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C173,'Projected Nt Pt Revenues'!C:C,0)),0)","v":266456877.81354377},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A173,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A173,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C173,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A173,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q173=\"No\",0,IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB173,0),0))","v":0},{"$f":"IF(Q173=\"no\",IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB173,0),0),IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB173,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P173=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB173),0)/2","v":0},{"$f":"IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB173,0),0)","v":0},{"$f":"IF(Q173=\"NO\",IFERROR(IF($P173=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB173,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB173,0)","v":21387},1.3135249691516122E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A173,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB173,0)","v":4783},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A173,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":882725.67608065892},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1040576.1631524514},{"$f":"IFERROR(IF(OR($K173=\"YES\",$L173=\"YES\",$M173=\"YES\",$N173=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B173,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB173/$BE173)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J173=\"YES\",$K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB173/$BE173,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J173=\"YES\",$K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A173,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB173/$BE173,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J173=\"YES\",$K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A173,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A173,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB173/BE173),0)/2","v":0},{"$f":"IFERROR(IF(OR($K173=\"YES\",$L173=\"YES\",$M173=\"YES\"),0,IF($J173=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB173/$BE173,0),0)),0)/2","v":106250},2029551.8392331102,null,{"$f":"ROUND(VLOOKUP($A173,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2099281.83},{"$f":"ROUND(VLOOKUP($A173,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5217965.5999999996},7317247.4299999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A173,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB173/BE173,0)/2","v":412716.38686385081},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A173,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB173/BE173,0)/2","v":1673843.6810868653},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A173,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB173/BE173,0)/2","v":12721.764636101954},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A173,'MC PT SA (CHA Only)'!A:A,0))*$BB173/BE173,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A173,'SFY 17-18 Directed Payments'!B:B,0))*$BB173/BE173,0)/2","v":2461326.6738058305},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A173,'SFY 17-18 Directed Payments'!B:B,0))*$BB173/BE173,0)/2","v":2756638.9261568696},7317247.4325495176,null,null,9346799.2692331094,null,1,null,"No",1]
[106191230,191230,50779,3,"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C174,'Projected Nt Pt Revenues'!C:C,0)),0)","v":119078192.75296955},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A174,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A174,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C174,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A174,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q174=\"No\",0,IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB174,0),0))","v":0},{"$f":"IF(Q174=\"no\",IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB174,0),0),IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB174,0),0))","v":179881},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P174=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB174),0)/2","v":780297.1543767812},{"$f":"IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB174,0),0)","v":1112445},{"$f":"IF(Q174=\"NO\",IFERROR(IF($P174=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB174,0),0),0)","v":2691580},4764203.1543767806,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB174,0)","v":18449},1.1330818794537847E-3,2.0663402009904026E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A174,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB174,0)","v":12895},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A174,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":2943635.5722779594},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":5546024.1411782531},{"$f":"IFERROR(IF(OR($K174=\"YES\",$L174=\"YES\",$M174=\"YES\",$N174=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B174,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB174/$BE174)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J174=\"YES\",$K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB174/$BE174,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J174=\"YES\",$K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A174,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB174/$BE174,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J174=\"YES\",$K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A174,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A174,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB174/BE174),0)/2","v":0},{"$f":"IFERROR(IF(OR($K174=\"YES\",$L174=\"YES\",$M174=\"YES\"),0,IF($J174=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB174/$BE174,0),0)),0)/2","v":0},8489659.7134562135,null,{"$f":"ROUND(VLOOKUP($A174,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2266123.04},{"$f":"ROUND(VLOOKUP($A174,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":12325425.84},14591548.879999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A174,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB174/BE174,0)/2","v":1205664.813172973},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A174,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB174/BE174,0)/2","v":1037692.9595436145},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A174,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB174/BE174,0)/2","v":22765.263033024548},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A174,'MC PT SA (CHA Only)'!A:A,0))*$BB174/BE174,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A174,'SFY 17-18 Directed Payments'!B:B,0))*$BB174/BE174,0)/2","v":9067270.3527417183},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A174,'SFY 17-18 Directed Payments'!B:B,0))*$BB174/BE174,0)/2","v":3258155.4912730921},14591548.879764423,null,null,18317005.439079434,null,1,null,"No",1]
[106240924,240924,50528,3,"MEMORIAL HOSPITAL LOS BANOS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C175,'Projected Nt Pt Revenues'!C:C,0)),0)","v":76495477.020865873},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A175,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A175,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C175,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A175,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q175=\"No\",0,IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB175,0),0))","v":0},{"$f":"IF(Q175=\"no\",IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB175,0),0),IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB175,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P175=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB175),0)/2","v":0},{"$f":"IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB175,0),0)","v":0},{"$f":"IF(Q175=\"NO\",IFERROR(IF($P175=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB175,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB175,0)","v":3575},2.195657064907193E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A175,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB175,0)","v":1625},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A175,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":557153.0081685785},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":593136.37455897196},{"$f":"IFERROR(IF(OR($K175=\"YES\",$L175=\"YES\",$M175=\"YES\",$N175=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B175,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB175/$BE175)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J175=\"YES\",$K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB175/$BE175,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J175=\"YES\",$K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A175,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB175/$BE175,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J175=\"YES\",$K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A175,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A175,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB175/BE175),0)/2","v":0},{"$f":"IFERROR(IF(OR($K175=\"YES\",$L175=\"YES\",$M175=\"YES\"),0,IF($J175=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB175/$BE175,0),0)),0)/2","v":0},1150289.3827275503,null,{"$f":"ROUND(VLOOKUP($A175,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1089337.6200000001},{"$f":"ROUND(VLOOKUP($A175,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3751683.67},4841021.29,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A175,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB175/BE175,0)/2","v":269344.79249439144},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A175,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB175/BE175,0)/2","v":819992.82309659349},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A175,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB175/BE175,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A175,'MC PT SA (CHA Only)'!A:A,0))*$BB175/BE175,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A175,'SFY 17-18 Directed Payments'!B:B,0))*$BB175/BE175,0)/2","v":1179776.2783585074},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A175,'SFY 17-18 Directed Payments'!B:B,0))*$BB175/BE175,0)/2","v":2571907.3868089509},4841021.2807584433,null,null,5991310.6727275504,null,1,null,"No",1]
[106500939,500939,50557,3,"MEMORIAL HOSPITAL MODESTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C176,'Projected Nt Pt Revenues'!C:C,0)),0)","v":646978665.41466534},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A176,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A176,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C176,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A176,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q176=\"No\",0,IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB176,0),0))","v":0},{"$f":"IF(Q176=\"no\",IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB176,0),0),IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB176,0),0))","v":4221787.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P176=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB176),0)/2","v":5642714.1459844485},{"$f":"IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB176,0),0)","v":1689465},{"$f":"IF(Q176=\"NO\",IFERROR(IF($P176=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB176,0),0),0)","v":3805795},15359761.520984448,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB176,0)","v":76589},4.7038651452916639E-3,6.6618680354296233E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A176,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB176,0)","v":18628},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A176,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":838327.82063181326},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4871679.8334581871},{"$f":"IFERROR(IF(OR($K176=\"YES\",$L176=\"YES\",$M176=\"YES\",$N176=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B176,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB176/$BE176)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J176=\"YES\",$K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB176/$BE176,0)),0)/2","v":758750},{"$f":"IFERROR(IF(OR($J176=\"YES\",$K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A176,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB176/$BE176,0)),0)/2","v":758750},{"$f":"IFERROR(IF(OR($J176=\"YES\",$K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A176,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A176,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB176/BE176),0)/2","v":0},{"$f":"IFERROR(IF(OR($K176=\"YES\",$L176=\"YES\",$M176=\"YES\"),0,IF($J176=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB176/$BE176,0),0)),0)/2","v":0},7227507.6540900003,null,{"$f":"ROUND(VLOOKUP($A176,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3220849.18},{"$f":"ROUND(VLOOKUP($A176,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":11790508.859999999},15011358.039999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A176,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB176/BE176,0)/2","v":1716494.9408841266},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A176,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB176/BE176,0)/2","v":1319553.8654106462},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A176,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB176/BE176,0)/2","v":184800.37050337574},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A176,'MC PT SA (CHA Only)'!A:A,0))*$BB176/BE176,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A176,'SFY 17-18 Directed Payments'!B:B,0))*$BB176/BE176,0)/2","v":8577147.6309718955},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A176,'SFY 17-18 Directed Payments'!B:B,0))*$BB176/BE176,0)/2","v":3213361.2285796101},15011358.036349654,null,null,6879104.1731055528,null,1,null,"No",1]
[106190521,190521,50468,3,"MEMORIAL HOSPITAL OF GARDENA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C177,'Projected Nt Pt Revenues'!C:C,0)),0)","v":149215143.45057142},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A177,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A177,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C177,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A177,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q177=\"No\",0,IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB177,0),0))","v":0},{"$f":"IF(Q177=\"no\",IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB177,0),0),IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB177,0),0))","v":464966.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P177=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB177),0)/2","v":988061.33612761996},{"$f":"IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB177,0),0)","v":1517775},{"$f":"IF(Q177=\"NO\",IFERROR(IF($P177=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB177,0),0),0)","v":2687155},5657957.4611276202,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB177,0)","v":22732},1.3961308083767919E-3,2.4539811965577198E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A177,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB177,0)","v":14254},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A177,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1251725.5326932359},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4016608.0666443133},{"$f":"IFERROR(IF(OR($K177=\"YES\",$L177=\"YES\",$M177=\"YES\",$N177=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B177,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":2565013.460750001},{"$f":"IFERROR(IF(OR($K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB177/$BE177)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J177=\"YES\",$K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB177/$BE177,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J177=\"YES\",$K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A177,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB177/$BE177,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J177=\"YES\",$K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A177,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A177,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB177/BE177),0)/2","v":0},{"$f":"IFERROR(IF(OR($K177=\"YES\",$L177=\"YES\",$M177=\"YES\"),0,IF($J177=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB177/$BE177,0),0)),0)/2","v":0},7833347.0600875504,null,{"$f":"ROUND(VLOOKUP($A177,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":4224615.93},{"$f":"ROUND(VLOOKUP($A177,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":6988536.1100000003},11213152.039999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A177,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB177/BE177,0)/2","v":1133979.0159882433},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A177,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB177/BE177,0)/2","v":848393.88533341524},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A177,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB177/BE177,0)/2","v":15400.030875281313},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A177,'MC PT SA (CHA Only)'!A:A,0))*$BB177/BE177,0)/2","v":2226843},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A177,'SFY 17-18 Directed Payments'!B:B,0))*$BB177/BE177,0)/2","v":5518567.5858290689},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A177,'SFY 17-18 Directed Payments'!B:B,0))*$BB177/BE177,0)/2","v":1469968.5245492987},11213152.042575307,null,null,13388541.638959929,null,1,null,"No",1]
[106334018,334018,50684,3,"MENIFEE VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C178,'Projected Nt Pt Revenues'!C:C,0)),0)","v":46533927.297822714},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A178,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A178,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C178,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A178,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q178=\"No\",0,IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB178,0),0))","v":0},{"$f":"IF(Q178=\"no\",IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB178,0),0),IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB178,0),0))","v":653545.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P178=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB178),0)/2","v":800600.98342741071},{"$f":"IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB178,0),0)","v":219775},{"$f":"IF(Q178=\"NO\",IFERROR(IF($P178=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB178,0),0),0)","v":477900},2151821.7334274109,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB178,0)","v":10921},6.707348477161246E-4,9.3329264287588074E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A178,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB178,0)","v":2365},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A178,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":363907.14908178727},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":542978.53348888434},{"$f":"IFERROR(IF(OR($K178=\"YES\",$L178=\"YES\",$M178=\"YES\",$N178=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B178,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB178/$BE178)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J178=\"YES\",$K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB178/$BE178,0)),0)/2","v":155000},{"$f":"IFERROR(IF(OR($J178=\"YES\",$K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A178,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB178/$BE178,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J178=\"YES\",$K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A178,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A178,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB178/BE178),0)/2","v":0},{"$f":"IFERROR(IF(OR($K178=\"YES\",$L178=\"YES\",$M178=\"YES\"),0,IF($J178=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB178/$BE178,0),0)),0)/2","v":0},1061885.6825706717,null,{"$f":"ROUND(VLOOKUP($A178,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":509374.29},{"$f":"ROUND(VLOOKUP($A178,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2234494.5},2743868.79,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A178,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB178/BE178,0)/2","v":192043.05728136495},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A178,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB178/BE178,0)/2","v":317331.22813659953},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A178,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB178/BE178,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A178,'MC PT SA (CHA Only)'!A:A,0))*$BB178/BE178,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A178,'SFY 17-18 Directed Payments'!B:B,0))*$BB178/BE178,0)/2","v":1616333.6753447431},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A178,'SFY 17-18 Directed Payments'!B:B,0))*$BB178/BE178,0)/2","v":618160.82517004886},2743868.7859327565,null,null,1653932.7391432608,null,1,null,"No",1]
[106414018,414018,50754,3,"MENLO PARK SURGICAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C179,'Projected Nt Pt Revenues'!C:C,0)),0)","v":23429771.352702562},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A179,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A179,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C179,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A179,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q179=\"No\",0,IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB179,0),0))","v":0},{"$f":"IF(Q179=\"no\",IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB179,0),0),IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB179,0),0))","v":35122.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P179=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB179),0)/2","v":11377.145588714844},{"$f":"IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB179,0),0)","v":590},{"$f":"IF(Q179=\"NO\",IFERROR(IF($P179=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB179,0),0),0)","v":0},47089.895588714848,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB179,0)","v":281},1.725817161507472E-5,2.0423928443523879E-5,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A179,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB179,0)","v":2},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A179,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":617.80672659097343},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K179=\"YES\",$L179=\"YES\",$M179=\"YES\",$N179=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B179,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB179/$BE179)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J179=\"YES\",$K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB179/$BE179,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J179=\"YES\",$K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A179,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB179/$BE179,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J179=\"YES\",$K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A179,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A179,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB179/BE179),0)/2","v":0},{"$f":"IFERROR(IF(OR($K179=\"YES\",$L179=\"YES\",$M179=\"YES\"),0,IF($J179=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB179/$BE179,0),0)),0)/2","v":0},617.80672659097343,null,{"$f":"ROUND(VLOOKUP($A179,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1280.81},{"$f":"ROUND(VLOOKUP($A179,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2329.3000000000002},3610.11,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A179,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB179/BE179,0)/2","v":660.69859156432904},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A179,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB179/BE179,0)/2","v":620.11052918824817},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A179,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB179/BE179,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A179,'MC PT SA (CHA Only)'!A:A,0))*$BB179/BE179,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A179,'SFY 17-18 Directed Payments'!B:B,0))*$BB179/BE179,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A179,'SFY 17-18 Directed Payments'!B:B,0))*$BB179/BE179,0)/2","v":2329.3016600610536},3610.1107808136308,null,null,-42861.978862123877,null,1,null,"No",1]
[106340947,340947,50017,3,"MERCY GENERAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C180,'Projected Nt Pt Revenues'!C:C,0)),0)","v":598227123.32163644},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A180,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A180,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C180,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A180,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q180=\"No\",0,IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB180,0),0))","v":0},{"$f":"IF(Q180=\"no\",IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB180,0),0),IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB180,0),0))","v":4358011.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P180=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB180),0)/2","v":3585201.1245176331},{"$f":"IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB180,0),0)","v":1873250},{"$f":"IF(Q180=\"NO\",IFERROR(IF($P180=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB180,0),0),0)","v":4122920},13939382.249517633,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB180,0)","v":67362},4.1371706631126801E-3,6.045818153805867E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A180,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB180,0)","v":20326},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A180,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":795496.89681418682},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3858969.1375668952},{"$f":"IFERROR(IF(OR($K180=\"YES\",$L180=\"YES\",$M180=\"YES\",$N180=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B180,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB180/$BE180)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J180=\"YES\",$K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB180/$BE180,0)),0)/2","v":692500},{"$f":"IFERROR(IF(OR($J180=\"YES\",$K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A180,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB180/$BE180,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J180=\"YES\",$K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A180,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A180,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB180/BE180),0)/2","v":225000},{"$f":"IFERROR(IF(OR($K180=\"YES\",$L180=\"YES\",$M180=\"YES\"),0,IF($J180=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB180/$BE180,0),0)),0)/2","v":0},5571966.0343810823,null,{"$f":"ROUND(VLOOKUP($A180,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2733492.01},{"$f":"ROUND(VLOOKUP($A180,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":11438288.92},14171780.93,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A180,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB180/BE180,0)/2","v":1604946.9953416826},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A180,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB180/BE180,0)/2","v":1027440.4654610355},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A180,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB180/BE180,0)/2","v":101104.55052902079},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A180,'MC PT SA (CHA Only)'!A:A,0))*$BB180/BE180,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A180,'SFY 17-18 Directed Payments'!B:B,0))*$BB180/BE180,0)/2","v":9485079.8860536981},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A180,'SFY 17-18 Directed Payments'!B:B,0))*$BB180/BE180,0)/2","v":1953209.0304865802},14171780.927872017,null,null,5804364.7148634512,null,1,null,"No",1]
[106150761,150761,50295,3,"MERCY HOSPITAL - BAKERSFIELD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C181,'Projected Nt Pt Revenues'!C:C,0)),0)","v":299046905.91035926},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A181,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A181,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C181,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A181,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q181=\"No\",0,IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB181,0),0))","v":0},{"$f":"IF(Q181=\"no\",IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB181,0),0),IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB181,0),0))","v":3353237.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P181=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB181),0)/2","v":1992400.742097555},{"$f":"IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB181,0),0)","v":880870},{"$f":"IF(Q181=\"NO\",IFERROR(IF($P181=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB181,0),0),0)","v":2905750},9132258.6170975547,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB181,0)","v":44650},2.7422681943526199E-3,3.9608623929090585E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A181,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB181,0)","v":12836},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A181,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1971058.9944159456},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2935427.9369113147},{"$f":"IFERROR(IF(OR($K181=\"YES\",$L181=\"YES\",$M181=\"YES\",$N181=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B181,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB181/$BE181)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J181=\"YES\",$K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB181/$BE181,0)),0)/2","v":482500},{"$f":"IFERROR(IF(OR($J181=\"YES\",$K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A181,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB181/$BE181,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J181=\"YES\",$K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A181,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A181,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB181/BE181),0)/2","v":0},{"$f":"IFERROR(IF(OR($K181=\"YES\",$L181=\"YES\",$M181=\"YES\"),0,IF($J181=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB181/$BE181,0),0)),0)/2","v":0},5388986.9313272601,null,{"$f":"ROUND(VLOOKUP($A181,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3528690.14},{"$f":"ROUND(VLOOKUP($A181,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":10796194.949999999},14324885.09,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A181,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB181/BE181,0)/2","v":1429531.5192813531},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A181,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB181/BE181,0)/2","v":1853427.690339782},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A181,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB181/BE181,0)/2","v":245730.92744470618},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A181,'MC PT SA (CHA Only)'!A:A,0))*$BB181/BE181,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A181,'SFY 17-18 Directed Payments'!B:B,0))*$BB181/BE181,0)/2","v":7086692.4688685834},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A181,'SFY 17-18 Directed Payments'!B:B,0))*$BB181/BE181,0)/2","v":3709502.4821726144},14324885.088107038,null,null,10581613.404229706,null,1,null,"No",1]
[106344029,344029,50414,3,"MERCY HOSPITAL - FOLSOM",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C182,'Projected Nt Pt Revenues'!C:C,0)),0)","v":248189004.62251598},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A182,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A182,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C182,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A182,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q182=\"No\",0,IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB182,0),0))","v":0},{"$f":"IF(Q182=\"no\",IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB182,0),0),IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB182,0),0))","v":1898926.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P182=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB182),0)/2","v":1471327.4741344152},{"$f":"IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB182,0),0)","v":499435},{"$f":"IF(Q182=\"NO\",IFERROR(IF($P182=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB182,0),0),0)","v":767590},4637278.7241344154,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB182,0)","v":24271},1.4906515418842651E-3,2.0112902704565506E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A182,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB182,0)","v":4295},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A182,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":663074.9469854323},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1159999.5942717076},{"$f":"IFERROR(IF(OR($K182=\"YES\",$L182=\"YES\",$M182=\"YES\",$N182=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B182,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB182/$BE182)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J182=\"YES\",$K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB182/$BE182,0)),0)/2","v":175000},{"$f":"IFERROR(IF(OR($J182=\"YES\",$K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A182,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB182/$BE182,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J182=\"YES\",$K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A182,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A182,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB182/BE182),0)/2","v":0},{"$f":"IFERROR(IF(OR($K182=\"YES\",$L182=\"YES\",$M182=\"YES\"),0,IF($J182=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB182/$BE182,0),0)),0)/2","v":0},1998074.5412571398,null,{"$f":"ROUND(VLOOKUP($A182,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":873864.64},{"$f":"ROUND(VLOOKUP($A182,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3009070.22},3882934.8600000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A182,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB182/BE182,0)/2","v":324623.24132194032},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A182,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB182/BE182,0)/2","v":536519.62985367235},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A182,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB182/BE182,0)/2","v":12721.764636101954},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A182,'MC PT SA (CHA Only)'!A:A,0))*$BB182/BE182,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A182,'SFY 17-18 Directed Payments'!B:B,0))*$BB182/BE182,0)/2","v":1797116.6464893497},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A182,'SFY 17-18 Directed Payments'!B:B,0))*$BB182/BE182,0)/2","v":1211953.5714348436},3882934.8537359079,null,null,1243730.6771227252,null,1,null,"No",1]
[106240942,240942,50444,3,"MERCY MEDICAL CENTER - MERCED",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C183,'Projected Nt Pt Revenues'!C:C,0)),0)","v":353960773.94409037},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A183,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A183,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C183,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A183,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q183=\"No\",0,IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB183,0),0))","v":0},{"$f":"IF(Q183=\"no\",IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB183,0),0),IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB183,0),0))","v":1096519.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P183=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB183),0)/2","v":4043087.4762111413},{"$f":"IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB183,0),0)","v":872020},{"$f":"IF(Q183=\"NO\",IFERROR(IF($P183=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB183,0),0),0)","v":3725555},9737181.6012111418,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB183,0)","v":45365},2.7861813356507637E-3,4.2232308604309883E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A183,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB183,0)","v":15585},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A183,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":896233.74722574838},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2868550.8154845312},{"$f":"IFERROR(IF(OR($K183=\"YES\",$L183=\"YES\",$M183=\"YES\",$N183=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B183,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB183/$BE183)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J183=\"YES\",$K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB183/$BE183,0)),0)/2","v":235000},{"$f":"IFERROR(IF(OR($J183=\"YES\",$K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A183,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB183/$BE183,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J183=\"YES\",$K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A183,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A183,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB183/BE183),0)/2","v":0},{"$f":"IFERROR(IF(OR($K183=\"YES\",$L183=\"YES\",$M183=\"YES\"),0,IF($J183=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB183/$BE183,0),0)),0)/2","v":0},3999784.5627102796,null,{"$f":"ROUND(VLOOKUP($A183,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":4334482.6399999997},{"$f":"ROUND(VLOOKUP($A183,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":13051850.970000001},17386333.609999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A183,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB183/BE183,0)/2","v":1763955.123044831},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A183,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB183/BE183,0)/2","v":2515623.0541089391},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A183,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB183/BE183,0)/2","v":54904.457903176852},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A183,'MC PT SA (CHA Only)'!A:A,0))*$BB183/BE183,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A183,'SFY 17-18 Directed Payments'!B:B,0))*$BB183/BE183,0)/2","v":9924315.5492791142},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A183,'SFY 17-18 Directed Payments'!B:B,0))*$BB183/BE183,0)/2","v":3127535.4212588989},17386333.605594959,null,null,11648936.571499135,null,1,null,"No",1]
[106450949,450949,50280,3,"MERCY MEDICAL CENTER - REDDING",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C184,'Projected Nt Pt Revenues'!C:C,0)),0)","v":525838368.98079538},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A184,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A184,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C184,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A184,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q184=\"No\",0,IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB184,0),0))","v":0},{"$f":"IF(Q184=\"no\",IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB184,0),0),IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB184,0),0))","v":1709854.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P184=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB184),0)/2","v":5298599.2501780884},{"$f":"IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB184,0),0)","v":1283545},{"$f":"IF(Q184=\"NO\",IFERROR(IF($P184=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB184,0),0),0)","v":3682485},11974483.500178088,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB184,0)","v":57524},3.5329504056425555E-3,5.1935981402856449E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A184,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB184,0)","v":16834},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A184,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":915392.64965357166},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2692600.2936354941},{"$f":"IFERROR(IF(OR($K184=\"YES\",$L184=\"YES\",$M184=\"YES\",$N184=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B184,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB184/$BE184)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J184=\"YES\",$K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB184/$BE184,0)),0)/2","v":423750},{"$f":"IFERROR(IF(OR($J184=\"YES\",$K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A184,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB184/$BE184,0)),0)/2","v":423750},{"$f":"IFERROR(IF(OR($J184=\"YES\",$K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A184,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A184,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB184/BE184),0)/2","v":0},{"$f":"IFERROR(IF(OR($K184=\"YES\",$L184=\"YES\",$M184=\"YES\"),0,IF($J184=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB184/$BE184,0),0)),0)/2","v":0},4455492.9432890657,null,{"$f":"ROUND(VLOOKUP($A184,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2852766.92},{"$f":"ROUND(VLOOKUP($A184,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":13241699.57},16094466.49,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A184,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB184/BE184,0)/2","v":1417528.8282012679},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A184,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB184/BE184,0)/2","v":912306.61054175068},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A184,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB184/BE184,0)/2","v":522931.48319976981},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A184,'MC PT SA (CHA Only)'!A:A,0))*$BB184/BE184,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A184,'SFY 17-18 Directed Payments'!B:B,0))*$BB184/BE184,0)/2","v":10304629.355242582},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A184,'SFY 17-18 Directed Payments'!B:B,0))*$BB184/BE184,0)/2","v":2937070.2162862145},16094466.493471583,null,null,8575475.9331109785,null,1,null,"No",1]
[106470871,470871,51319,3,"MERCY MEDICAL CENTER MT. SHASTA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C185,'Projected Nt Pt Revenues'!C:C,0)),0)","v":62797623.439104334},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A185,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A185,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C185,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A185,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q185=\"No\",0,IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB185,0),0))","v":0},{"$f":"IF(Q185=\"no\",IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB185,0),0),IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB185,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P185=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB185),0)/2","v":0},{"$f":"IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB185,0),0)","v":0},{"$f":"IF(Q185=\"NO\",IFERROR(IF($P185=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB185,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB185,0)","v":2680},1.6459750864199375E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A185,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB185,0)","v":740},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A185,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":134430.5662831048},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":66877.121426783415},{"$f":"IFERROR(IF(OR($K185=\"YES\",$L185=\"YES\",$M185=\"YES\",$N185=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B185,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB185/$BE185)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J185=\"YES\",$K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB185/$BE185,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J185=\"YES\",$K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A185,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB185/$BE185,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J185=\"YES\",$K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A185,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A185,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB185/BE185),0)/2","v":0},{"$f":"IFERROR(IF(OR($K185=\"YES\",$L185=\"YES\",$M185=\"YES\"),0,IF($J185=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB185/$BE185,0),0)),0)/2","v":11250},212557.68770988821,null,{"$f":"ROUND(VLOOKUP($A185,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":668131.68999999994},{"$f":"ROUND(VLOOKUP($A185,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1295144.8799999999},1963276.5699999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A185,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB185/BE185,0)/2","v":71685.797184729701},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A185,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB185/BE185,0)/2","v":591089.35642223817},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A185,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB185/BE185,0)/2","v":5356.5324783587175},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A185,'MC PT SA (CHA Only)'!A:A,0))*$BB185/BE185,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A185,'SFY 17-18 Directed Payments'!B:B,0))*$BB185/BE185,0)/2","v":393705.13715936575},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A185,'SFY 17-18 Directed Payments'!B:B,0))*$BB185/BE185,0)/2","v":901439.74244362768},1963276.56568832,null,null,2175834.2577098878,null,1,null,"No",1]
[106340950,340950,50516,3,"MERCY SAN JUAN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C186,'Projected Nt Pt Revenues'!C:C,0)),0)","v":616514936.95984447},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A186,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A186,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C186,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A186,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q186=\"No\",0,IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB186,0),0))","v":0},{"$f":"IF(Q186=\"no\",IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB186,0),0),IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB186,0),0))","v":4675100.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P186=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB186),0)/2","v":5195329.7748343693},{"$f":"IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB186,0),0)","v":5921535},{"$f":"IF(Q186=\"NO\",IFERROR(IF($P186=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB186,0),0),0)","v":7530465},23322430.399834368,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB186,0)","v":103767},6.3730558504678236E-3,1.0115453509933829E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A186,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB186,0)","v":45600},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A186,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1249677.8764613203},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":11358760.611856177},{"$f":"IFERROR(IF(OR($K186=\"YES\",$L186=\"YES\",$M186=\"YES\",$N186=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B186,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB186/$BE186)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J186=\"YES\",$K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB186/$BE186,0)),0)/2","v":2317500},{"$f":"IFERROR(IF(OR($J186=\"YES\",$K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A186,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB186/$BE186,0)),0)/2","v":2317500},{"$f":"IFERROR(IF(OR($J186=\"YES\",$K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A186,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A186,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB186/BE186),0)/2","v":0},{"$f":"IFERROR(IF(OR($K186=\"YES\",$L186=\"YES\",$M186=\"YES\"),0,IF($J186=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB186/$BE186,0),0)),0)/2","v":0},17243438.488317497,null,{"$f":"ROUND(VLOOKUP($A186,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":6081484.9699999997},{"$f":"ROUND(VLOOKUP($A186,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":18422311.539999999},24503796.509999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A186,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB186/BE186,0)/2","v":2616586.6554585975},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A186,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB186/BE186,0)/2","v":1516459.6287788879},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A186,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB186/BE186,0)/2","v":1948438.6890029835},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A186,'MC PT SA (CHA Only)'!A:A,0))*$BB186/BE186,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A186,'SFY 17-18 Directed Payments'!B:B,0))*$BB186/BE186,0)/2","v":15243352.30028932},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A186,'SFY 17-18 Directed Payments'!B:B,0))*$BB186/BE186,0)/2","v":3178959.234831016},24503796.508360807,null,null,18424804.598483127,null,1,null,"No",1]
[106340951,340951,50590,3,"METHODIST HOSPITAL - SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C187,'Projected Nt Pt Revenues'!C:C,0)),0)","v":303054047.07328713},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A187,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A187,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C187,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A187,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q187=\"No\",0,IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB187,0),0))","v":0},{"$f":"IF(Q187=\"no\",IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB187,0),0),IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB187,0),0))","v":1563618.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P187=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB187),0)/2","v":1919587.0103297799},{"$f":"IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB187,0),0)","v":1664095},{"$f":"IF(Q187=\"NO\",IFERROR(IF($P187=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB187,0),0),0)","v":3816120},8963420.8853297792,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB187,0)","v":39071},2.3996228582654246E-3,3.8876337371840639E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A187,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB187,0)","v":18577},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A187,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1248676.9124834237},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4257843.3975052107},{"$f":"IFERROR(IF(OR($K187=\"YES\",$L187=\"YES\",$M187=\"YES\",$N187=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B187,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB187/$BE187)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J187=\"YES\",$K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB187/$BE187,0)),0)/2","v":453750},{"$f":"IFERROR(IF(OR($J187=\"YES\",$K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A187,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB187/$BE187,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J187=\"YES\",$K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A187,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A187,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB187/BE187),0)/2","v":0},{"$f":"IFERROR(IF(OR($K187=\"YES\",$L187=\"YES\",$M187=\"YES\"),0,IF($J187=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB187/$BE187,0),0)),0)/2","v":0},5960270.3099886347,null,{"$f":"ROUND(VLOOKUP($A187,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3792030.12},{"$f":"ROUND(VLOOKUP($A187,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":10537581.4},14329611.52,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A187,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB187/BE187,0)/2","v":1620583.5286753715},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A187,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB187/BE187,0)/2","v":1742923.9940384361},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A187,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB187/BE187,0)/2","v":428522.59826869739},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A187,'MC PT SA (CHA Only)'!A:A,0))*$BB187/BE187,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A187,'SFY 17-18 Directed Payments'!B:B,0))*$BB187/BE187,0)/2","v":7410762.683809286},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A187,'SFY 17-18 Directed Payments'!B:B,0))*$BB187/BE187,0)/2","v":3126818.7130558034},14329611.517847594,null,null,11326460.944658857,null,1,null,"No",1]
[106190529,190529,50238,3,"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C188,'Projected Nt Pt Revenues'!C:C,0)),0)","v":341892199.98947936},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A188,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A188,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C188,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A188,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q188=\"No\",0,IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB188,0),0))","v":0},{"$f":"IF(Q188=\"no\",IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB188,0),0),IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB188,0),0))","v":3872857.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P188=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB188),0)/2","v":6624649.3267950676},{"$f":"IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB188,0),0)","v":1405970},{"$f":"IF(Q188=\"NO\",IFERROR(IF($P188=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB188,0),0),0)","v":1791240},13694716.951795068,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB188,0)","v":72283},4.4394036258094162E-3,5.9397014068726531E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A188,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB188,0)","v":10838},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A188,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1066497.4117585488},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4392393.7965662386},{"$f":"IFERROR(IF(OR($K188=\"YES\",$L188=\"YES\",$M188=\"YES\",$N188=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B188,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB188/$BE188)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J188=\"YES\",$K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB188/$BE188,0)),0)/2","v":1052500},{"$f":"IFERROR(IF(OR($J188=\"YES\",$K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A188,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB188/$BE188,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J188=\"YES\",$K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A188,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A188,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB188/BE188),0)/2","v":0},{"$f":"IFERROR(IF(OR($K188=\"YES\",$L188=\"YES\",$M188=\"YES\"),0,IF($J188=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB188/$BE188,0),0)),0)/2","v":0},6511391.2083247872,null,{"$f":"ROUND(VLOOKUP($A188,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1433206.08},{"$f":"ROUND(VLOOKUP($A188,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4040718.68},5473924.7599999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A188,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB188/BE188,0)/2","v":748241.15494660253},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A188,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB188/BE188,0)/2","v":644790.92824994039},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A188,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB188/BE188,0)/2","v":40173.993587690384},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A188,'MC PT SA (CHA Only)'!A:A,0))*$BB188/BE188,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A188,'SFY 17-18 Directed Payments'!B:B,0))*$BB188/BE188,0)/2","v":3268823.9449184076},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A188,'SFY 17-18 Directed Payments'!B:B,0))*$BB188/BE188,0)/2","v":771894.73473407829},5473924.7564367186,null,null,-1709400.9834702797,null,1,null,"No",1]
[106410852,410852,50007,3,"MILLS-PENINSULA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C189,'Projected Nt Pt Revenues'!C:C,0)),0)","v":635934180.12486172},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A189,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A189,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C189,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A189,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q189=\"No\",0,IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB189,0),0))","v":0},{"$f":"IF(Q189=\"no\",IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB189,0),0),IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB189,0),0))","v":4647527.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P189=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB189),0)/2","v":3521839.1752389441},{"$f":"IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB189,0),0)","v":1551405},{"$f":"IF(Q189=\"NO\",IFERROR(IF($P189=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB189,0),0),0)","v":1185310},10906081.800238945,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB189,0)","v":57715},3.5446810489823395E-3,4.7302087104367976E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A189,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB189,0)","v":9277},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A189,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":330351.6835767692},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1316842.3671416638},{"$f":"IFERROR(IF(OR($K189=\"YES\",$L189=\"YES\",$M189=\"YES\",$N189=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B189,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB189/$BE189)*$AG$16),0)/2","v":182812.5},{"$f":"IFERROR(IF(OR($J189=\"YES\",$K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB189/$BE189,0)),0)/2","v":201250},{"$f":"IFERROR(IF(OR($J189=\"YES\",$K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A189,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB189/$BE189,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J189=\"YES\",$K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A189,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A189,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB189/BE189),0)/2","v":0},{"$f":"IFERROR(IF(OR($K189=\"YES\",$L189=\"YES\",$M189=\"YES\"),0,IF($J189=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB189/$BE189,0),0)),0)/2","v":0},2031256.550718433,null,{"$f":"ROUND(VLOOKUP($A189,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2816986.25},{"$f":"ROUND(VLOOKUP($A189,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4111952.3},6928938.5499999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A189,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB189/BE189,0)/2","v":514133.62066897535},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A189,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB189/BE189,0)/2","v":463553.29091918847},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A189,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB189/BE189,0)/2","v":1839299.3397564245},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A189,'MC PT SA (CHA Only)'!A:A,0))*$BB189/BE189,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A189,'SFY 17-18 Directed Payments'!B:B,0))*$BB189/BE189,0)/2","v":1809168.8445656567},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A189,'SFY 17-18 Directed Payments'!B:B,0))*$BB189/BE189,0)/2","v":2302783.4565465124},6928938.552456758,null,null,-1945886.6995205116,null,1,null,"No",1]
[106190681,190681,50751,3,"MIRACLE MILE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C190,'Projected Nt Pt Revenues'!C:C,0)),0)","v":11093097.028023459},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A190,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A190,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C190,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A190,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q190=\"No\",0,IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB190,0),0))","v":0},{"$f":"IF(Q190=\"no\",IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB190,0),0),IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB190,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P190=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB190),0)/2","v":115871.85199583425},{"$f":"IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB190,0),0)","v":0},{"$f":"IF(Q190=\"NO\",IFERROR(IF($P190=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB190,0),0),0)","v":0},115871.85199583425,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB190,0)","v":662},4.0658041313805922E-5,5.0256183076962628E-5,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A190,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB190,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A190,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K190=\"YES\",$L190=\"YES\",$M190=\"YES\",$N190=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B190,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB190/$BE190)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J190=\"YES\",$K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB190/$BE190,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J190=\"YES\",$K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A190,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB190/$BE190,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J190=\"YES\",$K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A190,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A190,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB190/BE190),0)/2","v":0},{"$f":"IFERROR(IF(OR($K190=\"YES\",$L190=\"YES\",$M190=\"YES\"),0,IF($J190=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB190/$BE190,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A190,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":4955.24},{"$f":"ROUND(VLOOKUP($A190,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},4955.24,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A190,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB190/BE190,0)/2","v":4955.2394367324678},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A190,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB190/BE190,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A190,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB190/BE190,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A190,'MC PT SA (CHA Only)'!A:A,0))*$BB190/BE190,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A190,'SFY 17-18 Directed Payments'!B:B,0))*$BB190/BE190,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A190,'SFY 17-18 Directed Payments'!B:B,0))*$BB190/BE190,0)/2","v":0},4955.2394367324678,null,null,-110916.61199583425,null,1,null,"No",1]
[106190524,190524,50704,3,"MISSION COMMUNITY HOSPITAL - PANORAMA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C191,'Projected Nt Pt Revenues'!C:C,0)),0)","v":98117752.149445504},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A191,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A191,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C191,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A191,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q191=\"No\",0,IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB191,0),0))","v":0},{"$f":"IF(Q191=\"no\",IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB191,0),0),IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB191,0),0))","v":459385.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P191=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB191),0)/2","v":2765346.5100939358},{"$f":"IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB191,0),0)","v":5783770},{"$f":"IF(Q191=\"NO\",IFERROR(IF($P191=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB191,0),0),0)","v":916565},9925067.3850939348,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB191,0)","v":41311},2.5371968953393298E-3,4.3047210773364004E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A191,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB191,0)","v":22713},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A191,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":261872.25495124259},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2039752.203516894},{"$f":"IFERROR(IF(OR($K191=\"YES\",$L191=\"YES\",$M191=\"YES\",$N191=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B191,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB191/$BE191)*$AG$16),0)/2","v":1235325},{"$f":"IFERROR(IF(OR($J191=\"YES\",$K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB191/$BE191,0)),0)/2","v":312500},{"$f":"IFERROR(IF(OR($J191=\"YES\",$K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A191,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB191/$BE191,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J191=\"YES\",$K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A191,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A191,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB191/BE191),0)/2","v":0},{"$f":"IFERROR(IF(OR($K191=\"YES\",$L191=\"YES\",$M191=\"YES\"),0,IF($J191=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB191/$BE191,0),0)),0)/2","v":0},3849449.4584681364,null,{"$f":"ROUND(VLOOKUP($A191,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":9699394.3699999992},{"$f":"ROUND(VLOOKUP($A191,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1945068.78},11644463.149999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A191,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB191/BE191,0)/2","v":1327013.1211569547},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A191,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB191/BE191,0)/2","v":276651.97742185043},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A191,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB191/BE191,0)/2","v":8095729.2744794069},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A191,'MC PT SA (CHA Only)'!A:A,0))*$BB191/BE191,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A191,'SFY 17-18 Directed Payments'!B:B,0))*$BB191/BE191,0)/2","v":1734177.3898686348},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A191,'SFY 17-18 Directed Payments'!B:B,0))*$BB191/BE191,0)/2","v":210891.38876091232},11644463.15168776,null,null,5568845.2233741991,null,1,null,"No",1]
[106301262,301262,50567,3,"MISSION HOSPITAL REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C192,'Projected Nt Pt Revenues'!C:C,0)),0)","v":640923995.35456121},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A192,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A192,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C192,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A192,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q192=\"No\",0,IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB192,0),0))","v":0},{"$f":"IF(Q192=\"no\",IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB192,0),0),IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB192,0),0))","v":5704328.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P192=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB192),0)/2","v":5301574.81133206},{"$f":"IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB192,0),0)","v":1231035},{"$f":"IF(Q192=\"NO\",IFERROR(IF($P192=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB192,0),0),0)","v":2575055},14811993.31133206,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB192,0)","v":77947},4.7872694052677189E-3,6.4242888567605872E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A192,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB192,0)","v":12902},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A192,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1198412.2938022711},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4722002.466455386},{"$f":"IFERROR(IF(OR($K192=\"YES\",$L192=\"YES\",$M192=\"YES\",$N192=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B192,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB192/$BE192)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J192=\"YES\",$K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB192/$BE192,0)),0)/2","v":978750},{"$f":"IFERROR(IF(OR($J192=\"YES\",$K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A192,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB192/$BE192,0)),0)/2","v":978750},{"$f":"IFERROR(IF(OR($J192=\"YES\",$K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A192,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A192,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB192/BE192),0)/2","v":0},{"$f":"IFERROR(IF(OR($K192=\"YES\",$L192=\"YES\",$M192=\"YES\"),0,IF($J192=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB192/$BE192,0),0)),0)/2","v":0},7877914.7602576576,null,{"$f":"ROUND(VLOOKUP($A192,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2356650.25},{"$f":"ROUND(VLOOKUP($A192,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":7065688.3200000003},9422338.5700000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A192,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB192/BE192,0)/2","v":1018907.3446241227},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A192,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB192/BE192,0)/2","v":1225255.7242720865},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A192,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB192/BE192,0)/2","v":112487.18204553307},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A192,'MC PT SA (CHA Only)'!A:A,0))*$BB192/BE192,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A192,'SFY 17-18 Directed Payments'!B:B,0))*$BB192/BE192,0)/2","v":5053888.3933314504},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A192,'SFY 17-18 Directed Payments'!B:B,0))*$BB192/BE192,0)/2","v":2011799.9260896544},9422338.5703628473,null,null,2488260.0189255979,null,1,null,"No",1]
[106190541,190541,52054,3,"MONROVIA MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C193,'Projected Nt Pt Revenues'!C:C,0)),0)","v":47219514.684891},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A193,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A193,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C193,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A193,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q193=\"No\",0,IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB193,0),0))","v":0},{"$f":"IF(Q193=\"no\",IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB193,0),0),IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB193,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P193=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB193),0)/2","v":0},{"$f":"IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB193,0),0)","v":0},{"$f":"IF(Q193=\"NO\",IFERROR(IF($P193=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB193,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB193,0)","v":12142},7.457249813175703E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A193,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB193,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A193,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K193=\"YES\",$L193=\"YES\",$M193=\"YES\",$N193=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B193,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB193/$BE193)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J193=\"YES\",$K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB193/$BE193,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J193=\"YES\",$K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A193,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB193/$BE193,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J193=\"YES\",$K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A193,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A193,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB193/BE193),0)/2","v":0},{"$f":"IFERROR(IF(OR($K193=\"YES\",$L193=\"YES\",$M193=\"YES\"),0,IF($J193=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB193/$BE193,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A193,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A193,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A193,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB193/BE193,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A193,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB193/BE193,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A193,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB193/BE193,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A193,'MC PT SA (CHA Only)'!A:A,0))*$BB193/BE193,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A193,'SFY 17-18 Directed Payments'!B:B,0))*$BB193/BE193,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A193,'SFY 17-18 Directed Payments'!B:B,0))*$BB193/BE193,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106361166,361166,50758,3,"MONTCLAIR HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C194,'Projected Nt Pt Revenues'!C:C,0)),0)","v":67814532.567457616},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A194,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A194,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C194,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A194,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q194=\"No\",0,IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB194,0),0))","v":0},{"$f":"IF(Q194=\"no\",IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB194,0),0),IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB194,0),0))","v":346467.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P194=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB194),0)/2","v":648147.23253863177},{"$f":"IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB194,0),0)","v":458135},{"$f":"IF(Q194=\"NO\",IFERROR(IF($P194=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB194,0),0),0)","v":921285},2374035.1075386317,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB194,0)","v":10490},6.4426412897556511E-4,1.0296714943322687E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A194,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB194,0)","v":4676},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A194,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":603072.67034954973},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1431488.8610161496},{"$f":"IFERROR(IF(OR($K194=\"YES\",$L194=\"YES\",$M194=\"YES\",$N194=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B194,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB194/$BE194)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J194=\"YES\",$K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB194/$BE194,0)),0)/2","v":203750},{"$f":"IFERROR(IF(OR($J194=\"YES\",$K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A194,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB194/$BE194,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J194=\"YES\",$K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A194,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A194,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB194/BE194),0)/2","v":0},{"$f":"IFERROR(IF(OR($K194=\"YES\",$L194=\"YES\",$M194=\"YES\"),0,IF($J194=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB194/$BE194,0),0)),0)/2","v":0},2238311.5313656991,null,{"$f":"ROUND(VLOOKUP($A194,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1227391.74},{"$f":"ROUND(VLOOKUP($A194,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2813126.03},4040517.7699999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A194,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB194/BE194,0)/2","v":362833.643200744},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A194,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB194/BE194,0)/2","v":864558.09979425557},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A194,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB194/BE194,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A194,'MC PT SA (CHA Only)'!A:A,0))*$BB194/BE194,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A194,'SFY 17-18 Directed Payments'!B:B,0))*$BB194/BE194,0)/2","v":1801134.0458481188},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A194,'SFY 17-18 Directed Payments'!B:B,0))*$BB194/BE194,0)/2","v":1011991.9827711408},4040517.7716142591,null,null,3904794.193827067,null,1,null,"No",1]
[106190547,190547,50736,3,"MONTEREY PARK HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C195,'Projected Nt Pt Revenues'!C:C,0)),0)","v":85388642.834061235},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A195,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A195,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C195,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A195,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q195=\"No\",0,IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB195,0),0))","v":0},{"$f":"IF(Q195=\"no\",IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB195,0),0),IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB195,0),0))","v":740860.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P195=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB195),0)/2","v":727612.21865057852},{"$f":"IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB195,0),0)","v":788240},{"$f":"IF(Q195=\"NO\",IFERROR(IF($P195=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB195,0),0),0)","v":2597475},4854187.4686505785,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB195,0)","v":20148},1.2374293298951084E-3,2.1053683868207415E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A195,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB195,0)","v":11477},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A195,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":984079.48592340876},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3013451.2452425621},{"$f":"IFERROR(IF(OR($K195=\"YES\",$L195=\"YES\",$M195=\"YES\",$N195=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B195,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB195/$BE195)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J195=\"YES\",$K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB195/$BE195,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J195=\"YES\",$K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A195,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB195/$BE195,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J195=\"YES\",$K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A195,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A195,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB195/BE195),0)/2","v":0},{"$f":"IFERROR(IF(OR($K195=\"YES\",$L195=\"YES\",$M195=\"YES\"),0,IF($J195=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB195/$BE195,0),0)),0)/2","v":0},3997530.7311659707,null,{"$f":"ROUND(VLOOKUP($A195,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1495653.51},{"$f":"ROUND(VLOOKUP($A195,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5344304.3600000003},6839957.8700000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A195,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB195/BE195,0)/2","v":1021219.7896945978},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A195,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB195/BE195,0)/2","v":436268.4276349055},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A195,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB195/BE195,0)/2","v":38165.293908305859},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A195,'MC PT SA (CHA Only)'!A:A,0))*$BB195/BE195,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A195,'SFY 17-18 Directed Payments'!B:B,0))*$BB195/BE195,0)/2","v":4321382.5769158956},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A195,'SFY 17-18 Directed Payments'!B:B,0))*$BB195/BE195,0)/2","v":1022921.7828683504},6839957.8710220549,null,null,5983301.1325153923,null,1,null,"No",1]
[106301304,301304,54135,3,"NEWPORT BAY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C196,'Projected Nt Pt Revenues'!C:C,0)),0)","v":12870353.766344931},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A196,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A196,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C196,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A196,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q196=\"No\",0,IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB196,0),0))","v":0},{"$f":"IF(Q196=\"no\",IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB196,0),0),IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB196,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P196=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB196),0)/2","v":0},{"$f":"IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB196,0),0)","v":0},{"$f":"IF(Q196=\"NO\",IFERROR(IF($P196=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB196,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB196,0)","v":11667},7.1655191542020194E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A196,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB196,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A196,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K196=\"YES\",$L196=\"YES\",$M196=\"YES\",$N196=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B196,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB196/$BE196)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J196=\"YES\",$K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB196/$BE196,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J196=\"YES\",$K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A196,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB196/$BE196,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J196=\"YES\",$K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A196,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A196,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB196/BE196),0)/2","v":0},{"$f":"IFERROR(IF(OR($K196=\"YES\",$L196=\"YES\",$M196=\"YES\"),0,IF($J196=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB196/$BE196,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A196,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A196,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A196,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB196/BE196,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A196,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB196/BE196,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A196,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB196/BE196,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A196,'MC PT SA (CHA Only)'!A:A,0))*$BB196/BE196,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A196,'SFY 17-18 Directed Payments'!B:B,0))*$BB196/BE196,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A196,'SFY 17-18 Directed Payments'!B:B,0))*$BB196/BE196,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106514033,514033,null,3,"NORTH VALLEY BEHAVIORAL HEALTH - PHF",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C197,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A197,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A197,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C197,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A197,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q197=\"No\",0,IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB197,0),0))","v":0},{"$f":"IF(Q197=\"no\",IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB197,0),0),IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB197,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P197=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB197),0)/2","v":0},{"$f":"IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB197,0),0)","v":0},{"$f":"IF(Q197=\"NO\",IFERROR(IF($P197=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB197,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB197,0)","v":5230},3.2121080977523411E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A197,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB197,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A197,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K197=\"YES\",$L197=\"YES\",$M197=\"YES\",$N197=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B197,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB197/$BE197)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J197=\"YES\",$K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB197/$BE197,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J197=\"YES\",$K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A197,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB197/$BE197,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J197=\"YES\",$K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A197,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A197,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB197/BE197),0)/2","v":0},{"$f":"IFERROR(IF(OR($K197=\"YES\",$L197=\"YES\",$M197=\"YES\"),0,IF($J197=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB197/$BE197,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A197,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A197,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A197,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB197/BE197,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A197,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB197/BE197,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A197,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB197/BE197,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A197,'MC PT SA (CHA Only)'!A:A,0))*$BB197/BE197,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A197,'SFY 17-18 Directed Payments'!B:B,0))*$BB197/BE197,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A197,'SFY 17-18 Directed Payments'!B:B,0))*$BB197/BE197,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106481357,481357,50367,3,"NORTHBAY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C198,'Projected Nt Pt Revenues'!C:C,0)),0)","v":641433118.29188395},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A198,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A198,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C198,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A198,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q198=\"No\",0,IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB198,0),0))","v":0},{"$f":"IF(Q198=\"no\",IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB198,0),0),IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB198,0),0))","v":919920.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P198=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB198),0)/2","v":3970098.7114343089},{"$f":"IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB198,0),0)","v":1500665},{"$f":"IF(Q198=\"NO\",IFERROR(IF($P198=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB198,0),0),0)","v":3290135},9680819.3364343084,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB198,0)","v":44527},2.7347139057097227E-3,4.1987853005433411E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A198,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB198,0)","v":16240},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A198,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1696736.0159552111},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4233958.7112813592},{"$f":"IFERROR(IF(OR($K198=\"YES\",$L198=\"YES\",$M198=\"YES\",$N198=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B198,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB198/$BE198)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J198=\"YES\",$K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB198/$BE198,0)),0)/2","v":840000},{"$f":"IFERROR(IF(OR($J198=\"YES\",$K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A198,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB198/$BE198,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J198=\"YES\",$K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A198,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A198,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB198/BE198),0)/2","v":0},{"$f":"IFERROR(IF(OR($K198=\"YES\",$L198=\"YES\",$M198=\"YES\"),0,IF($J198=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB198/$BE198,0),0)),0)/2","v":0},6770694.7272365708,null,{"$f":"ROUND(VLOOKUP($A198,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3276176.87},{"$f":"ROUND(VLOOKUP($A198,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":10597668.33},13873845.199999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A198,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB198/BE198,0)/2","v":1289793.7671654976},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A198,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB198/BE198,0)/2","v":1893982.9189486934},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A198,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB198/BE198,0)/2","v":92400.185251687872},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A198,'MC PT SA (CHA Only)'!A:A,0))*$BB198/BE198,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A198,'SFY 17-18 Directed Payments'!B:B,0))*$BB198/BE198,0)/2","v":7188466.5859573986},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A198,'SFY 17-18 Directed Payments'!B:B,0))*$BB198/BE198,0)/2","v":3409201.7450755127},13873845.20239879,null,null,10963720.590802263,null,1,null,"No",1]
[106190568,190568,50116,3,"NORTHRIDGE HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C199,'Projected Nt Pt Revenues'!C:C,0)),0)","v":445596881.66806102},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A199,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A199,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C199,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A199,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q199=\"No\",0,IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB199,0),0))","v":0},{"$f":"IF(Q199=\"no\",IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB199,0),0),IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB199,0),0))","v":4185351.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P199=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB199),0)/2","v":3767760.5529642422},{"$f":"IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB199,0),0)","v":2535525},{"$f":"IF(Q199=\"NO\",IFERROR(IF($P199=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB199,0),0),0)","v":2087420},12576057.177964242,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB199,0)","v":62698},3.850721864490942E-3,5.4545139396308525E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A199,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB199,0)","v":15671},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A199,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1818165.2707708394},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":6012571.678750813},{"$f":"IFERROR(IF(OR($K199=\"YES\",$L199=\"YES\",$M199=\"YES\",$N199=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B199,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB199/$BE199)*$AG$16),0)/2","v":70200},{"$f":"IFERROR(IF(OR($J199=\"YES\",$K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB199/$BE199,0)),0)/2","v":2143750},{"$f":"IFERROR(IF(OR($J199=\"YES\",$K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A199,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB199/$BE199,0)),0)/2","v":2143750},{"$f":"IFERROR(IF(OR($J199=\"YES\",$K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A199,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A199,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB199/BE199),0)/2","v":0},{"$f":"IFERROR(IF(OR($K199=\"YES\",$L199=\"YES\",$M199=\"YES\"),0,IF($J199=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB199/$BE199,0),0)),0)/2","v":0},12188436.949521653,null,{"$f":"ROUND(VLOOKUP($A199,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2422535.31},{"$f":"ROUND(VLOOKUP($A199,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2349442.83},4771978.1400000006,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A199,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB199/BE199,0)/2","v":931695.13053763122},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A199,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB199/BE199,0)/2","v":817925.78799929935},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A199,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB199/BE199,0)/2","v":672914.39259381394},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A199,'MC PT SA (CHA Only)'!A:A,0))*$BB199/BE199,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A199,'SFY 17-18 Directed Payments'!B:B,0))*$BB199/BE199,0)/2","v":1716768.6593139691},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A199,'SFY 17-18 Directed Payments'!B:B,0))*$BB199/BE199,0)/2","v":632674.16628273693},4771978.1367274504,null,null,4384357.9115574118,null,1,null,"No",1]
[106214034,214034,50131,3,"NOVATO COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C200,'Projected Nt Pt Revenues'!C:C,0)),0)","v":77452939.252638578},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A200,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A200,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C200,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A200,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q200=\"No\",0,IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB200,0),0))","v":0},{"$f":"IF(Q200=\"no\",IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB200,0),0),IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB200,0),0))","v":159529.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P200=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB200),0)/2","v":723761.49245132122},{"$f":"IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB200,0),0)","v":105315},{"$f":"IF(Q200=\"NO\",IFERROR(IF($P200=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB200,0),0),0)","v":190865},1179470.9924513213,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB200,0)","v":6111},3.7531916989224772E-4,5.1156263673710382E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A200,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB200,0)","v":1004},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A200,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":172305.42821032528},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":236458.39361612705},{"$f":"IFERROR(IF(OR($K200=\"YES\",$L200=\"YES\",$M200=\"YES\",$N200=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B200,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB200/$BE200)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J200=\"YES\",$K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB200/$BE200,0)),0)/2","v":52500},{"$f":"IFERROR(IF(OR($J200=\"YES\",$K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A200,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB200/$BE200,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J200=\"YES\",$K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A200,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A200,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB200/BE200),0)/2","v":0},{"$f":"IFERROR(IF(OR($K200=\"YES\",$L200=\"YES\",$M200=\"YES\"),0,IF($J200=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB200/$BE200,0),0)),0)/2","v":0},461263.82182645233,null,{"$f":"ROUND(VLOOKUP($A200,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":303203.46999999997},{"$f":"ROUND(VLOOKUP($A200,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1111706.3},1414909.77,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A200,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB200/BE200,0)/2","v":73888.125823277456},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A200,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB200/BE200,0)/2","v":222619.67997858109},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A200,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB200/BE200,0)/2","v":6695.6655979483967},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A200,'MC PT SA (CHA Only)'!A:A,0))*$BB200/BE200,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A200,'SFY 17-18 Directed Payments'!B:B,0))*$BB200/BE200,0)/2","v":459322.66001926002},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A200,'SFY 17-18 Directed Payments'!B:B,0))*$BB200/BE200,0)/2","v":652383.64186786895},1414909.7732869359,null,null,696702.59937513107,null,1,null,"No",1]
[106560501,560501,51334,3,"OJAI VALLEY COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C201,'Projected Nt Pt Revenues'!C:C,0)),0)","v":29570733.514027908},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A201,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A201,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C201,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A201,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q201=\"No\",0,IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB201,0),0))","v":0},{"$f":"IF(Q201=\"no\",IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB201,0),0),IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB201,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P201=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB201),0)/2","v":0},{"$f":"IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB201,0),0)","v":0},{"$f":"IF(Q201=\"NO\",IFERROR(IF($P201=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB201,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB201,0)","v":3878},2.3817505168419843E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A201,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB201,0)","v":424},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A201,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":66011.937521619693},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":64488.652804398291},{"$f":"IFERROR(IF(OR($K201=\"YES\",$L201=\"YES\",$M201=\"YES\",$N201=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B201,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB201/$BE201)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J201=\"YES\",$K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB201/$BE201,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J201=\"YES\",$K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A201,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB201/$BE201,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J201=\"YES\",$K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A201,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A201,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB201/BE201),0)/2","v":0},{"$f":"IFERROR(IF(OR($K201=\"YES\",$L201=\"YES\",$M201=\"YES\"),0,IF($J201=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB201/$BE201,0),0)),0)/2","v":12500},143000.59032601799,null,{"$f":"ROUND(VLOOKUP($A201,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":234585.13},{"$f":"ROUND(VLOOKUP($A201,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":483355.12},717940.25,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A201,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB201/BE201,0)/2","v":32594.463850506898},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A201,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB201/BE201,0)/2","v":201990.66970758536},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A201,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB201/BE201,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A201,'MC PT SA (CHA Only)'!A:A,0))*$BB201/BE201,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A201,'SFY 17-18 Directed Payments'!B:B,0))*$BB201/BE201,0)/2","v":95078.451490867243},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A201,'SFY 17-18 Directed Payments'!B:B,0))*$BB201/BE201,0)/2","v":388276.6690271002},717940.25407605967,null,null,860940.84032601793,null,1,null,"No",1]
[106190534,190534,50742,3,"OLYMPIA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C202,'Projected Nt Pt Revenues'!C:C,0)),0)","v":99368000.022354662},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A202,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A202,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C202,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A202,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q202=\"No\",0,IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB202,0),0))","v":0},{"$f":"IF(Q202=\"no\",IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB202,0),0),IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB202,0),0))","v":427381.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P202=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB202),0)/2","v":2933728.2648069155},{"$f":"IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB202,0),0)","v":842225},{"$f":"IF(Q202=\"NO\",IFERROR(IF($P202=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB202,0),0),0)","v":1557895},5761229.7648069151,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB202,0)","v":27501},1.6890283899863696E-3,2.4987726770690773E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A202,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB202,0)","v":8136},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A202,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":236239.82308037367},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2161564.1032585353},{"$f":"IFERROR(IF(OR($K202=\"YES\",$L202=\"YES\",$M202=\"YES\",$N202=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B202,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB202/$BE202)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J202=\"YES\",$K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB202/$BE202,0)),0)/2","v":856250},{"$f":"IFERROR(IF(OR($J202=\"YES\",$K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A202,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB202/$BE202,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J202=\"YES\",$K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A202,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A202,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB202/BE202),0)/2","v":0},{"$f":"IFERROR(IF(OR($K202=\"YES\",$L202=\"YES\",$M202=\"YES\"),0,IF($J202=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB202/$BE202,0),0)),0)/2","v":0},3254053.9263389087,null,{"$f":"ROUND(VLOOKUP($A202,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":928962.64},{"$f":"ROUND(VLOOKUP($A202,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":458311.77},1387274.4100000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A202,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB202/BE202,0)/2","v":532523.06480084918},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A202,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB202/BE202,0)/2","v":391083.04040805518},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A202,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB202/BE202,0)/2","v":5356.5324783587175},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A202,'MC PT SA (CHA Only)'!A:A,0))*$BB202/BE202,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A202,'SFY 17-18 Directed Payments'!B:B,0))*$BB202/BE202,0)/2","v":338800.67925618886},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A202,'SFY 17-18 Directed Payments'!B:B,0))*$BB202/BE202,0)/2","v":119511.09286620944},1387274.4098096613,null,null,-1119901.4284680057,null,1,null,"No",1]
[106300225,300225,50678,3,"ORANGE COAST MEMORIAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C203,'Projected Nt Pt Revenues'!C:C,0)),0)","v":298887085.70956618},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A203,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A203,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C203,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A203,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q203=\"No\",0,IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB203,0),0))","v":0},{"$f":"IF(Q203=\"no\",IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB203,0),0),IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB203,0),0))","v":3713984.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P203=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB203),0)/2","v":2150630.5822852198},{"$f":"IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB203,0),0)","v":350755},{"$f":"IF(Q203=\"NO\",IFERROR(IF($P203=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB203,0),0),0)","v":1654950},7870320.2072852198,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB203,0)","v":41715},2.5620093555973021E-3,3.4135318146624981E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A203,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB203,0)","v":6799},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A203,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":248298.92922234329},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1205380.4980970249},{"$f":"IFERROR(IF(OR($K203=\"YES\",$L203=\"YES\",$M203=\"YES\",$N203=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B203,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB203/$BE203)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J203=\"YES\",$K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB203/$BE203,0)),0)/2","v":251250},{"$f":"IFERROR(IF(OR($J203=\"YES\",$K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A203,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB203/$BE203,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J203=\"YES\",$K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A203,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A203,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB203/BE203),0)/2","v":0},{"$f":"IFERROR(IF(OR($K203=\"YES\",$L203=\"YES\",$M203=\"YES\"),0,IF($J203=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB203/$BE203,0),0)),0)/2","v":0},1704929.4273193681,null,{"$f":"ROUND(VLOOKUP($A203,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1238407.75},{"$f":"ROUND(VLOOKUP($A203,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3052666.11},4291073.8599999994,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A203,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB203/BE203,0)/2","v":720822.16339668294},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A203,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB203/BE203,0)/2","v":517585.58836245781},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A203,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB203/BE203,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A203,'MC PT SA (CHA Only)'!A:A,0))*$BB203/BE203,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A203,'SFY 17-18 Directed Payments'!B:B,0))*$BB203/BE203,0)/2","v":2368926.4885541429},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A203,'SFY 17-18 Directed Payments'!B:B,0))*$BB203/BE203,0)/2","v":683739.6257533062},4291073.86606659,null,null,-1874316.9199658521,null,1,null,"No",1]
[106301566,301566,50746,3,"ORANGE COUNTY GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C204,'Projected Nt Pt Revenues'!C:C,0)),0)","v":238272333.70529807},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A204,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A204,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C204,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A204,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q204=\"No\",0,IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB204,0),0))","v":0},{"$f":"IF(Q204=\"no\",IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB204,0),0),IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB204,0),0))","v":1888258.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P204=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB204),0)/2","v":1496007.1284114735},{"$f":"IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB204,0),0)","v":2422835},{"$f":"IF(Q204=\"NO\",IFERROR(IF($P204=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB204,0),0),0)","v":2966815},8773915.2534114737,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB204,0)","v":38322},2.3536215396188376E-3,3.8054409563856328E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A204,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB204,0)","v":18270},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A204,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1662272.8659934378},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":7673353.5275159348},{"$f":"IFERROR(IF(OR($K204=\"YES\",$L204=\"YES\",$M204=\"YES\",$N204=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B204,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB204/$BE204)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J204=\"YES\",$K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB204/$BE204,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J204=\"YES\",$K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A204,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB204/$BE204,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J204=\"YES\",$K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A204,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A204,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB204/BE204),0)/2","v":0},{"$f":"IFERROR(IF(OR($K204=\"YES\",$L204=\"YES\",$M204=\"YES\"),0,IF($J204=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB204/$BE204,0),0)),0)/2","v":0},9335626.3935093731,null,{"$f":"ROUND(VLOOKUP($A204,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2149618.58},{"$f":"ROUND(VLOOKUP($A204,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":7190797.2000000002},9340415.7800000012,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A204,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB204/BE204,0)/2","v":1277350.6103577027},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A204,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB204/BE204,0)/2","v":563597.78962822584},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A204,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB204/BE204,0)/2","v":308670.18406542111},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A204,'MC PT SA (CHA Only)'!A:A,0))*$BB204/BE204,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A204,'SFY 17-18 Directed Payments'!B:B,0))*$BB204/BE204,0)/2","v":6038151.2362298639},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A204,'SFY 17-18 Directed Payments'!B:B,0))*$BB204/BE204,0)/2","v":1152645.9676286737},9340415.7879098877,null,null,9902126.9200979006,null,1,null,"No",1]
[106040802,40802,51311,3,"ORCHARD HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C205,'Projected Nt Pt Revenues'!C:C,0)),0)","v":27037068.839406747},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A205,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A205,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C205,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A205,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q205=\"No\",0,IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB205,0),0))","v":0},{"$f":"IF(Q205=\"no\",IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB205,0),0),IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB205,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P205=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB205),0)/2","v":0},{"$f":"IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB205,0),0)","v":0},{"$f":"IF(Q205=\"NO\",IFERROR(IF($P205=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB205,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB205,0)","v":3413},2.0961615559519578E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A205,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB205,0)","v":533},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A205,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":268642.19656929991},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":66080.965219321704},{"$f":"IFERROR(IF(OR($K205=\"YES\",$L205=\"YES\",$M205=\"YES\",$N205=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B205,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB205/$BE205)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J205=\"YES\",$K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB205/$BE205,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J205=\"YES\",$K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A205,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB205/$BE205,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J205=\"YES\",$K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A205,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A205,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB205/BE205),0)/2","v":0},{"$f":"IFERROR(IF(OR($K205=\"YES\",$L205=\"YES\",$M205=\"YES\"),0,IF($J205=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB205/$BE205,0),0)),0)/2","v":41250},375973.16178862163,null,{"$f":"ROUND(VLOOKUP($A205,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":261292.71},{"$f":"ROUND(VLOOKUP($A205,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1323941.56},1585234.27,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A205,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB205/BE205,0)/2","v":43385.874179390936},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A205,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB205/BE205,0)/2","v":217906.83995675039},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A205,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB205/BE205,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A205,'MC PT SA (CHA Only)'!A:A,0))*$BB205/BE205,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A205,'SFY 17-18 Directed Payments'!B:B,0))*$BB205/BE205,0)/2","v":152661.17563322344},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A205,'SFY 17-18 Directed Payments'!B:B,0))*$BB205/BE205,0)/2","v":1171280.3809091621},1585234.2706785267,null,null,1961207.4317886217,null,1,null,"No",1]
[106040937,40937,50030,3,"OROVILLE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C206,'Projected Nt Pt Revenues'!C:C,0)),0)","v":278716142.64164412},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A206,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A206,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C206,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A206,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q206=\"No\",0,IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB206,0),0))","v":0},{"$f":"IF(Q206=\"no\",IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB206,0),0),IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB206,0),0))","v":210244.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P206=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB206),0)/2","v":4294959.9762443826},{"$f":"IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB206,0),0)","v":810660},{"$f":"IF(Q206=\"NO\",IFERROR(IF($P206=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB206,0),0),0)","v":3877775},9193639.1012443826,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB206,0)","v":41712},2.5618251046547924E-3,3.9874844654443839E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A206,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB206,0)","v":15893},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A206,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":911244.58663202322},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2197391.1325943121},{"$f":"IFERROR(IF(OR($K206=\"YES\",$L206=\"YES\",$M206=\"YES\",$N206=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B206,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB206/$BE206)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J206=\"YES\",$K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB206/$BE206,0)),0)/2","v":347500},{"$f":"IFERROR(IF(OR($J206=\"YES\",$K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A206,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB206/$BE206,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J206=\"YES\",$K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A206,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A206,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB206/BE206),0)/2","v":0},{"$f":"IFERROR(IF(OR($K206=\"YES\",$L206=\"YES\",$M206=\"YES\"),0,IF($J206=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB206/$BE206,0),0)),0)/2","v":0},3456135.7192263352,null,{"$f":"ROUND(VLOOKUP($A206,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3811020.85},{"$f":"ROUND(VLOOKUP($A206,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":14097382.43},17908403.280000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A206,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB206/BE206,0)/2","v":1445938.8676385339},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A206,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB206/BE206,0)/2","v":2315534.0566908647},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A206,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB206/BE206,0)/2","v":49547.925424818139},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A206,'MC PT SA (CHA Only)'!A:A,0))*$BB206/BE206,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A206,'SFY 17-18 Directed Payments'!B:B,0))*$BB206/BE206,0)/2","v":9020400.6935560796},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A206,'SFY 17-18 Directed Payments'!B:B,0))*$BB206/BE206,0)/2","v":5076981.7336792266},17908403.276989523,null,null,12170899.897981953,null,1,null,"No",1]
[106190307,190307,50018,3,"PACIFIC ALLIANCE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C207,'Projected Nt Pt Revenues'!C:C,0)),0)","v":115539191.06791788},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A207,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A207,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C207,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A207,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q207=\"No\",0,IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB207,0),0))","v":0},{"$f":"IF(Q207=\"no\",IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB207,0),0),IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB207,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P207=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB207),0)/2","v":0},{"$f":"IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB207,0),0)","v":0},{"$f":"IF(Q207=\"NO\",IFERROR(IF($P207=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB207,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB207,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A207,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB207,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A207,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K207=\"YES\",$L207=\"YES\",$M207=\"YES\",$N207=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B207,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB207/$BE207)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J207=\"YES\",$K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB207/$BE207,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J207=\"YES\",$K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A207,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB207/$BE207,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J207=\"YES\",$K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A207,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A207,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB207/BE207),0)/2","v":0},{"$f":"IFERROR(IF(OR($K207=\"YES\",$L207=\"YES\",$M207=\"YES\"),0,IF($J207=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB207/$BE207,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A207,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A207,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A207,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB207/BE207,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A207,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB207/BE207,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A207,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB207/BE207,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A207,'MC PT SA (CHA Only)'!A:A,0))*$BB207/BE207,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A207,'SFY 17-18 Directed Payments'!B:B,0))*$BB207/BE207,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A207,'SFY 17-18 Directed Payments'!B:B,0))*$BB207/BE207,0)/2","v":0},0,null,null,0,null,0,null,"No",1]
[106331226,331226,54130,3,"PACIFIC GROVE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C208,'Projected Nt Pt Revenues'!C:C,0)),0)","v":13366128.652943145},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A208,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A208,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C208,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A208,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q208=\"No\",0,IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB208,0),0))","v":0},{"$f":"IF(Q208=\"no\",IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB208,0),0),IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB208,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P208=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB208),0)/2","v":0},{"$f":"IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB208,0),0)","v":0},{"$f":"IF(Q208=\"NO\",IFERROR(IF($P208=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB208,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB208,0)","v":13262},8.1451199985452282E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A208,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB208,0)","v":93},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A208,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K208=\"YES\",$L208=\"YES\",$M208=\"YES\",$N208=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B208,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB208/$BE208)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J208=\"YES\",$K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB208/$BE208,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J208=\"YES\",$K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A208,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB208/$BE208,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J208=\"YES\",$K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A208,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A208,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB208/BE208),0)/2","v":0},{"$f":"IFERROR(IF(OR($K208=\"YES\",$L208=\"YES\",$M208=\"YES\"),0,IF($J208=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB208/$BE208,0),0)),0)/2","v":0},{"$f":"(AD208+AE208+AF208+AG208+AH208+AI208+AJ208+AK208)","v":0},null,{"$f":"ROUND(VLOOKUP($A208,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A208,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A208,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB208/BE208,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A208,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB208/BE208,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A208,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB208/BE208,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A208,'MC PT SA (CHA Only)'!A:A,0))*$BB208/BE208,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A208,'SFY 17-18 Directed Payments'!B:B,0))*$BB208/BE208,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A208,'SFY 17-18 Directed Payments'!B:B,0))*$BB208/BE208,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190696,190696,50378,3,"PACIFICA HOSPITAL OF THE VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C209,'Projected Nt Pt Revenues'!C:C,0)),0)","v":116181686.44041219},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A209,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A209,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C209,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A209,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q209=\"No\",0,IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB209,0),0))","v":0},{"$f":"IF(Q209=\"no\",IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB209,0),0),IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB209,0),0))","v":422621.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P209=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB209),0)/2","v":911396.87816058763},{"$f":"IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB209,0),0)","v":3183050},{"$f":"IF(Q209=\"NO\",IFERROR(IF($P209=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB209,0),0),0)","v":1139585},5656653.7531605875,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB209,0)","v":22435},1.3778899650683321E-3,2.4534157495993639E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A209,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB209,0)","v":14653},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A209,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":521859.1492535958},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2034179.1100646621},{"$f":"IFERROR(IF(OR($K209=\"YES\",$L209=\"YES\",$M209=\"YES\",$N209=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B209,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":3953956.9257499995},{"$f":"IFERROR(IF(OR($K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB209/$BE209)*$AG$16),0)/2","v":1188037.5},{"$f":"IFERROR(IF(OR($J209=\"YES\",$K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB209/$BE209,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J209=\"YES\",$K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A209,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB209/$BE209,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J209=\"YES\",$K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A209,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A209,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB209/BE209),0)/2","v":0},{"$f":"IFERROR(IF(OR($K209=\"YES\",$L209=\"YES\",$M209=\"YES\"),0,IF($J209=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB209/$BE209,0),0)),0)/2","v":0},7698032.6850682572,null,{"$f":"ROUND(VLOOKUP($A209,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":6748659.1100000003},{"$f":"ROUND(VLOOKUP($A209,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2165757.4},8914416.5099999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A209,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB209/BE209,0)/2","v":969244.83382487064},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A209,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB209/BE209,0)/2","v":277024.04373936338},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A209,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB209/BE209,0)/2","v":4408426.2296892246},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A209,'MC PT SA (CHA Only)'!A:A,0))*$BB209/BE209,0)/2","v":1093964},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A209,'SFY 17-18 Directed Payments'!B:B,0))*$BB209/BE209,0)/2","v":1673916.3994870991},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A209,'SFY 17-18 Directed Payments'!B:B,0))*$BB209/BE209,0)/2","v":491841.00437443017},8914416.5111149866,null,null,10955795.44190767,null,1,null,"No",1]
[106196405,196405,50204,3,"PALMDALE REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C210,'Projected Nt Pt Revenues'!C:C,0)),0)","v":208755191.78106135},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A210,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A210,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C210,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A210,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D210=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB210=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB210>0,IF(BB210<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J210:O210,\"YES\"),\"NO\",\"YES\")","v":"YES"},"NO",{"$f":"IF(Q210=\"No\",0,IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB210,0),0))","v":0},{"$f":"IF(Q210=\"no\",IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB210,0),0),IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB210,0),0))","v":1909102},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P210=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB210),0)/2","v":2822407.2710465672},{"$f":"IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB210,0),0)","v":778800},{"$f":"IF(Q210=\"NO\",IFERROR(IF($P210=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB210,0),0),0)","v":2577415},8087724.2710465677,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB210,0)","v":39134},{"$f":"Y210/$Y$17","v":2.4034921280581285E-3},{"$f":"W210/$W$16","v":3.5078247619303015E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A210,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB210,0)","v":11377},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A210,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1399315.2769826935},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2091502.3570019049},{"$f":"IFERROR(IF(OR($K210=\"YES\",$L210=\"YES\",$M210=\"YES\",$N210=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B210,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB210/$BE210)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J210=\"YES\",$K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB210/$BE210,0)),0)/2","v":526250},{"$f":"IFERROR(IF(OR($J210=\"YES\",$K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A210,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB210/$BE210,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J210=\"YES\",$K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A210,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A210,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB210/BE210),0)/2","v":0},{"$f":"IFERROR(IF(OR($K210=\"YES\",$L210=\"YES\",$M210=\"YES\"),0,IF($J210=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB210/$BE210,0),0)),0)/2","v":0},4017067.6339845983,null,{"$f":"ROUND(VLOOKUP($A210,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2573676.0499999998},{"$f":"ROUND(VLOOKUP($A210,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5396779.0999999996},7970455.1499999994,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A210,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB210/BE210,0)/2","v":919031.74086598156},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A210,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB210/BE210,0)/2","v":1615139.8843237113},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A210,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB210/BE210,0)/2","v":39504.427027895545},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A210,'MC PT SA (CHA Only)'!A:A,0))*$BB210/BE210,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A210,'SFY 17-18 Directed Payments'!B:B,0))*$BB210/BE210,0)/2","v":3357206.7308113263},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A210,'SFY 17-18 Directed Payments'!B:B,0))*$BB210/BE210,0)/2","v":2039572.3689596131},7970455.1519885277,null,null,3899798.5129380301,null,1,null,"No",1]
[106370759,370759,50024,3,"PARADISE VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C211,'Projected Nt Pt Revenues'!C:C,0)),0)","v":156097182.25996122},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A211,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A211,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C211,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A211,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q211=\"No\",0,IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB211,0),0))","v":0},{"$f":"IF(Q211=\"no\",IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB211,0),0),IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB211,0),0))","v":1251617.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P211=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB211),0)/2","v":4322965.2576935263},{"$f":"IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB211,0),0)","v":5774625},{"$f":"IF(Q211=\"NO\",IFERROR(IF($P211=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB211,0),0),0)","v":1320420},{"$f":"SUM(R211:V211)","v":12669627.507693525},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB211,0)","v":56375},3.4623822946613426E-3,5.4950974596182237E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A211,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB211,0)","v":24051},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A211,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":850718.51454581181},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2452957.2751895199},{"$f":"IFERROR(IF(OR($K211=\"YES\",$L211=\"YES\",$M211=\"YES\",$N211=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B211,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB211/$BE211)*$AG$16),0)/2","v":2204475},{"$f":"IFERROR(IF(OR($J211=\"YES\",$K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB211/$BE211,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J211=\"YES\",$K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A211,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB211/$BE211,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J211=\"YES\",$K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A211,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A211,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB211/BE211),0)/2","v":0},{"$f":"IFERROR(IF(OR($K211=\"YES\",$L211=\"YES\",$M211=\"YES\"),0,IF($J211=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB211/$BE211,0),0)),0)/2","v":0},5508150.7897353321,null,{"$f":"ROUND(VLOOKUP($A211,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":11156517.65},{"$f":"ROUND(VLOOKUP($A211,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4595648.01},{"$f":"SUM(AN211:AO211)","v":15752165.66},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A211,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB211/BE211,0)/2","v":1445057.9361831148},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A211,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB211/BE211,0)/2","v":942816.0485778125},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A211,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB211/BE211,0)/2","v":8768643.66707322},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A211,'MC PT SA (CHA Only)'!A:A,0))*$BB211/BE211,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A211,'SFY 17-18 Directed Payments'!B:B,0))*$BB211/BE211,0)/2","v":3212580.3538956409},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A211,'SFY 17-18 Directed Payments'!B:B,0))*$BB211/BE211,0)/2","v":1383067.654923944},{"$f":"SUM(AQ211:AV211)","v":15752165.660653731},null,null,{"$f":"SUM(AL211,AP211)-W211","v":8590688.9420418069},null,1,null,"No",1]
[106331293,331293,50102,3,"PARKVIEW COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C212,'Projected Nt Pt Revenues'!C:C,0)),0)","v":181548582.00280154},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A212,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A212,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C212,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A212,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q212=\"No\",0,IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB212,0),0))","v":0},{"$f":"IF(Q212=\"no\",IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB212,0),0),IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB212,0),0))","v":1753347.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P212=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB212),0)/2","v":1992050.6760794406},{"$f":"IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB212,0),0)","v":1846700},{"$f":"IF(Q212=\"NO\",IFERROR(IF($P212=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB212,0),0),0)","v":3048530},8640628.0510794409,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB212,0)","v":38658},2.3742576451799237E-3,3.7476313509738229E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A212,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB212,0)","v":16594},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A212,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1051158.4636265193},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":5513381.7366723232},{"$f":"IFERROR(IF(OR($K212=\"YES\",$L212=\"YES\",$M212=\"YES\",$N212=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B212,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB212/$BE212)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J212=\"YES\",$K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB212/$BE212,0)),0)/2","v":417500},{"$f":"IFERROR(IF(OR($J212=\"YES\",$K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A212,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB212/$BE212,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J212=\"YES\",$K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A212,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A212,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB212/BE212),0)/2","v":0},{"$f":"IFERROR(IF(OR($K212=\"YES\",$L212=\"YES\",$M212=\"YES\"),0,IF($J212=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB212/$BE212,0),0)),0)/2","v":0},6982040.200298842,null,{"$f":"ROUND(VLOOKUP($A212,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2330350.3199999998},{"$f":"ROUND(VLOOKUP($A212,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":8562233.9499999993},10892584.27,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A212,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB212/BE212,0)/2","v":1181329.0817170201},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A212,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB212/BE212,0)/2","v":668272.44695520215},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A212,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB212/BE212,0)/2","v":480748.78993269493},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A212,'MC PT SA (CHA Only)'!A:A,0))*$BB212/BE212,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A212,'SFY 17-18 Directed Payments'!B:B,0))*$BB212/BE212,0)/2","v":6442569.4383459473},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A212,'SFY 17-18 Directed Payments'!B:B,0))*$BB212/BE212,0)/2","v":2119664.5106555587},10892584.267606422,null,null,9233996.4192194007,null,1,null,"No",1]
[106454013,454013,50697,3,"PATIENTS' HOSPITAL OF REDDING",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C213,'Projected Nt Pt Revenues'!C:C,0)),0)","v":7911976.0128738694},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A213,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A213,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C213,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A213,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q213=\"No\",0,IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB213,0),0))","v":0},{"$f":"IF(Q213=\"no\",IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB213,0),0),IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB213,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P213=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB213),0)/2","v":0},{"$f":"IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB213,0),0)","v":0},{"$f":"IF(Q213=\"NO\",IFERROR(IF($P213=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB213,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB213,0)","v":407},2.4996711200481888E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A213,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB213,0)","v":10},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A213,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K213=\"YES\",$L213=\"YES\",$M213=\"YES\",$N213=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B213,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB213/$BE213)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J213=\"YES\",$K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB213/$BE213,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J213=\"YES\",$K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A213,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB213/$BE213,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J213=\"YES\",$K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A213,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A213,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB213/BE213),0)/2","v":0},{"$f":"IFERROR(IF(OR($K213=\"YES\",$L213=\"YES\",$M213=\"YES\"),0,IF($J213=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB213/$BE213,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A213,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A213,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A213,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB213/BE213,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A213,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB213/BE213,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A213,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB213/BE213,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A213,'MC PT SA (CHA Only)'!A:A,0))*$BB213/BE213,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A213,'SFY 17-18 Directed Payments'!B:B,0))*$BB213/BE213,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A213,'SFY 17-18 Directed Payments'!B:B,0))*$BB213/BE213,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106491001,491001,50136,3,"PETALUMA VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C214,'Projected Nt Pt Revenues'!C:C,0)),0)","v":110241805.01772666},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A214,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A214,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C214,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A214,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q214=\"No\",0,IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB214,0),0))","v":0},{"$f":"IF(Q214=\"no\",IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB214,0),0),IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB214,0),0))","v":281966.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P214=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB214),0)/2","v":947278.64501730364},{"$f":"IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB214,0),0)","v":351640},{"$f":"IF(Q214=\"NO\",IFERROR(IF($P214=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB214,0),0),0)","v":447810},2028695.3950173035,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB214,0)","v":9840},6.0434309143179803E-4,8.7989002871073489E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A214,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB214,0)","v":2710},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A214,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":326663.89452597284},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":843129.42370194802},{"$f":"IFERROR(IF(OR($K214=\"YES\",$L214=\"YES\",$M214=\"YES\",$N214=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B214,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB214/$BE214)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J214=\"YES\",$K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB214/$BE214,0)),0)/2","v":83750},{"$f":"IFERROR(IF(OR($J214=\"YES\",$K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A214,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB214/$BE214,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J214=\"YES\",$K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A214,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A214,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB214/BE214),0)/2","v":0},{"$f":"IFERROR(IF(OR($K214=\"YES\",$L214=\"YES\",$M214=\"YES\"),0,IF($J214=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB214/$BE214,0),0)),0)/2","v":0},1253543.3182279209,null,{"$f":"ROUND(VLOOKUP($A214,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":838020.53},{"$f":"ROUND(VLOOKUP($A214,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2537471.9500000002},3375492.4800000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A214,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB214/BE214,0)/2","v":192923.98873678406},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A214,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB214/BE214,0)/2","v":643757.41070129338},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A214,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB214/BE214,0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A214,'MC PT SA (CHA Only)'!A:A,0))*$BB214/BE214,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A214,'SFY 17-18 Directed Payments'!B:B,0))*$BB214/BE214,0)/2","v":1517237.8244951067},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A214,'SFY 17-18 Directed Payments'!B:B,0))*$BB214/BE214,0)/2","v":1020234.1271067414},3375492.4841595152,null,null,2600340.4032106176,null,1,null,"No",1]
[106190243,190243,50393,3,"PIH HOSPITAL - DOWNEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C215,'Projected Nt Pt Revenues'!C:C,0)),0)","v":192096405.9850674},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A215,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A215,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C215,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A215,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q215=\"No\",0,IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB215,0),0))","v":0},{"$f":"IF(Q215=\"no\",IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB215,0),0),IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB215,0),0))","v":1992477.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P215=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB215),0)/2","v":1734402.0867473136},{"$f":"IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB215,0),0)","v":890015},{"$f":"IF(Q215=\"NO\",IFERROR(IF($P215=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB215,0),0),0)","v":979990},5596884.5867473138,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB215,0)","v":28388},1.7435052519884026E-3,2.4274925411765721E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A215,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB215,0)","v":6339},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A215,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1273977.8336091184},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3178255.5801871354},{"$f":"IFERROR(IF(OR($K215=\"YES\",$L215=\"YES\",$M215=\"YES\",$N215=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B215,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB215/$BE215)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J215=\"YES\",$K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB215/$BE215,0)),0)/2","v":386250},{"$f":"IFERROR(IF(OR($J215=\"YES\",$K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A215,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB215/$BE215,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J215=\"YES\",$K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A215,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A215,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB215/BE215),0)/2","v":0},{"$f":"IFERROR(IF(OR($K215=\"YES\",$L215=\"YES\",$M215=\"YES\"),0,IF($J215=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB215/$BE215,0),0)),0)/2","v":0},4838483.4137962535,null,{"$f":"ROUND(VLOOKUP($A215,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1439484.9},{"$f":"ROUND(VLOOKUP($A215,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4457675.47},5897160.3699999992,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A215,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB215/BE215,0)/2","v":550031.57747730392},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A215,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB215/BE215,0)/2","v":888783.7511345431},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A215,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB215/BE215,0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A215,'MC PT SA (CHA Only)'!A:A,0))*$BB215/BE215,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A215,'SFY 17-18 Directed Payments'!B:B,0))*$BB215/BE215,0)/2","v":2805483.8855403783},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A215,'SFY 17-18 Directed Payments'!B:B,0))*$BB215/BE215,0)/2","v":1652191.5851863825},5897160.3658984024,null,null,5138759.1970489388,null,1,null,"No",1]
[106301297,301297,50589,3,"PLACENTIA LINDA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C216,'Projected Nt Pt Revenues'!C:C,0)),0)","v":114164977.62900397},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A216,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A216,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C216,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A216,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q216=\"No\",0,IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB216,0),0))","v":0},{"$f":"IF(Q216=\"no\",IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB216,0),0),IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB216,0),0))","v":885454.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P216=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB216),0)/2","v":621367.18215288769},{"$f":"IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB216,0),0)","v":125670},{"$f":"IF(Q216=\"NO\",IFERROR(IF($P216=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB216,0),0),0)","v":503270},2135761.5571528878,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB216,0)","v":11077},6.8031589672662874E-4,9.2632698948208025E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A216,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB216,0)","v":2132},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A216,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":365395.9498066387},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":337570.23196376389},{"$f":"IFERROR(IF(OR($K216=\"YES\",$L216=\"YES\",$M216=\"YES\",$N216=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B216,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB216/$BE216)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J216=\"YES\",$K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB216/$BE216,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J216=\"YES\",$K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A216,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB216/$BE216,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J216=\"YES\",$K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A216,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A216,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB216/BE216),0)/2","v":0},{"$f":"IFERROR(IF(OR($K216=\"YES\",$L216=\"YES\",$M216=\"YES\"),0,IF($J216=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB216/$BE216,0),0)),0)/2","v":0},702966.18177040259,null,{"$f":"ROUND(VLOOKUP($A216,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":637083.26},{"$f":"ROUND(VLOOKUP($A216,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1825864.9},2462948.16,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A216,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB216/BE216,0)/2","v":173323.26385370898},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A216,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB216/BE216,0)/2","v":463759.99442891788},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A216,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB216/BE216,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A216,'MC PT SA (CHA Only)'!A:A,0))*$BB216/BE216,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A216,'SFY 17-18 Directed Payments'!B:B,0))*$BB216/BE216,0)/2","v":854366.93029821548},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A216,'SFY 17-18 Directed Payments'!B:B,0))*$BB216/BE216,0)/2","v":971497.96929623326},2462948.1578770755,null,null,1030152.7846175148,null,1,null,"No",1]
[106190630,190630,50231,3,"POMONA VALLEY HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C217,'Projected Nt Pt Revenues'!C:C,0)),0)","v":640694152.49835253},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A217,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A217,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C217,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A217,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q217=\"No\",0,IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB217,0),0))","v":0},{"$f":"IF(Q217=\"no\",IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB217,0),0),IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB217,0),0))","v":4271517.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P217=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB217),0)/2","v":2886119.2863433701},{"$f":"IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB217,0),0)","v":7719855},{"$f":"IF(Q217=\"NO\",IFERROR(IF($P217=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB217,0),0),0)","v":6387045},21264536.53634337,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB217,0)","v":90335},5.5481029638710846E-3,9.2228994601350929E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A217,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB217,0)","v":47820},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A217,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":4306703.8215311663},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":19937343.747256074},{"$f":"IFERROR(IF(OR($K217=\"YES\",$L217=\"YES\",$M217=\"YES\",$N217=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B217,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB217/$BE217)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J217=\"YES\",$K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB217/$BE217,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J217=\"YES\",$K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A217,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB217/$BE217,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J217=\"YES\",$K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A217,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A217,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB217/BE217),0)/2","v":0},{"$f":"IFERROR(IF(OR($K217=\"YES\",$L217=\"YES\",$M217=\"YES\"),0,IF($J217=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB217/$BE217,0),0)),0)/2","v":0},24244047.568787239,null,{"$f":"ROUND(VLOOKUP($A217,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":10566669.73},{"$f":"ROUND(VLOOKUP($A217,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":22878307.670000002},33444977.400000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A217,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB217/BE217,0)/2","v":2922930.5690805912},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A217,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB217/BE217,0)/2","v":4566411.2555383677},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A217,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB217/BE217,0)/2","v":3077327.9088170831},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A217,'MC PT SA (CHA Only)'!A:A,0))*$BB217/BE217,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A217,'SFY 17-18 Directed Payments'!B:B,0))*$BB217/BE217,0)/2","v":16764607.524143197},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A217,'SFY 17-18 Directed Payments'!B:B,0))*$BB217/BE217,0)/2","v":6113700.1494571697},33444977.407036409,null,null,36424488.432443872,null,1,null,"No",1]
[106190631,190631,50169,3,"PRESBYTERIAN INTERCOMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C218,'Projected Nt Pt Revenues'!C:C,0)),0)","v":652892645.18060923},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A218,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A218,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C218,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A218,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q218=\"No\",0,IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB218,0),0))","v":0},{"$f":"IF(Q218=\"no\",IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB218,0),0),IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB218,0),0))","v":5710237},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P218=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB218),0)/2","v":4555759.1597395381},{"$f":"IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB218,0),0)","v":2301590},{"$f":"IF(Q218=\"NO\",IFERROR(IF($P218=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB218,0),0),0)","v":1239590},13807176.159739539,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB218,0)","v":72824},4.472630212441998E-3,5.9884774508022071E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A218,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB218,0)","v":12004},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A218,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":2165120.6705973553},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":7338171.7641745554},{"$f":"IFERROR(IF(OR($K218=\"YES\",$L218=\"YES\",$M218=\"YES\",$N218=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B218,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB218/$BE218)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J218=\"YES\",$K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB218/$BE218,0)),0)/2","v":1611250},{"$f":"IFERROR(IF(OR($J218=\"YES\",$K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A218,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB218/$BE218,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J218=\"YES\",$K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A218,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A218,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB218/BE218),0)/2","v":0},{"$f":"IFERROR(IF(OR($K218=\"YES\",$L218=\"YES\",$M218=\"YES\"),0,IF($J218=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB218/$BE218,0),0)),0)/2","v":0},11114542.43477191,null,{"$f":"ROUND(VLOOKUP($A218,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2106193.0699999998},{"$f":"ROUND(VLOOKUP($A218,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5484023.04},7590216.1099999994,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A218,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB218/BE218,0)/2","v":748571.50424238469},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A218,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB218/BE218,0)/2","v":1109212.3739099924},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A218,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB218/BE218,0)/2","v":248409.19368388553},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A218,'MC PT SA (CHA Only)'!A:A,0))*$BB218/BE218,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A218,'SFY 17-18 Directed Payments'!B:B,0))*$BB218/BE218,0)/2","v":3591555.02673952},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A218,'SFY 17-18 Directed Payments'!B:B,0))*$BB218/BE218,0)/2","v":1892468.0102742191},7590216.1088500014,null,null,4897582.3850323707,null,1,null,"No",1]
[106190385,190385,50278,3,"PROVIDENCE HOLY CROSS MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C219,'Projected Nt Pt Revenues'!C:C,0)),0)","v":545241131.15467286},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A219,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A219,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C219,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A219,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q219=\"No\",0,IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB219,0),0))","v":0},{"$f":"IF(Q219=\"no\",IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB219,0),0),IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB219,0),0))","v":3775367.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P219=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB219),0)/2","v":4508150.1812759927},{"$f":"IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB219,0),0)","v":3764200},{"$f":"IF(Q219=\"NO\",IFERROR(IF($P219=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB219,0),0),0)","v":4240035},16287752.556275994,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB219,0)","v":75892},4.6610575096485782E-3,7.0643582568258312E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A219,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB219,0)","v":27133},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A219,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":2407030.4147826391},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":10503688.845042303},{"$f":"IFERROR(IF(OR($K219=\"YES\",$L219=\"YES\",$M219=\"YES\",$N219=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B219,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1651749.7035000001},{"$f":"IFERROR(IF(OR($K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB219/$BE219)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J219=\"YES\",$K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB219/$BE219,0)),0)/2","v":2868750},{"$f":"IFERROR(IF(OR($J219=\"YES\",$K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A219,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB219/$BE219,0)),0)/2","v":2868750},{"$f":"IFERROR(IF(OR($J219=\"YES\",$K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A219,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A219,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB219/BE219),0)/2","v":0},{"$f":"IFERROR(IF(OR($K219=\"YES\",$L219=\"YES\",$M219=\"YES\"),0,IF($J219=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB219/$BE219,0),0)),0)/2","v":0},20299968.963324942,null,{"$f":"ROUND(VLOOKUP($A219,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":5576773.6600000001},{"$f":"ROUND(VLOOKUP($A219,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":12672529.810000001},18249303.469999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A219,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB219/BE219,0)/2","v":2110271.3014564668},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A219,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB219/BE219,0)/2","v":1887823.1543587567},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A219,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB219/BE219,0)/2","v":1013054.2049695925},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A219,'MC PT SA (CHA Only)'!A:A,0))*$BB219/BE219,0)/2","v":565625},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A219,'SFY 17-18 Directed Payments'!B:B,0))*$BB219/BE219,0)/2","v":8468677.848285133},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A219,'SFY 17-18 Directed Payments'!B:B,0))*$BB219/BE219,0)/2","v":4203851.9652578793},18249303.474327829,null,null,22261519.877048947,null,1,null,"No",1]
[106190680,190680,50078,3,"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C220,'Projected Nt Pt Revenues'!C:C,0)),0)","v":200832169.42267835},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A220,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A220,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C220,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A220,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q220=\"No\",0,IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB220,0),0))","v":0},{"$f":"IF(Q220=\"no\",IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB220,0),0),IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB220,0),0))","v":1966545.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P220=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB220),0)/2","v":1824018.9873845752},{"$f":"IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB220,0),0)","v":1480015},{"$f":"IF(Q220=\"NO\",IFERROR(IF($P220=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB220,0),0),0)","v":1259945},6530524.7373845754,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB220,0)","v":31691},1.9463655396915762E-3,2.8324329087484655E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A220,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB220,0)","v":9288},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A220,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":685013.17090093961},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2162360.2594659971},{"$f":"IFERROR(IF(OR($K220=\"YES\",$L220=\"YES\",$M220=\"YES\",$N220=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B220,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":3814650.2290000021},{"$f":"IFERROR(IF(OR($K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB220/$BE220)*$AG$16),0)/2","v":382687.5},{"$f":"IFERROR(IF(OR($J220=\"YES\",$K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB220/$BE220,0)),0)/2","v":280000},{"$f":"IFERROR(IF(OR($J220=\"YES\",$K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A220,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB220/$BE220,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J220=\"YES\",$K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A220,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A220,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB220/BE220),0)/2","v":0},{"$f":"IFERROR(IF(OR($K220=\"YES\",$L220=\"YES\",$M220=\"YES\"),0,IF($J220=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB220/$BE220,0),0)),0)/2","v":0},7324711.1593669392,null,{"$f":"ROUND(VLOOKUP($A220,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":4397381.22},{"$f":"ROUND(VLOOKUP($A220,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3338091.66},7735472.8799999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A220,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB220/BE220,0)/2","v":827524.985934322},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A220,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB220/BE220,0)/2","v":688157.32459117193},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A220,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB220/BE220,0)/2","v":1191158.9098750199},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A220,'MC PT SA (CHA Only)'!A:A,0))*$BB220/BE220,0)/2","v":1690540},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A220,'SFY 17-18 Directed Payments'!B:B,0))*$BB220/BE220,0)/2","v":2139934.7251043078},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A220,'SFY 17-18 Directed Payments'!B:B,0))*$BB220/BE220,0)/2","v":1198156.9385252511},7735472.8840300729,null,null,8529659.3019823618,null,1,null,"No",1]
[106190470,190470,50353,3,"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C221,'Projected Nt Pt Revenues'!C:C,0)),0)","v":474045947.78264433},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A221,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A221,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C221,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A221,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q221=\"No\",0,IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB221,0),0))","v":0},{"$f":"IF(Q221=\"no\",IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB221,0),0),IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB221,0),0))","v":5217369.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P221=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB221),0)/2","v":3705623.8347489531},{"$f":"IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB221,0),0)","v":2214270},{"$f":"IF(Q221=\"NO\",IFERROR(IF($P221=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB221,0),0),0)","v":2094205},13231468.459748954,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB221,0)","v":67565},4.1496383102225028E-3,5.7387802976870215E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A221,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB221,0)","v":14605},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A221,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1737931.6724836174},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":6670196.7061141832},{"$f":"IFERROR(IF(OR($K221=\"YES\",$L221=\"YES\",$M221=\"YES\",$N221=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B221,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB221/$BE221)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J221=\"YES\",$K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB221/$BE221,0)),0)/2","v":1622500},{"$f":"IFERROR(IF(OR($J221=\"YES\",$K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A221,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB221/$BE221,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J221=\"YES\",$K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A221,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A221,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB221/BE221),0)/2","v":0},{"$f":"IFERROR(IF(OR($K221=\"YES\",$L221=\"YES\",$M221=\"YES\"),0,IF($J221=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB221/$BE221,0),0)),0)/2","v":0},10030628.3785978,null,{"$f":"ROUND(VLOOKUP($A221,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2450065.5499999998},{"$f":"ROUND(VLOOKUP($A221,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5671376.8200000003},8121442.3700000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A221,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB221/BE221,0)/2","v":1100173.2713865351},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A221,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB221/BE221,0)/2","v":999039.40322421363},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A221,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB221/BE221,0)/2","v":350852.87733249599},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A221,'MC PT SA (CHA Only)'!A:A,0))*$BB221/BE221,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A221,'SFY 17-18 Directed Payments'!B:B,0))*$BB221/BE221,0)/2","v":4249069.3884580527},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A221,'SFY 17-18 Directed Payments'!B:B,0))*$BB221/BE221,0)/2","v":1422307.4290434341},8121442.3694447316,null,null,4920602.2888488472,null,1,null,"No",1]
[106190756,190756,50290,3,"PROVIDENCE ST. JOHN'S HEALTH CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C222,'Projected Nt Pt Revenues'!C:C,0)),0)","v":368994506.42081189},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A222,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A222,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C222,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A222,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q222=\"No\",0,IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB222,0),0))","v":0},{"$f":"IF(Q222=\"no\",IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB222,0),0),IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB222,0),0))","v":3603528.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P222=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB222),0)/2","v":5087684.4742642213},{"$f":"IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB222,0),0)","v":495010},{"$f":"IF(Q222=\"NO\",IFERROR(IF($P222=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB222,0),0),0)","v":408280},9594502.9742642213,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB222,0)","v":54085},3.3217374085456092E-3,4.1613479866052395E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A222,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB222,0)","v":3062},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A222,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":295761.07984594943},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1116211.0028613135},{"$f":"IFERROR(IF(OR($K222=\"YES\",$L222=\"YES\",$M222=\"YES\",$N222=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B222,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB222/$BE222)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J222=\"YES\",$K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB222/$BE222,0)),0)/2","v":266250},{"$f":"IFERROR(IF(OR($J222=\"YES\",$K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A222,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB222/$BE222,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J222=\"YES\",$K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A222,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A222,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB222/BE222),0)/2","v":0},{"$f":"IFERROR(IF(OR($K222=\"YES\",$L222=\"YES\",$M222=\"YES\"),0,IF($J222=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB222/$BE222,0),0)),0)/2","v":0},1678222.0827072631,null,{"$f":"ROUND(VLOOKUP($A222,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":420242.6},{"$f":"ROUND(VLOOKUP($A222,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1048057.32},1468299.92,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A222,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB222/BE222,0)/2","v":217369.83662466423},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A222,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB222/BE222,0)/2","v":191490.13141333102},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A222,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB222/BE222,0)/2","v":11382.631516512274},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A222,'MC PT SA (CHA Only)'!A:A,0))*$BB222/BE222,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A222,'SFY 17-18 Directed Payments'!B:B,0))*$BB222/BE222,0)/2","v":854366.93029821548},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A222,'SFY 17-18 Directed Payments'!B:B,0))*$BB222/BE222,0)/2","v":193690.39188661528},1468299.9217393382,null,null,-6447980.9715569578,null,1,null,"No",1]
[106190758,190758,50235,3,"PROVIDENCE ST. JOSEPH MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C223,'Projected Nt Pt Revenues'!C:C,0)),0)","v":485547156.00047958},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A223,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A223,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C223,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A223,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q223=\"No\",0,IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB223,0),0))","v":0},{"$f":"IF(Q223=\"no\",IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB223,0),0),IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB223,0),0))","v":3788989.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P223=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB223),0)/2","v":5908414.2537332047},{"$f":"IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB223,0),0)","v":2271205},{"$f":"IF(Q223=\"NO\",IFERROR(IF($P223=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB223,0),0),0)","v":2553815},14522424.003733205,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB223,0)","v":73198},4.4956001632748726E-3,6.2986962483272584E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A223,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB223,0)","v":16356},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A223,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1757888.4062354672},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":6486284.6221905285},{"$f":"IFERROR(IF(OR($K223=\"YES\",$L223=\"YES\",$M223=\"YES\",$N223=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B223,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB223/$BE223)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J223=\"YES\",$K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB223/$BE223,0)),0)/2","v":1686250},{"$f":"IFERROR(IF(OR($J223=\"YES\",$K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A223,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB223/$BE223,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J223=\"YES\",$K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A223,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A223,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB223/BE223),0)/2","v":0},{"$f":"IFERROR(IF(OR($K223=\"YES\",$L223=\"YES\",$M223=\"YES\"),0,IF($J223=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB223/$BE223,0),0)),0)/2","v":0},9930423.0284259953,null,{"$f":"ROUND(VLOOKUP($A223,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3045911.33},{"$f":"ROUND(VLOOKUP($A223,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":7172889.3499999996},10218800.68,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A223,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB223/BE223,0)/2","v":1274597.6995595179},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A223,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB223/BE223,0)/2","v":960468.52830870461},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A223,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB223/BE223,0)/2","v":810845.10391155083},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A223,'MC PT SA (CHA Only)'!A:A,0))*$BB223/BE223,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A223,'SFY 17-18 Directed Payments'!B:B,0))*$BB223/BE223,0)/2","v":5447593.5304908156},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A223,'SFY 17-18 Directed Payments'!B:B,0))*$BB223/BE223,0)/2","v":1725295.8219021449},10218800.684172735,null,null,5626799.7046927903,null,1,null,"No",1]
[106190517,190517,50761,3,"PROVIDENCE TARZANA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C224,'Projected Nt Pt Revenues'!C:C,0)),0)","v":300709108.42989099},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A224,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A224,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C224,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A224,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q224=\"No\",0,IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB224,0),0))","v":0},{"$f":"IF(Q224=\"no\",IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB224,0),0),IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB224,0),0))","v":3035656},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P224=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB224),0)/2","v":4109950.0856709732},{"$f":"IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB224,0),0)","v":1438715},{"$f":"IF(Q224=\"NO\",IFERROR(IF($P224=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB224,0),0),0)","v":1575595},10159916.085670974,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB224,0)","v":52195},3.2056593147645018E-3,4.4065801491324635E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A224,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB224,0)","v":10218},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A224,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":682591.1384791634},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4166285.4336471139},{"$f":"IFERROR(IF(OR($K224=\"YES\",$L224=\"YES\",$M224=\"YES\",$N224=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B224,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB224/$BE224)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J224=\"YES\",$K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB224/$BE224,0)),0)/2","v":843750},{"$f":"IFERROR(IF(OR($J224=\"YES\",$K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A224,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB224/$BE224,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J224=\"YES\",$K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A224,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A224,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB224/BE224),0)/2","v":0},{"$f":"IFERROR(IF(OR($K224=\"YES\",$L224=\"YES\",$M224=\"YES\"),0,IF($J224=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB224/$BE224,0),0)),0)/2","v":0},5692626.5721262768,null,{"$f":"ROUND(VLOOKUP($A224,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2058119.47},{"$f":"ROUND(VLOOKUP($A224,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5390667.0599999996},7448786.5299999993,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A224,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB224/BE224,0)/2","v":832259.99250719976},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A224,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB224/BE224,0)/2","v":828136.94137993245},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A224,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB224/BE224,0)/2","v":397722.53651813476},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A224,'MC PT SA (CHA Only)'!A:A,0))*$BB224/BE224,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A224,'SFY 17-18 Directed Payments'!B:B,0))*$BB224/BE224,0)/2","v":3899555.6442451463},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A224,'SFY 17-18 Directed Payments'!B:B,0))*$BB224/BE224,0)/2","v":1491111.416540622},7448786.5311910352,null,null,2981497.016455302,null,1,null,"No",1]
[106281047,281047,50009,3,"QUEEN OF THE VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C225,'Projected Nt Pt Revenues'!C:C,0)),0)","v":308340582.22746289},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A225,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A225,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C225,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A225,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q225=\"No\",0,IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB225,0),0))","v":0},{"$f":"IF(Q225=\"no\",IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB225,0),0),IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB225,0),0))","v":991150.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P225=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB225),0)/2","v":2897671.4649411421},{"$f":"IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB225,0),0)","v":741040},{"$f":"IF(Q225=\"NO\",IFERROR(IF($P225=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB225,0),0),0)","v":1541080},6170942.3399411421,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB225,0)","v":30330},1.8627770287730115E-3,2.6764740759007782E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A225,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB225,0)","v":7736},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A225,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":379288.11536310049},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2141660.1980719925},{"$f":"IFERROR(IF(OR($K225=\"YES\",$L225=\"YES\",$M225=\"YES\",$N225=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B225,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB225/$BE225)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J225=\"YES\",$K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB225/$BE225,0)),0)/2","v":305000},{"$f":"IFERROR(IF(OR($J225=\"YES\",$K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A225,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB225/$BE225,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J225=\"YES\",$K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A225,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A225,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB225/BE225),0)/2","v":0},{"$f":"IFERROR(IF(OR($K225=\"YES\",$L225=\"YES\",$M225=\"YES\"),0,IF($J225=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB225/$BE225,0),0)),0)/2","v":0},2825948.313435093,null,{"$f":"ROUND(VLOOKUP($A225,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1482418.22},{"$f":"ROUND(VLOOKUP($A225,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3602815.01},5085233.2299999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A225,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB225/BE225,0)/2","v":526026.19531713321},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A225,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB225/BE225,0)/2","v":955052.89635379391},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A225,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB225/BE225,0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A225,'MC PT SA (CHA Only)'!A:A,0))*$BB225/BE225,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A225,'SFY 17-18 Directed Payments'!B:B,0))*$BB225/BE225,0)/2","v":3599589.8254570584},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A225,'SFY 17-18 Directed Payments'!B:B,0))*$BB225/BE225,0)/2","v":3225.1869139306896},5085233.237161506,null,null,1740239.2034939509,null,1,null,"No",1]
[106370673,370673,53303,3,"RADY CHILDREN'S HOSPITAL - SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C226,'Projected Nt Pt Revenues'!C:C,0)),0)","v":741923008.75604653},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A226,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A226,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C226,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A226,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q226=\"No\",0,IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB226,0),0))","v":0},{"$f":"IF(Q226=\"no\",IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB226,0),0),IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB226,0),0))","v":5683484.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P226=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB226),0)/2","v":1984524.2566899832},{"$f":"IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB226,0),0)","v":12286455},{"$f":"IF(Q226=\"NO\",IFERROR(IF($P226=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB226,0),0),0)","v":2210140},22164603.881689984,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB226,0)","v":95108},5.8412462134040085E-3,9.613278560064914E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A226,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB226,0)","v":49141},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A226,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":22862987.138801388},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":13619844.241047425},{"$f":"IFERROR(IF(OR($K226=\"YES\",$L226=\"YES\",$M226=\"YES\",$N226=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B226,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1328051.6112500003},{"$f":"IFERROR(IF(OR($K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB226/$BE226)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J226=\"YES\",$K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB226/$BE226,0)),0)/2","v":10898750},{"$f":"IFERROR(IF(OR($J226=\"YES\",$K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A226,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB226/$BE226,0)),0)/2","v":10898750},{"$f":"IFERROR(IF(OR($J226=\"YES\",$K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A226,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A226,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB226/BE226),0)/2","v":55000},{"$f":"IFERROR(IF(OR($K226=\"YES\",$L226=\"YES\",$M226=\"YES\"),0,IF($J226=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB226/$BE226,0),0)),0)/2","v":0},59663382.991098814,null,{"$f":"ROUND(VLOOKUP($A226,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)-0.07","v":23205892.669999998},{"$f":"ROUND(VLOOKUP($A226,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)-0.02","v":16637464.33},39843357,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A226,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB226/BE226,0)/2","v":2645106.8113277908},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A226,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB226/BE226,0)/2","v":5087345.4407584425},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A226,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB226/BE226,0)/2","v":15363204.714492597},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A226,'MC PT SA (CHA Only)'!A:A,0))*$BB226/BE226,0)/2","v":110235.77474633596},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A226,'SFY 17-18 Directed Payments'!B:B,0))*$BB226/BE226,0)/2","v":6062255.6323824786},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A226,'SFY 17-18 Directed Payments'!B:B,0))*$BB226/BE226,0)/2","v":10575208.713727957},39843357.087435603,null,null,77342136.109408841,null,1,null,"No",1]
[106361308,361308,50272,3,"REDLANDS COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C227,'Projected Nt Pt Revenues'!C:C,0)),0)","v":202144311.55146626},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A227,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A227,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C227,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A227,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q227=\"No\",0,IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB227,0),0))","v":0},{"$f":"IF(Q227=\"no\",IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB227,0),0),IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB227,0),0))","v":3842166.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P227=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB227),0)/2","v":1364557.3386095527},{"$f":"IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB227,0),0)","v":1517480},{"$f":"IF(Q227=\"NO\",IFERROR(IF($P227=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB227,0),0),0)","v":1749940},8474143.5886095539,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB227,0)","v":42282},2.5968327837316346E-3,3.6754233601525737E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A227,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB227,0)","v":11076},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A227,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":986849.49999947357},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2807246.7875099797},{"$f":"IFERROR(IF(OR($K227=\"YES\",$L227=\"YES\",$M227=\"YES\",$N227=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B227,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB227/$BE227)*$AG$16),0)/2","v":104325},{"$f":"IFERROR(IF(OR($J227=\"YES\",$K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB227/$BE227,0)),0)/2","v":708750},{"$f":"IFERROR(IF(OR($J227=\"YES\",$K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A227,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB227/$BE227,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J227=\"YES\",$K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A227,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A227,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB227/BE227),0)/2","v":0},{"$f":"IFERROR(IF(OR($K227=\"YES\",$L227=\"YES\",$M227=\"YES\"),0,IF($J227=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB227/$BE227,0),0)),0)/2","v":0},4607171.2875094535,null,{"$f":"ROUND(VLOOKUP($A227,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2816989.02},{"$f":"ROUND(VLOOKUP($A227,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5809358.9000000004},8626347.9199999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A227,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB227/BE227,0)/2","v":809135.54180244822},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A227,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB227/BE227,0)/2","v":1218434.5084510159},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A227,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB227/BE227,0)/2","v":789418.97399811598},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A227,'MC PT SA (CHA Only)'!A:A,0))*$BB227/BE227,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A227,'SFY 17-18 Directed Payments'!B:B,0))*$BB227/BE227,0)/2","v":3426841.6530299895},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A227,'SFY 17-18 Directed Payments'!B:B,0))*$BB227/BE227,0)/2","v":2382517.24414091},8626347.9214224797,null,null,4759375.6188999005,null,1,null,"No",1]
[106121051,121051,51318,3,"REDWOOD MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C228,'Projected Nt Pt Revenues'!C:C,0)),0)","v":57983475.915037632},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A228,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A228,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C228,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A228,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q228=\"No\",0,IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB228,0),0))","v":0},{"$f":"IF(Q228=\"no\",IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB228,0),0),IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB228,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P228=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB228),0)/2","v":0},{"$f":"IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB228,0),0)","v":0},{"$f":"IF(Q228=\"NO\",IFERROR(IF($P228=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB228,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB228,0)","v":5117},3.1427069094070229E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A228,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB228,0)","v":1218},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A228,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":165375.43762583937},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":229292.98774897167},{"$f":"IFERROR(IF(OR($K228=\"YES\",$L228=\"YES\",$M228=\"YES\",$N228=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B228,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB228/$BE228)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J228=\"YES\",$K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB228/$BE228,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J228=\"YES\",$K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A228,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB228/$BE228,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J228=\"YES\",$K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A228,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A228,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB228/BE228),0)/2","v":0},{"$f":"IFERROR(IF(OR($K228=\"YES\",$L228=\"YES\",$M228=\"YES\"),0,IF($J228=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB228/$BE228,0),0)),0)/2","v":30000},424668.42537481105,null,{"$f":"ROUND(VLOOKUP($A228,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":697101.42},{"$f":"ROUND(VLOOKUP($A228,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1802371.99},2499473.41,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A228,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB228/BE228,0)/2","v":133240.88263213969},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A228,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB228/BE228,0)/2","v":555825.73766239977},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A228,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB228/BE228,0)/2","v":8034.7987175380767},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A228,'MC PT SA (CHA Only)'!A:A,0))*$BB228/BE228,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A228,'SFY 17-18 Directed Payments'!B:B,0))*$BB228/BE228,0)/2","v":732505.81641555461},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A228,'SFY 17-18 Directed Payments'!B:B,0))*$BB228/BE228,0)/2","v":1069866.1701711193},2499473.4055987513,null,null,2924141.8353748112,null,1,null,"No",1]
[106430705,430705,50125,3,"REGIONAL MEDICAL CENTER OF SAN JOSE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C229,'Projected Nt Pt Revenues'!C:C,0)),0)","v":513894927.54063749},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A229,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A229,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C229,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A229,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q229=\"No\",0,IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB229,0),0))","v":0},{"$f":"IF(Q229=\"no\",IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB229,0),0),IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB229,0),0))","v":3870559.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P229=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB229),0)/2","v":5862905.6713783452},{"$f":"IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB229,0),0)","v":2405135},{"$f":"IF(Q229=\"NO\",IFERROR(IF($P229=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB229,0),0),0)","v":4550375},16688975.546378344,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB229,0)","v":80657},4.9537094233348096E-3,7.2383775350021657E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A229,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB229,0)","v":23578},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A229,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":2065318.5282307684},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":7092955.6522763502},{"$f":"IFERROR(IF(OR($K229=\"YES\",$L229=\"YES\",$M229=\"YES\",$N229=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B229,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB229/$BE229)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J229=\"YES\",$K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB229/$BE229,0)),0)/2","v":1912500},{"$f":"IFERROR(IF(OR($J229=\"YES\",$K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A229,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB229/$BE229,0)),0)/2","v":1912500},{"$f":"IFERROR(IF(OR($J229=\"YES\",$K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A229,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A229,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB229/BE229),0)/2","v":27500},{"$f":"IFERROR(IF(OR($K229=\"YES\",$L229=\"YES\",$M229=\"YES\"),0,IF($J229=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB229/$BE229,0),0)),0)/2","v":0},13010774.180507118,null,{"$f":"ROUND(VLOOKUP($A229,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3919712.43},{"$f":"ROUND(VLOOKUP($A229,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3981491.7},7901204.1300000008,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A229,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB229/BE229,0)/2","v":1802716.1070832717},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A229,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB229/BE229,0)/2","v":1958309.0511764877},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A229,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB229/BE229,0)/2","v":158687.274671377},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A229,'MC PT SA (CHA Only)'!A:A,0))*$BB229/BE229,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A229,'SFY 17-18 Directed Payments'!B:B,0))*$BB229/BE229,0)/2","v":2990284.2560437541},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A229,'SFY 17-18 Directed Payments'!B:B,0))*$BB229/BE229,0)/2","v":991207.44488136517},7901204.1338562556,null,null,4223002.7641287744,null,1,null,"No",1]
[106190930,190930,54009,3,"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C230,'Projected Nt Pt Revenues'!C:C,0)),0)","v":62248579.367819056},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A230,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A230,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C230,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A230,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q230=\"No\",0,IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB230,0),0))","v":0},{"$f":"IF(Q230=\"no\",IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB230,0),0),IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB230,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P230=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB230),0)/2","v":0},{"$f":"IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB230,0),0)","v":0},{"$f":"IF(Q230=\"NO\",IFERROR(IF($P230=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB230,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB230,0)","v":25477},1.5647204207731623E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A230,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB230,0)","v":4053},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A230,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K230=\"YES\",$L230=\"YES\",$M230=\"YES\",$N230=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B230,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB230/$BE230)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J230=\"YES\",$K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB230/$BE230,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J230=\"YES\",$K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A230,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB230/$BE230,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J230=\"YES\",$K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A230,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A230,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB230/BE230),0)/2","v":0},{"$f":"IFERROR(IF(OR($K230=\"YES\",$L230=\"YES\",$M230=\"YES\"),0,IF($J230=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB230/$BE230,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A230,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A230,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A230,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB230/BE230,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A230,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB230/BE230,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A230,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB230/BE230,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A230,'MC PT SA (CHA Only)'!A:A,0))*$BB230/BE230,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A230,'SFY 17-18 Directed Payments'!B:B,0))*$BB230/BE230,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A230,'SFY 17-18 Directed Payments'!B:B,0))*$BB230/BE230,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106580996,580996,50133,3,"RIDEOUT MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C231,'Projected Nt Pt Revenues'!C:C,0)),0)","v":367455156.55487311},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A231,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A231,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C231,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A231,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q231=\"No\",0,IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB231,0),0))","v":0},{"$f":"IF(Q231=\"no\",IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB231,0),0),IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB231,0),0))","v":983437},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P231=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB231),0)/2","v":5187278.2564177401},{"$f":"IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB231,0),0)","v":1387385},{"$f":"IF(Q231=\"NO\",IFERROR(IF($P231=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB231,0),0),0)","v":3475690},11033790.25641774,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB231,0)","v":52113},3.2006231223359032E-3,4.7855986903469188E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A231,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB231,0)","v":16485},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A231,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1628949.379699406},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4542867.3197765015},{"$f":"IFERROR(IF(OR($K231=\"YES\",$L231=\"YES\",$M231=\"YES\",$N231=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B231,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB231/$BE231)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J231=\"YES\",$K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB231/$BE231,0)),0)/2","v":558750},{"$f":"IFERROR(IF(OR($J231=\"YES\",$K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A231,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB231/$BE231,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J231=\"YES\",$K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A231,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A231,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB231/BE231),0)/2","v":0},{"$f":"IFERROR(IF(OR($K231=\"YES\",$L231=\"YES\",$M231=\"YES\"),0,IF($J231=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB231/$BE231,0),0)),0)/2","v":0},6730566.6994759077,null,{"$f":"ROUND(VLOOKUP($A231,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2654526.2400000002},{"$f":"ROUND(VLOOKUP($A231,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":11279216.710000001},13933742.950000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A231,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB231/BE231,0)/2","v":1495821.6113016407},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A231,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB231/BE231,0)/2","v":973904.25644111668},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A231,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB231/BE231,0)/2","v":184800.37050337574},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A231,'MC PT SA (CHA Only)'!A:A,0))*$BB231/BE231,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A231,'SFY 17-18 Directed Payments'!B:B,0))*$BB231/BE231,0)/2","v":7583510.8562363544},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A231,'SFY 17-18 Directed Payments'!B:B,0))*$BB231/BE231,0)/2","v":3695705.8492630222},13933742.943745509,null,null,9630519.3930581696,null,1,null,"No",1]
[106150782,150782,51333,3,"RIDGECREST REGIONAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C232,'Projected Nt Pt Revenues'!C:C,0)),0)","v":133384024.17691529},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A232,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A232,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C232,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A232,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q232=\"No\",0,IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB232,0),0))","v":0},{"$f":"IF(Q232=\"no\",IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB232,0),0),IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB232,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P232=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB232),0)/2","v":0},{"$f":"IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB232,0),0)","v":0},{"$f":"IF(Q232=\"NO\",IFERROR(IF($P232=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB232,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB232,0)","v":6327},3.8858523775294574E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A232,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB232,0)","v":1661},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A232,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":2789566.6113960114},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1279423.0253909635},{"$f":"IFERROR(IF(OR($K232=\"YES\",$L232=\"YES\",$M232=\"YES\",$N232=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B232,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB232/$BE232)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J232=\"YES\",$K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB232/$BE232,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J232=\"YES\",$K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A232,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB232/$BE232,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J232=\"YES\",$K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A232,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A232,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB232/BE232),0)/2","v":0},{"$f":"IFERROR(IF(OR($K232=\"YES\",$L232=\"YES\",$M232=\"YES\"),0,IF($J232=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB232/$BE232,0),0)),0)/2","v":118750},4187739.636786975,null,{"$f":"ROUND(VLOOKUP($A232,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":179843.39},{"$f":"ROUND(VLOOKUP($A232,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":481120.88},660964.27,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A232,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB232/BE232,0)/2","v":54837.983099839308},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A232,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB232/BE232,0)/2","v":122327.13705786841},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A232,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB232/BE232,0)/2","v":2678.2662391793588},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A232,'MC PT SA (CHA Only)'!A:A,0))*$BB232/BE232,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A232,'SFY 17-18 Directed Payments'!B:B,0))*$BB232/BE232,0)/2","v":144626.37691568537},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A232,'SFY 17-18 Directed Payments'!B:B,0))*$BB232/BE232,0)/2","v":336494.50135343528},660964.26466600772,null,null,4848703.9067869745,null,1,null,"No",1]
[106331312,331312,50022,3,"RIVERSIDE COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C233,'Projected Nt Pt Revenues'!C:C,0)),0)","v":556766813.09824204},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A233,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A233,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C233,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A233,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q233=\"No\",0,IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB233,0),0))","v":0},{"$f":"IF(Q233=\"no\",IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB233,0),0),IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB233,0),0))","v":6647719},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P233=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB233),0)/2","v":5021171.9308225038},{"$f":"IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB233,0),0)","v":4760415},{"$f":"IF(Q233=\"NO\",IFERROR(IF($P233=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB233,0),0),0)","v":6395305},22824610.930822503,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB233,0)","v":107007},6.5720468683782935E-3,9.8995382039901905E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A233,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB233,0)","v":37816},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A233,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1796990.4600130797},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":13027504.022695916},{"$f":"IFERROR(IF(OR($K233=\"YES\",$L233=\"YES\",$M233=\"YES\",$N233=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B233,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB233/$BE233)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J233=\"YES\",$K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB233/$BE233,0)),0)/2","v":2327500},{"$f":"IFERROR(IF(OR($J233=\"YES\",$K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A233,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB233/$BE233,0)),0)/2","v":2327500},{"$f":"IFERROR(IF(OR($J233=\"YES\",$K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A233,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A233,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB233/BE233),0)/2","v":0},{"$f":"IFERROR(IF(OR($K233=\"YES\",$L233=\"YES\",$M233=\"YES\"),0,IF($J233=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB233/$BE233,0),0)),0)/2","v":0},19479494.482708998,null,{"$f":"ROUND(VLOOKUP($A233,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":6239573.21},{"$f":"ROUND(VLOOKUP($A233,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":21275003.329999998},27514576.539999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A233,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB233/BE233,0)/2","v":2532017.2357383636},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A233,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB233/BE233,0)/2","v":2466179.5745816631},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A233,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB233/BE233,0)/2","v":1241376.4018596327},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A233,'MC PT SA (CHA Only)'!A:A,0))*$BB233/BE233,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A233,'SFY 17-18 Directed Payments'!B:B,0))*$BB233/BE233,0)/2","v":16159319.35408866},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A233,'SFY 17-18 Directed Payments'!B:B,0))*$BB233/BE233,0)/2","v":5115683.9766463954},27514576.542914718,null,null,24169460.091886494,null,1,null,"No",1]
[106301317,301317,50603,3,"SADDLEBACK MEMORIAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C234,'Projected Nt Pt Revenues'!C:C,0)),0)","v":358158436.97418046},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A234,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A234,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C234,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A234,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q234=\"No\",0,IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB234,0),0))","v":0},{"$f":"IF(Q234=\"no\",IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB234,0),0),IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB234,0),0))","v":5633590.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P234=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB234),0)/2","v":2615168.1883228999},{"$f":"IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB234,0),0)","v":468460},{"$f":"IF(Q234=\"NO\",IFERROR(IF($P234=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB234,0),0),0)","v":769065},9486283.8133228999,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB234,0)","v":53461},3.2834132125035926E-3,4.1144109447695931E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A234,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB234,0)","v":4195},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A234,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":298515.34193021111},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1101880.1911270029},{"$f":"IFERROR(IF(OR($K234=\"YES\",$L234=\"YES\",$M234=\"YES\",$N234=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B234,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB234/$BE234)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J234=\"YES\",$K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB234/$BE234,0)),0)/2","v":148750},{"$f":"IFERROR(IF(OR($J234=\"YES\",$K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A234,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB234/$BE234,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J234=\"YES\",$K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A234,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A234,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB234/BE234),0)/2","v":0},{"$f":"IFERROR(IF(OR($K234=\"YES\",$L234=\"YES\",$M234=\"YES\"),0,IF($J234=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB234/$BE234,0),0)),0)/2","v":0},1549145.533057214,null,{"$f":"ROUND(VLOOKUP($A234,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":796367.86},{"$f":"ROUND(VLOOKUP($A234,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1706687.48},2503055.34,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A234,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB234/BE234,0)/2","v":365035.97183929174},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A234,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB234/BE234,0)/2","v":429323.18970799714},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A234,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB234/BE234,0)/2","v":2008.6996793845192},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A234,'MC PT SA (CHA Only)'!A:A,0))*$BB234/BE234,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A234,'SFY 17-18 Directed Payments'!B:B,0))*$BB234/BE234,0)/2","v":1091393.4924655887},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A234,'SFY 17-18 Directed Payments'!B:B,0))*$BB234/BE234,0)/2","v":615293.99235766602},2503055.3460499281,null,null,-5434082.9402656863,null,1,null,"No",1]
[106361318,361318,50099,3,"SAN ANTONIO REGIONAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C235,'Projected Nt Pt Revenues'!C:C,0)),0)","v":363481130.28471172},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A235,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A235,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C235,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A235,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q235=\"No\",0,IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB235,0),0))","v":0},{"$f":"IF(Q235=\"no\",IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB235,0),0),IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB235,0),0))","v":5303535.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P235=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB235),0)/2","v":2654200.5493426444},{"$f":"IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB235,0),0)","v":1093860},{"$f":"IF(Q235=\"NO\",IFERROR(IF($P235=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB235,0),0),0)","v":1962340},11013935.799342643,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB235,0)","v":57838},3.5522353376252372E-3,4.7769873735130806E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A235,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB235,0)","v":10360},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A235,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1031002.3201854472},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2737185.0412533497},{"$f":"IFERROR(IF(OR($K235=\"YES\",$L235=\"YES\",$M235=\"YES\",$N235=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B235,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB235/$BE235)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J235=\"YES\",$K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB235/$BE235,0)),0)/2","v":680000},{"$f":"IFERROR(IF(OR($J235=\"YES\",$K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A235,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB235/$BE235,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J235=\"YES\",$K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A235,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A235,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB235/BE235),0)/2","v":0},{"$f":"IFERROR(IF(OR($K235=\"YES\",$L235=\"YES\",$M235=\"YES\"),0,IF($J235=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB235/$BE235,0),0)),0)/2","v":0},4448187.3614387969,null,{"$f":"ROUND(VLOOKUP($A235,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1930348.89},{"$f":"ROUND(VLOOKUP($A235,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":9080398.6899999995},11010747.58,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A235,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB235/BE235,0)/2","v":987193.81222903484},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A235,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB235/BE235,0)/2","v":870841.88649002986},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A235,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB235/BE235,0)/2","v":72313.188457842683},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A235,'MC PT SA (CHA Only)'!A:A,0))*$BB235/BE235,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A235,'SFY 17-18 Directed Payments'!B:B,0))*$BB235/BE235,0)/2","v":6676917.7342741415},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A235,'SFY 17-18 Directed Payments'!B:B,0))*$BB235/BE235,0)/2","v":2403480.9590814593},11010747.580532508,null,null,4444999.1420961544,null,1,null,"No",1]
[106190673,190673,50588,3,"SAN DIMAS COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C236,'Projected Nt Pt Revenues'!C:C,0)),0)","v":71437790.229885936},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A236,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A236,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C236,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A236,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q236=\"No\",0,IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB236,0),0))","v":0},{"$f":"IF(Q236=\"no\",IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB236,0),0),IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB236,0),0))","v":871667.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P236=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB236),0)/2","v":932225.80623838864},{"$f":"IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB236,0),0)","v":316240},{"$f":"IF(Q236=\"NO\",IFERROR(IF($P236=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB236,0),0),0)","v":541030},2661163.6812383886,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB236,0)","v":13543},8.3177017146959754E-4,1.1542055025312655E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A236,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB236,0)","v":2906},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A236,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":211948.99361486724},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":762717.64674831554},{"$f":"IFERROR(IF(OR($K236=\"YES\",$L236=\"YES\",$M236=\"YES\",$N236=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B236,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB236/$BE236)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J236=\"YES\",$K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB236/$BE236,0)),0)/2","v":166250},{"$f":"IFERROR(IF(OR($J236=\"YES\",$K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A236,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB236/$BE236,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J236=\"YES\",$K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A236,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A236,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB236/BE236),0)/2","v":0},{"$f":"IFERROR(IF(OR($K236=\"YES\",$L236=\"YES\",$M236=\"YES\"),0,IF($J236=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB236/$BE236,0),0)),0)/2","v":0},1140916.6403631829,null,{"$f":"ROUND(VLOOKUP($A236,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":256727.23},{"$f":"ROUND(VLOOKUP($A236,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":980778.32},1237505.55,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A236,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB236/BE236,0)/2","v":22904.217840896737},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A236,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB236/BE236,0)/2","v":233823.01020591543},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A236,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB236/BE236,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A236,'MC PT SA (CHA Only)'!A:A,0))*$BB236/BE236,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A236,'SFY 17-18 Directed Payments'!B:B,0))*$BB236/BE236,0)/2","v":674923.09227319842},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A236,'SFY 17-18 Directed Payments'!B:B,0))*$BB236/BE236,0)/2","v":305855.22567109374},1237505.5459911043,null,null,-282741.49087520596,null,1,null,"No",1]
[106190200,190200,50132,3,"SAN GABRIEL VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C237,'Projected Nt Pt Revenues'!C:C,0)),0)","v":159294191.01955193},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A237,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A237,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C237,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A237,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q237=\"No\",0,IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB237,0),0))","v":0},{"$f":"IF(Q237=\"no\",IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB237,0),0),IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB237,0),0))","v":2344197.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P237=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB237),0)/2","v":3721026.7395459828},{"$f":"IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB237,0),0)","v":1385615},{"$f":"IF(Q237=\"NO\",IFERROR(IF($P237=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB237,0),0),0)","v":2664735},10115574.114545982,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB237,0)","v":49272},3.0261374797792228E-3,4.3873480562603212E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A237,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB237,0)","v":13730},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A237,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":700265.271254202},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3362963.8203182514},{"$f":"IFERROR(IF(OR($K237=\"YES\",$L237=\"YES\",$M237=\"YES\",$N237=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B237,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":942403.28325000009},{"$f":"IFERROR(IF(OR($K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB237/$BE237)*$AG$16),0)/2","v":38025},{"$f":"IFERROR(IF(OR($J237=\"YES\",$K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB237/$BE237,0)),0)/2","v":361250},{"$f":"IFERROR(IF(OR($J237=\"YES\",$K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A237,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB237/$BE237,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J237=\"YES\",$K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A237,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A237,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB237/BE237),0)/2","v":0},{"$f":"IFERROR(IF(OR($K237=\"YES\",$L237=\"YES\",$M237=\"YES\"),0,IF($J237=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB237/$BE237,0),0)),0)/2","v":0},5404907.3748224536,null,{"$f":"ROUND(VLOOKUP($A237,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3270529.77},{"$f":"ROUND(VLOOKUP($A237,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":6470971.0599999996},9741500.8300000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A237,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB237/BE237,0)/2","v":1107551.0723256702},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A237,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB237/BE237,0)/2","v":482818.05802597001},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A237,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB237/BE237,0)/2","v":403748.63555628835},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A237,'MC PT SA (CHA Only)'!A:A,0))*$BB237/BE237,0)/2","v":1276412},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A237,'SFY 17-18 Directed Payments'!B:B,0))*$BB237/BE237,0)/2","v":5649802.6315488573},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A237,'SFY 17-18 Directed Payments'!B:B,0))*$BB237/BE237,0)/2","v":821168.42369690828},9741500.8211536948,null,null,5030834.0902764723,null,1,null,"No",1]
[106104023,104023,53032,3,"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C238,'Projected Nt Pt Revenues'!C:C,0)),0)","v":42465365.556613028},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A238,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A238,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C238,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A238,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q238=\"No\",0,IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB238,0),0))","v":0},{"$f":"IF(Q238=\"no\",IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB238,0),0),IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB238,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P238=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB238),0)/2","v":0},{"$f":"IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB238,0),0)","v":0},{"$f":"IF(Q238=\"NO\",IFERROR(IF($P238=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB238,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB238,0)","v":18208},1.1182803870721726E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A238,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB238,0)","v":1079},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A238,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K238=\"YES\",$L238=\"YES\",$M238=\"YES\",$N238=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B238,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB238/$BE238)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J238=\"YES\",$K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB238/$BE238,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J238=\"YES\",$K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A238,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB238/$BE238,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J238=\"YES\",$K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A238,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A238,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB238/BE238),0)/2","v":0},{"$f":"IFERROR(IF(OR($K238=\"YES\",$L238=\"YES\",$M238=\"YES\"),0,IF($J238=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB238/$BE238,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A238,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A238,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A238,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB238/BE238,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A238,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB238/BE238,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A238,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB238/BE238,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A238,'MC PT SA (CHA Only)'!A:A,0))*$BB238/BE238,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A238,'SFY 17-18 Directed Payments'!B:B,0))*$BB238/BE238,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A238,'SFY 17-18 Directed Payments'!B:B,0))*$BB238/BE238,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106074017,74017,50689,3,"SAN RAMON REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C239,'Projected Nt Pt Revenues'!C:C,0)),0)","v":218554101.59056085},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A239,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A239,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C239,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A239,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q239=\"No\",0,IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB239,0),0))","v":0},{"$f":"IF(Q239=\"no\",IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB239,0),0),IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB239,0),0))","v":1806688},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P239=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB239),0)/2","v":1273715.206908891},{"$f":"IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB239,0),0)","v":85845},{"$f":"IF(Q239=\"NO\",IFERROR(IF($P239=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB239,0),0),0)","v":212990},3379238.206908891,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB239,0)","v":19298},1.1852248961840282E-3,1.4656502943716278E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A239,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB239,0)","v":1013},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A239,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":107321.13163397519},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":271489.26674444217},{"$f":"IFERROR(IF(OR($K239=\"YES\",$L239=\"YES\",$M239=\"YES\",$N239=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B239,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB239/$BE239)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J239=\"YES\",$K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB239/$BE239,0)),0)/2","v":67500},{"$f":"IFERROR(IF(OR($J239=\"YES\",$K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A239,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB239/$BE239,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J239=\"YES\",$K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A239,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A239,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB239/BE239),0)/2","v":0},{"$f":"IFERROR(IF(OR($K239=\"YES\",$L239=\"YES\",$M239=\"YES\"),0,IF($J239=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB239/$BE239,0),0)),0)/2","v":0},446310.39837841736,null,{"$f":"ROUND(VLOOKUP($A239,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":178294.42},{"$f":"ROUND(VLOOKUP($A239,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":18747.86},197042.28000000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A239,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB239/BE239,0)/2","v":91726.987795514346},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A239,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB239/BE239,0)/2","v":86567.429874679437},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A239,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB239/BE239,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A239,'MC PT SA (CHA Only)'!A:A,0))*$BB239/BE239,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A239,'SFY 17-18 Directed Payments'!B:B,0))*$BB239/BE239,0)/2","v":18747.86367425551},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A239,'SFY 17-18 Directed Payments'!B:B,0))*$BB239/BE239,0)/2","v":0},197042.28134444926,null,null,-2735885.5285304738,null,1,null,"No",1]
[106420514,420514,50396,3,"SANTA BARBARA COTTAGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C240,'Projected Nt Pt Revenues'!C:C,0)),0)","v":694362369.17138767},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A240,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A240,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C240,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A240,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q240=\"No\",0,IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB240,0),0))","v":0},{"$f":"IF(Q240=\"no\",IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB240,0),0),IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB240,0),0))","v":4892238},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P240=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB240),0)/2","v":6466594.5196164604},{"$f":"IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB240,0),0)","v":2185065},{"$f":"IF(Q240=\"NO\",IFERROR(IF($P240=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB240,0),0),0)","v":3298395},16842292.519616462,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB240,0)","v":85341},5.2413865615732799E-3,7.304874494730898E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A240,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB240,0)","v":18588},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A240,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":855444.12492451805},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":5816717.2517152335},{"$f":"IFERROR(IF(OR($K240=\"YES\",$L240=\"YES\",$M240=\"YES\",$N240=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B240,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB240/$BE240)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J240=\"YES\",$K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB240/$BE240,0)),0)/2","v":2540000},{"$f":"IFERROR(IF(OR($J240=\"YES\",$K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A240,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB240/$BE240,0)),0)/2","v":2540000},{"$f":"IFERROR(IF(OR($J240=\"YES\",$K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A240,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A240,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB240/BE240),0)/2","v":0},{"$f":"IFERROR(IF(OR($K240=\"YES\",$L240=\"YES\",$M240=\"YES\"),0,IF($J240=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB240/$BE240,0),0)),0)/2","v":0},11752161.376639752,null,{"$f":"ROUND(VLOOKUP($A240,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2497928.14},{"$f":"ROUND(VLOOKUP($A240,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":12584041.890000001},15081970.030000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A240,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB240/BE240,0)/2","v":1331087.4291382681},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A240,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB240/BE240,0)/2","v":801926.93634624255},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A240,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB240/BE240,0)/2","v":364913.77508818766},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A240,'MC PT SA (CHA Only)'!A:A,0))*$BB240/BE240,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A240,'SFY 17-18 Directed Payments'!B:B,0))*$BB240/BE240,0)/2","v":10761273.749022663},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A240,'SFY 17-18 Directed Payments'!B:B,0))*$BB240/BE240,0)/2","v":1822768.1375231612},15081970.027118523,null,null,9991838.8870232925,null,1,null,"No",1]
[106491064,491064,50174,3,"SANTA ROSA MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C241,'Projected Nt Pt Revenues'!C:C,0)),0)","v":595636119.514045},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A241,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A241,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C241,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A241,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q241=\"No\",0,IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB241,0),0))","v":0},{"$f":"IF(Q241=\"no\",IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB241,0),0),IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB241,0),0))","v":1750885.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P241=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB241),0)/2","v":6246227.9612135068},{"$f":"IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB241,0),0)","v":1617780},{"$f":"IF(Q241=\"NO\",IFERROR(IF($P241=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB241,0),0),0)","v":3687795},13302688.461213507,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB241,0)","v":64339},3.9515071300437448E-3,5.7696699863447358E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A241,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB241,0)","v":17985},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A241,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":910202.06666597154},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4345420.5803259984},{"$f":"IFERROR(IF(OR($K241=\"YES\",$L241=\"YES\",$M241=\"YES\",$N241=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B241,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB241/$BE241)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J241=\"YES\",$K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB241/$BE241,0)),0)/2","v":1510000},{"$f":"IFERROR(IF(OR($J241=\"YES\",$K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A241,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB241/$BE241,0)),0)/2","v":1510000},{"$f":"IFERROR(IF(OR($J241=\"YES\",$K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A241,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A241,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB241/BE241),0)/2","v":0},{"$f":"IFERROR(IF(OR($K241=\"YES\",$L241=\"YES\",$M241=\"YES\"),0,IF($J241=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB241/$BE241,0),0)),0)/2","v":0},8275622.64699197,null,{"$f":"ROUND(VLOOKUP($A241,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2583845.4500000002},{"$f":"ROUND(VLOOKUP($A241,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":12502006.109999999},15085851.559999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A241,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB241/BE241,0)/2","v":1458602.2573101837},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A241,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB241/BE241,0)/2","v":866790.49769933324},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A241,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB241/BE241,0)/2","v":258452.69208080813},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A241,'MC PT SA (CHA Only)'!A:A,0))*$BB241/BE241,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A241,'SFY 17-18 Directed Payments'!B:B,0))*$BB241/BE241,0)/2","v":8223616.4874002207},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A241,'SFY 17-18 Directed Payments'!B:B,0))*$BB241/BE241,0)/2","v":4278389.6183798332},15085851.55287038,null,null,10058785.745778464,null,1,null,"No",1]
[106420522,420522,50478,3,"SANTA YNEZ VALLEY COTTAGE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C242,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A242,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A242,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C242,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A242,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q242=\"No\",0,IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB242,0),0))","v":0},{"$f":"IF(Q242=\"no\",IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB242,0),0),IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB242,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P242=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB242),0)/2","v":0},{"$f":"IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB242,0),0)","v":0},{"$f":"IF(Q242=\"NO\",IFERROR(IF($P242=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB242,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB242,0)","v":823},5.0546175228492862E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A242,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB242,0)","v":48},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A242,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":56814.058089586164},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2388.4686223851218},{"$f":"IFERROR(IF(OR($K242=\"YES\",$L242=\"YES\",$M242=\"YES\",$N242=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B242,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB242/$BE242)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J242=\"YES\",$K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB242/$BE242,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J242=\"YES\",$K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A242,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB242/$BE242,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J242=\"YES\",$K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A242,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A242,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB242/BE242),0)/2","v":0},{"$f":"IFERROR(IF(OR($K242=\"YES\",$L242=\"YES\",$M242=\"YES\"),0,IF($J242=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB242/$BE242,0),0)),0)/2","v":0},59202.526711971288,null,{"$f":"ROUND(VLOOKUP($A242,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":115997.12},{"$f":"ROUND(VLOOKUP($A242,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":304554.43},420551.55,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A242,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB242/BE242,0)/2","v":4294.5408451681387},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A242,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB242/BE242,0)/2","v":111702.57665777643},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A242,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB242/BE242,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A242,'MC PT SA (CHA Only)'!A:A,0))*$BB242/BE242,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A242,'SFY 17-18 Directed Payments'!B:B,0))*$BB242/BE242,0)/2","v":38834.860468100705},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A242,'SFY 17-18 Directed Payments'!B:B,0))*$BB242/BE242,0)/2","v":265719.56629773404},420551.54426877934,null,null,479754.07671197125,null,1,null,"No",1]
[106371256,371256,50424,3,"SCRIPPS GREEN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C243,'Projected Nt Pt Revenues'!C:C,0)),0)","v":428808750.8461709},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A243,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A243,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C243,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A243,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q243=\"No\",0,IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB243,0),0))","v":0},{"$f":"IF(Q243=\"no\",IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB243,0),0),IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB243,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P243=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB243),0)/2","v":0},{"$f":"IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB243,0),0)","v":0},{"$f":"IF(Q243=\"NO\",IFERROR(IF($P243=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB243,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB243,0)","v":34317},2.1076465313683954E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A243,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB243,0)","v":907},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A243,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K243=\"YES\",$L243=\"YES\",$M243=\"YES\",$N243=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B243,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB243/$BE243)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J243=\"YES\",$K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB243/$BE243,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J243=\"YES\",$K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A243,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB243/$BE243,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J243=\"YES\",$K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A243,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A243,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB243/BE243),0)/2","v":0},{"$f":"IFERROR(IF(OR($K243=\"YES\",$L243=\"YES\",$M243=\"YES\"),0,IF($J243=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB243/$BE243,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A243,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A243,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A243,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB243/BE243,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A243,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB243/BE243,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A243,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB243/BE243,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A243,'MC PT SA (CHA Only)'!A:A,0))*$BB243/BE243,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A243,'SFY 17-18 Directed Payments'!B:B,0))*$BB243/BE243,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A243,'SFY 17-18 Directed Payments'!B:B,0))*$BB243/BE243,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106371394,371394,50503,3,"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C244,'Projected Nt Pt Revenues'!C:C,0)),0)","v":319834057.54356062},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A244,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A244,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C244,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A244,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q244=\"No\",0,IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB244,0),0))","v":0},{"$f":"IF(Q244=\"no\",IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB244,0),0),IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB244,0),0))","v":3894193.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P244=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB244),0)/2","v":3398790.9698717669},{"$f":"IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB244,0),0)","v":709180},{"$f":"IF(Q244=\"NO\",IFERROR(IF($P244=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB244,0),0),0)","v":934265},8936429.8448717669,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB244,0)","v":48716},2.9919896384340925E-3,3.8759271264124993E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A244,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB244,0)","v":5571},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A244,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":556769.94078193663},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2050102.2342138961},{"$f":"IFERROR(IF(OR($K244=\"YES\",$L244=\"YES\",$M244=\"YES\",$N244=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B244,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB244/$BE244)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J244=\"YES\",$K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB244/$BE244,0)),0)/2","v":243750},{"$f":"IFERROR(IF(OR($J244=\"YES\",$K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A244,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB244/$BE244,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J244=\"YES\",$K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A244,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A244,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB244/BE244),0)/2","v":0},{"$f":"IFERROR(IF(OR($K244=\"YES\",$L244=\"YES\",$M244=\"YES\"),0,IF($J244=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB244/$BE244,0),0)),0)/2","v":0},2850622.1749958326,null,{"$f":"ROUND(VLOOKUP($A244,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":728108.99},{"$f":"ROUND(VLOOKUP($A244,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3521040.36},4249149.3499999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A244,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB244/BE244,0)/2","v":391794.26479764708},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A244,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB244/BE244,0)/2","v":335645.15909862577},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A244,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB244/BE244,0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A244,'MC PT SA (CHA Only)'!A:A,0))*$BB244/BE244,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A244,'SFY 17-18 Directed Payments'!B:B,0))*$BB244/BE244,0)/2","v":2725135.8983649975},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A244,'SFY 17-18 Directed Payments'!B:B,0))*$BB244/BE244,0)/2","v":795904.45953778457},4249149.34835885,null,null,-1836658.3198759351,null,1,null,"No",1]
[106370771,370771,50324,3,"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C245,'Projected Nt Pt Revenues'!C:C,0)),0)","v":735657830.39348328},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A245,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A245,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C245,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A245,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q245=\"No\",0,IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB245,0),0))","v":0},{"$f":"IF(Q245=\"no\",IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB245,0),0),IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB245,0),0))","v":6561553.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P245=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB245),0)/2","v":4564860.8762105098},{"$f":"IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB245,0),0)","v":1120705},{"$f":"IF(Q245=\"NO\",IFERROR(IF($P245=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB245,0),0),0)","v":1605685},13852804.251210511,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB245,0)","v":75301},4.6247600739741691E-3,6.0082673624927523E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A245,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB245,0)","v":9242},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A245,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":334318.2713284503},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3160740.1436229777},{"$f":"IFERROR(IF(OR($K245=\"YES\",$L245=\"YES\",$M245=\"YES\",$N245=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B245,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB245/$BE245)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J245=\"YES\",$K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB245/$BE245,0)),0)/2","v":1266250},{"$f":"IFERROR(IF(OR($J245=\"YES\",$K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A245,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB245/$BE245,0)),0)/2","v":1266250},{"$f":"IFERROR(IF(OR($J245=\"YES\",$K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A245,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A245,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB245/BE245),0)/2","v":0},{"$f":"IFERROR(IF(OR($K245=\"YES\",$L245=\"YES\",$M245=\"YES\"),0,IF($J245=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB245/$BE245,0),0)),0)/2","v":0},6027558.4149514278,null,{"$f":"ROUND(VLOOKUP($A245,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":924560.18},{"$f":"ROUND(VLOOKUP($A245,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3865511.69},4790071.87,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A245,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB245/BE245,0)/2","v":648916.13334809849},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A245,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB245/BE245,0)/2","v":242835.28323011799},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A245,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB245/BE245,0)/2","v":32808.761429947146},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A245,'MC PT SA (CHA Only)'!A:A,0))*$BB245/BE245,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A245,'SFY 17-18 Directed Payments'!B:B,0))*$BB245/BE245,0)/2","v":3260789.1462008692},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A245,'SFY 17-18 Directed Payments'!B:B,0))*$BB245/BE245,0)/2","v":604722.54636200424},4790071.8705710368,null,null,-3035173.9662590828,null,1,null,"No",1]
[106370744,370744,50077,3,"SCRIPPS MERCY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C246,'Projected Nt Pt Revenues'!C:C,0)),0)","v":844996077.00012755},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A246,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A246,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C246,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A246,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q246=\"No\",0,IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB246,0),0))","v":0},{"$f":"IF(Q246=\"no\",IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB246,0),0),IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB246,0),0))","v":7608835},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P246=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB246),0)/2","v":7218711.3595350403},{"$f":"IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB246,0),0)","v":8360890},{"$f":"IF(Q246=\"NO\",IFERROR(IF($P246=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB246,0),0),0)","v":8198345},31386781.359535038,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB246,0)","v":143735},8.8277697405436464E-3,1.3613140750163377E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A246,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB246,0)","v":56133},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A246,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":3041474.7494394635},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":19768558.63127419},{"$f":"IFERROR(IF(OR($K246=\"YES\",$L246=\"YES\",$M246=\"YES\",$N246=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B246,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB246/$BE246)*$AG$16),0)/2","v":907237.5},{"$f":"IFERROR(IF(OR($J246=\"YES\",$K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB246/$BE246,0)),0)/2","v":1971250},{"$f":"IFERROR(IF(OR($J246=\"YES\",$K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A246,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB246/$BE246,0)),0)/2","v":1971250},{"$f":"IFERROR(IF(OR($J246=\"YES\",$K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A246,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A246,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB246/BE246),0)/2","v":0},{"$f":"IFERROR(IF(OR($K246=\"YES\",$L246=\"YES\",$M246=\"YES\"),0,IF($J246=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB246/$BE246,0),0)),0)/2","v":0},27659770.880713653,null,{"$f":"ROUND(VLOOKUP($A246,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":8347913.0899999999},{"$f":"ROUND(VLOOKUP($A246,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":23119871.399999999},31467784.489999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A246,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB246/BE246,0)/2","v":3052427.4930272},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A246,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB246/BE246,0)/2","v":1953678.8925585488},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A246,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB246/BE246,0)/2","v":3341806.6999360449},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A246,'MC PT SA (CHA Only)'!A:A,0))*$BB246/BE246,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A246,'SFY 17-18 Directed Payments'!B:B,0))*$BB246/BE246,0)/2","v":18313984.543508455},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A246,'SFY 17-18 Directed Payments'!B:B,0))*$BB246/BE246,0)/2","v":4805886.8558582747},31467784.484888524,null,null,27740774.011178613,null,1,null,"No",1]
[106410891,410891,50197,3,"SEQUOIA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C247,'Projected Nt Pt Revenues'!C:C,0)),0)","v":313476002.73124075},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A247,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A247,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C247,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A247,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q247=\"No\",0,IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB247,0),0))","v":0},{"$f":"IF(Q247=\"no\",IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB247,0),0),IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB247,0),0))","v":1597756.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P247=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB247),0)/2","v":1602777.2639363357},{"$f":"IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB247,0),0)","v":67850},{"$f":"IF(Q247=\"NO\",IFERROR(IF($P247=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB247,0),0),0)","v":143960},3412344.1389363357,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB247,0)","v":19610},1.2043869942050364E-3,1.4800090687611537E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A247,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB247,0)","v":718},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A247,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":146487.64405123179},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":130569.61802371999},{"$f":"IFERROR(IF(OR($K247=\"YES\",$L247=\"YES\",$M247=\"YES\",$N247=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B247,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB247/$BE247)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J247=\"YES\",$K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB247/$BE247,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J247=\"YES\",$K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A247,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB247/$BE247,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J247=\"YES\",$K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A247,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A247,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB247/BE247),0)/2","v":0},{"$f":"IFERROR(IF(OR($K247=\"YES\",$L247=\"YES\",$M247=\"YES\"),0,IF($J247=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB247/$BE247,0),0)),0)/2","v":0},277057.26207495178,null,{"$f":"ROUND(VLOOKUP($A247,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":327454.15999999997},{"$f":"ROUND(VLOOKUP($A247,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},327454.15999999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A247,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB247/BE247,0)/2","v":84569.419720234117},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A247,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB247/BE247,0)/2","v":242215.17270092975},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A247,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB247/BE247,0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A247,'MC PT SA (CHA Only)'!A:A,0))*$BB247/BE247,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A247,'SFY 17-18 Directed Payments'!B:B,0))*$BB247/BE247,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A247,'SFY 17-18 Directed Payments'!B:B,0))*$BB247/BE247,0)/2","v":0},327454.15898095869,null,null,-2807832.716861384,null,1,null,"No",1]
[106410817,410817,50289,3,"SETON MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C248,'Projected Nt Pt Revenues'!C:C,0)),0)","v":285875617.4086889},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A248,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A248,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C248,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A248,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q248=\"No\",0,IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB248,0),0))","v":0},{"$f":"IF(Q248=\"no\",IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB248,0),0),IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB248,0),0))","v":1793722.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P248=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB248),0)/2","v":2206816.1781925652},{"$f":"IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB248,0),0)","v":457250},{"$f":"IF(Q248=\"NO\",IFERROR(IF($P248=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB248,0),0),0)","v":1006245},5464033.3031925652,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB248,0)","v":28498},1.7502611198804247E-3,2.3698720033726458E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A248,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB248,0)","v":4961},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A248,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":362561.88790082262},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":761125.33433339209},{"$f":"IFERROR(IF(OR($K248=\"YES\",$L248=\"YES\",$M248=\"YES\",$N248=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B248,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1170975.6239999998},{"$f":"IFERROR(IF(OR($K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB248/$BE248)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J248=\"YES\",$K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB248/$BE248,0)),0)/2","v":161250},{"$f":"IFERROR(IF(OR($J248=\"YES\",$K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A248,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB248/$BE248,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J248=\"YES\",$K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A248,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A248,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB248/BE248),0)/2","v":0},{"$f":"IFERROR(IF(OR($K248=\"YES\",$L248=\"YES\",$M248=\"YES\"),0,IF($J248=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB248/$BE248,0),0)),0)/2","v":0},2455912.8462342145,null,{"$f":"ROUND(VLOOKUP($A248,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":4155672.79},{"$f":"ROUND(VLOOKUP($A248,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3232671.07},7388343.8599999994,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A248,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB248/BE248,0)/2","v":545186.45447249885},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A248,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB248/BE248,0)/2","v":1292558.3870399846},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A248,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB248/BE248,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A248,'MC PT SA (CHA Only)'!A:A,0))*$BB248/BE248,0)/2","v":2317927.9498756533},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A248,'SFY 17-18 Directed Payments'!B:B,0))*$BB248/BE248,0)/2","v":1621690.2078231017},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A248,'SFY 17-18 Directed Payments'!B:B,0))*$BB248/BE248,0)/2","v":1610980.8635083793},7388343.8627196178,null,null,4380223.4030416477,null,1,null,"No",1]
[106370875,370875,50222,3,"SHARP CHULA VISTA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C249,'Projected Nt Pt Revenues'!C:C,0)),0)","v":421683756.8189435},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A249,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A249,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C249,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A249,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q249=\"No\",0,IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB249,0),0))","v":0},{"$f":"IF(Q249=\"no\",IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB249,0),0),IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB249,0),0))","v":3247541.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P249=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB249),0)/2","v":4176462.6291126907},{"$f":"IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB249,0),0)","v":2709870},{"$f":"IF(Q249=\"NO\",IFERROR(IF($P249=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB249,0),0),0)","v":4634745},14768619.004112691,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB249,0)","v":68545},4.2098269514423371E-3,6.4054764611105076E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A249,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB249,0)","v":24897},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A249,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":2552572.4771645633},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":8037196.9143259348},{"$f":"IFERROR(IF(OR($K249=\"YES\",$L249=\"YES\",$M249=\"YES\",$N249=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B249,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB249/$BE249)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J249=\"YES\",$K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB249/$BE249,0)),0)/2","v":1192500},{"$f":"IFERROR(IF(OR($J249=\"YES\",$K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A249,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB249/$BE249,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J249=\"YES\",$K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A249,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A249,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB249/BE249),0)/2","v":0},{"$f":"IFERROR(IF(OR($K249=\"YES\",$L249=\"YES\",$M249=\"YES\"),0,IF($J249=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB249/$BE249,0),0)),0)/2","v":0},11782269.391490499,null,{"$f":"ROUND(VLOOKUP($A249,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3541354.58},{"$f":"ROUND(VLOOKUP($A249,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":13620689.92},17162044.5,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A249,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB249/BE249,0)/2","v":2051689.3596710963},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A249,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB249/BE249,0)/2","v":1428734.6592497239},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A249,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB249/BE249,0)/2","v":60930.556941330411},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A249,'MC PT SA (CHA Only)'!A:A,0))*$BB249/BE249,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A249,'SFY 17-18 Directed Payments'!B:B,0))*$BB249/BE249,0)/2","v":10474699.261430472},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A249,'SFY 17-18 Directed Payments'!B:B,0))*$BB249/BE249,0)/2","v":3145990.6574886139},17162044.494781237,null,null,14175694.887377806,null,1,null,"No",1]
[106370689,370689,50234,3,"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C250,'Projected Nt Pt Revenues'!C:C,0)),0)","v":109051639.46891826},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A250,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A250,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C250,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A250,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q250=\"No\",0,IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB250,0),0))","v":0},{"$f":"IF(Q250=\"no\",IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB250,0),0),IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB250,0),0))","v":401285.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P250=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB250),0)/2","v":329062.05702744471},{"$f":"IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB250,0),0)","v":200895},{"$f":"IF(Q250=\"NO\",IFERROR(IF($P250=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB250,0),0),0)","v":293525},1224767.6820274447,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB250,0)","v":6001},3.6856330200022558E-4,5.3120881210159043E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A250,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB250,0)","v":1676},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A250,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":310184.40975518111},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":561290.12626050366},{"$f":"IFERROR(IF(OR($K250=\"YES\",$L250=\"YES\",$M250=\"YES\",$N250=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B250,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":1598277.3625000003},{"$f":"IFERROR(IF(OR($K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB250/$BE250)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J250=\"YES\",$K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB250/$BE250,0)),0)/2","v":147500},{"$f":"IFERROR(IF(OR($J250=\"YES\",$K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A250,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB250/$BE250,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J250=\"YES\",$K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A250,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A250,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB250/BE250),0)/2","v":0},{"$f":"IFERROR(IF(OR($K250=\"YES\",$L250=\"YES\",$M250=\"YES\"),0,IF($J250=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB250/$BE250,0),0)),0)/2","v":0},2617251.898515685,null,{"$f":"ROUND(VLOOKUP($A250,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2666515.84},{"$f":"ROUND(VLOOKUP($A250,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1698567.79},4365083.63,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A250,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB250/BE250,0)/2","v":175525.59249225672},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A250,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB250/BE250,0)/2","v":231755.97510862129},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A250,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB250/BE250,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A250,'MC PT SA (CHA Only)'!A:A,0))*$BB250/BE250,0)/2","v":2259234.270531401},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A250,'SFY 17-18 Directed Payments'!B:B,0))*$BB250/BE250,0)/2","v":1082019.560628461},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A250,'SFY 17-18 Directed Payments'!B:B,0))*$BB250/BE250,0)/2","v":616548.23171308346},4365083.6304738233,null,null,5757567.8464882411,null,1,null,"No",1]
[106370714,370714,50026,3,"SHARP GROSSMONT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C251,'Projected Nt Pt Revenues'!C:C,0)),0)","v":798516392.68535256},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A251,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A251,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C251,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A251,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q251=\"No\",0,IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB251,0),0))","v":0},{"$f":"IF(Q251=\"no\",IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB251,0),0),IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB251,0),0))","v":5337509.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P251=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB251),0)/2","v":7792119.4972062679},{"$f":"IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB251,0),0)","v":7272635},{"$f":"IF(Q251=\"NO\",IFERROR(IF($P251=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB251,0),0),0)","v":8034915},28437178.622206267,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB251,0)","v":128929},7.9184299222774673E-3,1.2333832854257527E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A251,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB251,0)","v":51890},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A251,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":4049196.0493877921},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":12257620.970080445},{"$f":"IFERROR(IF(OR($K251=\"YES\",$L251=\"YES\",$M251=\"YES\",$N251=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B251,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB251/$BE251)*$AG$16),0)/2","v":999862.5},{"$f":"IFERROR(IF(OR($J251=\"YES\",$K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB251/$BE251,0)),0)/2","v":1335000},{"$f":"IFERROR(IF(OR($J251=\"YES\",$K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A251,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB251/$BE251,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J251=\"YES\",$K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A251,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A251,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB251/BE251),0)/2","v":0},{"$f":"IFERROR(IF(OR($K251=\"YES\",$L251=\"YES\",$M251=\"YES\"),0,IF($J251=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB251/$BE251,0),0)),0)/2","v":0},18641679.519468237,null,{"$f":"ROUND(VLOOKUP($A251,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":10013241.869999999},{"$f":"ROUND(VLOOKUP($A251,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":23337800.82},33351042.689999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A251,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB251/BE251,0)/2","v":2881636.9071078207},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A251,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB251/BE251,0)/2","v":2182168.9522134452},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A251,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB251/BE251,0)/2","v":4949436.010003455},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A251,'MC PT SA (CHA Only)'!A:A,0))*$BB251/BE251,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A251,'SFY 17-18 Directed Payments'!B:B,0))*$BB251/BE251,0)/2","v":17890818.477718115},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A251,'SFY 17-18 Directed Payments'!B:B,0))*$BB251/BE251,0)/2","v":5446982.3435273869},33351042.690570224,null,null,23555543.587261964,null,1,null,"No",1]
[106370694,370694,50100,3,"SHARP MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C252,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1380639732.0427327},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A252,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A252,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C252,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A252,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q252=\"No\",0,IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB252,0),0))","v":0},{"$f":"IF(Q252=\"no\",IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB252,0),0),IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB252,0),0))","v":13668494.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P252=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB252),0)/2","v":6005907.6397780376},{"$f":"IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB252,0),0)","v":6977930},{"$f":"IF(Q252=\"NO\",IFERROR(IF($P252=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB252,0),0),0)","v":5168990},31821321.764778037,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB252,0)","v":158770},9.7511740474213997E-3,1.380161052762939E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A252,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB252,0)","v":41176},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A252,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":3097702.4919482558},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":18102999.845264301},{"$f":"IFERROR(IF(OR($K252=\"YES\",$L252=\"YES\",$M252=\"YES\",$N252=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B252,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB252/$BE252)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J252=\"YES\",$K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB252/$BE252,0)),0)/2","v":4342500},{"$f":"IFERROR(IF(OR($J252=\"YES\",$K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A252,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB252/$BE252,0)),0)/2","v":4342500},{"$f":"IFERROR(IF(OR($J252=\"YES\",$K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A252,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A252,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB252/BE252),0)/2","v":95000},{"$f":"IFERROR(IF(OR($K252=\"YES\",$L252=\"YES\",$M252=\"YES\"),0,IF($J252=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB252/$BE252,0),0)),0)/2","v":0},29980702.337212555,null,{"$f":"ROUND(VLOOKUP($A252,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":5652205.1699999999},{"$f":"ROUND(VLOOKUP($A252,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":15758591.85},21410797.02,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A252,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB252/BE252,0)/2","v":2621982.3606230398},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A252,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB252/BE252,0)/2","v":1250514.8931610212},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A252,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB252/BE252,0)/2","v":1779707.915934684},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A252,'MC PT SA (CHA Only)'!A:A,0))*$BB252/BE252,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A252,'SFY 17-18 Directed Payments'!B:B,0))*$BB252/BE252,0)/2","v":12887817.142931074},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A252,'SFY 17-18 Directed Payments'!B:B,0))*$BB252/BE252,0)/2","v":2870774.7074998613},21410797.020149682,null,null,19570177.592434522,null,1,null,"No",1]
[106370745,370745,54145,3,"SHARP MESA VISTA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C253,'Projected Nt Pt Revenues'!C:C,0)),0)","v":95296591.616752744},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A253,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A253,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C253,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A253,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q253=\"No\",0,IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB253,0),0))","v":0},{"$f":"IF(Q253=\"no\",IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB253,0),0),IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB253,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P253=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB253),0)/2","v":0},{"$f":"IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB253,0),0)","v":0},{"$f":"IF(Q253=\"NO\",IFERROR(IF($P253=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB253,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB253,0)","v":41976},2.5780391875956455E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A253,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB253,0)","v":3106},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A253,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K253=\"YES\",$L253=\"YES\",$M253=\"YES\",$N253=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B253,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB253/$BE253)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J253=\"YES\",$K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB253/$BE253,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J253=\"YES\",$K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A253,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB253/$BE253,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J253=\"YES\",$K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A253,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A253,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB253/BE253),0)/2","v":0},{"$f":"IFERROR(IF(OR($K253=\"YES\",$L253=\"YES\",$M253=\"YES\"),0,IF($J253=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB253/$BE253,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A253,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A253,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A253,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB253/BE253,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A253,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB253/BE253,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A253,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB253/BE253,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A253,'MC PT SA (CHA Only)'!A:A,0))*$BB253/BE253,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A253,'SFY 17-18 Directed Payments'!B:B,0))*$BB253/BE253,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A253,'SFY 17-18 Directed Payments'!B:B,0))*$BB253/BE253,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106450940,450940,50764,3,"SHASTA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C254,'Projected Nt Pt Revenues'!C:C,0)),0)","v":186899422.33984751},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A254,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A254,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C254,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A254,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q254=\"No\",0,IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB254,0),0))","v":0},{"$f":"IF(Q254=\"no\",IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB254,0),0),IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB254,0),0))","v":582643.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P254=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB254),0)/2","v":3952595.4105285942},{"$f":"IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB254,0),0)","v":294410},{"$f":"IF(Q254=\"NO\",IFERROR(IF($P254=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB254,0),0),0)","v":1809235},6638884.1605285946,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB254,0)","v":33263},2.0429130335666563E-3,2.8794307854013361E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A254,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB254,0)","v":7131},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A254,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":302089.90150447737},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":702209.77498122584},{"$f":"IFERROR(IF(OR($K254=\"YES\",$L254=\"YES\",$M254=\"YES\",$N254=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B254,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB254/$BE254)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J254=\"YES\",$K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB254/$BE254,0)),0)/2","v":130000},{"$f":"IFERROR(IF(OR($J254=\"YES\",$K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A254,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB254/$BE254,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J254=\"YES\",$K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A254,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A254,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB254/BE254),0)/2","v":0},{"$f":"IFERROR(IF(OR($K254=\"YES\",$L254=\"YES\",$M254=\"YES\"),0,IF($J254=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB254/$BE254,0),0)),0)/2","v":0},1134299.6764857033,null,{"$f":"ROUND(VLOOKUP($A254,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1616105.89},{"$f":"ROUND(VLOOKUP($A254,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5047104.1100000003},6663210,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A254,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB254/BE254,0)/2","v":664112.200954078},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A254,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB254/BE254,0)/2","v":951993.68440979859},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A254,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB254/BE254,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A254,'MC PT SA (CHA Only)'!A:A,0))*$BB254/BE254,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A254,'SFY 17-18 Directed Payments'!B:B,0))*$BB254/BE254,0)/2","v":3564772.3643477266},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A254,'SFY 17-18 Directed Payments'!B:B,0))*$BB254/BE254,0)/2","v":1482331.7410526997},6663209.9907643031,null,null,1158625.5159571087,null,1,null,"No",1]
[106190708,190708,50755,3,"SHERMAN OAKS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C255,'Projected Nt Pt Revenues'!C:C,0)),0)","v":120045120.48875725},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A255,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A255,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C255,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A255,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q255=\"No\",0,IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB255,0),0))","v":0},{"$f":"IF(Q255=\"no\",IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB255,0),0),IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB255,0),0))","v":715092.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P255=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB255),0)/2","v":3158820.714454412},{"$f":"IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB255,0),0)","v":610060},{"$f":"IF(Q255=\"NO\",IFERROR(IF($P255=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB255,0),0),0)","v":1292690},5776663.3394544125,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB255,0)","v":28854},1.7721255650582418E-3,2.5054665594888086E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A255,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB255,0)","v":6450},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A255,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":383611.36312804202},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1702181.9715531301},{"$f":"IFERROR(IF(OR($K255=\"YES\",$L255=\"YES\",$M255=\"YES\",$N255=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B255,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":842618.45200000028},{"$f":"IFERROR(IF(OR($K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB255/$BE255)*$AG$16),0)/2","v":1950},{"$f":"IFERROR(IF(OR($J255=\"YES\",$K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB255/$BE255,0)),0)/2","v":257500},{"$f":"IFERROR(IF(OR($J255=\"YES\",$K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A255,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB255/$BE255,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J255=\"YES\",$K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A255,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A255,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB255/BE255),0)/2","v":0},{"$f":"IFERROR(IF(OR($K255=\"YES\",$L255=\"YES\",$M255=\"YES\"),0,IF($J255=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB255/$BE255,0),0)),0)/2","v":0},3187861.7866811724,null,{"$f":"ROUND(VLOOKUP($A255,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":963946.18},{"$f":"ROUND(VLOOKUP($A255,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1865688.3},2829634.48,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A255,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB255/BE255,0)/2","v":366907.95118205738},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A255,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB255/BE255,0)/2","v":400963.46817312128},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A255,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB255/BE255,0)/2","v":12721.764636101954},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A255,'MC PT SA (CHA Only)'!A:A,0))*$BB255/BE255,0)/2","v":183353},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A255,'SFY 17-18 Directed Payments'!B:B,0))*$BB255/BE255,0)/2","v":1403411.509329984},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A255,'SFY 17-18 Directed Payments'!B:B,0))*$BB255/BE255,0)/2","v":462276.79099673213},2829634.4843179965,null,null,240832.92722675949,null,1,null,"No",1]
[106344114,344114,53311,3,"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C256,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A256,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A256,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C256,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A256,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q256=\"No\",0,IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB256,0),0))","v":0},{"$f":"IF(Q256=\"no\",IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB256,0),0),IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB256,0),0))","v":204828},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P256=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB256),0)/2","v":665650.53344434698},{"$f":"IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB256,0),0)","v":972320},{"$f":"IF(Q256=\"NO\",IFERROR(IF($P256=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB256,0),0),0)","v":149270},1992068.5334443469,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB256,0)","v":8853},5.4372453134610848E-4,8.640041493617861E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A256,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB256,0)","v":3802},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A256,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":411090.20573489869},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":251585.36155789948},{"$f":"IFERROR(IF(OR($K256=\"YES\",$L256=\"YES\",$M256=\"YES\",$N256=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B256,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB256/$BE256)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J256=\"YES\",$K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB256/$BE256,0)),0)/2","v":85000},{"$f":"IFERROR(IF(OR($J256=\"YES\",$K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A256,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB256/$BE256,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J256=\"YES\",$K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A256,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A256,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB256/BE256),0)/2","v":0},{"$f":"IFERROR(IF(OR($K256=\"YES\",$L256=\"YES\",$M256=\"YES\"),0,IF($J256=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB256/$BE256,0),0)),0)/2","v":0},747675.56729279819,null,{"$f":"ROUND(VLOOKUP($A256,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1579084.16},{"$f":"ROUND(VLOOKUP($A256,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":627564.87},2206649.0299999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A256,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB256/BE256,0)/2","v":171561.40094287076},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A256,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB256/BE256,0)/2","v":12815.617603223796},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A256,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB256/BE256,0)/2","v":1394707.144052651},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A256,'MC PT SA (CHA Only)'!A:A,0))*$BB256/BE256,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A256,'SFY 17-18 Directed Payments'!B:B,0))*$BB256/BE256,0)/2","v":128556.77948060923},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A256,'SFY 17-18 Directed Payments'!B:B,0))*$BB256/BE256,0)/2","v":499008.08640538721},2206649.0284847422,null,null,962256.06384845125,null,1,null,"No",1]
[106291023,291023,50150,3,"SIERRA NEVADA MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C257,'Projected Nt Pt Revenues'!C:C,0)),0)","v":186147164.83103406},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A257,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A257,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C257,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A257,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q257=\"No\",0,IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB257,0),0))","v":0},{"$f":"IF(Q257=\"no\",IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB257,0),0),IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB257,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P257=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB257),0)/2","v":0},{"$f":"IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB257,0),0)","v":0},{"$f":"IF(Q257=\"NO\",IFERROR(IF($P257=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB257,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB257,0)","v":18476},1.1347401379363719E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A257,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB257,0)","v":4386},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A257,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":529710.68912869773},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":947425.88687943167},{"$f":"IFERROR(IF(OR($K257=\"YES\",$L257=\"YES\",$M257=\"YES\",$N257=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B257,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB257/$BE257)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J257=\"YES\",$K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB257/$BE257,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J257=\"YES\",$K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A257,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB257/$BE257,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J257=\"YES\",$K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A257,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A257,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB257/BE257),0)/2","v":0},{"$f":"IFERROR(IF(OR($K257=\"YES\",$L257=\"YES\",$M257=\"YES\"),0,IF($J257=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB257/$BE257,0),0)),0)/2","v":0},1477136.5760081294,null,{"$f":"ROUND(VLOOKUP($A257,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1309991.18},{"$f":"ROUND(VLOOKUP($A257,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2959662.75},4269653.93,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A257,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB257/BE257,0)/2","v":322420.91268339253},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A257,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB257/BE257,0)/2","v":982213.73753223917},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A257,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB257/BE257,0)/2","v":5356.5324783587175},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A257,'MC PT SA (CHA Only)'!A:A,0))*$BB257/BE257,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A257,'SFY 17-18 Directed Payments'!B:B,0))*$BB257/BE257,0)/2","v":1681951.1982046373},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A257,'SFY 17-18 Directed Payments'!B:B,0))*$BB257/BE257,0)/2","v":1277711.5490688749},4269653.9299675031,null,null,5746790.5060081296,null,1,null,"No",1]
[106342392,342392,54087,3,"SIERRA VISTA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C258,'Projected Nt Pt Revenues'!C:C,0)),0)","v":52885278.192504942},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A258,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A258,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C258,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A258,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q258=\"No\",0,IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB258,0),0))","v":0},{"$f":"IF(Q258=\"no\",IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB258,0),0),IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB258,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P258=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB258),0)/2","v":0},{"$f":"IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB258,0),0)","v":0},{"$f":"IF(Q258=\"NO\",IFERROR(IF($P258=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB258,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB258,0)","v":44650},2.7422681943526199E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A258,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB258,0)","v":18588},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A258,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K258=\"YES\",$L258=\"YES\",$M258=\"YES\",$N258=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B258,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB258/$BE258)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J258=\"YES\",$K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB258/$BE258,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J258=\"YES\",$K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A258,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB258/$BE258,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J258=\"YES\",$K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A258,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A258,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB258/BE258),0)/2","v":0},{"$f":"IFERROR(IF(OR($K258=\"YES\",$L258=\"YES\",$M258=\"YES\"),0,IF($J258=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB258/$BE258,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A258,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A258,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A258,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB258/BE258,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A258,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB258/BE258,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A258,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB258/BE258,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A258,'MC PT SA (CHA Only)'!A:A,0))*$BB258/BE258,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A258,'SFY 17-18 Directed Payments'!B:B,0))*$BB258/BE258,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A258,'SFY 17-18 Directed Payments'!B:B,0))*$BB258/BE258,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106400524,400524,50506,3,"SIERRA VISTA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C259,'Projected Nt Pt Revenues'!C:C,0)),0)","v":162786068.68194258},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A259,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A259,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C259,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A259,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q259=\"No\",0,IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB259,0),0))","v":0},{"$f":"IF(Q259=\"no\",IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB259,0),0),IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB259,0),0))","v":1578226},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P259=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB259),0)/2","v":1278966.1971806057},{"$f":"IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB259,0),0)","v":897095},{"$f":"IF(Q259=\"NO\",IFERROR(IF($P259=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB259,0),0),0)","v":1039285},4793572.1971806055,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB259,0)","v":23487},1.4425006289083982E-3,2.0790782039352184E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A259,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB259,0)","v":6564},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A259,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":464409.9020438561},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2318406.8761284915},{"$f":"IFERROR(IF(OR($K259=\"YES\",$L259=\"YES\",$M259=\"YES\",$N259=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B259,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB259/$BE259)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J259=\"YES\",$K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB259/$BE259,0)),0)/2","v":937500},{"$f":"IFERROR(IF(OR($J259=\"YES\",$K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A259,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB259/$BE259,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J259=\"YES\",$K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A259,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A259,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB259/BE259),0)/2","v":0},{"$f":"IFERROR(IF(OR($K259=\"YES\",$L259=\"YES\",$M259=\"YES\"),0,IF($J259=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB259/$BE259,0),0)),0)/2","v":0},3720316.7781723477,null,{"$f":"ROUND(VLOOKUP($A259,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1280593.57},{"$f":"ROUND(VLOOKUP($A259,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4583075.04},5863668.6100000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A259,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB259/BE259,0)/2","v":532302.83193699433},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A259,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB259/BE259,0)/2","v":418863.99211568868},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A259,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB259/BE259,0)/2","v":329426.74741906114},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A259,'MC PT SA (CHA Only)'!A:A,0))*$BB259/BE259,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A259,'SFY 17-18 Directed Payments'!B:B,0))*$BB259/BE259,0)/2","v":3681276.9457520288},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A259,'SFY 17-18 Directed Payments'!B:B,0))*$BB259/BE259,0)/2","v":901798.09654517553},5863668.6137689492,null,null,4790413.1909917416,null,1,null,"No",1]
[106190661,190661,50763,3,"SILVER LAKE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C260,'Projected Nt Pt Revenues'!C:C,0)),0)","v":77216031.472080052},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A260,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A260,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C260,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A260,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q260=\"No\",0,IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB260,0),0))","v":0},{"$f":"IF(Q260=\"no\",IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB260,0),0),IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB260,0),0))","v":423770.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P260=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB260),0)/2","v":4545257.1791961091},{"$f":"IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB260,0),0)","v":6376425},{"$f":"IF(Q260=\"NO\",IFERROR(IF($P260=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB260,0),0),0)","v":913910},12259362.929196108,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB260,0)","v":53263},3.2712526502979527E-3,5.3171566447281641E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A260,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB260,0)","v":24713},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A260,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":52245.338576262337},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1991982.8310691915},{"$f":"IFERROR(IF(OR($K260=\"YES\",$L260=\"YES\",$M260=\"YES\",$N260=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B260,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB260/$BE260)*$AG$16),0)/2","v":1921237.5},{"$f":"IFERROR(IF(OR($J260=\"YES\",$K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB260/$BE260,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J260=\"YES\",$K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A260,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB260/$BE260,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J260=\"YES\",$K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A260,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A260,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB260/BE260),0)/2","v":0},{"$f":"IFERROR(IF(OR($K260=\"YES\",$L260=\"YES\",$M260=\"YES\"),0,IF($J260=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB260/$BE260,0),0)),0)/2","v":0},3965465.6696454538,null,{"$f":"ROUND(VLOOKUP($A260,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":11752389.029999999},{"$f":"ROUND(VLOOKUP($A260,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1380653.31},13133042.34,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A260,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB260/BE260,0)/2","v":1888386.6911227796},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A260,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB260/BE260,0)/2","v":24721.739763638161},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A260,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB260/BE260,0)/2","v":9839280.5961851701},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A260,'MC PT SA (CHA Only)'!A:A,0))*$BB260/BE260,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A260,'SFY 17-18 Directed Payments'!B:B,0))*$BB260/BE260,0)/2","v":1225306.8044245567},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A260,'SFY 17-18 Directed Payments'!B:B,0))*$BB260/BE260,0)/2","v":155346.50302099489},13133042.334517138,null,null,4839145.0804493465,null,1,null,"No",1]
[106301258,301258,50747,3,"SOUTH COAST GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C261,'Projected Nt Pt Revenues'!C:C,0)),0)","v":63268926.244620778},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A261,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A261,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C261,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A261,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q261=\"No\",0,IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB261,0),0))","v":0},{"$f":"IF(Q261=\"no\",IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB261,0),0),IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB261,0),0))","v":262928.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P261=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB261),0)/2","v":1566020.3320343341},{"$f":"IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB261,0),0)","v":1142830},{"$f":"IF(Q261=\"NO\",IFERROR(IF($P261=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB261,0),0),0)","v":797090},3768868.5820343341,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB261,0)","v":17125},1.0517657968261728E-3,1.6346415992258374E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A261,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB261,0)","v":6576},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A261,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":927521.22118074575},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3767411.1737087988},{"$f":"IFERROR(IF(OR($K261=\"YES\",$L261=\"YES\",$M261=\"YES\",$N261=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B261,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":22247.108},{"$f":"IFERROR(IF(OR($K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB261/$BE261)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J261=\"YES\",$K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB261/$BE261,0)),0)/2","v":388750},{"$f":"IFERROR(IF(OR($J261=\"YES\",$K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A261,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB261/$BE261,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J261=\"YES\",$K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A261,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A261,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB261/BE261),0)/2","v":0},{"$f":"IFERROR(IF(OR($K261=\"YES\",$L261=\"YES\",$M261=\"YES\"),0,IF($J261=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB261/$BE261,0),0)),0)/2","v":0},5105929.5028895447,null,{"$f":"ROUND(VLOOKUP($A261,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3691122.43},{"$f":"ROUND(VLOOKUP($A261,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3265848.08},6956970.5099999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A261,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB261/BE261,0)/2","v":488366.37559796649},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A261,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB261/BE261,0)/2","v":546400.05761873838},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A261,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB261/BE261,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A261,'MC PT SA (CHA Only)'!A:A,0))*$BB261/BE261,0)/2","v":2656356},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A261,'SFY 17-18 Directed Payments'!B:B,0))*$BB261/BE261,0)/2","v":2303308.9656942487},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A261,'SFY 17-18 Directed Payments'!B:B,0))*$BB261/BE261,0)/2","v":962539.11675753689},6956970.5156684909,null,null,8294031.4308552109,null,1,null,"No",1]
[106190380,190380,50135,3,"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C262,'Projected Nt Pt Revenues'!C:C,0)),0)","v":289503514.12233794},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A262,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A262,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C262,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A262,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q262=\"No\",0,IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB262,0),0))","v":0},{"$f":"IF(Q262=\"no\",IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB262,0),0),IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB262,0),0))","v":1832619.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P262=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB262),0)/2","v":7266495.3710076427},{"$f":"IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB262,0),0)","v":8708400},{"$f":"IF(Q262=\"NO\",IFERROR(IF($P262=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB262,0),0),0)","v":7128675},24936190.121007644,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB262,0)","v":106366},6.5326785836620554E-3,1.0815376766467504E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A262,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB262,0)","v":53685},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A262,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":333713.0199791888},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4492709.4787064139},{"$f":"IFERROR(IF(OR($K262=\"YES\",$L262=\"YES\",$M262=\"YES\",$N262=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B262,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":326596.78024999995},{"$f":"IFERROR(IF(OR($K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB262/$BE262)*$AG$16),0)/2","v":2253712.5},{"$f":"IFERROR(IF(OR($J262=\"YES\",$K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB262/$BE262,0)),0)/2","v":676250},{"$f":"IFERROR(IF(OR($J262=\"YES\",$K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A262,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB262/$BE262,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J262=\"YES\",$K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A262,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A262,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB262/BE262),0)/2","v":0},{"$f":"IFERROR(IF(OR($K262=\"YES\",$L262=\"YES\",$M262=\"YES\"),0,IF($J262=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB262/$BE262,0),0)),0)/2","v":0},8082981.7789356029,null,{"$f":"ROUND(VLOOKUP($A262,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":17232889.66},{"$f":"ROUND(VLOOKUP($A262,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":12748868.17},29981757.829999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A262,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB262/BE262,0)/2","v":4134431.553145716},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A262,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB262/BE262,0)/2","v":346724.46722012252},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A262,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB262/BE262,0)/2","v":11836597.644053176},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A262,'MC PT SA (CHA Only)'!A:A,0))*$BB262/BE262,0)/2","v":915136},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A262,'SFY 17-18 Directed Payments'!B:B,0))*$BB262/BE262,0)/2","v":12145937.394678392},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A262,'SFY 17-18 Directed Payments'!B:B,0))*$BB262/BE262,0)/2","v":602930.77585426497},29981757.834951669,null,null,13128549.487927958,null,1,null,"No",1]
[106334068,334068,50701,3,"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C263,'Projected Nt Pt Revenues'!C:C,0)),0)","v":368968249.50587249},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A263,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A263,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C263,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A263,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q263=\"No\",0,IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB263,0),0))","v":0},{"$f":"IF(Q263=\"no\",IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB263,0),0),IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB263,0),0))","v":4398714.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P263=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB263),0)/2","v":2646674.129953187},{"$f":"IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB263,0),0)","v":1232215},{"$f":"IF(Q263=\"NO\",IFERROR(IF($P263=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB263,0),0),0)","v":3676585},11954188.254953187,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB263,0)","v":58562},3.59670123175091E-3,5.1847956438894442E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A263,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB263,0)","v":16640},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A263,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1475329.2286246563},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3990334.9117980767},{"$f":"IFERROR(IF(OR($K263=\"YES\",$L263=\"YES\",$M263=\"YES\",$N263=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B263,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB263/$BE263)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J263=\"YES\",$K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB263/$BE263,0)),0)/2","v":637500},{"$f":"IFERROR(IF(OR($J263=\"YES\",$K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A263,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB263/$BE263,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J263=\"YES\",$K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A263,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A263,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB263/BE263),0)/2","v":0},{"$f":"IFERROR(IF(OR($K263=\"YES\",$L263=\"YES\",$M263=\"YES\"),0,IF($J263=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB263/$BE263,0),0)),0)/2","v":0},6103164.1404227335,null,{"$f":"ROUND(VLOOKUP($A263,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3075340.95},{"$f":"ROUND(VLOOKUP($A263,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":7720722.9900000002},10796063.940000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A263,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB263/BE263,0)/2","v":1472587.0441649619},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A263,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB263/BE263,0)/2","v":1601414.771277678},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A263,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB263/BE263,0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A263,'MC PT SA (CHA Only)'!A:A,0))*$BB263/BE263,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A263,'SFY 17-18 Directed Payments'!B:B,0))*$BB263/BE263,0)/2","v":3888842.5792884291},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A263,'SFY 17-18 Directed Payments'!B:B,0))*$BB263/BE263,0)/2","v":3831880.4078512071},10796063.935701866,null,null,4945039.8254695497,null,1,null,"No",1]
[106100899,100899,50093,3,"ST. AGNES MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C264,'Projected Nt Pt Revenues'!C:C,0)),0)","v":538951776.83942783},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A264,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A264,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C264,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A264,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q264=\"No\",0,IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB264,0),0))","v":0},{"$f":"IF(Q264=\"no\",IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB264,0),0),IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB264,0),0))","v":3502755.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P264=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB264),0)/2","v":7742585.1556430943},{"$f":"IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB264,0),0)","v":2128425},{"$f":"IF(Q264=\"NO\",IFERROR(IF($P264=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB264,0),0),0)","v":5821530},19195295.905643094,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB264,0)","v":92526},5.6826675688839978E-3,8.325424066624499E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A264,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB264,0)","v":26949},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A264,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1347194.157047577},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":5968783.0873404192},{"$f":"IFERROR(IF(OR($K264=\"YES\",$L264=\"YES\",$M264=\"YES\",$N264=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B264,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB264/$BE264)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J264=\"YES\",$K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB264/$BE264,0)),0)/2","v":997500},{"$f":"IFERROR(IF(OR($J264=\"YES\",$K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A264,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB264/$BE264,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J264=\"YES\",$K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A264,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A264,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB264/BE264),0)/2","v":0},{"$f":"IFERROR(IF(OR($K264=\"YES\",$L264=\"YES\",$M264=\"YES\"),0,IF($J264=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB264/$BE264,0),0)),0)/2","v":0},8313477.2443879964,null,{"$f":"ROUND(VLOOKUP($A264,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":4932316.21},{"$f":"ROUND(VLOOKUP($A264,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":21739340.079999998},26671656.289999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A264,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB264/BE264,0)/2","v":2654246.4751777644},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A264,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB264/BE264,0)/2","v":2272043.6382437954},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A264,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB264/BE264,0)/2","v":6026.0990381535576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A264,'MC PT SA (CHA Only)'!A:A,0))*$BB264/BE264,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A264,'SFY 17-18 Directed Payments'!B:B,0))*$BB264/BE264,0)/2","v":17667183.246746641},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A264,'SFY 17-18 Directed Payments'!B:B,0))*$BB264/BE264,0)/2","v":4072156.8329390432},26671656.292145398,null,null,15789837.628744904,null,1,null,"No",1]
[106361339,361339,50129,3,"ST. BERNARDINE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C265,'Projected Nt Pt Revenues'!C:C,0)),0)","v":376410622.46907258},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A265,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A265,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C265,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A265,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q265=\"No\",0,IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB265,0),0))","v":0},{"$f":"IF(Q265=\"no\",IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB265,0),0),IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB265,0),0))","v":4063899.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P265=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB265),0)/2","v":2665927.7609494738},{"$f":"IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB265,0),0)","v":2715180},{"$f":"IF(Q265=\"NO\",IFERROR(IF($P265=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB265,0),0),0)","v":5488475},14933481.885949474,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB265,0)","v":67801},4.1641327176999325E-3,6.4769811365728699E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A265,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB265,0)","v":27809},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A265,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1942324.7167786101},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":5653505.2291855831},{"$f":"IFERROR(IF(OR($K265=\"YES\",$L265=\"YES\",$M265=\"YES\",$N265=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B265,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB265/$BE265)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J265=\"YES\",$K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB265/$BE265,0)),0)/2","v":850000},{"$f":"IFERROR(IF(OR($J265=\"YES\",$K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A265,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB265/$BE265,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J265=\"YES\",$K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A265,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A265,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB265/BE265),0)/2","v":0},{"$f":"IFERROR(IF(OR($K265=\"YES\",$L265=\"YES\",$M265=\"YES\"),0,IF($J265=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB265/$BE265,0),0)),0)/2","v":0},8445829.945964193,null,{"$f":"ROUND(VLOOKUP($A265,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":4934340.09},{"$f":"ROUND(VLOOKUP($A265,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":19545323.289999999},24479663.379999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A265,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB265/BE265,0)/2","v":2188123.6188291302},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A265,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB265/BE265,0)/2","v":1999649.7531223709},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A265,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB265/BE265,0)/2","v":746566.71417124628},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A265,'MC PT SA (CHA Only)'!A:A,0))*$BB265/BE265,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A265,'SFY 17-18 Directed Payments'!B:B,0))*$BB265/BE265,0)/2","v":11890162.968836764},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A265,'SFY 17-18 Directed Payments'!B:B,0))*$BB265/BE265,0)/2","v":7655160.3172652656},24479663.372224778,null,null,17992011.440014716,null,1,null,"No",1]
[106521041,521041,50042,3,"ST. ELIZABETH COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C266,'Projected Nt Pt Revenues'!C:C,0)),0)","v":109271110.85522288},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A266,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A266,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C266,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A266,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q266=\"No\",0,IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB266,0),0))","v":0},{"$f":"IF(Q266=\"no\",IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB266,0),0),IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB266,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P266=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB266),0)/2","v":0},{"$f":"IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB266,0),0)","v":0},{"$f":"IF(Q266=\"NO\",IFERROR(IF($P266=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB266,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB266,0)","v":8561},5.2579077294183157E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A266,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB266,0)","v":2619},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A266,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":543690.85786674835},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":741221.42914684943},{"$f":"IFERROR(IF(OR($K266=\"YES\",$L266=\"YES\",$M266=\"YES\",$N266=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B266,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB266/$BE266)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J266=\"YES\",$K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB266/$BE266,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J266=\"YES\",$K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A266,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB266/$BE266,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J266=\"YES\",$K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A266,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A266,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB266/BE266),0)/2","v":0},{"$f":"IFERROR(IF(OR($K266=\"YES\",$L266=\"YES\",$M266=\"YES\"),0,IF($J266=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB266/$BE266,0),0)),0)/2","v":0},1284912.2870135978,null,{"$f":"ROUND(VLOOKUP($A266,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1120375.45},{"$f":"ROUND(VLOOKUP($A266,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3114088.77},4234464.22,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A266,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB266/BE266,0)/2","v":251065.46479444503},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A266,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB266/BE266,0)/2","v":859266.48994518258},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A266,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB266/BE266,0)/2","v":10043.498396922596},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A266,'MC PT SA (CHA Only)'!A:A,0))*$BB266/BE266,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A266,'SFY 17-18 Directed Payments'!B:B,0))*$BB266/BE266,0)/2","v":1305654.7915999375},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A266,'SFY 17-18 Directed Payments'!B:B,0))*$BB266/BE266,0)/2","v":1808433.973461247},4234464.218197735,null,null,5519376.5070135975,null,1,null,"No",1]
[106190754,190754,50104,3,"ST. FRANCIS MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C267,'Projected Nt Pt Revenues'!C:C,0)),0)","v":587637451.30333936},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A267,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A267,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C267,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A267,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q267=\"No\",0,IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB267,0),0))","v":0},{"$f":"IF(Q267=\"no\",IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB267,0),0),IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB267,0),0))","v":2182370.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P267=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB267),0)/2","v":2932328.0007344582},{"$f":"IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB267,0),0)","v":9419940},{"$f":"IF(Q267=\"NO\",IFERROR(IF($P267=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB267,0),0),0)","v":6863470},21398108.125734456,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB267,0)","v":85248},5.2356747823554791E-3,9.280832410499611E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A267,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB267,0)","v":55198},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A267,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":3380403.3989718664},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":20159471.329137888},{"$f":"IFERROR(IF(OR($K267=\"YES\",$L267=\"YES\",$M267=\"YES\",$N267=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B267,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB267/$BE267)*$AG$16),0)/2","v":1178287.5},{"$f":"IFERROR(IF(OR($J267=\"YES\",$K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB267/$BE267,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J267=\"YES\",$K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A267,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB267/$BE267,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J267=\"YES\",$K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A267,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A267,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB267/BE267),0)/2","v":0},{"$f":"IFERROR(IF(OR($K267=\"YES\",$L267=\"YES\",$M267=\"YES\"),0,IF($J267=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB267/$BE267,0),0)),0)/2","v":0},24718162.228109755,null,{"$f":"ROUND(VLOOKUP($A267,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":12235422.73},{"$f":"ROUND(VLOOKUP($A267,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":27228384.039999999},39463806.769999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A267,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB267/BE267,0)/2","v":3676457.3127597086},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A267,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB267/BE267,0)/2","v":1935613.0058081979},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A267,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB267/BE267,0)/2","v":6623352.4094905546},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A267,'MC PT SA (CHA Only)'!A:A,0))*$BB267/BE267,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A267,'SFY 17-18 Directed Payments'!B:B,0))*$BB267/BE267,0)/2","v":23991908.970568694},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A267,'SFY 17-18 Directed Payments'!B:B,0))*$BB267/BE267,0)/2","v":3236475.0681294468},39463806.766756609,null,null,42783860.872375295,null,1,null,"No",1]
[106380960,380960,50152,3,"ST. FRANCIS MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C268,'Projected Nt Pt Revenues'!C:C,0)),0)","v":225895343.2371479},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A268,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A268,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C268,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A268,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q268=\"No\",0,IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB268,0),0))","v":0},{"$f":"IF(Q268=\"no\",IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB268,0),0),IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB268,0),0))","v":1268193.875},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P268=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB268),0)/2","v":2679755.3686649888},{"$f":"IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB268,0),0)","v":1599785},{"$f":"IF(Q268=\"NO\",IFERROR(IF($P268=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB268,0),0),0)","v":1717490},7265224.2436649892,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB268,0)","v":34282},2.1054969370391157E-3,3.1510883221055421E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A268,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB268,0)","v":11245},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A268,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":289621.56452085829},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2446588.0255298265},{"$f":"IFERROR(IF(OR($K268=\"YES\",$L268=\"YES\",$M268=\"YES\",$N268=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B268,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB268/$BE268)*$AG$16),0)/2","v":265687.5},{"$f":"IFERROR(IF(OR($J268=\"YES\",$K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB268/$BE268,0)),0)/2","v":1253750},{"$f":"IFERROR(IF(OR($J268=\"YES\",$K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A268,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB268/$BE268,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J268=\"YES\",$K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A268,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A268,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB268/BE268),0)/2","v":0},{"$f":"IFERROR(IF(OR($K268=\"YES\",$L268=\"YES\",$M268=\"YES\"),0,IF($J268=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB268/$BE268,0),0)),0)/2","v":0},4255647.0900506843,null,{"$f":"ROUND(VLOOKUP($A268,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3203188.35},{"$f":"ROUND(VLOOKUP($A268,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":749364.91},3952553.2600000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A268,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB268/BE268,0)/2","v":648145.31832460675},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A268,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB268/BE268,0)/2","v":660169.66937380901},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A268,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB268/BE268,0)/2","v":1894873.3642193964},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A268,'MC PT SA (CHA Only)'!A:A,0))*$BB268/BE268,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A268,'SFY 17-18 Directed Payments'!B:B,0))*$BB268/BE268,0)/2","v":574488.1083039724},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A268,'SFY 17-18 Directed Payments'!B:B,0))*$BB268/BE268,0)/2","v":174876.80155535293},3952553.2617771374,null,null,942976.10638569482,null,1,null,"No",1]
[106560508,560508,50616,3,"ST. JOHN'S PLEASANT VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C269,'Projected Nt Pt Revenues'!C:C,0)),0)","v":130084444.6726748},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A269,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A269,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C269,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A269,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q269=\"No\",0,IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB269,0),0))","v":0},{"$f":"IF(Q269=\"no\",IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB269,0),0),IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB269,0),0))","v":628270.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P269=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB269),0)/2","v":1648810.9453183666},{"$f":"IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB269,0),0)","v":68440},{"$f":"IF(Q269=\"NO\",IFERROR(IF($P269=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB269,0),0),0)","v":257240},2602761.4453183664,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB269,0)","v":14352},8.8145650896637856E-4,1.1288751620737217E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A269,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB269,0)","v":1104},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A269,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":138360.93857522903},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":182319.77150873095},{"$f":"IFERROR(IF(OR($K269=\"YES\",$L269=\"YES\",$M269=\"YES\",$N269=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B269,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":216903.7845000001},{"$f":"IFERROR(IF(OR($K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB269/$BE269)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J269=\"YES\",$K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB269/$BE269,0)),0)/2","v":27500},{"$f":"IFERROR(IF(OR($J269=\"YES\",$K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A269,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB269/$BE269,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J269=\"YES\",$K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A269,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A269,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB269/BE269),0)/2","v":0},{"$f":"IFERROR(IF(OR($K269=\"YES\",$L269=\"YES\",$M269=\"YES\"),0,IF($J269=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB269/$BE269,0),0)),0)/2","v":0},565084.49458396004,null,{"$f":"ROUND(VLOOKUP($A269,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2300555.6800000002},{"$f":"ROUND(VLOOKUP($A269,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1194610.8799999999},3495166.56,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A269,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB269/BE269,0)/2","v":208670.63850240057},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A269,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB269/BE269,0)/2","v":305053.03965867223},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A269,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB269/BE269,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A269,'MC PT SA (CHA Only)'!A:A,0))*$BB269/BE269,0)/2","v":1786832},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A269,'SFY 17-18 Directed Payments'!B:B,0))*$BB269/BE269,0)/2","v":602609.90381535573},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A269,'SFY 17-18 Directed Payments'!B:B,0))*$BB269/BE269,0)/2","v":592000.97575705545},3495166.5577334836,null,null,1457489.6092655938,null,1,null,"No",1]
[106560529,560529,50082,3,"ST. JOHN'S REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C270,'Projected Nt Pt Revenues'!C:C,0)),0)","v":307032075.45925999},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A270,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A270,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C270,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A270,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q270=\"No\",0,IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB270,0),0))","v":0},{"$f":"IF(Q270=\"no\",IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB270,0),0),IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB270,0),0))","v":2196649},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P270=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB270),0)/2","v":4393503.5603435589},{"$f":"IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB270,0),0)","v":2180640},{"$f":"IF(Q270=\"NO\",IFERROR(IF($P270=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB270,0),0),0)","v":2028420},10799212.56034356,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB270,0)","v":52753},3.2399299900713048E-3,4.6838571591931756E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A270,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB270,0)","v":14268},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A270,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":902486.58189203357},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":6101741.1739865243},{"$f":"IFERROR(IF(OR($K270=\"YES\",$L270=\"YES\",$M270=\"YES\",$N270=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B270,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB270/$BE270)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J270=\"YES\",$K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB270/$BE270,0)),0)/2","v":1451250},{"$f":"IFERROR(IF(OR($J270=\"YES\",$K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A270,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB270/$BE270,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J270=\"YES\",$K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A270,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A270,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB270/BE270),0)/2","v":0},{"$f":"IFERROR(IF(OR($K270=\"YES\",$L270=\"YES\",$M270=\"YES\"),0,IF($J270=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB270/$BE270,0),0)),0)/2","v":0},8455477.7558785584,null,{"$f":"ROUND(VLOOKUP($A270,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2393124.0699999998},{"$f":"ROUND(VLOOKUP($A270,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":7592852.6500000004},9985976.7200000007,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A270,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB270/BE270,0)/2","v":1118672.8319503365},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A270,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB270/BE270,0)/2","v":1093668.2699783402},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A270,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB270/BE270,0)/2","v":180782.97114460671},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A270,'MC PT SA (CHA Only)'!A:A,0))*$BB270/BE270,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A270,'SFY 17-18 Directed Payments'!B:B,0))*$BB270/BE270,0)/2","v":4867748.8897084845},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A270,'SFY 17-18 Directed Payments'!B:B,0))*$BB270/BE270,0)/2","v":2725103.7652206589},9985976.7280024271,null,null,7642241.9155349992,null,1,null,"No",1]
[106121080,121080,50006,3,"ST. JOSEPH HOSPITAL - EUREKA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C271,'Projected Nt Pt Revenues'!C:C,0)),0)","v":329208208.46518719},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A271,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A271,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C271,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A271,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q271=\"No\",0,IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB271,0),0))","v":0},{"$f":"IF(Q271=\"no\",IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB271,0),0),IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB271,0),0))","v":701470.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P271=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB271),0)/2","v":3310049.2342797909},{"$f":"IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB271,0),0)","v":406215},{"$f":"IF(Q271=\"NO\",IFERROR(IF($P271=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB271,0),0),0)","v":2214860},6632594.4842797909,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB271,0)","v":32070},1.9696425754286342E-3,2.8767028138050417E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A271,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB271,0)","v":8885},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A271,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":745827.84977421141},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1378942.5513236769},{"$f":"IFERROR(IF(OR($K271=\"YES\",$L271=\"YES\",$M271=\"YES\",$N271=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B271,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB271/$BE271)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J271=\"YES\",$K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB271/$BE271,0)),0)/2","v":307500},{"$f":"IFERROR(IF(OR($J271=\"YES\",$K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A271,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB271/$BE271,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J271=\"YES\",$K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A271,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A271,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB271/BE271),0)/2","v":0},{"$f":"IFERROR(IF(OR($K271=\"YES\",$L271=\"YES\",$M271=\"YES\"),0,IF($J271=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB271/$BE271,0),0)),0)/2","v":0},2432270.4010978881,null,{"$f":"ROUND(VLOOKUP($A271,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2354389.34},{"$f":"ROUND(VLOOKUP($A271,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":8921468.3399999999},11275857.68,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A271,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB271/BE271,0)/2","v":837986.04696742387},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A271,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB271/BE271,0)/2","v":1486942.3675895273},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A271,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB271/BE271,0)/2","v":29460.928630972947},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A271,'MC PT SA (CHA Only)'!A:A,0))*$BB271/BE271,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A271,'SFY 17-18 Directed Payments'!B:B,0))*$BB271/BE271,0)/2","v":6038151.2362298639},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A271,'SFY 17-18 Directed Payments'!B:B,0))*$BB271/BE271,0)/2","v":2883317.1010540365},11275857.680471824,null,null,7075533.5968180969,null,1,null,"No",1]
[106301340,301340,50069,3,"ST. JOSEPH HOSPITAL - ORANGE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C272,'Projected Nt Pt Revenues'!C:C,0)),0)","v":753148406.69613457},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A272,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A272,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C272,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A272,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q272=\"No\",0,IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB272,0),0))","v":0},{"$f":"IF(Q272=\"no\",IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB272,0),0),IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB272,0),0))","v":6316350.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P272=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB272),0)/2","v":3937892.6377677931},{"$f":"IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB272,0),0)","v":2399235},{"$f":"IF(Q272=\"NO\",IFERROR(IF($P272=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB272,0),0),0)","v":2980975},15634453.262767794,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB272,0)","v":79221},4.8655146388535027E-3,6.7810079147619211E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A272,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB272,0)","v":18238},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A272,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":3413342.8422057624},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":6444088.3431950584},{"$f":"IFERROR(IF(OR($K272=\"YES\",$L272=\"YES\",$M272=\"YES\",$N272=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B272,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB272/$BE272)*$AG$16),0)/2","v":14625},{"$f":"IFERROR(IF(OR($J272=\"YES\",$K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB272/$BE272,0)),0)/2","v":495000},{"$f":"IFERROR(IF(OR($J272=\"YES\",$K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A272,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB272/$BE272,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J272=\"YES\",$K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A272,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A272,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB272/BE272),0)/2","v":23750},{"$f":"IFERROR(IF(OR($K272=\"YES\",$L272=\"YES\",$M272=\"YES\"),0,IF($J272=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB272/$BE272,0),0)),0)/2","v":0},{"$f":"(AD272+AE272+AF272+AG272+AH272+AI272+AJ272+AK272)","v":10390806.185400821},null,{"$f":"ROUND(VLOOKUP($A272,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3727196.54},{"$f":"ROUND(VLOOKUP($A272,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":13154453.07},16881649.609999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A272,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB272/BE272,0)/2","v":1575876.257312852},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A272,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB272/BE272,0)/2","v":2005354.7699909029},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A272,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB272/BE272,0)/2","v":145965.51003527505},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A272,'MC PT SA (CHA Only)'!A:A,0))*$BB272/BE272,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A272,'SFY 17-18 Directed Payments'!B:B,0))*$BB272/BE272,0)/2","v":8665530.4168648161},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A272,'SFY 17-18 Directed Payments'!B:B,0))*$BB272/BE272,0)/2","v":4488922.6530391984},16881649.607243046,null,null,11638002.532633027,null,1,null,"No",1]
[106392232,392232,54123,3,"ST. JOSEPH'S BEHAVIORAL HEALTH CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C273,'Projected Nt Pt Revenues'!C:C,0)),0)","v":19141678.86268004},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A273,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A273,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C273,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A273,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q273=\"No\",0,IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB273,0),0))","v":0},{"$f":"IF(Q273=\"no\",IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB273,0),0),IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB273,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P273=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB273),0)/2","v":0},{"$f":"IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB273,0),0)","v":0},{"$f":"IF(Q273=\"NO\",IFERROR(IF($P273=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB273,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB273,0)","v":11670.194029850745},7.167480830903366E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A273,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB273,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A273,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K273=\"YES\",$L273=\"YES\",$M273=\"YES\",$N273=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B273,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB273/$BE273)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J273=\"YES\",$K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB273/$BE273,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J273=\"YES\",$K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A273,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB273/$BE273,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J273=\"YES\",$K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A273,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A273,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB273/BE273),0)/2","v":0},{"$f":"IFERROR(IF(OR($K273=\"YES\",$L273=\"YES\",$M273=\"YES\"),0,IF($J273=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB273/$BE273,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A273,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A273,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A273,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB273/BE273,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A273,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB273/BE273,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A273,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB273/BE273,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A273,'MC PT SA (CHA Only)'!A:A,0))*$BB273/BE273,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A273,'SFY 17-18 Directed Payments'!B:B,0))*$BB273/BE273,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A273,'SFY 17-18 Directed Payments'!B:B,0))*$BB273/BE273,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106391042,391042,50084,3,"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C274,'Projected Nt Pt Revenues'!C:C,0)),0)","v":573777365.03660083},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A274,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A274,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C274,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A274,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D274=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB274=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB274>0,IF(BB274<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J274:O274,\"YES\"),\"NO\",\"YES\")","v":"YES"},"NO",{"$f":"IF(Q274=\"No\",0,IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB274,0),0))","v":0},{"$f":"IF(Q274=\"no\",IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB274,0),0),IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB274,0),0))","v":2853295.9776119399},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P274=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB274),0)/2","v":4921781.9184407229},{"$f":"IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB274,0),0)","v":3279748.3582089548},{"$f":"IF(Q274=\"NO\",IFERROR(IF($P274=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB274,0),0),0)","v":6006979.3283582088},17061805.582619824,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB274,0)","v":76984.492537313432},{"$f":"Y274/$Y$17","v":4.728155102876848E-3},{"$f":"W274/$W$16","v":7.4000821615806383E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A274,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB274,0)","v":31480.432835820895},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A274,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1221173.755066074},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":7725899.837208407},{"$f":"IFERROR(IF(OR($K274=\"YES\",$L274=\"YES\",$M274=\"YES\",$N274=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B274,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB274/$BE274)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J274=\"YES\",$K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB274/$BE274,0)),0)/2","v":1465000},{"$f":"IFERROR(IF(OR($J274=\"YES\",$K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A274,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB274/$BE274,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J274=\"YES\",$K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A274,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A274,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB274/BE274),0)/2","v":0},{"$f":"IFERROR(IF(OR($K274=\"YES\",$L274=\"YES\",$M274=\"YES\"),0,IF($J274=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB274/$BE274,0),0)),0)/2","v":0},10412073.592274481,null,{"$f":"ROUND(VLOOKUP($A274,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":6467678.3099999996},{"$f":"ROUND(VLOOKUP($A274,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":15866141.300000001},22333819.609999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A274,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB274/BE274,0)/2","v":2434674.3099145521},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A274,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB274/BE274,0)/2","v":2599461.9976551905},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A274,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB274/BE274,0)/2","v":1433542.0045207518},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A274,'MC PT SA (CHA Only)'!A:A,0))*$BB274/BE274,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A274,'SFY 17-18 Directed Payments'!B:B,0))*$BB274/BE274,0)/2","v":11393344.581468992},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A274,'SFY 17-18 Directed Payments'!B:B,0))*$BB274/BE274,0)/2","v":4472796.7184695443},22333819.612029031,null,null,15684087.619654655,null,1,null,"No",1]
[106301342,301342,50168,3,"ST. JUDE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C275,'Projected Nt Pt Revenues'!C:C,0)),0)","v":625463214.93148303},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A275,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A275,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C275,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A275,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q275=\"No\",0,IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB275,0),0))","v":0},{"$f":"IF(Q275=\"no\",IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB275,0),0),IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB275,0),0))","v":5816754.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P275=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB275),0)/2","v":4394378.7253888445},{"$f":"IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB275,0),0)","v":1043710},{"$f":"IF(Q275=\"NO\",IFERROR(IF($P275=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB275,0),0),0)","v":2358820},{"$f":"SUM(R275:V275)","v":13613662.850388844},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB275,0)","v":72081},4.4269973956804296E-3,5.9045464517282721E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A275,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB275,0)","v":11534},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A275,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1309551.3641960067},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3183828.6736393673},{"$f":"IFERROR(IF(OR($K275=\"YES\",$L275=\"YES\",$M275=\"YES\",$N275=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B275,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB275/$BE275)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J275=\"YES\",$K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB275/$BE275,0)),0)/2","v":488750},{"$f":"IFERROR(IF(OR($J275=\"YES\",$K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A275,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB275/$BE275,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J275=\"YES\",$K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A275,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A275,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB275/BE275),0)/2","v":0},{"$f":"IFERROR(IF(OR($K275=\"YES\",$L275=\"YES\",$M275=\"YES\"),0,IF($J275=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB275/$BE275,0),0)),0)/2","v":0},4982130.0378353745,null,{"$f":"ROUND(VLOOKUP($A275,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2248767.6},{"$f":"ROUND(VLOOKUP($A275,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5533424.6900000004},{"$f":"SUM(AN275:AO275)","v":7782192.290000001},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A275,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB275/BE275,0)/2","v":884565.2976727091},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A275,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB275/BE275,0)/2","v":1330054.4037049005},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A275,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB275/BE275,0)/2","v":34147.894549536824},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A275,'MC PT SA (CHA Only)'!A:A,0))*$BB275/BE275,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A275,'SFY 17-18 Directed Payments'!B:B,0))*$BB275/BE275,0)/2","v":3325067.5359411738},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A275,'SFY 17-18 Directed Payments'!B:B,0))*$BB275/BE275,0)/2","v":2208357.1507886527},{"$f":"SUM(AQ275:AV275)","v":7782192.2826569732},null,null,{"$f":"SUM(AL275,AP275)-W275","v":-849340.52255346812},null,1,null,"No",1]
[106361343,361343,50300,3,"ST. MARY MEDICAL CENTER - APPLE VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C276,'Projected Nt Pt Revenues'!C:C,0)),0)","v":360730337.31830579},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A276,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A276,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C276,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A276,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q276=\"No\",0,IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB276,0),0))","v":0},{"$f":"IF(Q276=\"no\",IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB276,0),0),IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB276,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P276=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB276),0)/2","v":0},{"$f":"IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB276,0),0)","v":0},{"$f":"IF(Q276=\"NO\",IFERROR(IF($P276=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB276,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB276,0)","v":62775},3.8554509720153578E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A276,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB276,0)","v":22018},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A276,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1639005.4024827606},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4706875.4985136129},{"$f":"IFERROR(IF(OR($K276=\"YES\",$L276=\"YES\",$M276=\"YES\",$N276=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B276,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB276/$BE276)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J276=\"YES\",$K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB276/$BE276,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J276=\"YES\",$K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A276,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB276/$BE276,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J276=\"YES\",$K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A276,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A276,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB276/BE276),0)/2","v":0},{"$f":"IFERROR(IF(OR($K276=\"YES\",$L276=\"YES\",$M276=\"YES\"),0,IF($J276=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB276/$BE276,0),0)),0)/2","v":1348750},7694630.900996374,null,{"$f":"ROUND(VLOOKUP($A276,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":4503736.18},{"$f":"ROUND(VLOOKUP($A276,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":13622249.74},18125985.920000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A276,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB276/BE276,0)/2","v":2036713.5249289714},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A276,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB276/BE276,0)/2","v":1705055.9110560073},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A276,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB276/BE276,0)/2","v":761966.74504652759},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A276,'MC PT SA (CHA Only)'!A:A,0))*$BB276/BE276,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A276,'SFY 17-18 Directed Payments'!B:B,0))*$BB276/BE276,0)/2","v":10106437.65354331},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A276,'SFY 17-18 Directed Payments'!B:B,0))*$BB276/BE276,0)/2","v":3515812.0902859992},18125985.924860816,null,null,25820616.820996374,null,1,null,"No",1]
[106190053,190053,50191,3,"ST. MARY MEDICAL CENTER - LONG BEACH",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C277,'Projected Nt Pt Revenues'!C:C,0)),0)","v":273804423.28115773},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A277,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A277,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C277,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A277,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q277=\"No\",0,IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB277,0),0))","v":0},{"$f":"IF(Q277=\"no\",IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB277,0),0),IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB277,0),0))","v":1657990.75},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P277=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB277),0)/2","v":3230059.1491406728},{"$f":"IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB277,0),0)","v":3555340},{"$f":"IF(Q277=\"NO\",IFERROR(IF($P277=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB277,0),0),0)","v":4078375},12521764.899140673,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB277,0)","v":54433},3.3431105178767339E-3,5.4309661783995839E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A277,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB277,0)","v":25877},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A277,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":2767138.9588452168},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":10652570.055837642},{"$f":"IFERROR(IF(OR($K277=\"YES\",$L277=\"YES\",$M277=\"YES\",$N277=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B277,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB277/$BE277)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J277=\"YES\",$K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB277/$BE277,0)),0)/2","v":1580000},{"$f":"IFERROR(IF(OR($J277=\"YES\",$K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A277,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB277/$BE277,0)),0)/2","v":1580000},{"$f":"IFERROR(IF(OR($J277=\"YES\",$K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A277,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A277,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB277/BE277),0)/2","v":0},{"$f":"IFERROR(IF(OR($K277=\"YES\",$L277=\"YES\",$M277=\"YES\"),0,IF($J277=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB277/$BE277,0),0)),0)/2","v":0},16579709.014682859,null,{"$f":"ROUND(VLOOKUP($A277,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3208621.5},{"$f":"ROUND(VLOOKUP($A277,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":11176497.199999999},14385118.699999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A277,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB277/BE277,0)/2","v":1751842.3155328182},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A277,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB277/BE277,0)/2","v":981386.92349332152},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A277,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB277/BE277,0)/2","v":475392.25745433616},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A277,'MC PT SA (CHA Only)'!A:A,0))*$BB277/BE277,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A277,'SFY 17-18 Directed Payments'!B:B,0))*$BB277/BE277,0)/2","v":9182435.8010264318},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A277,'SFY 17-18 Directed Payments'!B:B,0))*$BB277/BE277,0)/2","v":1994061.3980630357},14385118.695569944,null,null,18443062.815542184,null,1,null,"No",1]
[106380965,380965,50457,3,"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C278,'Projected Nt Pt Revenues'!C:C,0)),0)","v":242769686.83075857},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A278,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A278,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C278,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A278,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q278=\"No\",0,IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB278,0),0))","v":0},{"$f":"IF(Q278=\"no\",IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB278,0),0),IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB278,0),0))","v":1644040.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P278=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB278),0)/2","v":2449236.8957367204},{"$f":"IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB278,0),0)","v":611830},{"$f":"IF(Q278=\"NO\",IFERROR(IF($P278=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB278,0),0),0)","v":597375},5302482.0207367204,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB278,0)","v":28109},1.7263699143350011E-3,2.2998036417509558E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A278,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB278,0)","v":4099},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A278,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":188789.75283515916},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":898860.35822426749},{"$f":"IFERROR(IF(OR($K278=\"YES\",$L278=\"YES\",$M278=\"YES\",$N278=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B278,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB278/$BE278)*$AG$16),0)/2","v":88725},{"$f":"IFERROR(IF(OR($J278=\"YES\",$K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB278/$BE278,0)),0)/2","v":228750},{"$f":"IFERROR(IF(OR($J278=\"YES\",$K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A278,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB278/$BE278,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J278=\"YES\",$K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A278,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A278,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB278/BE278),0)/2","v":0},{"$f":"IFERROR(IF(OR($K278=\"YES\",$L278=\"YES\",$M278=\"YES\"),0,IF($J278=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB278/$BE278,0),0)),0)/2","v":0},1405125.1110594266,null,{"$f":"ROUND(VLOOKUP($A278,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1349765.55},{"$f":"ROUND(VLOOKUP($A278,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":738798.2},2088563.75,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A278,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB278/BE278,0)/2","v":291808.54460757866},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A278,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB278/BE278,0)/2","v":255816.26364112532},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A278,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB278/BE278,0)/2","v":802140.738634218},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A278,'MC PT SA (CHA Only)'!A:A,0))*$BB278/BE278,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A278,'SFY 17-18 Directed Payments'!B:B,0))*$BB278/BE278,0)/2","v":266487.49079834617},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A278,'SFY 17-18 Directed Payments'!B:B,0))*$BB278/BE278,0)/2","v":472310.70584007207},2088563.7435213402,null,null,-1808793.1596772941,null,1,null,"No",1]
[106010967,10967,50002,3,"ST. ROSE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C279,'Projected Nt Pt Revenues'!C:C,0)),0)","v":171301741.04338324},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A279,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A279,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C279,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A279,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q279=\"No\",0,IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB279,0),0))","v":0},{"$f":"IF(Q279=\"no\",IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB279,0),0),IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB279,0),0))","v":376995.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P279=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB279),0)/2","v":1887555.9696723211},{"$f":"IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB279,0),0)","v":1205960},{"$f":"IF(Q279=\"NO\",IFERROR(IF($P279=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB279,0),0),0)","v":1734600},5205111.0946723213,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB279,0)","v":23049},1.415599991301983E-3,2.2575717191366373E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A279,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB279,0)","v":9968},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A279,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":762207.57193025097},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3802442.0468371138},{"$f":"IFERROR(IF(OR($K279=\"YES\",$L279=\"YES\",$M279=\"YES\",$N279=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B279,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB279/$BE279)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J279=\"YES\",$K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB279/$BE279,0)),0)/2","v":596250},{"$f":"IFERROR(IF(OR($J279=\"YES\",$K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A279,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB279/$BE279,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J279=\"YES\",$K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A279,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A279,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB279/BE279),0)/2","v":0},{"$f":"IFERROR(IF(OR($K279=\"YES\",$L279=\"YES\",$M279=\"YES\"),0,IF($J279=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB279/$BE279,0),0)),0)/2","v":0},5160899.6187673649,null,{"$f":"ROUND(VLOOKUP($A279,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1188305.58},{"$f":"ROUND(VLOOKUP($A279,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":4998792.8},6187098.3799999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A279,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB279/BE279,0)/2","v":633720.06574211887},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A279,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB279/BE279,0)/2","v":554585.51660402329},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A279,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB279/BE279,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A279,'MC PT SA (CHA Only)'!A:A,0))*$BB279/BE279,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A279,'SFY 17-18 Directed Payments'!B:B,0))*$BB279/BE279,0)/2","v":3596911.5592178786},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A279,'SFY 17-18 Directed Payments'!B:B,0))*$BB279/BE279,0)/2","v":1401881.2452552062},6187098.3868192267,null,null,6142886.9040950434,null,1,null,"No",1]
[106190762,190762,50502,3,"ST. VINCENT MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C280,'Projected Nt Pt Revenues'!C:C,0)),0)","v":260494880.70578188},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A280,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A280,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C280,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A280,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q280=\"No\",0,IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB280,0),0))","v":0},{"$f":"IF(Q280=\"no\",IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB280,0),0),IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB280,0),0))","v":2026287.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P280=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB280),0)/2","v":4607743.9634295115},{"$f":"IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB280,0),0)","v":1251095},{"$f":"IF(Q280=\"NO\",IFERROR(IF($P280=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB280,0),0),0)","v":1840210},9725336.2134295106,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB280,0)","v":49150},3.0186446081171617E-3,4.2180932539569622E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A280,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB280,0)","v":10479},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A280,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":953186.11987090542},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2268249.0350584039},{"$f":"IFERROR(IF(OR($K280=\"YES\",$L280=\"YES\",$M280=\"YES\",$N280=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B280,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB280/$BE280)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J280=\"YES\",$K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB280/$BE280,0)),0)/2","v":500000},{"$f":"IFERROR(IF(OR($J280=\"YES\",$K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A280,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB280/$BE280,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J280=\"YES\",$K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A280,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A280,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB280/BE280),0)/2","v":15000},{"$f":"IFERROR(IF(OR($K280=\"YES\",$L280=\"YES\",$M280=\"YES\"),0,IF($J280=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB280/$BE280,0),0)),0)/2","v":0},3736435.1549293092,null,{"$f":"ROUND(VLOOKUP($A280,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1394528.57},{"$f":"ROUND(VLOOKUP($A280,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5050028.3600000003},6444556.9300000006,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A280,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB280/BE280,0)/2","v":897779.26950399566},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A280,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB280/BE280,0)/2","v":421757.84125190054},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A280,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB280/BE280,0)/2","v":74991.45469702204},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A280,'MC PT SA (CHA Only)'!A:A,0))*$BB280/BE280,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A280,'SFY 17-18 Directed Payments'!B:B,0))*$BB280/BE280,0)/2","v":4238356.3235013355},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A280,'SFY 17-18 Directed Payments'!B:B,0))*$BB280/BE280,0)/2","v":811672.04000589019},6444556.9289601445,null,null,455655.87149979919,null,1,null,"No",1]
[106430905,430905,50441,3,"STANFORD UNIVERSITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C281,'Projected Nt Pt Revenues'!C:C,0)),0)","v":4282652036.1944366},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A281,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A281,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C281,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A281,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q281=\"No\",0,IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB281,0),0))","v":0},{"$f":"IF(Q281=\"no\",IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB281,0),0),IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB281,0),0))","v":10326088.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P281=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB281),0)/2","v":11599787.57623554},{"$f":"IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB281,0),0)","v":2491570},{"$f":"IF(Q281=\"NO\",IFERROR(IF($P281=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB281,0),0),0)","v":4986680},29404126.07623554,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB281,0)","v":154538},9.4912573845210568E-3,1.2753219335430237E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A281,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB281,0)","v":25350},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A281,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":6619553.9502947452},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":7276071.579992543},{"$f":"IFERROR(IF(OR($K281=\"YES\",$L281=\"YES\",$M281=\"YES\",$N281=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B281,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB281/$BE281)*$AG$16),0)/2","v":391462.5},{"$f":"IFERROR(IF(OR($J281=\"YES\",$K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB281/$BE281,0)),0)/2","v":2052500},{"$f":"IFERROR(IF(OR($J281=\"YES\",$K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A281,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB281/$BE281,0)),0)/2","v":2052500},{"$f":"IFERROR(IF(OR($J281=\"YES\",$K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A281,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A281,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB281/BE281),0)/2","v":1591250},{"$f":"IFERROR(IF(OR($K281=\"YES\",$L281=\"YES\",$M281=\"YES\"),0,IF($J281=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB281/$BE281,0),0)),0)/2","v":0},19983338.030287288,null,{"$f":"ROUND(VLOOKUP($A281,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":6681894.8499999996},{"$f":"ROUND(VLOOKUP($A281,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":18235657.84},24917552.689999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A281,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB281/BE281,0)/2","v":1950051.8930021171},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A281,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB281/BE281,0)/2","v":3041187.3979469524},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A281,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB281/BE281,0)/2","v":1690655.5634819702},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A281,'MC PT SA (CHA Only)'!A:A,0))*$BB281/BE281,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A281,'SFY 17-18 Directed Payments'!B:B,0))*$BB281/BE281,0)/2","v":9786384.8379613776},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A281,'SFY 17-18 Directed Payments'!B:B,0))*$BB281/BE281,0)/2","v":8449273.0062953103},24917552.698687725,null,null,15496764.644051746,null,1,null,"No",1]
[106504038,504038,50726,3,"STANISLAUS SURGICAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C282,'Projected Nt Pt Revenues'!C:C,0)),0)","v":35731525.751054853},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A282,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A282,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C282,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A282,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q282=\"No\",0,IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB282,0),0))","v":0},{"$f":"IF(Q282=\"no\",IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB282,0),0),IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB282,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P282=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB282),0)/2","v":0},{"$f":"IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB282,0),0)","v":0},{"$f":"IF(Q282=\"NO\",IFERROR(IF($P282=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB282,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB282,0)","v":1039},6.3812243089190872E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A282,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB282,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A282,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K282=\"YES\",$L282=\"YES\",$M282=\"YES\",$N282=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B282,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB282/$BE282)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J282=\"YES\",$K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB282/$BE282,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J282=\"YES\",$K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A282,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB282/$BE282,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J282=\"YES\",$K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A282,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A282,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB282/BE282),0)/2","v":0},{"$f":"IFERROR(IF(OR($K282=\"YES\",$L282=\"YES\",$M282=\"YES\"),0,IF($J282=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB282/$BE282,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A282,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A282,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A282,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB282/BE282,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A282,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB282/BE282,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A282,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB282/BE282,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A282,'MC PT SA (CHA Only)'!A:A,0))*$BB282/BE282,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A282,'SFY 17-18 Directed Payments'!B:B,0))*$BB282/BE282,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A282,'SFY 17-18 Directed Payments'!B:B,0))*$BB282/BE282,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106034002,34002,50014,3,"SUTTER AMADOR HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C283,'Projected Nt Pt Revenues'!C:C,0)),0)","v":96121794.32576561},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A283,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A283,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C283,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A283,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q283=\"No\",0,IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB283,0),0))","v":0},{"$f":"IF(Q283=\"no\",IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB283,0),0),IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB283,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P283=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB283),0)/2","v":0},{"$f":"IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB283,0),0)","v":0},{"$f":"IF(Q283=\"NO\",IFERROR(IF($P283=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB283,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB283,0)","v":8704},5.3457340120146039E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A283,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB283,0)","v":1900},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A283,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":247156.41556097491},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":312093.23332498927},{"$f":"IFERROR(IF(OR($K283=\"YES\",$L283=\"YES\",$M283=\"YES\",$N283=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B283,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB283/$BE283)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J283=\"YES\",$K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB283/$BE283,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J283=\"YES\",$K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A283,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB283/$BE283,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J283=\"YES\",$K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A283,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A283,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB283/BE283),0)/2","v":0},{"$f":"IFERROR(IF(OR($K283=\"YES\",$L283=\"YES\",$M283=\"YES\"),0,IF($J283=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB283/$BE283,0),0)),0)/2","v":53750},612999.64888596418,null,{"$f":"ROUND(VLOOKUP($A283,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":531427.30000000005},{"$f":"ROUND(VLOOKUP($A283,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1877941.64},2409368.94,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A283,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB283/BE283,0)/2","v":187968.7493000516},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A283,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB283/BE283,0)/2","v":343458.55176639772},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A283,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB283/BE283,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A283,'MC PT SA (CHA Only)'!A:A,0))*$BB283/BE283,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A283,'SFY 17-18 Directed Payments'!B:B,0))*$BB283/BE283,0)/2","v":1000332.4403334905},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A283,'SFY 17-18 Directed Payments'!B:B,0))*$BB283/BE283,0)/2","v":877609.19469069538},2409368.9360906351,null,null,3022368.5888859639,null,1,null,"No",1]
[106310791,310791,50498,3,"SUTTER AUBURN FAITH HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C284,'Projected Nt Pt Revenues'!C:C,0)),0)","v":156806723.70705056},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A284,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A284,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C284,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A284,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q284=\"No\",0,IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB284,0),0))","v":0},{"$f":"IF(Q284=\"no\",IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB284,0),0),IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB284,0),0))","v":588224},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P284=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB284),0)/2","v":1142265.4171069704},{"$f":"IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB284,0),0)","v":198535},{"$f":"IF(Q284=\"NO\",IFERROR(IF($P284=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB284,0),0),0)","v":386155},2315179.4171069702,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB284,0)","v":12092},7.4265413227574204E-4,1.0041444806312971E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A284,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB284,0)","v":1982},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A284,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":386646.95296158711},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":527055.40933965018},{"$f":"IFERROR(IF(OR($K284=\"YES\",$L284=\"YES\",$M284=\"YES\",$N284=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B284,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB284/$BE284)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J284=\"YES\",$K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB284/$BE284,0)),0)/2","v":116250},{"$f":"IFERROR(IF(OR($J284=\"YES\",$K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A284,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB284/$BE284,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J284=\"YES\",$K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A284,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A284,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB284/BE284),0)/2","v":0},{"$f":"IFERROR(IF(OR($K284=\"YES\",$L284=\"YES\",$M284=\"YES\"),0,IF($J284=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB284/$BE284,0),0)),0)/2","v":0},1029952.3623012373,null,{"$f":"ROUND(VLOOKUP($A284,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":518695.55},{"$f":"ROUND(VLOOKUP($A284,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1610690.49},2129386.04,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A284,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB284/BE284,0)/2","v":150639.278876667},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A284,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB284/BE284,0)/2","v":368056.26942419825},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A284,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB284/BE284,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A284,'MC PT SA (CHA Only)'!A:A,0))*$BB284/BE284,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A284,'SFY 17-18 Directed Payments'!B:B,0))*$BB284/BE284,0)/2","v":747236.2807310411},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A284,'SFY 17-18 Directed Payments'!B:B,0))*$BB284/BE284,0)/2","v":863454.20767955517},2129386.0367114614,null,null,844158.98519426724,null,1,null,"No",1]
[106344017,344017,54096,3,"SUTTER CENTER FOR PSYCHIATRY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C285,'Projected Nt Pt Revenues'!C:C,0)),0)","v":33005700.882632069},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A285,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A285,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C285,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A285,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"NO","NO","NO","NO","NO",{"$f":"IF(Q285=\"No\",0,IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB285,0),0))","v":0},{"$f":"IF(Q285=\"no\",IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB285,0),0),IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB285,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P285=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB285),0)/2","v":0},{"$f":"IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB285,0),0)","v":0},{"$f":"IF(Q285=\"NO\",IFERROR(IF($P285=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB285,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB285,0)","v":20692},1.2708401674701997E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A285,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB285,0)","v":3574},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A285,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K285=\"YES\",$L285=\"YES\",$M285=\"YES\",$N285=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B285,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB285/$BE285)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J285=\"YES\",$K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB285/$BE285,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J285=\"YES\",$K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A285,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB285/$BE285,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J285=\"YES\",$K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A285,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A285,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB285/BE285),0)/2","v":0},{"$f":"IFERROR(IF(OR($K285=\"YES\",$L285=\"YES\",$M285=\"YES\"),0,IF($J285=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB285/$BE285,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A285,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A285,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A285,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB285/BE285,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A285,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB285/BE285,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A285,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB285/BE285,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A285,'MC PT SA (CHA Only)'!A:A,0))*$BB285/BE285,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A285,'SFY 17-18 Directed Payments'!B:B,0))*$BB285/BE285,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A285,'SFY 17-18 Directed Payments'!B:B,0))*$BB285/BE285,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106084001,84001,50417,3,"SUTTER COAST HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C286,'Projected Nt Pt Revenues'!C:C,0)),0)","v":85246754.549473897},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A286,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A286,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C286,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A286,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q286=\"No\",0,IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB286,0),0))","v":0},{"$f":"IF(Q286=\"no\",IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB286,0),0),IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB286,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P286=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB286),0)/2","v":0},{"$f":"IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB286,0),0)","v":0},{"$f":"IF(Q286=\"NO\",IFERROR(IF($P286=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB286,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB286,0)","v":8037},4.9360827498347163E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A286,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB286,0)","v":1862},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A286,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":128236.23351302686},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":164804.33494457341},{"$f":"IFERROR(IF(OR($K286=\"YES\",$L286=\"YES\",$M286=\"YES\",$N286=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B286,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB286/$BE286)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J286=\"YES\",$K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB286/$BE286,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J286=\"YES\",$K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A286,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB286/$BE286,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J286=\"YES\",$K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A286,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A286,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB286/BE286),0)/2","v":0},{"$f":"IFERROR(IF(OR($K286=\"YES\",$L286=\"YES\",$M286=\"YES\"),0,IF($J286=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB286/$BE286,0),0)),0)/2","v":33750},326790.56845760025,null,{"$f":"ROUND(VLOOKUP($A286,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":592964.81000000006},{"$f":"ROUND(VLOOKUP($A286,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3015131.35},3608096.16,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A286,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB286/BE286,0)/2","v":192373.40657714711},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A286,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB286/BE286,0)/2","v":400591.40185560833},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A286,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB286/BE286,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A286,'MC PT SA (CHA Only)'!A:A,0))*$BB286/BE286,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A286,'SFY 17-18 Directed Payments'!B:B,0))*$BB286/BE286,0)/2","v":1627046.7403014605},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A286,'SFY 17-18 Directed Payments'!B:B,0))*$BB286/BE286,0)/2","v":1388084.612345614},3608096.16107983,null,null,3934886.7284576003,null,1,null,"No",1]
[106574010,574010,50537,3,"SUTTER DAVIS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C287,'Projected Nt Pt Revenues'!C:C,0)),0)","v":149825862.18448058},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A287,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A287,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C287,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A287,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q287=\"No\",0,IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB287,0),0))","v":0},{"$f":"IF(Q287=\"no\",IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB287,0),0),IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB287,0),0))","v":559830.375},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P287=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB287),0)/2","v":629943.79959668801},{"$f":"IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB287,0),0)","v":284380},{"$f":"IF(Q287=\"NO\",IFERROR(IF($P287=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB287,0),0),0)","v":551650},2025804.174596688,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB287,0)","v":9844},6.0458875935514428E-4,8.7863604251588645E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A287,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB287,0)","v":2834},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A287,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":340922.56669529818},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1382127.1761535238},{"$f":"IFERROR(IF(OR($K287=\"YES\",$L287=\"YES\",$M287=\"YES\",$N287=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B287,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB287/$BE287)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J287=\"YES\",$K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB287/$BE287,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J287=\"YES\",$K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A287,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB287/$BE287,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J287=\"YES\",$K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A287,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A287,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB287/BE287),0)/2","v":0},{"$f":"IFERROR(IF(OR($K287=\"YES\",$L287=\"YES\",$M287=\"YES\"),0,IF($J287=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB287/$BE287,0),0)),0)/2","v":0},1723049.7428488219,null,{"$f":"ROUND(VLOOKUP($A287,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":699268.97},{"$f":"ROUND(VLOOKUP($A287,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2428946.2200000002},3128215.1900000004,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A287,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB287/BE287,0)/2","v":275511.3126823252},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A287,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB287/BE287,0)/2","v":419070.6956254181},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A287,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB287/BE287,0)/2","v":4686.9659185638775},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A287,'MC PT SA (CHA Only)'!A:A,0))*$BB287/BE287,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A287,'SFY 17-18 Directed Payments'!B:B,0))*$BB287/BE287,0)/2","v":1450281.1685156228},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A287,'SFY 17-18 Directed Payments'!B:B,0))*$BB287/BE287,0)/2","v":978665.05132719036},3128215.1940691206,null,null,2825460.7582521345,null,1,null,"No",1]
[106070934,70934,50523,3,"SUTTER DELTA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C288,'Projected Nt Pt Revenues'!C:C,0)),0)","v":221699049.5032174},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A288,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A288,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C288,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A288,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q288=\"No\",0,IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB288,0),0))","v":0},{"$f":"IF(Q288=\"no\",IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB288,0),0),IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB288,0),0))","v":1087328.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P288=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB288),0)/2","v":2096195.3164684458},{"$f":"IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB288,0),0)","v":935740},{"$f":"IF(Q288=\"NO\",IFERROR(IF($P288=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB288,0),0),0)","v":2143765},6263028.4414684456,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB288,0)","v":29040},1.7835491234938429E-3,2.7164138533142461E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A288,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB288,0)","v":10439},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A288,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":858416.20611629519},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2671900.2322414895},{"$f":"IFERROR(IF(OR($K288=\"YES\",$L288=\"YES\",$M288=\"YES\",$N288=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B288,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB288/$BE288)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J288=\"YES\",$K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB288/$BE288,0)),0)/2","v":385000},{"$f":"IFERROR(IF(OR($J288=\"YES\",$K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A288,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB288/$BE288,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J288=\"YES\",$K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A288,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A288,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB288/BE288),0)/2","v":0},{"$f":"IFERROR(IF(OR($K288=\"YES\",$L288=\"YES\",$M288=\"YES\"),0,IF($J288=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB288/$BE288,0),0)),0)/2","v":0},3915316.4383577844,null,{"$f":"ROUND(VLOOKUP($A288,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2160368.1},{"$f":"ROUND(VLOOKUP($A288,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":6919571.0199999996},9079939.1199999992,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A288,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB288/BE288,0)/2","v":914847.31645274081},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A288,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB288/BE288,0)/2","v":1244851.2169944353},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A288,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB288/BE288,0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A288,'MC PT SA (CHA Only)'!A:A,0))*$BB288/BE288,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A288,'SFY 17-18 Directed Payments'!B:B,0))*$BB288/BE288,0)/2","v":4849001.0260342294},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A288,'SFY 17-18 Directed Payments'!B:B,0))*$BB288/BE288,0)/2","v":2070569.9987435027},9079939.1247847024,null,null,6732227.1168893371,null,1,null,"No",1]
[106171395,171395,51329,3,"SUTTER LAKESIDE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C289,'Projected Nt Pt Revenues'!C:C,0)),0)","v":84396718.257717848},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A289,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A289,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C289,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A289,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q289=\"No\",0,IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB289,0),0))","v":0},{"$f":"IF(Q289=\"no\",IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB289,0),0),IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB289,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P289=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB289),0)/2","v":0},{"$f":"IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB289,0),0)","v":0},{"$f":"IF(Q289=\"NO\",IFERROR(IF($P289=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB289,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB289,0)","v":5580},3.4270675306803178E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A289,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB289,0)","v":1519},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A289,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":180880.84079105352},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":261139.23604743998},{"$f":"IFERROR(IF(OR($K289=\"YES\",$L289=\"YES\",$M289=\"YES\",$N289=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B289,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB289/$BE289)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J289=\"YES\",$K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB289/$BE289,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J289=\"YES\",$K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A289,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB289/$BE289,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J289=\"YES\",$K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A289,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A289,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB289/BE289),0)/2","v":0},{"$f":"IFERROR(IF(OR($K289=\"YES\",$L289=\"YES\",$M289=\"YES\"),0,IF($J289=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB289/$BE289,0),0)),0)/2","v":27500},469520.07683849346,null,{"$f":"ROUND(VLOOKUP($A289,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":570854.69999999995},{"$f":"ROUND(VLOOKUP($A289,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2795575.76},3366430.46,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A289,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB289/BE289,0)/2","v":173983.9624452733},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A289,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB289/BE289,0)/2","v":396870.73868047883},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A289,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB289/BE289,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A289,'MC PT SA (CHA Only)'!A:A,0))*$BB289/BE289,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A289,'SFY 17-18 Directed Payments'!B:B,0))*$BB289/BE289,0)/2","v":1159689.2815646622},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A289,'SFY 17-18 Directed Payments'!B:B,0))*$BB289/BE289,0)/2","v":1635886.4735659552},3366430.4562563696,null,null,3835950.5368384933,null,1,null,"No",1]
[106444012,444012,50714,3,"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C290,'Projected Nt Pt Revenues'!C:C,0)),0)","v":86037776.591127723},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A290,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A290,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C290,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A290,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q290=\"No\",0,IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB290,0),0))","v":0},{"$f":"IF(Q290=\"no\",IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB290,0),0),IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB290,0),0))","v":415728.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P290=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB290),0)/2","v":89441.867628204389},{"$f":"IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB290,0),0)","v":57230},{"$f":"IF(Q290=\"NO\",IFERROR(IF($P290=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB290,0),0),0)","v":229215},791615.4926282044,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB290,0)","v":4015},2.4658917805880784E-4,3.43341134527765E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A290,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB290,0)","v":971},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A290,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":23318.94312529013},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":304927.82745783386},{"$f":"IFERROR(IF(OR($K290=\"YES\",$L290=\"YES\",$M290=\"YES\",$N290=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B290,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB290/$BE290)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J290=\"YES\",$K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB290/$BE290,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J290=\"YES\",$K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A290,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB290/$BE290,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J290=\"YES\",$K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A290,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A290,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB290/BE290),0)/2","v":0},{"$f":"IFERROR(IF(OR($K290=\"YES\",$L290=\"YES\",$M290=\"YES\"),0,IF($J290=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB290/$BE290,0),0)),0)/2","v":0},328246.77058312402,null,{"$f":"ROUND(VLOOKUP($A290,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":190970.4},{"$f":"ROUND(VLOOKUP($A290,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":496081.74},687052.14,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A290,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB290/BE290,0)/2","v":162421.73709289753},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A290,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB290/BE290,0)/2","v":23192.133791640481},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A290,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB290/BE290,0)/2","v":5356.5324783587175},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A290,'MC PT SA (CHA Only)'!A:A,0))*$BB290/BE290,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A290,'SFY 17-18 Directed Payments'!B:B,0))*$BB290/BE290,0)/2","v":425844.33202951803},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A290,'SFY 17-18 Directed Payments'!B:B,0))*$BB290/BE290,0)/2","v":70237.403903379454},687052.13929579419,null,null,223683.41795491963,null,1,null,"No",1]
[106341051,341051,50108,3,"SUTTER MEDICAL CENTER - SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C291,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1161394369.2812681},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A291,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A291,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C291,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A291,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q291=\"No\",0,IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB291,0),0))","v":0},{"$f":"IF(Q291=\"no\",IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB291,0),0),IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB291,0),0))","v":6805607.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P291=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB291),0)/2","v":9101016.3389356472},{"$f":"IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB291,0),0)","v":3789865},{"$f":"IF(Q291=\"NO\",IFERROR(IF($P291=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB291,0),0),0)","v":8286845},27983333.588935647,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB291,0)","v":134400},8.2544422244343139E-3,1.2136990232967255E-2,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A291,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB291,0)","v":40938},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A291,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":4407421.0814459948},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":18158730.77978662},{"$f":"IFERROR(IF(OR($K291=\"YES\",$L291=\"YES\",$M291=\"YES\",$N291=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B291,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB291/$BE291)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J291=\"YES\",$K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB291/$BE291,0)),0)/2","v":5088750},{"$f":"IFERROR(IF(OR($J291=\"YES\",$K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A291,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB291/$BE291,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J291=\"YES\",$K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A291,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A291,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB291/BE291),0)/2","v":532500},{"$f":"IFERROR(IF(OR($K291=\"YES\",$L291=\"YES\",$M291=\"YES\"),0,IF($J291=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB291/$BE291,0),0)),0)/2","v":0},28187401.861232616,null,{"$f":"ROUND(VLOOKUP($A291,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":10743531.58},{"$f":"ROUND(VLOOKUP($A291,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":24671351.210000001},35414882.789999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A291,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB291/BE291,0)/2","v":4036097.5794345583},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A291,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB291/BE291,0)/2","v":1871824.3027057},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A291,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB291/BE291,0)/2","v":4835609.694838332},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A291,'MC PT SA (CHA Only)'!A:A,0))*$BB291/BE291,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A291,'SFY 17-18 Directed Payments'!B:B,0))*$BB291/BE291,0)/2","v":19851309.364797406},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A291,'SFY 17-18 Directed Payments'!B:B,0))*$BB291/BE291,0)/2","v":4820041.8428694149},35414882.784645408,null,null,35618951.062296972,null,1,null,"No",1]
[106311000,311000,50309,3,"SUTTER ROSEVILLE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C292,'Projected Nt Pt Revenues'!C:C,0)),0)","v":722971223.29508281},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A292,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A292,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C292,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A292,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q292=\"No\",0,IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB292,0),0))","v":0},{"$f":"IF(Q292=\"no\",IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB292,0),0),IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB292,0),0))","v":4916200.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P292=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB292),0)/2","v":7520993.3661767403},{"$f":"IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB292,0),0)","v":2010720},{"$f":"IF(Q292=\"NO\",IFERROR(IF($P292=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB292,0),0),0)","v":3205470},17653383.616176739,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB292,0)","v":90605},5.5646855486969574E-3,7.6566626291113956E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A292,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB292,0)","v":17682},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A292,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1134164.4381466859},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":6898693.5376556935},{"$f":"IFERROR(IF(OR($K292=\"YES\",$L292=\"YES\",$M292=\"YES\",$N292=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B292,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB292/$BE292)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J292=\"YES\",$K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB292/$BE292,0)),0)/2","v":1242500},{"$f":"IFERROR(IF(OR($J292=\"YES\",$K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A292,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB292/$BE292,0)),0)/2","v":1242500},{"$f":"IFERROR(IF(OR($J292=\"YES\",$K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A292,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A292,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB292/BE292),0)/2","v":11250},{"$f":"IFERROR(IF(OR($K292=\"YES\",$L292=\"YES\",$M292=\"YES\"),0,IF($J292=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB292/$BE292,0),0)),0)/2","v":0},10529107.975802381,null,{"$f":"ROUND(VLOOKUP($A292,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2575576.5499999998},{"$f":"ROUND(VLOOKUP($A292,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":8033597.1600000001},10609173.710000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A292,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB292/BE292,0)/2","v":1314129.4986214503},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A292,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB292/BE292,0)/2","v":942733.36717392073},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A292,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB292/BE292,0)/2","v":318713.68246234371},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A292,'MC PT SA (CHA Only)'!A:A,0))*$BB292/BE292,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A292,'SFY 17-18 Directed Payments'!B:B,0))*$BB292/BE292,0)/2","v":5924324.9210647419},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A292,'SFY 17-18 Directed Payments'!B:B,0))*$BB292/BE292,0)/2","v":2109272.2417106708},10609173.711033128,null,null,3484898.0696256422,null,1,null,"No",1]
[106481094,481094,50101,3,"SUTTER SOLANO MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C293,'Projected Nt Pt Revenues'!C:C,0)),0)","v":164167750.59092593},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A293,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A293,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C293,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A293,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q293=\"No\",0,IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB293,0),0))","v":0},{"$f":"IF(Q293=\"no\",IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB293,0),0),IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB293,0),0))","v":383560.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P293=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB293),0)/2","v":1614679.508552222},{"$f":"IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB293,0),0)","v":382320},{"$f":"IF(Q293=\"NO\",IFERROR(IF($P293=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB293,0),0),0)","v":1449040},3829599.633552222,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB293,0)","v":17770},1.0913797494657572E-3,1.6609819984769788E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A293,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB293,0)","v":6208},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A293,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":431228.58164813428},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1097103.2538822326},{"$f":"IFERROR(IF(OR($K293=\"YES\",$L293=\"YES\",$M293=\"YES\",$N293=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B293,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB293/$BE293)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J293=\"YES\",$K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB293/$BE293,0)),0)/2","v":182500},{"$f":"IFERROR(IF(OR($J293=\"YES\",$K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A293,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB293/$BE293,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J293=\"YES\",$K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A293,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A293,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB293/BE293),0)/2","v":0},{"$f":"IFERROR(IF(OR($K293=\"YES\",$L293=\"YES\",$M293=\"YES\"),0,IF($J293=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB293/$BE293,0),0)),0)/2","v":0},1710831.8355303667,null,{"$f":"ROUND(VLOOKUP($A293,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1466726.61},{"$f":"ROUND(VLOOKUP($A293,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5486112.5599999996},6952839.1699999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A293,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB293/BE293,0)/2","v":604979.67700907052},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A293,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB293/BE293,0)/2","v":861746.93206193554},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A293,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB293/BE293,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A293,'MC PT SA (CHA Only)'!A:A,0))*$BB293/BE293,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A293,'SFY 17-18 Directed Payments'!B:B,0))*$BB293/BE293,0)/2","v":3327745.8021803531},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A293,'SFY 17-18 Directed Payments'!B:B,0))*$BB293/BE293,0)/2","v":2158366.753622727},6952839.1648740862,null,null,4834071.3719781451,null,1,null,"No",1]
[106514030,514030,50766,3,"SUTTER SURGICAL HOSPITAL - NORTH VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C294,'Projected Nt Pt Revenues'!C:C,0)),0)","v":27853152.104978919},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A294,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A294,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C294,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A294,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q294=\"No\",0,IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB294,0),0))","v":0},{"$f":"IF(Q294=\"no\",IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB294,0),0),IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB294,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P294=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB294),0)/2","v":0},{"$f":"IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB294,0),0)","v":0},{"$f":"IF(Q294=\"NO\",IFERROR(IF($P294=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB294,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB294,0)","v":1164},7.1489365693761466E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A294,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB294,0)","v":121},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A294,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K294=\"YES\",$L294=\"YES\",$M294=\"YES\",$N294=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B294,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB294/$BE294)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J294=\"YES\",$K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB294/$BE294,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J294=\"YES\",$K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A294,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB294/$BE294,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J294=\"YES\",$K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A294,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A294,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB294/BE294),0)/2","v":0},{"$f":"IFERROR(IF(OR($K294=\"YES\",$L294=\"YES\",$M294=\"YES\"),0,IF($J294=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB294/$BE294,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A294,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A294,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A294,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB294/BE294,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A294,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB294/BE294,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A294,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB294/BE294,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A294,'MC PT SA (CHA Only)'!A:A,0))*$BB294/BE294,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A294,'SFY 17-18 Directed Payments'!B:B,0))*$BB294/BE294,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A294,'SFY 17-18 Directed Payments'!B:B,0))*$BB294/BE294,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106391056,391056,50313,3,"SUTTER TRACY COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C295,'Projected Nt Pt Revenues'!C:C,0)),0)","v":141169507.57679969},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A295,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A295,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C295,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A295,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q295=\"No\",0,IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB295,0),0))","v":0},{"$f":"IF(Q295=\"no\",IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB295,0),0),IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB295,0),0))","v":600205.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P295=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB295),0)/2","v":894243.64327298675},{"$f":"IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB295,0),0)","v":380255},{"$f":"IF(Q295=\"NO\",IFERROR(IF($P295=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB295,0),0),0)","v":664930},2539633.7682729866,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB295,0)","v":12309},7.5598161711727663E-4,1.101495293363847E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A295,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB295,0)","v":3543},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A295,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":580794.66813978832},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1042964.6317748365},{"$f":"IFERROR(IF(OR($K295=\"YES\",$L295=\"YES\",$M295=\"YES\",$N295=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B295,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB295/$BE295)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J295=\"YES\",$K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB295/$BE295,0)),0)/2","v":211250},{"$f":"IFERROR(IF(OR($J295=\"YES\",$K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A295,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB295/$BE295,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J295=\"YES\",$K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A295,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A295,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB295/BE295),0)/2","v":0},{"$f":"IFERROR(IF(OR($K295=\"YES\",$L295=\"YES\",$M295=\"YES\"),0,IF($J295=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB295/$BE295,0),0)),0)/2","v":0},1835009.2999146248,null,{"$f":"ROUND(VLOOKUP($A295,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1023032.33},{"$f":"ROUND(VLOOKUP($A295,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3833913.75},4856946.08,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A295,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB295/BE295,0)/2","v":300397.62629791489},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A295,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB295/BE295,0)/2","v":719286.87315642193},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A295,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB295/BE295,0)/2","v":3347.8327989741983},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A295,'MC PT SA (CHA Only)'!A:A,0))*$BB295/BE295,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A295,'SFY 17-18 Directed Payments'!B:B,0))*$BB295/BE295,0)/2","v":1617672.8084643327},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A295,'SFY 17-18 Directed Payments'!B:B,0))*$BB295/BE295,0)/2","v":2216240.9410227053},4856946.0817403495,null,null,4152321.611641638,null,1,null,"No",1]
[106334564,334564,50775,3,"TEMECULA VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C296,'Projected Nt Pt Revenues'!C:C,0)),0)","v":174886853.86283681},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A296,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A296,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C296,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A296,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q296=\"No\",0,IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB296,0),0))","v":0},{"$f":"IF(Q296=\"no\",IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB296,0),0),IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB296,0),0))","v":1934213.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P296=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB296),0)/2","v":2031083.0370991854},{"$f":"IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB296,0),0)","v":420965},{"$f":"IF(Q296=\"NO\",IFERROR(IF($P296=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB296,0),0),0)","v":1199765},5586026.1620991854,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB296,0)","v":28883},1.7739066575025021E-3,2.4227830024262692E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A296,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB296,0)","v":5494},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A296,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":533014.04998508457},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1171941.9373836331},{"$f":"IFERROR(IF(OR($K296=\"YES\",$L296=\"YES\",$M296=\"YES\",$N296=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B296,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB296/$BE296)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J296=\"YES\",$K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB296/$BE296,0)),0)/2","v":188750},{"$f":"IFERROR(IF(OR($J296=\"YES\",$K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A296,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB296/$BE296,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J296=\"YES\",$K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A296,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A296,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB296/BE296),0)/2","v":0},{"$f":"IFERROR(IF(OR($K296=\"YES\",$L296=\"YES\",$M296=\"YES\"),0,IF($J296=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB296/$BE296,0),0)),0)/2","v":0},1893705.9873687178,null,{"$f":"ROUND(VLOOKUP($A296,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":849376.97},{"$f":"ROUND(VLOOKUP($A296,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1918899.62},2768276.59,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A296,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB296/BE296,0)/2","v":437822.93334329536},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A296,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB296/BE296,0)/2","v":407536.63978251669},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A296,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB296/BE296,0)/2","v":4017.3993587690384},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A296,'MC PT SA (CHA Only)'!A:A,0))*$BB296/BE296,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A296,'SFY 17-18 Directed Payments'!B:B,0))*$BB296/BE296,0)/2","v":1123532.687335741},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A296,'SFY 17-18 Directed Payments'!B:B,0))*$BB296/BE296,0)/2","v":795366.92838546284},2768276.5882057846,null,null,-924043.58473046776,null,1,null,"No",1]
[106190422,190422,50351,3,"TORRANCE MEMORIAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C297,'Projected Nt Pt Revenues'!C:C,0)),0)","v":692030160.03855324},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A297,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A297,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C297,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A297,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q297=\"No\",0,IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB297,0),0))","v":0},{"$f":"IF(Q297=\"no\",IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB297,0),0),IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB297,0),0))","v":9193133.625},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P297=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB297),0)/2","v":5522116.4027440706},{"$f":"IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB297,0),0)","v":1332810},{"$f":"IF(Q297=\"NO\",IFERROR(IF($P297=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB297,0),0),0)","v":1487095},17535155.02774407,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB297,0)","v":97121},5.9648785958280135E-3,7.6053842773559002E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A297,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB297,0)","v":9559},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A297,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":869636.38710721186},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":5939325.3076643357},{"$f":"IFERROR(IF(OR($K297=\"YES\",$L297=\"YES\",$M297=\"YES\",$N297=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B297,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB297/$BE297)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J297=\"YES\",$K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB297/$BE297,0)),0)/2","v":677500},{"$f":"IFERROR(IF(OR($J297=\"YES\",$K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A297,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB297/$BE297,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J297=\"YES\",$K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A297,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A297,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB297/BE297),0)/2","v":0},{"$f":"IFERROR(IF(OR($K297=\"YES\",$L297=\"YES\",$M297=\"YES\"),0,IF($J297=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB297/$BE297,0),0)),0)/2","v":0},7486461.6947715478,null,{"$f":"ROUND(VLOOKUP($A297,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1722452.37},{"$f":"ROUND(VLOOKUP($A297,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2703198.93},4425651.3000000007,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A297,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB297/BE297,0)/2","v":863753.29203843279},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A297,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB297/BE297,0)/2","v":799777.21984505665},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A297,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB297/BE297,0)/2","v":58921.857261945894},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A297,'MC PT SA (CHA Only)'!A:A,0))*$BB297/BE297,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A297,'SFY 17-18 Directed Payments'!B:B,0))*$BB297/BE297,0)/2","v":1980577.8838731358},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A297,'SFY 17-18 Directed Payments'!B:B,0))*$BB297/BE297,0)/2","v":722621.04577124841},4425651.2987898197,null,null,-5623042.0329725221,null,1,null,"No",1]
[106540816,540816,50359,3,"TULARE REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C298,'Projected Nt Pt Revenues'!C:C,0)),0)","v":46467129.55905512},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A298,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A298,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C298,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A298,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q298=\"No\",0,IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB298,0),0))","v":0},{"$f":"IF(Q298=\"no\",IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB298,0),0),IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB298,0),0))","v":323654.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P298=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB298),0)/2","v":1100432.5279423113},{"$f":"IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB298,0),0)","v":490290},{"$f":"IF(Q298=\"NO\",IFERROR(IF($P298=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB298,0),0),0)","v":1389155},3303532.027942311,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB298,0)","v":14630},8.9853042963894359E-4,1.4328148513829497E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A298,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB298,0)","v":6371},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A298,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":674540.34296854853},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1126561.0335583158},{"$f":"IFERROR(IF(OR($K298=\"YES\",$L298=\"YES\",$M298=\"YES\",$N298=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B298,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB298/$BE298)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J298=\"YES\",$K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB298/$BE298,0)),0)/2","v":250000},{"$f":"IFERROR(IF(OR($J298=\"YES\",$K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A298,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB298/$BE298,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J298=\"YES\",$K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A298,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A298,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB298/BE298),0)/2","v":0},{"$f":"IFERROR(IF(OR($K298=\"YES\",$L298=\"YES\",$M298=\"YES\"),0,IF($J298=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB298/$BE298,0),0)),0)/2","v":0},2051101.3765268642,null,{"$f":"ROUND(VLOOKUP($A298,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1719175.09},{"$f":"ROUND(VLOOKUP($A298,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3870020.36},5589195.4500000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A298,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB298/BE298,0)/2","v":507306.40188947727},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A298,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB298/BE298,0)/2","v":1207851.2887528697},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A298,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB298/BE298,0)/2","v":4017.3993587690384},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A298,'MC PT SA (CHA Only)'!A:A,0))*$BB298/BE298,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A298,'SFY 17-18 Directed Payments'!B:B,0))*$BB298/BE298,0)/2","v":2519244.181228084},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A298,'SFY 17-18 Directed Payments'!B:B,0))*$BB298/BE298,0)/2","v":1350776.1782260449},5589195.4494552445,null,null,4336764.7985845534,null,1,null,"No",1]
[106400548,400548,50633,3,"TWIN CITIES COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C299,'Projected Nt Pt Revenues'!C:C,0)),0)","v":119305732.7542599},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A299,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A299,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C299,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A299,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q299=\"No\",0,IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB299,0),0))","v":0},{"$f":"IF(Q299=\"no\",IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB299,0),0),IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB299,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P299=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB299),0)/2","v":0},{"$f":"IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB299,0),0)","v":0},{"$f":"IF(Q299=\"NO\",IFERROR(IF($P299=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB299,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB299,0)","v":14952},9.1830669746831739E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A299,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB299,0)","v":3097},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A299,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":463825.16551358509},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":925929.66927796556},{"$f":"IFERROR(IF(OR($K299=\"YES\",$L299=\"YES\",$M299=\"YES\",$N299=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B299,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB299/$BE299)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J299=\"YES\",$K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB299/$BE299,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J299=\"YES\",$K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A299,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB299/$BE299,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J299=\"YES\",$K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A299,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A299,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB299/BE299),0)/2","v":0},{"$f":"IFERROR(IF(OR($K299=\"YES\",$L299=\"YES\",$M299=\"YES\"),0,IF($J299=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB299/$BE299,0),0)),0)/2","v":80000},1469754.8347915506,null,{"$f":"ROUND(VLOOKUP($A299,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":896046.01},{"$f":"ROUND(VLOOKUP($A299,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2948110.91},3844156.92,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A299,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB299/BE299,0)/2","v":260425.361508273},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A299,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB299/BE299,0)/2","v":631603.24432920374},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A299,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB299/BE299,0)/2","v":4017.3993587690384},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A299,'MC PT SA (CHA Only)'!A:A,0))*$BB299/BE299,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A299,'SFY 17-18 Directed Payments'!B:B,0))*$BB299/BE299,0)/2","v":1706055.5943572514},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A299,'SFY 17-18 Directed Payments'!B:B,0))*$BB299/BE299,0)/2","v":1242055.3159648634},3844156.9155183602,null,null,5313911.7547915503,null,1,null,"No",1]
[106191216,191216,50660,3,"USC KENNETH NORRIS JR. CANCER HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C300,'Projected Nt Pt Revenues'!C:C,0)),0)","v":236571392.4346807},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A300,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A300,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C300,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A300,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q300=\"No\",0,IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB300,0),0))","v":0},{"$f":"IF(Q300=\"no\",IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB300,0),0),IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB300,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P300=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB300),0)/2","v":0},{"$f":"IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB300,0),0)","v":0},{"$f":"IF(Q300=\"NO\",IFERROR(IF($P300=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB300,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB300,0)","v":11703},7.1876292673031831E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A300,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB300,0)","v":4039},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A300,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K300=\"YES\",$L300=\"YES\",$M300=\"YES\",$N300=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B300,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB300/$BE300)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J300=\"YES\",$K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB300/$BE300,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J300=\"YES\",$K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A300,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB300/$BE300,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J300=\"YES\",$K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A300,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A300,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB300/BE300),0)/2","v":0},{"$f":"IFERROR(IF(OR($K300=\"YES\",$L300=\"YES\",$M300=\"YES\"),0,IF($J300=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB300/$BE300,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A300,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A300,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A300,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB300/BE300,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A300,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB300/BE300,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A300,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB300/BE300,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A300,'MC PT SA (CHA Only)'!A:A,0))*$BB300/BE300,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A300,'SFY 17-18 Directed Payments'!B:B,0))*$BB300/BE300,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A300,'SFY 17-18 Directed Payments'!B:B,0))*$BB300/BE300,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190818,190818,50124,3,"USC VERDUGO HILLS HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C301,'Projected Nt Pt Revenues'!C:C,0)),0)","v":113691556.41598335},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A301,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A301,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C301,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A301,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q301=\"No\",0,IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB301,0),0))","v":0},{"$f":"IF(Q301=\"no\",IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB301,0),0),IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB301,0),0))","v":1244772.6601758795},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P301=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB301),0)/2","v":2849073.4180419953},{"$f":"IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB301,0),0)","v":388766.26884422108},{"$f":"IF(Q301=\"NO\",IFERROR(IF($P301=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB301,0),0),0)","v":504016.39447236178},4986628.7415344575,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB301,0)","v":26888.027638190957},1.6513814781877996E-3,2.1628110939351276E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A301,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB301,0)","v":3026.3819095477388},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A301,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":228123.67028347609},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":883733.39028249506},{"$f":"IFERROR(IF(OR($K301=\"YES\",$L301=\"YES\",$M301=\"YES\",$N301=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B301,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB301/$BE301)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J301=\"YES\",$K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB301/$BE301,0)),0)/2","v":316250},{"$f":"IFERROR(IF(OR($J301=\"YES\",$K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A301,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB301/$BE301,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J301=\"YES\",$K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A301,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A301,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB301/BE301),0)/2","v":0},{"$f":"IFERROR(IF(OR($K301=\"YES\",$L301=\"YES\",$M301=\"YES\"),0,IF($J301=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB301/$BE301,0),0)),0)/2","v":0},1428107.0605659711,null,{"$f":"ROUND(VLOOKUP($A301,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":553247.65},{"$f":"ROUND(VLOOKUP($A301,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1450166.55},2003414.2000000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A301,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB301/BE301,0)/2","v":206688.54272770759},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A301,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB301/BE301,0)/2","v":346559.10441233893},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A301,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB301/BE301,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A301,'MC PT SA (CHA Only)'!A:A,0))*$BB301/BE301,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A301,'SFY 17-18 Directed Payments'!B:B,0))*$BB301/BE301,0)/2","v":875525.23358773231},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A301,'SFY 17-18 Directed Payments'!B:B,0))*$BB301/BE301,0)/2","v":574641.31288911251},2003414.1936168913,null,null,-1555107.4809684865,null,1,null,"No",1]
[106204019,204019,53300,3,"VALLEY CHILDREN'S HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C302,'Projected Nt Pt Revenues'!C:C,0)),0)","v":610614315.59195125},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A302,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A302,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C302,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A302,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q302=\"No\",0,IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB302,0),0))","v":0},{"$f":"IF(Q302=\"no\",IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB302,0),0),IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB302,0),0))","v":2703467},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P302=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB302),0)/2","v":170832.21683977981},{"$f":"IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB302,0),0)","v":13323380},{"$f":"IF(Q302=\"NO\",IFERROR(IF($P302=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB302,0),0),0)","v":3686320},19883999.216839779,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB302,0)","v":75108},4.6129065966727121E-3,8.6241299136187739E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A302,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB302,0)","v":57660},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A302,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":25257742.61819496},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":14771882.273244517},{"$f":"IFERROR(IF(OR($K302=\"YES\",$L302=\"YES\",$M302=\"YES\",$N302=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B302,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB302/$BE302)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J302=\"YES\",$K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB302/$BE302,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J302=\"YES\",$K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A302,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB302/$BE302,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J302=\"YES\",$K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A302,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A302,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB302/BE302),0)/2","v":0},{"$f":"IFERROR(IF(OR($K302=\"YES\",$L302=\"YES\",$M302=\"YES\"),0,IF($J302=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB302/$BE302,0),0)),0)/2","v":0},40029624.891439475,null,{"$f":"ROUND(VLOOKUP($A302,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":27872351.120000001},{"$f":"ROUND(VLOOKUP($A302,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":20050198.649999999},47922549.769999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A302,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB302/BE302,0)/2","v":4155353.6752119199},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A302,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB302/BE302,0)/2","v":5141212.375393928},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A302,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB302/BE302,0)/2","v":18575785.068388239},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A302,'MC PT SA (CHA Only)'!A:A,0))*$BB302/BE302,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A302,'SFY 17-18 Directed Payments'!B:B,0))*$BB302/BE302,0)/2","v":7047857.6084004827},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A302,'SFY 17-18 Directed Payments'!B:B,0))*$BB302/BE302,0)/2","v":13002341.043511575},47922549.770906143,null,null,68068175.444599703,null,1,null,"No",1]
[106190812,190812,50126,3,"VALLEY PRESBYTERIAN HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C303,'Projected Nt Pt Revenues'!C:C,0)),0)","v":397658731.38610387},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A303,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A303,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C303,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A303,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q303=\"No\",0,IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB303,0),0))","v":0},{"$f":"IF(Q303=\"no\",IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB303,0),0),IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB303,0),0))","v":1367161.25},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P303=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB303),0)/2","v":3388464.0223373948},{"$f":"IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB303,0),0)","v":4754220},{"$f":"IF(Q303=\"NO\",IFERROR(IF($P303=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB303,0),0),0)","v":6686175},16196020.272337396,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB303,0)","v":66470},4.0823867162064651E-3,7.0245719379202548E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A303,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB303,0)","v":38781},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A303,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":3350139.2909716978},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":15210564.343555918},{"$f":"IFERROR(IF(OR($K303=\"YES\",$L303=\"YES\",$M303=\"YES\",$N303=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B303,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB303/$BE303)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J303=\"YES\",$K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB303/$BE303,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J303=\"YES\",$K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A303,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB303/$BE303,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J303=\"YES\",$K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A303,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A303,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB303/BE303),0)/2","v":0},{"$f":"IFERROR(IF(OR($K303=\"YES\",$L303=\"YES\",$M303=\"YES\"),0,IF($J303=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB303/$BE303,0),0)),0)/2","v":0},18560703.634527616,null,{"$f":"ROUND(VLOOKUP($A303,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3865658.08},{"$f":"ROUND(VLOOKUP($A303,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":19599756.649999999},23465414.729999997,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A303,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB303/BE303,0)/2","v":2874699.5718963952},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A303,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB303/BE303,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A303,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB303/BE303,0)/2","v":990958.50849636272},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A303,'MC PT SA (CHA Only)'!A:A,0))*$BB303/BE303,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A303,'SFY 17-18 Directed Payments'!B:B,0))*$BB303/BE303,0)/2","v":15682587.963514736},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A303,'SFY 17-18 Directed Payments'!B:B,0))*$BB303/BE303,0)/2","v":3917168.6840195963},23465414.727927089,null,null,25830098.092190217,null,1,null,"No",1]
[106014050,14050,50283,3,"VALLEYCARE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C304,'Projected Nt Pt Revenues'!C:C,0)),0)","v":300300729.35930228},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A304,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A304,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C304,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A304,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q304=\"No\",0,IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB304,0),0))","v":0},{"$f":"IF(Q304=\"no\",IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB304,0),0),IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB304,0),0))","v":1955713.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P304=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB304),0)/2","v":2646149.0309260157},{"$f":"IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB304,0),0)","v":594425},{"$f":"IF(Q304=\"NO\",IFERROR(IF($P304=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB304,0),0),0)","v":876740},6073027.5309260152,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB304,0)","v":32021},1.9666331433676426E-3,2.6340062592304534E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A304,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB304,0)","v":4987},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A304,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":459654.79037976818},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1743582.0943411388},{"$f":"IFERROR(IF(OR($K304=\"YES\",$L304=\"YES\",$M304=\"YES\",$N304=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B304,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB304/$BE304)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J304=\"YES\",$K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB304/$BE304,0)),0)/2","v":460000},{"$f":"IFERROR(IF(OR($J304=\"YES\",$K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A304,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB304/$BE304,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J304=\"YES\",$K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A304,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A304,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB304/BE304),0)/2","v":0},{"$f":"IFERROR(IF(OR($K304=\"YES\",$L304=\"YES\",$M304=\"YES\"),0,IF($J304=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB304/$BE304,0),0)),0)/2","v":0},2663236.8847209071,null,{"$f":"ROUND(VLOOKUP($A304,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1148715.51},{"$f":"ROUND(VLOOKUP($A304,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":10750.62},1159466.1300000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A304,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB304/BE304,0)/2","v":355015.37653389946},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A304,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB304/BE304,0)/2","v":793700.13665901171},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A304,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB304/BE304,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A304,'MC PT SA (CHA Only)'!A:A,0))*$BB304/BE304,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A304,'SFY 17-18 Directed Payments'!B:B,0))*$BB304/BE304,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A304,'SFY 17-18 Directed Payments'!B:B,0))*$BB304/BE304,0)/2","v":10750.623046435632},1159466.1362393468,null,null,-2250324.5162051078,null,1,null,"No",1]
[106454012,454012,52047,3,"VIBRA HOSPITAL OF NORTHERN CALIFORNIA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C305,'Projected Nt Pt Revenues'!C:C,0)),0)","v":46710834.383186661},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A305,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A305,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C305,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A305,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q305=\"No\",0,IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB305,0),0))","v":0},{"$f":"IF(Q305=\"no\",IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB305,0),0),IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB305,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P305=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB305),0)/2","v":0},{"$f":"IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB305,0),0)","v":0},{"$f":"IF(Q305=\"NO\",IFERROR(IF($P305=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB305,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB305,0)","v":16683},1.0246194912964112E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A305,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB305,0)","v":3316},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A305,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K305=\"YES\",$L305=\"YES\",$M305=\"YES\",$N305=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B305,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB305/$BE305)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J305=\"YES\",$K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB305/$BE305,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J305=\"YES\",$K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A305,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB305/$BE305,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J305=\"YES\",$K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A305,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A305,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB305/BE305),0)/2","v":0},{"$f":"IFERROR(IF(OR($K305=\"YES\",$L305=\"YES\",$M305=\"YES\"),0,IF($J305=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB305/$BE305,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A305,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A305,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A305,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB305/BE305,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A305,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB305/BE305,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A305,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB305/BE305,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A305,'MC PT SA (CHA Only)'!A:A,0))*$BB305/BE305,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A305,'SFY 17-18 Directed Payments'!B:B,0))*$BB305/BE305,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A305,'SFY 17-18 Directed Payments'!B:B,0))*$BB305/BE305,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106344035,344035,52033,3,"VIBRA HOSPITAL OF SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C306,'Projected Nt Pt Revenues'!C:C,0)),0)","v":51183747.78570956},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A306,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A306,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C306,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A306,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q306=\"No\",0,IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB306,0),0))","v":0},{"$f":"IF(Q306=\"no\",IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB306,0),0),IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB306,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P306=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB306),0)/2","v":0},{"$f":"IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB306,0),0)","v":0},{"$f":"IF(Q306=\"NO\",IFERROR(IF($P306=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB306,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB306,0)","v":17313},1.0633121892234471E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A306,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB306,0)","v":5107},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A306,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K306=\"YES\",$L306=\"YES\",$M306=\"YES\",$N306=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B306,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB306/$BE306)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J306=\"YES\",$K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB306/$BE306,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J306=\"YES\",$K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A306,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB306/$BE306,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J306=\"YES\",$K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A306,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A306,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB306/BE306),0)/2","v":0},{"$f":"IFERROR(IF(OR($K306=\"YES\",$L306=\"YES\",$M306=\"YES\"),0,IF($J306=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB306/$BE306,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A306,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A306,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A306,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB306/BE306,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A306,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB306/BE306,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A306,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB306/BE306,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A306,'MC PT SA (CHA Only)'!A:A,0))*$BB306/BE306,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A306,'SFY 17-18 Directed Payments'!B:B,0))*$BB306/BE306,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A306,'SFY 17-18 Directed Payments'!B:B,0))*$BB306/BE306,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106374094,374094,52044,3,"VIBRA HOSPITAL OF SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C307,'Projected Nt Pt Revenues'!C:C,0)),0)","v":53302574.358823031},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A307,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A307,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C307,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A307,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q307=\"No\",0,IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB307,0),0))","v":0},{"$f":"IF(Q307=\"no\",IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB307,0),0),IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB307,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P307=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB307),0)/2","v":0},{"$f":"IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB307,0),0)","v":0},{"$f":"IF(Q307=\"NO\",IFERROR(IF($P307=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB307,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB307,0)","v":24586},1.509997890847783E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A307,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB307,0)","v":4894},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A307,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K307=\"YES\",$L307=\"YES\",$M307=\"YES\",$N307=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B307,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB307/$BE307)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J307=\"YES\",$K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB307/$BE307,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J307=\"YES\",$K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A307,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB307/$BE307,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J307=\"YES\",$K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A307,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A307,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB307/BE307),0)/2","v":0},{"$f":"IFERROR(IF(OR($K307=\"YES\",$L307=\"YES\",$M307=\"YES\"),0,IF($J307=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB307/$BE307,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A307,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A307,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A307,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB307/BE307,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A307,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB307/BE307,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A307,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB307/BE307,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A307,'MC PT SA (CHA Only)'!A:A,0))*$BB307/BE307,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A307,'SFY 17-18 Directed Payments'!B:B,0))*$BB307/BE307,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A307,'SFY 17-18 Directed Payments'!B:B,0))*$BB307/BE307,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106361370,361370,50517,3,"VICTOR VALLEY GLOBAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C308,'Projected Nt Pt Revenues'!C:C,0)),0)","v":89587777.483869433},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A308,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A308,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C308,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A308,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q308=\"No\",0,IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB308,0),0))","v":0},{"$f":"IF(Q308=\"no\",IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB308,0),0),IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB308,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P308=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB308),0)/2","v":0},{"$f":"IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB308,0),0)","v":0},{"$f":"IF(Q308=\"NO\",IFERROR(IF($P308=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB308,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB308,0)","v":24401},1.4986357493930187E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A308,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB308,0)","v":10878},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A308,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":639152.16466988495},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1808866.9033529989},{"$f":"IFERROR(IF(OR($K308=\"YES\",$L308=\"YES\",$M308=\"YES\",$N308=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B308,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB308/$BE308)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J308=\"YES\",$K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB308/$BE308,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J308=\"YES\",$K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A308,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB308/$BE308,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J308=\"YES\",$K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A308,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A308,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB308/BE308),0)/2","v":0},{"$f":"IFERROR(IF(OR($K308=\"YES\",$L308=\"YES\",$M308=\"YES\"),0,IF($J308=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB308/$BE308,0),0)),0)/2","v":228750},2676769.068022884,null,{"$f":"ROUND(VLOOKUP($A308,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1914377.13},{"$f":"ROUND(VLOOKUP($A308,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":9045088.6300000008},10959465.760000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A308,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB308/BE308,0)/2","v":942156.19157073309},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A308,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB308/BE308,0)/2","v":950794.80405336793},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A308,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB308/BE308,0)/2","v":21426.12991343487},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A308,'MC PT SA (CHA Only)'!A:A,0))*$BB308/BE308,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A308,'SFY 17-18 Directed Payments'!B:B,0))*$BB308/BE308,0)/2","v":7114814.264379967},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A308,'SFY 17-18 Directed Payments'!B:B,0))*$BB308/BE308,0)/2","v":1930274.3679875177},10959465.757905019,null,null,13636234.828022886,null,1,null,"No",1]
[106444013,444013,50194,3,"WATSONVILLE COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C309,'Projected Nt Pt Revenues'!C:C,0)),0)","v":125969945.40220183},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A309,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A309,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C309,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A309,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q309=\"No\",0,IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB309,0),0))","v":0},{"$f":"IF(Q309=\"no\",IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB309,0),0),IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB309,0),0))","v":198427.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P309=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB309),0)/2","v":1177096.9859093435},{"$f":"IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB309,0),0)","v":885000},{"$f":"IF(Q309=\"NO\",IFERROR(IF($P309=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB309,0),0),0)","v":1162595},3423119.1109093437,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB309,0)","v":14875},9.1357758994390194E-4,1.4846824122418819E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A309,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB309,0)","v":6941},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A309,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":933218.93614242366},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":3217267.2343527591},{"$f":"IFERROR(IF(OR($K309=\"YES\",$L309=\"YES\",$M309=\"YES\",$N309=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B309,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB309/$BE309)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J309=\"YES\",$K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB309/$BE309,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J309=\"YES\",$K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A309,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB309/$BE309,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J309=\"YES\",$K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A309,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A309,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB309/BE309),0)/2","v":0},{"$f":"IFERROR(IF(OR($K309=\"YES\",$L309=\"YES\",$M309=\"YES\"),0,IF($J309=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB309/$BE309,0),0)),0)/2","v":0},4150486.1704951827,null,{"$f":"ROUND(VLOOKUP($A309,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1947071.43},{"$f":"ROUND(VLOOKUP($A309,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5259603.51},7206674.9399999995,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A309,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB309/BE309,0)/2","v":625461.3333475648},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A309,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB309/BE309,0)/2","v":1165601.0913641772},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A309,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB309/BE309,0)/2","v":156009.00843219765},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A309,'MC PT SA (CHA Only)'!A:A,0))*$BB309/BE309,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A309,'SFY 17-18 Directed Payments'!B:B,0))*$BB309/BE309,0)/2","v":2646127.0443092063},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A309,'SFY 17-18 Directed Payments'!B:B,0))*$BB309/BE309,0)/2","v":2613476.4625885021},7206674.9400416482,null,null,7934041.9995858381,null,1,null,"No",1]
[106301379,301379,50426,3,"WEST ANAHEIM MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C310,'Projected Nt Pt Revenues'!C:C,0)),0)","v":128742189.52540502},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A310,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A310,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C310,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A310,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q310=\"No\",0,IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB310,0),0))","v":0},{"$f":"IF(Q310=\"no\",IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB310,0),0),IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB310,0),0))","v":907939.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P310=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB310),0)/2","v":3492433.629717343},{"$f":"IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB310,0),0)","v":778505},{"$f":"IF(Q310=\"NO\",IFERROR(IF($P310=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB310,0),0),0)","v":1989775},7168653.1297173426,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB310,0)","v":34869},2.1415487047901794E-3,3.1092032956827865E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A310,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB310,0)","v":9384},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A310,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":493501.82820575562},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1611420.1639024955},{"$f":"IFERROR(IF(OR($K310=\"YES\",$L310=\"YES\",$M310=\"YES\",$N310=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B310,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":96716.850749999998},{"$f":"IFERROR(IF(OR($K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB310/$BE310)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J310=\"YES\",$K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB310/$BE310,0)),0)/2","v":393750},{"$f":"IFERROR(IF(OR($J310=\"YES\",$K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A310,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB310/$BE310,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J310=\"YES\",$K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A310,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A310,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB310/BE310),0)/2","v":0},{"$f":"IFERROR(IF(OR($K310=\"YES\",$L310=\"YES\",$M310=\"YES\"),0,IF($J310=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB310/$BE310,0),0)),0)/2","v":0},2595388.8428582512,null,{"$f":"ROUND(VLOOKUP($A310,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1510389.05},{"$f":"ROUND(VLOOKUP($A310,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3523895.86},5034284.91,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A310,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB310/BE310,0)/2","v":581414.76057660952},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A310,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB310/BE310,0)/2","v":759015.28772641579},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A310,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB310/BE310,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A310,'MC PT SA (CHA Only)'!A:A,0))*$BB310/BE310,0)/2","v":169959},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A310,'SFY 17-18 Directed Payments'!B:B,0))*$BB310/BE310,0)/2","v":2600596.5182431573},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A310,'SFY 17-18 Directed Payments'!B:B,0))*$BB310/BE310,0)/2","v":923299.34263804683},5034284.9091842296,null,null,461020.62314090878,null,1,null,"No",1]
[106190857,190857,50096,3,"WEST COVINA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C311,'Projected Nt Pt Revenues'!C:C,0)),0)","v":18455033.326896511},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A311,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A311,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C311,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A311,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q311=\"No\",0,IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB311,0),0))","v":0},{"$f":"IF(Q311=\"no\",IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB311,0),0),IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB311,0),0))","v":1313},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P311=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB311),0)/2","v":348490.72103278851},{"$f":"IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB311,0),0)","v":12980},{"$f":"IF(Q311=\"NO\",IFERROR(IF($P311=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB311,0),0),0)","v":28025},390808.72103278851,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB311,0)","v":2138},1.3130950502857563E-4,1.6950237951667105E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A311,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB311,0)","v":139},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A311,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":16813.02388980845},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":40603.966580547072},{"$f":"IFERROR(IF(OR($K311=\"YES\",$L311=\"YES\",$M311=\"YES\",$N311=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B311,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":761086.16025000042},{"$f":"IFERROR(IF(OR($K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB311/$BE311)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J311=\"YES\",$K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB311/$BE311,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J311=\"YES\",$K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A311,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB311/$BE311,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J311=\"YES\",$K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A311,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A311,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB311/BE311),0)/2","v":0},{"$f":"IFERROR(IF(OR($K311=\"YES\",$L311=\"YES\",$M311=\"YES\"),0,IF($J311=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB311/$BE311,0),0)),0)/2","v":0},818503.15072035592,null,{"$f":"ROUND(VLOOKUP($A311,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":779801.52},{"$f":"ROUND(VLOOKUP($A311,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":17408.73},797210.25,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A311,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB311/BE311,0)/2","v":30832.600939668686},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A311,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB311/BE311,0)/2","v":1240.2210583764963},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A311,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB311/BE311,0)/2","v":2008.6996793845192},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A311,'MC PT SA (CHA Only)'!A:A,0))*$BB311/BE311,0)/2","v":745720},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A311,'SFY 17-18 Directed Payments'!B:B,0))*$BB311/BE311,0)/2","v":17408.730554665832},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A311,'SFY 17-18 Directed Payments'!B:B,0))*$BB311/BE311,0)/2","v":0},797210.25223209546,null,null,1224904.6796875675,null,1,null,"No",1]
[106190859,190859,50481,3,"WEST HILLS HOSPITAL AND MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C312,'Projected Nt Pt Revenues'!C:C,0)),0)","v":251375252.16291797},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A312,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A312,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C312,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A312,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q312=\"No\",0,IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB312,0),0))","v":0},{"$f":"IF(Q312=\"no\",IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB312,0),0),IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB312,0),0))","v":2083074.5},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P312=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB312),0)/2","v":3973949.4376335666},{"$f":"IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB312,0),0)","v":835735},{"$f":"IF(Q312=\"NO\",IFERROR(IF($P312=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB312,0),0),0)","v":1279710},8172468.9376335666,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB312,0)","v":42567},2.6143366232700554E-3,3.5445803967582104E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A312,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB312,0)","v":7171},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A312,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":807618.15079015668},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2414741.777231358},{"$f":"IFERROR(IF(OR($K312=\"YES\",$L312=\"YES\",$M312=\"YES\",$N312=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B312,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB312/$BE312)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J312=\"YES\",$K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB312/$BE312,0)),0)/2","v":657500},{"$f":"IFERROR(IF(OR($J312=\"YES\",$K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A312,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB312/$BE312,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J312=\"YES\",$K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A312,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A312,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB312/BE312),0)/2","v":0},{"$f":"IFERROR(IF(OR($K312=\"YES\",$L312=\"YES\",$M312=\"YES\"),0,IF($J312=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB312/$BE312,0),0)),0)/2","v":0},3879859.9280215148,null,{"$f":"ROUND(VLOOKUP($A312,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1325776.78},{"$f":"ROUND(VLOOKUP($A312,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":359065.3},1684842.08,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A312,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB312/BE312,0)/2","v":455221.32958782266},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A312,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB312/BE312,0)/2","v":774807.43586974312},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A312,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB312/BE312,0)/2","v":95748.018050662082},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A312,'MC PT SA (CHA Only)'!A:A,0))*$BB312/BE312,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A312,'SFY 17-18 Directed Payments'!B:B,0))*$BB312/BE312,0)/2","v":257113.55896121846},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A312,'SFY 17-18 Directed Payments'!B:B,0))*$BB312/BE312,0)/2","v":101951.74189036457},1684842.0843598109,null,null,-2607766.9296120517,null,1,null,"No",1]
[106190883,190883,50735,3,"WHITTIER HOSPITAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C313,'Projected Nt Pt Revenues'!C:C,0)),0)","v":150421768.1461646},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A313,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A313,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C313,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A313,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q313=\"No\",0,IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB313,0),0))","v":0},{"$f":"IF(Q313=\"no\",IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB313,0),0),IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB313,0),0))","v":1569199.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P313=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB313),0)/2","v":1282291.8243526914},{"$f":"IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB313,0),0)","v":1374405},{"$f":"IF(Q313=\"NO\",IFERROR(IF($P313=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB313,0),0),0)","v":2381830},6607725.949352691,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB313,0)","v":29620},1.8191709723790505E-3,2.8659167805914093E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A313,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB313,0)","v":12733},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A313,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1887401.0774347102},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":4159120.0277799587},{"$f":"IFERROR(IF(OR($K313=\"YES\",$L313=\"YES\",$M313=\"YES\",$N313=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B313,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":2456558.5687499996},{"$f":"IFERROR(IF(OR($K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB313/$BE313)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J313=\"YES\",$K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB313/$BE313,0)),0)/2","v":312500},{"$f":"IFERROR(IF(OR($J313=\"YES\",$K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A313,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB313/$BE313,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J313=\"YES\",$K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A313,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A313,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB313/BE313),0)/2","v":0},{"$f":"IFERROR(IF(OR($K313=\"YES\",$L313=\"YES\",$M313=\"YES\"),0,IF($J313=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB313/$BE313,0),0)),0)/2","v":0},8815579.6739646681,null,{"$f":"ROUND(VLOOKUP($A313,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1969300.09},{"$f":"ROUND(VLOOKUP($A313,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":6332417.6100000003},8301717.7000000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A313,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB313/BE313,0)/2","v":1041701.446033092},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A313,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB313/BE313,0)/2","v":723214.23984128085},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A313,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB313/BE313,0)/2","v":4017.3993587690384},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A313,'MC PT SA (CHA Only)'!A:A,0))*$BB313/BE313,0)/2","v":200367},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A313,'SFY 17-18 Directed Payments'!B:B,0))*$BB313/BE313,0)/2","v":4871766.2890672535},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A313,'SFY 17-18 Directed Payments'!B:B,0))*$BB313/BE313,0)/2","v":1460651.3179090545},8301717.6922094496,null,null,10509571.424611976,null,1,null,"No",1]
[106571086,571086,50127,3,"WOODLAND MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C314,'Projected Nt Pt Revenues'!C:C,0)),0)","v":132329216.60019508},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A314,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A314,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C314,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A314,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","NO",{"$f":"IF(Q314=\"No\",0,IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB314,0),0))","v":0},{"$f":"IF(Q314=\"no\",IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB314,0),0),IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB314,0),0))","v":954715.125},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P314=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB314),0)/2","v":1130013.1064729698},{"$f":"IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB314,0),0)","v":1830180},{"$f":"IF(Q314=\"NO\",IFERROR(IF($P314=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB314,0),0),0)","v":888245},4803153.23147297,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB314,0)","v":21488},1.3197280842161053E-3,2.0832337102568142E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A314,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB314,0)","v":9215},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A314,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":335275.50972844881},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":496801.47345610533},{"$f":"IFERROR(IF(OR($K314=\"YES\",$L314=\"YES\",$M314=\"YES\",$N314=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B314,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB314/$BE314)*$AG$16),0)/2","v":281775},{"$f":"IFERROR(IF(OR($J314=\"YES\",$K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB314/$BE314,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J314=\"YES\",$K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A314,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB314/$BE314,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J314=\"YES\",$K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A314,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A314,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB314/BE314),0)/2","v":0},{"$f":"IFERROR(IF(OR($K314=\"YES\",$L314=\"YES\",$M314=\"YES\"),0,IF($J314=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB314/$BE314,0),0)),0)/2","v":0},1113851.9831845541,null,{"$f":"ROUND(VLOOKUP($A314,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":4740233.76},{"$f":"ROUND(VLOOKUP($A314,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2267810.4900000002},7008044.25,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A314,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB314/BE314,0)/2","v":398841.71644099994},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A314,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB314/BE314,0)/2","v":1145550.8509204239},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A314,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB314/BE314,0)/2","v":3195841.1899007699},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A314,'MC PT SA (CHA Only)'!A:A,0))*$BB314/BE314,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A314,'SFY 17-18 Directed Payments'!B:B,0))*$BB314/BE314,0)/2","v":1517237.8244951067},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A314,'SFY 17-18 Directed Payments'!B:B,0))*$BB314/BE314,0)/2","v":750572.66569198098},7008044.2474492816,null,null,3318743.0017115837,null,1,null,"No",1]
[106364430,364430,50298,3,"BARSTOW COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C315,'Projected Nt Pt Revenues'!C:C,0)),0)","v":66869859.630797684},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A315,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A315,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C315,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A315,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q315=\"No\",0,IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB315,0),0))","v":0},{"$f":"IF(Q315=\"no\",IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB315,0),0),IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB315,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P315=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB315),0)/2","v":0},{"$f":"IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB315,0),0)","v":0},{"$f":"IF(Q315=\"NO\",IFERROR(IF($P315=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB315,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB315,0)","v":7172},4.4048258655984303E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A315,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB315,0)","v":2415},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A315,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1706876.8966569174},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1156814.9694418607},{"$f":"IFERROR(IF(OR($K315=\"YES\",$L315=\"YES\",$M315=\"YES\",$N315=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B315,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB315/$BE315)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J315=\"YES\",$K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB315/$BE315,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J315=\"YES\",$K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A315,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB315/$BE315,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J315=\"YES\",$K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A315,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A315,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB315/BE315),0)/2","v":0},{"$f":"IFERROR(IF(OR($K315=\"YES\",$L315=\"YES\",$M315=\"YES\"),0,IF($J315=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB315/$BE315,0),0)),0)/2","v":111250},2974941.8660987783,null,{"$f":"ROUND(VLOOKUP($A315,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":677650.78},{"$f":"ROUND(VLOOKUP($A315,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1950336.61},2627987.39,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A315,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB315/BE315,0)/2","v":145463.80657607978},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A315,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB315/BE315,0)/2","v":531517.40491822048},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A315,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB315/BE315,0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A315,'MC PT SA (CHA Only)'!A:A,0))*$BB315/BE315,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A315,'SFY 17-18 Directed Payments'!B:B,0))*$BB315/BE315,0)/2","v":870436.52773329162},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A315,'SFY 17-18 Directed Payments'!B:B,0))*$BB315/BE315,0)/2","v":1079900.0850144592},2627987.390801846,null,null,5602929.2560987789,null,1,null,"No",1]
[106190468,190468,52046,3,"PROMISE HOSPITAL ELA - ELA CAMPUS, SUBURBAN CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C316,'Projected Nt Pt Revenues'!C:C,0)),0)","v":88059570.538483769},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A316,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A316,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C316,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A316,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q316=\"No\",0,IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB316,0),0))","v":0},{"$f":"IF(Q316=\"no\",IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB316,0),0),IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB316,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P316=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB316),0)/2","v":0},{"$f":"IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB316,0),0)","v":0},{"$f":"IF(Q316=\"NO\",IFERROR(IF($P316=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB316,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB316,0)","v":54126},3.3242555047599083E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A316,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB316,0)","v":7700},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A316,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K316=\"YES\",$L316=\"YES\",$M316=\"YES\",$N316=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B316,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB316/$BE316)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J316=\"YES\",$K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB316/$BE316,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J316=\"YES\",$K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A316,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB316/$BE316,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J316=\"YES\",$K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A316,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A316,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB316/BE316),0)/2","v":0},{"$f":"IFERROR(IF(OR($K316=\"YES\",$L316=\"YES\",$M316=\"YES\"),0,IF($J316=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB316/$BE316,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A316,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A316,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A316,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB316/BE316,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A316,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB316/BE316,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A316,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB316/BE316,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A316,'MC PT SA (CHA Only)'!A:A,0))*$BB316/BE316,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A316,'SFY 17-18 Directed Payments'!B:B,0))*$BB316/BE316,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A316,'SFY 17-18 Directed Payments'!B:B,0))*$BB316/BE316,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190712,190712,null,3,"SHRINERS HOSPITAL FOR CHILDREN - LA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C317,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A317,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A317,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C317,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A317,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q317=\"No\",0,IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB317,0),0))","v":0},{"$f":"IF(Q317=\"no\",IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB317,0),0),IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB317,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P317=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB317),0)/2","v":0},{"$f":"IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB317,0),0)","v":0},{"$f":"IF(Q317=\"NO\",IFERROR(IF($P317=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB317,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB317,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A317,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB317,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A317,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K317=\"YES\",$L317=\"YES\",$M317=\"YES\",$N317=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B317,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB317/$BE317)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J317=\"YES\",$K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB317/$BE317,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J317=\"YES\",$K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A317,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB317/$BE317,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J317=\"YES\",$K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A317,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A317,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB317/BE317),0)/2","v":0},{"$f":"IFERROR(IF(OR($K317=\"YES\",$L317=\"YES\",$M317=\"YES\"),0,IF($J317=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB317/$BE317,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A317,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A317,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A317,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB317/BE317,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A317,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB317/BE317,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A317,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB317/BE317,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A317,'MC PT SA (CHA Only)'!A:A,0))*$BB317/BE317,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A317,'SFY 17-18 Directed Payments'!B:B,0))*$BB317/BE317,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A317,'SFY 17-18 Directed Payments'!B:B,0))*$BB317/BE317,0)/2","v":0},0,null,null,0,null,0,null,"No",1]
[106060870,60870,50434,3,"COLUSA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C318,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A318,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A318,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C318,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A318,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","NO","NO",{"$f":"IF(Q318=\"No\",0,IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB318,0),0))","v":0},{"$f":"IF(Q318=\"no\",IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB318,0),0),IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB318,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P318=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB318),0)/2","v":0},{"$f":"IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB318,0),0)","v":0},{"$f":"IF(Q318=\"NO\",IFERROR(IF($P318=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB318,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB318,0)","v":3610},2.2171530081999905E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A318,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB318,0)","v":462},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A318,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":54936.271748083753},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":31050.092091006583},{"$f":"IFERROR(IF(OR($K318=\"YES\",$L318=\"YES\",$M318=\"YES\",$N318=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B318,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB318/$BE318)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J318=\"YES\",$K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB318/$BE318,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J318=\"YES\",$K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A318,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB318/$BE318,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J318=\"YES\",$K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A318,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A318,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB318/BE318),0)/2","v":0},{"$f":"IFERROR(IF(OR($K318=\"YES\",$L318=\"YES\",$M318=\"YES\"),0,IF($J318=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB318/$BE318,0),0)),0)/2","v":2500},88486.363839090336,null,{"$f":"ROUND(VLOOKUP($A318,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":28189.81},{"$f":"ROUND(VLOOKUP($A318,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},28189.81,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A318,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB318/BE318,0)/2","v":28189.80657341137},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A318,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB318/BE318,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A318,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB318/BE318,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A318,'MC PT SA (CHA Only)'!A:A,0))*$BB318/BE318,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A318,'SFY 17-18 Directed Payments'!B:B,0))*$BB318/BE318,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A318,'SFY 17-18 Directed Payments'!B:B,0))*$BB318/BE318,0)/2","v":0},28189.80657341137,null,null,116676.17383909033,null,1,null,"No",1]
[106370787,370787,52051,3,"PROMISE HOSPITAL OF SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C319,'Projected Nt Pt Revenues'!C:C,0)),0)","v":23998007.41457729},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A319,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A319,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C319,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A319,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","YES","NO","NO","NO",{"$f":"IF(Q319=\"No\",0,IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB319,0),0))","v":0},{"$f":"IF(Q319=\"no\",IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB319,0),0),IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB319,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P319=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB319),0)/2","v":0},{"$f":"IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB319,0),0)","v":0},{"$f":"IF(Q319=\"NO\",IFERROR(IF($P319=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB319,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB319,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A319,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB319,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A319,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K319=\"YES\",$L319=\"YES\",$M319=\"YES\",$N319=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B319,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB319/$BE319)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J319=\"YES\",$K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB319/$BE319,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J319=\"YES\",$K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A319,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB319/$BE319,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J319=\"YES\",$K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A319,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A319,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB319/BE319),0)/2","v":0},{"$f":"IFERROR(IF(OR($K319=\"YES\",$L319=\"YES\",$M319=\"YES\"),0,IF($J319=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB319/$BE319,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A319,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A319,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A319,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB319/BE319,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A319,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB319/BE319,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A319,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB319/BE319,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A319,'MC PT SA (CHA Only)'!A:A,0))*$BB319/BE319,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A319,'SFY 17-18 Directed Payments'!B:B,0))*$BB319/BE319,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A319,'SFY 17-18 Directed Payments'!B:B,0))*$BB319/BE319,0)/2","v":0},0,null,null,0,null,0,null,"No",1]
[106074097,74097,50760,3,"KAISER FOUNDATION HOSPITAL - ANTIOCH",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C320,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A320,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A320,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C320,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A320,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO",{"$f":"IF(COUNTIF(J320:O320,\"YES\"),\"NO\",\"YES\")","v":"YES"},"YES",{"$f":"IF(Q320=\"No\",0,IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB320,0),0))","v":1623406.3299999998},{"$f":"IF(Q320=\"no\",IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB320,0),0),IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB320,0),0))","v":319662.00000000006},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P320=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB320),0)/2","v":393474.20436047646},{"$f":"IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB320,0),0)","v":64900},{"$f":"IF(Q320=\"NO\",IFERROR(IF($P320=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB320,0),0),0)","v":0},{"$f":"SUM(R320:V320)","v":2401442.5343604763},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB320,0)","v":22066},1.3552270991396397E-3,1.0415587010723199E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A320,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB320,0)","v":2155},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A320,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":177797.64836125297},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":210981.39497735244},{"$f":"IFERROR(IF(OR($K320=\"YES\",$L320=\"YES\",$M320=\"YES\",$N320=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B320,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB320/$BE320)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J320=\"YES\",$K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB320/$BE320,0)),0)/2","v":30000},{"$f":"IFERROR(IF(OR($J320=\"YES\",$K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A320,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB320/$BE320,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J320=\"YES\",$K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A320,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A320,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB320/BE320),0)/2","v":0},{"$f":"IFERROR(IF(OR($K320=\"YES\",$L320=\"YES\",$M320=\"YES\"),0,IF($J320=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB320/$BE320,0),0)),0)/2","v":0},418779.04333860544,null,{"$f":"ROUND(VLOOKUP($A320,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":774588.15},{"$f":"ROUND(VLOOKUP($A320,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2618758.5},3393346.65,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A320,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB320/BE320,0)/2","v":272207.81972450356},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A320,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB320/BE320,0)/2","v":501710.75881523866},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A320,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB320/BE320,0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A320,'MC PT SA (CHA Only)'!A:A,0))*$BB320/BE320,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A320,'SFY 17-18 Directed Payments'!B:B,0))*$BB320/BE320,0)/2","v":1304315.6584803478},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A320,'SFY 17-18 Directed Payments'!B:B,0))*$BB320/BE320,0)/2","v":1314442.8444775299},3393346.6480574147,null,null,1410683.1589781293,null,1,null,"No",1]
[106196035,196035,50723,3,"KAISER FOUNDATION HOSPITAL - BALDWIN PARK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C321,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A321,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A321,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C321,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A321,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q321=\"No\",0,IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB321,0),0))","v":3044426.84},{"$f":"IF(Q321=\"no\",IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB321,0),0),IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB321,0),0))","v":361457.60000000003},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P321=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB321),0)/2","v":234019.13310941149},{"$f":"IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB321,0),0)","v":108855},{"$f":"IF(Q321=\"NO\",IFERROR(IF($P321=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB321,0),0),0)","v":0},{"$f":"SUM(R321:V321)","v":3748758.5731094116},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB321,0)","v":37018},2.273533796607957E-3,1.6259194439068167E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A321,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB321,0)","v":2557},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A321,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":615290.25924523408},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":470528.31860986899},{"$f":"IFERROR(IF(OR($K321=\"YES\",$L321=\"YES\",$M321=\"YES\",$N321=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B321,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB321/$BE321)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J321=\"YES\",$K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB321/$BE321,0)),0)/2","v":60000},{"$f":"IFERROR(IF(OR($J321=\"YES\",$K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A321,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB321/$BE321,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J321=\"YES\",$K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A321,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A321,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB321/BE321),0)/2","v":0},{"$f":"IFERROR(IF(OR($K321=\"YES\",$L321=\"YES\",$M321=\"YES\"),0,IF($J321=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB321/$BE321,0),0)),0)/2","v":0},1145818.5778551032,null,{"$f":"ROUND(VLOOKUP($A321,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1182747.58},{"$f":"ROUND(VLOOKUP($A321,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5743617.9100000001},6926365.4900000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A321,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB321/BE321,0)/2","v":423617.91362466227},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A321,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB321/BE321,0)/2","v":753103.56734815449},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A321,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB321/BE321,0)/2","v":6026.0990381535576},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A321,'MC PT SA (CHA Only)'!A:A,0))*$BB321/BE321,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A321,'SFY 17-18 Directed Payments'!B:B,0))*$BB321/BE321,0)/2","v":2067621.5366464651},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A321,'SFY 17-18 Directed Payments'!B:B,0))*$BB321/BE321,0)/2","v":3675996.3736778903},6926365.4903353257,null,null,4323425.4947456913,null,1,null,"No",1]
[106196403,196403,50139,3,"KAISER FOUNDATION HOSPITAL - DOWNEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C322,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A322,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A322,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C322,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A322,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q322=\"No\",0,IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB322,0),0))","v":4994757.04},{"$f":"IF(Q322=\"no\",IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB322,0),0),IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB322,0),0))","v":1175232.8},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P322=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB322),0)/2","v":586710.6463595716},{"$f":"IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB322,0),0)","v":301195},{"$f":"IF(Q322=\"NO\",IFERROR(IF($P322=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB322,0),0),0)","v":0},7057895.4863595711,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB322,0)","v":65831},4.0431412654519001E-3,3.0611652579205072E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A322,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB322,0)","v":8135},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A322,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":756431.03282051254},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1608235.5390726486},{"$f":"IFERROR(IF(OR($K322=\"YES\",$L322=\"YES\",$M322=\"YES\",$N322=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B322,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB322/$BE322)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J322=\"YES\",$K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB322/$BE322,0)),0)/2","v":1091250},{"$f":"IFERROR(IF(OR($J322=\"YES\",$K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A322,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB322/$BE322,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J322=\"YES\",$K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A322,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A322,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB322/BE322),0)/2","v":0},{"$f":"IFERROR(IF(OR($K322=\"YES\",$L322=\"YES\",$M322=\"YES\"),0,IF($J322=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB322/$BE322,0),0)),0)/2","v":0},3455916.5718931612,null,{"$f":"ROUND(VLOOKUP($A322,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1894634.48},{"$f":"ROUND(VLOOKUP($A322,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2428324.5699999998},4322959.05,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A322,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB322/BE322,0)/2","v":1085307.5530763378},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A322,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB322/BE322,0)/2","v":809326.92199455563},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A322,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB322/BE322,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A322,'MC PT SA (CHA Only)'!A:A,0))*$BB322/BE322,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A322,'SFY 17-18 Directed Payments'!B:B,0))*$BB322/BE322,0)/2","v":1499829.0939404408},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A322,'SFY 17-18 Directed Payments'!B:B,0))*$BB322/BE322,0)/2","v":928495.47711049067},4322959.0461218245,null,null,720980.13553358987,null,1,null,"No",1]
[106361223,361223,50140,3,"KAISER FOUNDATION HOSPITAL - FONTANA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C323,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A323,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A323,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C323,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A323,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q323=\"No\",0,IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB323,0),0))","v":9126111.5399999991},{"$f":"IF(Q323=\"no\",IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB323,0),0),IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB323,0),0))","v":2087797.6},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P323=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB323),0)/2","v":1237833.440052175},{"$f":"IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB323,0),0)","v":576135},{"$f":"IF(Q323=\"NO\",IFERROR(IF($P323=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB323,0),0),0)","v":0},13027877.580052175,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB323,0)","v":120957},7.4288137510483731E-3,5.6504784336311236E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A323,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB323,0)","v":14591},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A323,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":1336237.2666841154},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":2507095.8972969162},{"$f":"IFERROR(IF(OR($K323=\"YES\",$L323=\"YES\",$M323=\"YES\",$N323=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B323,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB323/$BE323)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J323=\"YES\",$K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB323/$BE323,0)),0)/2","v":691250},{"$f":"IFERROR(IF(OR($J323=\"YES\",$K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A323,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB323/$BE323,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J323=\"YES\",$K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A323,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A323,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB323/BE323),0)/2","v":0},{"$f":"IFERROR(IF(OR($K323=\"YES\",$L323=\"YES\",$M323=\"YES\"),0,IF($J323=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB323/$BE323,0),0)),0)/2","v":0},4534583.1639810316,null,{"$f":"ROUND(VLOOKUP($A323,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":4789663.74},{"$f":"ROUND(VLOOKUP($A323,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5880686.6500000004},10670350.390000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A323,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB323/BE323,0)/2","v":1909529.0460528382},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A323,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB323/BE323,0)/2","v":1296609.775830681},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A323,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB323/BE323,0)/2","v":1583524.913914796},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A323,'MC PT SA (CHA Only)'!A:A,0))*$BB323/BE323,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A323,'SFY 17-18 Directed Payments'!B:B,0))*$BB323/BE323,0)/2","v":3192493.3571017957},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A323,'SFY 17-18 Directed Payments'!B:B,0))*$BB323/BE323,0)/2","v":2688193.2927612294},10670350.385661339,null,null,2177055.9739288576,null,1,null,"No",1]
[106104062,104062,50710,3,"KAISER FOUNDATION HOSPITAL - FRESNO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C324,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A324,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A324,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C324,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A324,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q324=\"No\",0,IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB324,0),0))","v":2244258.38},{"$f":"IF(Q324=\"no\",IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB324,0),0),IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB324,0),0))","v":119604.80000000002},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P324=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB324),0)/2","v":270250.9659842418},{"$f":"IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB324,0),0)","v":77585},{"$f":"IF(Q324=\"NO\",IFERROR(IF($P324=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB324,0),0),0)","v":0},2711699.1459842417,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB324,0)","v":26949},1.6551262165645857E-3,1.1761238504682458E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A324,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB324,0)","v":987},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A324,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":79539.612001251313},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":277858.51640413585},{"$f":"IFERROR(IF(OR($K324=\"YES\",$L324=\"YES\",$M324=\"YES\",$N324=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B324,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB324/$BE324)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J324=\"YES\",$K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB324/$BE324,0)),0)/2","v":28750},{"$f":"IFERROR(IF(OR($J324=\"YES\",$K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A324,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB324/$BE324,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J324=\"YES\",$K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A324,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A324,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB324/BE324),0)/2","v":0},{"$f":"IFERROR(IF(OR($K324=\"YES\",$L324=\"YES\",$M324=\"YES\"),0,IF($J324=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB324/$BE324,0),0)),0)/2","v":0},386148.12840538716,null,{"$f":"ROUND(VLOOKUP($A324,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":431125.56},{"$f":"ROUND(VLOOKUP($A324,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":778407.27},1209532.83,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A324,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB324/BE324,0)/2","v":253708.25916070232},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A324,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB324/BE324,0)/2","v":175408.59835638246},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A324,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB324/BE324,0)/2","v":2008.6996793845192},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A324,'MC PT SA (CHA Only)'!A:A,0))*$BB324/BE324,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A324,'SFY 17-18 Directed Payments'!B:B,0))*$BB324/BE324,0)/2","v":365583.34164798248},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A324,'SFY 17-18 Directed Payments'!B:B,0))*$BB324/BE324,0)/2","v":412823.92498312827},1209532.8238275801,null,null,-1116018.1875788546,null,1,null,"No",1]
[106190429,190429,50138,3,"KAISER FOUNDATION HOSPITAL - LOS ANGELES",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C325,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A325,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A325,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C325,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A325,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q325=\"No\",0,IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB325,0),0))","v":10275354.18},{"$f":"IF(Q325=\"no\",IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB325,0),0),IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB325,0),0))","v":1563122.4000000001},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P325=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB325),0)/2","v":1121786.5550472836},{"$f":"IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB325,0),0)","v":503270},{"$f":"IF(Q325=\"NO\",IFERROR(IF($P325=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB325,0),0),0)","v":0},13463533.135047283,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB325,0)","v":129375},7.9458218957305753E-3,5.8394318761903841E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A325,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB325,0)","v":11168},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A325,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":657516.14995635429},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1500754.4510653182},{"$f":"IFERROR(IF(OR($K325=\"YES\",$L325=\"YES\",$M325=\"YES\",$N325=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B325,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB325/$BE325)*$AG$16),0)/2","v":36562.5},{"$f":"IFERROR(IF(OR($J325=\"YES\",$K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB325/$BE325,0)),0)/2","v":325000},{"$f":"IFERROR(IF(OR($J325=\"YES\",$K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A325,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB325/$BE325,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J325=\"YES\",$K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A325,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A325,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB325/BE325),0)/2","v":0},{"$f":"IFERROR(IF(OR($K325=\"YES\",$L325=\"YES\",$M325=\"YES\"),0,IF($J325=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB325/$BE325,0),0)),0)/2","v":0},2519833.1010216726,null,{"$f":"ROUND(VLOOKUP($A325,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2948887.74},{"$f":"ROUND(VLOOKUP($A325,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5923397.5999999996},8872285.3399999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A325,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB325/BE325,0)/2","v":1142898.4469743618},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A325,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB325/BE325,0)/2","v":665047.87220342318},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A325,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB325/BE325,0)/2","v":1140941.4178904069},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A325,'MC PT SA (CHA Only)'!A:A,0))*$BB325/BE325,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A325,'SFY 17-18 Directed Payments'!B:B,0))*$BB325/BE325,0)/2","v":3863399.0500162248},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A325,'SFY 17-18 Directed Payments'!B:B,0))*$BB325/BE325,0)/2","v":2059998.552747841},8872285.3398322575,null,null,-2071414.6940256096,null,1,null,"No",1]
[106394009,394009,50748,3,"KAISER FOUNDATION HOSPITAL - MANTECA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C326,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A326,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A326,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C326,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A326,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q326=\"No\",0,IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB326,0),0))","v":3067404.34},{"$f":"IF(Q326=\"no\",IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB326,0),0),IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB326,0),0))","v":227315.20000000001},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P326=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB326),0)/2","v":297381.08238810033},{"$f":"IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB326,0),0)","v":107970},{"$f":"IF(Q326=\"NO\",IFERROR(IF($P326=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB326,0),0),0)","v":0},3700070.6223881003,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB326,0)","v":36815},2.2610661494981343E-3,1.6048024036339095E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A326,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB326,0)","v":1742},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A326,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":188936.64304722912},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":267508.48570713366},{"$f":"IFERROR(IF(OR($K326=\"YES\",$L326=\"YES\",$M326=\"YES\",$N326=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B326,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":647876.37849999999},{"$f":"IFERROR(IF(OR($K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB326/$BE326)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J326=\"YES\",$K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB326/$BE326,0)),0)/2","v":40000},{"$f":"IFERROR(IF(OR($J326=\"YES\",$K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A326,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB326/$BE326,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J326=\"YES\",$K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A326,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A326,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB326/BE326),0)/2","v":0},{"$f":"IFERROR(IF(OR($K326=\"YES\",$L326=\"YES\",$M326=\"YES\"),0,IF($J326=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB326/$BE326,0),0)),0)/2","v":0},1144321.5072543628,null,{"$f":"ROUND(VLOOKUP($A326,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":790042.32},{"$f":"ROUND(VLOOKUP($A326,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1558672.42},2348714.7399999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A326,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB326/BE326,0)/2","v":389591.93615909934},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A326,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB326/BE326,0)/2","v":398441.68535442237},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A326,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB326/BE326,0)/2","v":2008.6996793845192},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A326,'MC PT SA (CHA Only)'!A:A,0))*$BB326/BE326,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A326,'SFY 17-18 Directed Payments'!B:B,0))*$BB326/BE326,0)/2","v":737862.34889391332},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A326,'SFY 17-18 Directed Payments'!B:B,0))*$BB326/BE326,0)/2","v":820810.06959536043},2348714.7396821799,null,null,-207034.37513373792,null,1,null,"No",1]
[106334048,334048,50765,3,"KAISER FOUNDATION HOSPITAL - MORENO VALLEY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C327,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A327,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A327,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C327,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A327,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q327=\"No\",0,IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB327,0),0))","v":890791.72},{"$f":"IF(Q327=\"no\",IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB327,0),0),IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB327,0),0))","v":173625.2},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P327=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB327),0)/2","v":113071.32385091983},{"$f":"IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB327,0),0)","v":30975},{"$f":"IF(Q327=\"NO\",IFERROR(IF($P327=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB327,0),0),0)","v":0},1208463.2438509197,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB327,0)","v":11494},7.0592677773547623E-4,5.2413721692249617E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A327,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB327,0)","v":1156},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A327,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":340904.74781622516},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":105888.77559240707},{"$f":"IFERROR(IF(OR($K327=\"YES\",$L327=\"YES\",$M327=\"YES\",$N327=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B327,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB327/$BE327)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J327=\"YES\",$K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB327/$BE327,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J327=\"YES\",$K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A327,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB327/$BE327,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J327=\"YES\",$K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A327,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A327,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB327/BE327),0)/2","v":0},{"$f":"IFERROR(IF(OR($K327=\"YES\",$L327=\"YES\",$M327=\"YES\"),0,IF($J327=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB327/$BE327,0),0)),0)/2","v":0},446793.52340863226,null,{"$f":"ROUND(VLOOKUP($A327,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":849368.92},{"$f":"ROUND(VLOOKUP($A327,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1293767.02},2143135.94,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A327,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB327/BE327,0)/2","v":198650.04319700826},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A327,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB327/BE327,0)/2","v":649379.74616593344},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A327,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB327/BE327,0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A327,'MC PT SA (CHA Only)'!A:A,0))*$BB327/BE327,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A327,'SFY 17-18 Directed Payments'!B:B,0))*$BB327/BE327,0)/2","v":326748.48117988178},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A327,'SFY 17-18 Directed Payments'!B:B,0))*$BB327/BE327,0)/2","v":967018.54302688502},2143135.9466892984,null,null,1381466.2195577126,null,1,null,"No",1]
[106304409,304409,50609,3,"KAISER FOUNDATION HOSPITAL - ORANGE CO - ANAHEIM",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C328,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A328,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A328,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C328,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A328,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q328=\"No\",0,IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB328,0),0))","v":7418699.4699999997},{"$f":"IF(Q328=\"no\",IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB328,0),0),IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB328,0),0))","v":1121542.8},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P328=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB328),0)/2","v":358817.66856716044},{"$f":"IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB328,0),0)","v":294705},{"$f":"IF(Q328=\"NO\",IFERROR(IF($P328=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB328,0),0),0)","v":0},9193764.9385671597,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB328,0)","v":90555},5.5616146996551284E-3,3.987539043872384E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A328,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB328,0)","v":7788},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A328,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":242575.10215689419},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":844721.73611687135},{"$f":"IFERROR(IF(OR($K328=\"YES\",$L328=\"YES\",$M328=\"YES\",$N328=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B328,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB328/$BE328)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J328=\"YES\",$K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB328/$BE328,0)),0)/2","v":95000},{"$f":"IFERROR(IF(OR($J328=\"YES\",$K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A328,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB328/$BE328,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J328=\"YES\",$K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A328,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A328,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB328/BE328),0)/2","v":0},{"$f":"IFERROR(IF(OR($K328=\"YES\",$L328=\"YES\",$M328=\"YES\"),0,IF($J328=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB328/$BE328,0),0)),0)/2","v":0},1182296.8382737655,null,{"$f":"ROUND(VLOOKUP($A328,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1981394.86},{"$f":"ROUND(VLOOKUP($A328,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":7084182.5099999998},9065577.3699999992,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A328,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB328/BE328,0)/2","v":1230441.0103566353},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A328,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB328/BE328,0)/2","v":750953.85084696847},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A328,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB328/BE328,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A328,'MC PT SA (CHA Only)'!A:A,0))*$BB328/BE328,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A328,'SFY 17-18 Directed Payments'!B:B,0))*$BB328/BE328,0)/2","v":3279537.0098751248},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A328,'SFY 17-18 Directed Payments'!B:B,0))*$BB328/BE328,0)/2","v":3804645.4961335701},9065577.3672122993,null,null,1054109.269706605,null,1,null,"No",1]
[106190432,190432,50137,3,"KAISER FOUNDATION HOSPITAL - PANORAMA CITY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C329,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A329,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A329,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C329,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A329,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q329=\"No\",0,IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB329,0),0))","v":2282860.58},{"$f":"IF(Q329=\"no\",IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB329,0),0),IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB329,0),0))","v":368726.4},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P329=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB329),0)/2","v":289854.66299864277},{"$f":"IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB329,0),0)","v":88205},{"$f":"IF(Q329=\"NO\",IFERROR(IF($P329=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB329,0),0),0)","v":0},3029646.6429986428,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB329,0)","v":29025},1.7826278687812945E-3,1.3140247068331914E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A329,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB329,0)","v":2531},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A329,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":460768.89396953094},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":378970.35475177265},{"$f":"IFERROR(IF(OR($K329=\"YES\",$L329=\"YES\",$M329=\"YES\",$N329=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B329,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB329/$BE329)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J329=\"YES\",$K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB329/$BE329,0)),0)/2","v":41250},{"$f":"IFERROR(IF(OR($J329=\"YES\",$K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A329,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB329/$BE329,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J329=\"YES\",$K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A329,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A329,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB329/BE329),0)/2","v":0},{"$f":"IFERROR(IF(OR($K329=\"YES\",$L329=\"YES\",$M329=\"YES\"),0,IF($J329=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB329/$BE329,0),0)),0)/2","v":0},880989.24872130365,null,{"$f":"ROUND(VLOOKUP($A329,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1247871.8799999999},{"$f":"ROUND(VLOOKUP($A329,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2080671.5},3328543.38,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A329,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB329/BE329,0)/2","v":369991.21127602423},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A329,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB329/BE329,0)/2","v":563184.38260876702},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A329,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB329/BE329,0)/2","v":314696.28310357465},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A329,'MC PT SA (CHA Only)'!A:A,0))*$BB329/BE329,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A329,'SFY 17-18 Directed Payments'!B:B,0))*$BB329/BE329,0)/2","v":721792.75145883719},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A329,'SFY 17-18 Directed Payments'!B:B,0))*$BB329/BE329,0)/2","v":1358878.7530694639},3328543.3815166671,null,null,1179885.9857226606,null,1,null,"No",1]
[106334025,334025,50686,3,"KAISER FOUNDATION HOSPITAL - RIVERSIDE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C330,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A330,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A330,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C330,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A330,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q330=\"No\",0,IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB330,0),0))","v":3267768.1399999997},{"$f":"IF(Q330=\"no\",IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB330,0),0),IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB330,0),0))","v":533265.60000000009},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P330=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB330),0)/2","v":372295.21026456112},{"$f":"IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB330,0),0)","v":88500},{"$f":"IF(Q330=\"NO\",IFERROR(IF($P330=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB330,0),0),0)","v":0},4261828.950264561,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB330,0)","v":41209},2.5309323632940004E-3,1.8484494057702246E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A330,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB330,0)","v":3528},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A330,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":220542.04534534062},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":179931.30288634583},{"$f":"IFERROR(IF(OR($K330=\"YES\",$L330=\"YES\",$M330=\"YES\",$N330=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B330,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB330/$BE330)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J330=\"YES\",$K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB330/$BE330,0)),0)/2","v":70000},{"$f":"IFERROR(IF(OR($J330=\"YES\",$K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A330,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB330/$BE330,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J330=\"YES\",$K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A330,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A330,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB330/BE330),0)/2","v":0},{"$f":"IFERROR(IF(OR($K330=\"YES\",$L330=\"YES\",$M330=\"YES\"),0,IF($J330=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB330/$BE330,0),0)),0)/2","v":0},470473.34823168645,null,{"$f":"ROUND(VLOOKUP($A330,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1511239.46},{"$f":"ROUND(VLOOKUP($A330,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1502002.03},3013241.49,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A330,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB330/BE330,0)/2","v":563575.89860437263},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A330,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB330/BE330,0)/2","v":414688.58121915447},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A330,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB330/BE330,0)/2","v":532974.98159669235},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A330,'MC PT SA (CHA Only)'!A:A,0))*$BB330/BE330,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A330,'SFY 17-18 Directed Payments'!B:B,0))*$BB330/BE330,0)/2","v":522261.91663997498},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A330,'SFY 17-18 Directed Payments'!B:B,0))*$BB330/BE330,0)/2","v":979740.11363183393},3013241.4916920285,null,null,-778114.11203287449,null,1,null,"No",1]
[106314024,314024,50772,3,"KAISER FOUNDATION HOSPITAL - ROSEVILLE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C331,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A331,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A331,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C331,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A331,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q331=\"No\",0,IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB331,0),0))","v":5646950.3999999994},{"$f":"IF(Q331=\"no\",IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB331,0),0),IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB331,0),0))","v":1248581.6000000001},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P331=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB331),0)/2","v":599838.12203885801},{"$f":"IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB331,0),0)","v":444860},{"$f":"IF(Q331=\"NO\",IFERROR(IF($P331=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB331,0),0),0)","v":0},7940230.122038858,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB331,0)","v":73933},4.5407416441897485E-3,3.4438532897596596E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A331,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB331,0)","v":9066},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A331,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":385777.6663919409},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1787370.6857515327},{"$f":"IFERROR(IF(OR($K331=\"YES\",$L331=\"YES\",$M331=\"YES\",$N331=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B331,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB331/$BE331)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J331=\"YES\",$K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB331/$BE331,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J331=\"YES\",$K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A331,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB331/$BE331,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J331=\"YES\",$K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A331,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A331,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB331/BE331),0)/2","v":0},{"$f":"IFERROR(IF(OR($K331=\"YES\",$L331=\"YES\",$M331=\"YES\"),0,IF($J331=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB331/$BE331,0),0)),0)/2","v":0},2173148.3521434735,null,{"$f":"ROUND(VLOOKUP($A331,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":3255811.09},{"$f":"ROUND(VLOOKUP($A331,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":7168620.4500000002},10424431.539999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A331,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB331/BE331,0)/2","v":1060751.5887565301},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A331,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB331/BE331,0)/2","v":711969.56891200063},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A331,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB331/BE331,0)/2","v":1483089.92994557},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A331,'MC PT SA (CHA Only)'!A:A,0))*$BB331/BE331,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A331,'SFY 17-18 Directed Payments'!B:B,0))*$BB331/BE331,0)/2","v":5029783.9971788358},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A331,'SFY 17-18 Directed Payments'!B:B,0))*$BB331/BE331,0)/2","v":2138836.4550883691},10424431.539881306,null,null,4657349.770104615,null,1,null,"No",1]
[106340913,340913,50425,3,"KAISER FOUNDATION HOSPITAL - SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C332,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A332,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A332,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C332,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A332,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q332=\"No\",0,IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB332,0),0))","v":3024114.73},{"$f":"IF(Q332=\"no\",IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB332,0),0),IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB332,0),0))","v":790812.4},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P332=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB332),0)/2","v":883741.6627295576},{"$f":"IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB332,0),0)","v":482915},{"$f":"IF(Q332=\"NO\",IFERROR(IF($P332=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB332,0),0),0)","v":0},5181583.7927295575,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB332,0)","v":44376},2.7254399416034012E-3,2.2473674083107E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A332,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB332,0)","v":6424},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A332,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":662956.62089867739},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":987233.69725251698},{"$f":"IFERROR(IF(OR($K332=\"YES\",$L332=\"YES\",$M332=\"YES\",$N332=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B332,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB332/$BE332)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J332=\"YES\",$K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB332/$BE332,0)),0)/2","v":247500},{"$f":"IFERROR(IF(OR($J332=\"YES\",$K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A332,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB332/$BE332,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J332=\"YES\",$K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A332,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A332,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB332/BE332),0)/2","v":0},{"$f":"IFERROR(IF(OR($K332=\"YES\",$L332=\"YES\",$M332=\"YES\"),0,IF($J332=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB332/$BE332,0),0)),0)/2","v":0},1897690.3181511944,null,{"$f":"ROUND(VLOOKUP($A332,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1962278.59},{"$f":"ROUND(VLOOKUP($A332,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5476664.4400000004},7438943.0300000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A332,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB332/BE332,0)/2","v":544856.10517671658},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A332,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB332/BE332,0)/2","v":1375239.7909317508},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A332,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB332/BE332,0)/2","v":42182.693267074901},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A332,'MC PT SA (CHA Only)'!A:A,0))*$BB332/BE332,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A332,'SFY 17-18 Directed Payments'!B:B,0))*$BB332/BE332,0)/2","v":2164039.1212569219},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A332,'SFY 17-18 Directed Payments'!B:B,0))*$BB332/BE332,0)/2","v":3312625.3147083661},7438943.02534083,null,null,4155049.5554216364,null,1,null,"No",1]
[106370730,370730,50515,3,"KAISER FOUNDATION HOSPITAL - SAN DIEGO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C333,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A333,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A333,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C333,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A333,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q333=\"No\",0,IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB333,0),0))","v":7239842.6099999994},{"$f":"IF(Q333=\"no\",IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB333,0),0),IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB333,0),0))","v":929415.20000000007},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P333=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB333),0)/2","v":660924.64219980384},{"$f":"IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB333,0),0)","v":164905},{"$f":"IF(Q333=\"NO\",IFERROR(IF($P333=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB333,0),0),0)","v":0},8995087.4521998037,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB333,0)","v":88732},5.4496515435900712E-3,3.901368227093624E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A333,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB333,0)","v":6185},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A333,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":376129.88593893277},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1019079.9455509853},{"$f":"IFERROR(IF(OR($K333=\"YES\",$L333=\"YES\",$M333=\"YES\",$N333=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B333,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB333/$BE333)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J333=\"YES\",$K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB333/$BE333,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J333=\"YES\",$K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A333,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB333/$BE333,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J333=\"YES\",$K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A333,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A333,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB333/BE333),0)/2","v":0},{"$f":"IFERROR(IF(OR($K333=\"YES\",$L333=\"YES\",$M333=\"YES\"),0,IF($J333=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB333/$BE333,0),0)),0)/2","v":0},1395209.8314899181,null,{"$f":"ROUND(VLOOKUP($A333,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1791309.08},{"$f":"ROUND(VLOOKUP($A333,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":30990801.25},32782110.329999998,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A333,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB333/BE333,0)/2","v":850098.85447943665},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A333,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB333/BE333,0)/2","v":534783.32037194527},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A333,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB333/BE333,0)/2","v":406426.90179546771},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A333,'MC PT SA (CHA Only)'!A:A,0))*$BB333/BE333,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A333,'SFY 17-18 Directed Payments'!B:B,0))*$BB333/BE333,0)/2","v":24052169.960950233},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A333,'SFY 17-18 Directed Payments'!B:B,0))*$BB333/BE333,0)/2","v":6938631.2912203306},32782110.328817412,null,null,25182232.709290117,null,1,null,"No",1]
[106380857,380857,50076,3,"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C334,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A334,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A334,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C334,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A334,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q334=\"No\",0,IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB334,0),0))","v":4377857.12},{"$f":"IF(Q334=\"no\",IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB334,0),0),IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB334,0),0))","v":305124.40000000002},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P334=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB334),0)/2","v":446684.23911385052},{"$f":"IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB334,0),0)","v":46315},{"$f":"IF(Q334=\"NO\",IFERROR(IF($P334=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB334,0),0),0)","v":0},5175980.759113851,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB334,0)","v":52188},3.2052293958986459E-3,2.2449372487997649E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A334,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB334,0)","v":2004},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A334,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":87127.578817097194},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":340754.85679361073},{"$f":"IFERROR(IF(OR($K334=\"YES\",$L334=\"YES\",$M334=\"YES\",$N334=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B334,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB334/$BE334)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J334=\"YES\",$K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB334/$BE334,0)),0)/2","v":67500},{"$f":"IFERROR(IF(OR($J334=\"YES\",$K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A334,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB334/$BE334,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J334=\"YES\",$K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A334,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A334,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB334/BE334),0)/2","v":0},{"$f":"IFERROR(IF(OR($K334=\"YES\",$L334=\"YES\",$M334=\"YES\"),0,IF($J334=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB334/$BE334,0),0)),0)/2","v":0},495382.43561070791,null,{"$f":"ROUND(VLOOKUP($A334,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":531167.62},{"$f":"ROUND(VLOOKUP($A334,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1504875.85},2036043.4700000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A334,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB334/BE334,0)/2","v":346866.76057127269},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A334,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB334/BE334,0)/2","v":129396.39709061445},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A334,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB334/BE334,0)/2","v":54904.457903176852},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A334,'MC PT SA (CHA Only)'!A:A,0))*$BB334/BE334,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A334,'SFY 17-18 Directed Payments'!B:B,0))*$BB334/BE334,0)/2","v":980245.44353964529},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A334,'SFY 17-18 Directed Payments'!B:B,0))*$BB334/BE334,0)/2","v":524630.40466605884},2036043.4637707681,null,null,-2644554.8535031429,null,1,null,"No",1]
[106431506,431506,50604,3,"KAISER FOUNDATION HOSPITAL - SAN JOSE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C335,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A335,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A335,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C335,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A335,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q335=\"No\",0,IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB335,0),0))","v":2755829.44},{"$f":"IF(Q335=\"no\",IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB335,0),0),IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB335,0),0))","v":314706.00000000006},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P335=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB335),0)/2","v":359342.76759433193},{"$f":"IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB335,0),0)","v":64605},{"$f":"IF(Q335=\"NO\",IFERROR(IF($P335=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB335,0),0),0)","v":0},3494483.2075943318,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB335,0)","v":34161},2.0980654823578916E-3,1.5156345981813262E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A335,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB335,0)","v":2124},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A335,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":213498.24758291378},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":308908.60849514243},{"$f":"IFERROR(IF(OR($K335=\"YES\",$L335=\"YES\",$M335=\"YES\",$N335=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B335,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB335/$BE335)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J335=\"YES\",$K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB335/$BE335,0)),0)/2","v":58750},{"$f":"IFERROR(IF(OR($J335=\"YES\",$K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A335,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB335/$BE335,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J335=\"YES\",$K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A335,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A335,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB335/BE335),0)/2","v":0},{"$f":"IFERROR(IF(OR($K335=\"YES\",$L335=\"YES\",$M335=\"YES\"),0,IF($J335=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB335/$BE335,0),0)),0)/2","v":0},581156.85607805615,null,{"$f":"ROUND(VLOOKUP($A335,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":657864.75},{"$f":"ROUND(VLOOKUP($A335,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1950441.45},2608306.2000000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A335,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB335/BE335,0)/2","v":334093.25446769566},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A335,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB335/BE335,0)/2","v":321093.23201367492},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A335,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB335/BE335,0)/2","v":2678.2662391793588},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A335,'MC PT SA (CHA Only)'!A:A,0))*$BB335/BE335,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A335,'SFY 17-18 Directed Payments'!B:B,0))*$BB335/BE335,0)/2","v":942749.7161911343},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A335,'SFY 17-18 Directed Payments'!B:B,0))*$BB335/BE335,0)/2","v":1007691.7335525665},2608306.2024642508,null,null,-305020.15151627548,null,1,null,"No",1]
[106210992,210992,50510,3,"KAISER FOUNDATION HOSPITAL - SAN RAFAEL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C336,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A336,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A336,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C336,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A336,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q336=\"No\",0,IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB336,0),0))","v":1361922.38},{"$f":"IF(Q336=\"no\",IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB336,0),0),IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB336,0),0))","v":7268.8000000000011},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P336=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB336),0)/2","v":129524.42670229207},{"$f":"IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB336,0),0)","v":42480},{"$f":"IF(Q336=\"NO\",IFERROR(IF($P336=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB336,0),0),0)","v":0},1541195.6067022921,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB336,0)","v":15746},9.6707178025254997E-4,6.6845059635903194E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A336,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB336,0)","v":188},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A336,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":31827.021397129451},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":26273.154846236339},{"$f":"IFERROR(IF(OR($K336=\"YES\",$L336=\"YES\",$M336=\"YES\",$N336=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B336,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB336/$BE336)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J336=\"YES\",$K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB336/$BE336,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J336=\"YES\",$K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A336,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB336/$BE336,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J336=\"YES\",$K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A336,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A336,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB336/BE336),0)/2","v":0},{"$f":"IFERROR(IF(OR($K336=\"YES\",$L336=\"YES\",$M336=\"YES\"),0,IF($J336=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB336/$BE336,0),0)),0)/2","v":0},58100.176243365786,null,{"$f":"ROUND(VLOOKUP($A336,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":199635.63},{"$f":"ROUND(VLOOKUP($A336,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":219682.39},419318.02,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A336,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB336/BE336,0)/2","v":83468.255400960232},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A336,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB336/BE336,0)/2","v":116167.37246793183},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A336,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB336/BE336,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A336,'MC PT SA (CHA Only)'!A:A,0))*$BB336/BE336,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A336,'SFY 17-18 Directed Payments'!B:B,0))*$BB336/BE336,0)/2","v":124539.38012184018},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A336,'SFY 17-18 Directed Payments'!B:B,0))*$BB336/BE336,0)/2","v":95143.013960955344},419318.02195168752,null,null,-1063777.4104589263,null,1,null,"No",1]
[106434153,434153,50071,3,"KAISER FOUNDATION HOSPITAL - SANTA CLARA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C337,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A337,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A337,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C337,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A337,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q337=\"No\",0,IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB337,0),0))","v":6125250.04},{"$f":"IF(Q337=\"no\",IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB337,0),0),IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB337,0),0))","v":478749.60000000003},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P337=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB337),0)/2","v":708883.68668146338},{"$f":"IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB337,0),0)","v":94105},{"$f":"IF(Q337=\"NO\",IFERROR(IF($P337=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB337,0),0),0)","v":0},7406988.326681463,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB337,0)","v":73911},4.5393904706113441E-3,3.2125745380164588E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A337,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB337,0)","v":3217},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A337,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":154967.27373803814},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":593932.53076643357},{"$f":"IFERROR(IF(OR($K337=\"YES\",$L337=\"YES\",$M337=\"YES\",$N337=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B337,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB337/$BE337)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J337=\"YES\",$K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB337/$BE337,0)),0)/2","v":67500},{"$f":"IFERROR(IF(OR($J337=\"YES\",$K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A337,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB337/$BE337,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J337=\"YES\",$K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A337,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A337,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB337/BE337),0)/2","v":0},{"$f":"IFERROR(IF(OR($K337=\"YES\",$L337=\"YES\",$M337=\"YES\"),0,IF($J337=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB337/$BE337,0),0)),0)/2","v":0},{"$f":"(AD337+AE337+AF337+AG337+AH337+AI337+AJ337+AK337)","v":816399.80450447171},null,{"$f":"ROUND(VLOOKUP($A337,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1505488.2},{"$f":"ROUND(VLOOKUP($A337,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3101727.41},4607215.6100000003,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A337,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB337/BE337,0)/2","v":569412.06949652417},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A337,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB337/BE337,0)/2","v":277892.19848022697},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A337,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB337/BE337,0)/2","v":658183.92827832745},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A337,'MC PT SA (CHA Only)'!A:A,0))*$BB337/BE337,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A337,'SFY 17-18 Directed Payments'!B:B,0))*$BB337/BE337,0)/2","v":2046195.40673303},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A337,'SFY 17-18 Directed Payments'!B:B,0))*$BB337/BE337,0)/2","v":1055532.0061092051},4607215.6090973131,null,null,-1983372.9121769909,null,1,null,"No",1]
[106494019,494019,50690,3,"KAISER FOUNDATION HOSPITAL - SANTA ROSA",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C338,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A338,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A338,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C338,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A338,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q338=\"No\",0,IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB338,0),0))","v":2598755.25},{"$f":"IF(Q338=\"no\",IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB338,0),0),IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB338,0),0))","v":355345.2},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P338=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB338),0)/2","v":284953.73874504253},{"$f":"IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB338,0),0)","v":119475},{"$f":"IF(Q338=\"NO\",IFERROR(IF($P338=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB338,0),0),0)","v":0},3358529.1887450428,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB338,0)","v":32459},1.993533780974058E-3,{"$f":"W338/$W$16","v":1.4566683355070717E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A338,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB338,0)","v":2556},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A338,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":103150.55109521221},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":328812.51368168509},{"$f":"IFERROR(IF(OR($K338=\"YES\",$L338=\"YES\",$M338=\"YES\",$N338=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B338,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB338/$BE338)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J338=\"YES\",$K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB338/$BE338,0)),0)/2","v":31250},{"$f":"IFERROR(IF(OR($J338=\"YES\",$K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A338,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB338/$BE338,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J338=\"YES\",$K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A338,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A338,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB338/BE338),0)/2","v":0},{"$f":"IFERROR(IF(OR($K338=\"YES\",$L338=\"YES\",$M338=\"YES\"),0,IF($J338=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB338/$BE338,0),0)),0)/2","v":0},463213.06477689731,null,{"$f":"ROUND(VLOOKUP($A338,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":733145.54},{"$f":"ROUND(VLOOKUP($A338,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":3546468.21},4279613.75,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A338,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB338/BE338,0)/2","v":324843.47418579506},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A338,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB338/BE338,0)/2","v":392902.03129367402},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A338,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB338/BE338,0)/2","v":15400.030875281313},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A338,'MC PT SA (CHA Only)'!A:A,0))*$BB338/BE338,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A338,'SFY 17-18 Directed Payments'!B:B,0))*$BB338/BE338,0)/2","v":2959484.1942931917},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A338,'SFY 17-18 Directed Payments'!B:B,0))*$BB338/BE338,0)/2","v":586984.01833538548},4279613.7489833273,null,null,1384297.6260318547,null,1,null,"No",1]
[106190431,190431,50411,3,"KAISER FOUNDATION HOSPITAL - SOUTH BAY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C339,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A339,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A339,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C339,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A339,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D339=3,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($BB339=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB339>0,IF(BB339<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J339:O339,\"YES\"),\"NO\",\"YES\")","v":"YES"},"YES",{"$f":"IF(Q339=\"No\",0,IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB339,0),0))","v":2913455.09},{"$f":"IF(Q339=\"no\",IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB339,0),0),IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB339,0),0))","v":409200.4},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P339=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB339),0)/2","v":369669.71512870386},{"$f":"IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB339,0),0)","v":153695},{"$f":"IF(Q339=\"NO\",IFERROR(IF($P339=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB339,0),0),0)","v":0},3846020.2051287037,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB339,0)","v":36809},{"$f":"Y339/$Y$17","v":2.2606976476131149E-3},1.6681039632782809E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A339,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB339,0)","v":2998},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A339,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":384244.84481958125},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":527055.40933965018},{"$f":"IFERROR(IF(OR($K339=\"YES\",$L339=\"YES\",$M339=\"YES\",$N339=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B339,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB339/$BE339)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J339=\"YES\",$K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB339/$BE339,0)),0)/2","v":71250},{"$f":"IFERROR(IF(OR($J339=\"YES\",$K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A339,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB339/$BE339,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J339=\"YES\",$K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A339,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A339,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB339/BE339),0)/2","v":0},{"$f":"IFERROR(IF(OR($K339=\"YES\",$L339=\"YES\",$M339=\"YES\"),0,IF($J339=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB339/$BE339,0),0)),0)/2","v":0},982550.25415923144,null,{"$f":"ROUND(VLOOKUP($A339,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":947282.66},{"$f":"ROUND(VLOOKUP($A339,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1651632.41},{"$f":"SUM(AN339:AO339)","v":2598915.0699999998},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A339,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB339/BE339,0)/2","v":441016.30986918957},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A339,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB339/BE339,0)/2","v":505596.7847981517},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A339,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB339/BE339,0)/2","v":669.56655979483969},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A339,'MC PT SA (CHA Only)'!A:A,0))*$BB339/BE339,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A339,'SFY 17-18 Directed Payments'!B:B,0))*$BB339/BE339,0)/2","v":1053897.7651170776},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A339,'SFY 17-18 Directed Payments'!B:B,0))*$BB339/BE339,0)/2","v":597734.64138182113},{"$f":"SUM(AQ339:AV339)","v":2598915.0677260347},null,null,{"$f":"SUM(AL339,AP339)-W339","v":-264554.8809694727},null,1,null,"No",1]
[106342344,342344,50674,3,"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C340,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A340,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A340,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C340,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A340,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q340=\"No\",0,IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB340,0),0))","v":2958031.44},{"$f":"IF(Q340=\"no\",IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB340,0),0),IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB340,0),0))","v":1086850.8},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P340=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB340),0)/2","v":1117935.8288480262},{"$f":"IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB340,0),0)","v":562270},{"$f":"IF(Q340=\"NO\",IFERROR(IF($P340=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB340,0),0),0)","v":0},5725088.0688480269,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB340,0)","v":47056},2.890037450245395E-3,2.4830972247695225E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A340,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB340,0)","v":8485},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A340,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":862250.98808163451},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1611420.1639024955},{"$f":"IFERROR(IF(OR($K340=\"YES\",$L340=\"YES\",$M340=\"YES\",$N340=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B340,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB340/$BE340)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J340=\"YES\",$K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB340/$BE340,0)),0)/2","v":495000},{"$f":"IFERROR(IF(OR($J340=\"YES\",$K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A340,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB340/$BE340,0)),0)/2","v":495000},{"$f":"IFERROR(IF(OR($J340=\"YES\",$K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A340,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A340,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB340/BE340),0)/2","v":0},{"$f":"IFERROR(IF(OR($K340=\"YES\",$L340=\"YES\",$M340=\"YES\"),0,IF($J340=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB340/$BE340,0),0)),0)/2","v":0},3463671.15198413,null,{"$f":"ROUND(VLOOKUP($A340,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2423944.88},{"$f":"ROUND(VLOOKUP($A340,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":7853580.4000000004},10277525.280000001,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A340,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB340/BE340,0)/2","v":918040.69297863508},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A340,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB340/BE340,0)/2","v":1373999.5698733744},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A340,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB340/BE340,0)/2","v":131904.61227958341},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A340,'MC PT SA (CHA Only)'!A:A,0))*$BB340/BE340,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A340,'SFY 17-18 Directed Payments'!B:B,0))*$BB340/BE340,0)/2","v":4042842.888041242},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A340,'SFY 17-18 Directed Payments'!B:B,0))*$BB340/BE340,0)/2","v":3810737.5158598837},10277525.279032718,null,null,8016108.3631361034,null,1,null,"No",1]
[106410806,410806,50070,3,"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C341,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A341,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A341,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C341,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A341,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q341=\"No\",0,IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB341,0),0))","v":1599234},{"$f":"IF(Q341=\"no\",IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB341,0),0),IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB341,0),0))","v":77974.400000000009},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P341=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB341),0)/2","v":256948.45729589832},{"$f":"IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB341,0),0)","v":76995},{"$f":"IF(Q341=\"NO\",IFERROR(IF($P341=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB341,0),0),0)","v":0},2011151.8572958983,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB341,0)","v":19601},1.2038342413775074E-3,8.722810086738735E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A341,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB341,0)","v":733},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A341,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":58395.881579396511},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":122608.05594910291},{"$f":"IFERROR(IF(OR($K341=\"YES\",$L341=\"YES\",$M341=\"YES\",$N341=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B341,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB341/$BE341)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J341=\"YES\",$K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB341/$BE341,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J341=\"YES\",$K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A341,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB341/$BE341,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J341=\"YES\",$K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A341,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A341,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB341/BE341),0)/2","v":0},{"$f":"IFERROR(IF(OR($K341=\"YES\",$L341=\"YES\",$M341=\"YES\"),0,IF($J341=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB341/$BE341,0),0)),0)/2","v":0},181003.93752849943,null,{"$f":"ROUND(VLOOKUP($A341,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":203817.81},{"$f":"ROUND(VLOOKUP($A341,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":704651.27},908469.08000000007,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A341,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB341/BE341,0)/2","v":77521.968076881269},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A341,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB341/BE341,0)/2","v":126295.8444446732},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A341,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB341/BE341,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A341,'MC PT SA (CHA Only)'!A:A,0))*$BB341/BE341,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A341,'SFY 17-18 Directed Payments'!B:B,0))*$BB341/BE341,0)/2","v":295948.41942931915},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A341,'SFY 17-18 Directed Payments'!B:B,0))*$BB341/BE341,0)/2","v":408702.85281532793},908469.08476620156,null,null,-921678.83976739878,null,1,null,"No",1]
[106484044,484044,50767,3,"KAISER FOUNDATION HOSPITAL - VACAVILLE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C342,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A342,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A342,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C342,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A342,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q342=\"No\",0,IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB342,0),0))","v":1714948.69},{"$f":"IF(Q342=\"no\",IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB342,0),0),IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB342,0),0))","v":309254.40000000002},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P342=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB342),0)/2","v":403976.18490390555},{"$f":"IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB342,0),0)","v":49560},{"$f":"IF(Q342=\"NO\",IFERROR(IF($P342=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB342,0),0),0)","v":0},2477739.2749039056,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB342,0)","v":23007},1.4130204781068472E-3,1.07465028366879E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A342,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB342,0)","v":2040},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A342,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":92344.145530377122},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":209389.08256242902},{"$f":"IFERROR(IF(OR($K342=\"YES\",$L342=\"YES\",$M342=\"YES\",$N342=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B342,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB342/$BE342)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J342=\"YES\",$K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB342/$BE342,0)),0)/2","v":42500},{"$f":"IFERROR(IF(OR($J342=\"YES\",$K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A342,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB342/$BE342,0)),0)/2","v":42500},{"$f":"IFERROR(IF(OR($J342=\"YES\",$K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A342,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A342,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB342/BE342),0)/2","v":0},{"$f":"IFERROR(IF(OR($K342=\"YES\",$L342=\"YES\",$M342=\"YES\"),0,IF($J342=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB342/$BE342,0),0)),0)/2","v":0},386733.22809280612,null,{"$f":"ROUND(VLOOKUP($A342,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":567052.80000000005},{"$f":"ROUND(VLOOKUP($A342,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":129470.67},696523.47000000009,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A342,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB342/BE342,0)/2","v":259544.43005285389},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A342,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB342/BE342,0)/2","v":306169.23861121107},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A342,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB342/BE342,0)/2","v":1339.1331195896794},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A342,'MC PT SA (CHA Only)'!A:A,0))*$BB342/BE342,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A342,'SFY 17-18 Directed Payments'!B:B,0))*$BB342/BE342,0)/2","v":72313.188457842683},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A342,'SFY 17-18 Directed Payments'!B:B,0))*$BB342/BE342,0)/2","v":57157.479196882778},696523.4694383801,null,null,-1394482.5768110994,null,1,null,"No",1]
[106070990,70990,50072,3,"KAISER FOUNDATION HOSPITAL - WALNUT CREEK",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C343,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A343,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A343,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C343,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A343,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q343=\"No\",0,IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB343,0),0))","v":3733935.6599999997},{"$f":"IF(Q343=\"no\",IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB343,0),0),IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB343,0),0))","v":305454.80000000005},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P343=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB343),0)/2","v":467863.23320976581},{"$f":"IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB343,0),0)","v":107970},{"$f":"IF(Q343=\"NO\",IFERROR(IF($P343=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB343,0),0),0)","v":0},4615223.6932097655,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB343,0)","v":45514},2.795332465795412E-3,2.0017245161096093E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A343,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB343,0)","v":2215},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A343,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":82768.885861146584},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":800933.14470647753},{"$f":"IFERROR(IF(OR($K343=\"YES\",$L343=\"YES\",$M343=\"YES\",$N343=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B343,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB343/$BE343)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J343=\"YES\",$K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB343/$BE343,0)),0)/2","v":72500},{"$f":"IFERROR(IF(OR($J343=\"YES\",$K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A343,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB343/$BE343,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J343=\"YES\",$K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A343,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A343,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB343/BE343),0)/2","v":0},{"$f":"IFERROR(IF(OR($K343=\"YES\",$L343=\"YES\",$M343=\"YES\"),0,IF($J343=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB343/$BE343,0),0)),0)/2","v":0},956202.03056762414,null,{"$f":"ROUND(VLOOKUP($A343,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":581738.43999999994},{"$f":"ROUND(VLOOKUP($A343,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":2482652},3064390.44,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A343,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB343/BE343,0)/2","v":275951.77841003472},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A343,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB343/BE343,0)/2","v":187273.37981485095},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A343,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB343/BE343,0)/2","v":118513.28108368663},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A343,'MC PT SA (CHA Only)'!A:A,0))*$BB343/BE343,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A343,'SFY 17-18 Directed Payments'!B:B,0))*$BB343/BE343,0)/2","v":1438228.9704393155},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A343,'SFY 17-18 Directed Payments'!B:B,0))*$BB343/BE343,0)/2","v":1044423.0289612216},3064390.4387091096,null,null,-594631.22264214139,null,1,null,"No",1]
[106190434,190434,50561,3,"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C344,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A344,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A344,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C344,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A344,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q344=\"No\",0,IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB344,0),0))","v":2209056.85},{"$f":"IF(Q344=\"no\",IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB344,0),0),IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB344,0),0))","v":435632.4},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P344=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB344),0)/2","v":264474.87668535585},{"$f":"IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB344,0),0)","v":152810},{"$f":"IF(Q344=\"NO\",IFERROR(IF($P344=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB344,0),0),0)","v":0},3061974.1266853558,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB344,0)","v":28701},1.7627287669902474E-3,1.3280458509729723E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A344,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB344,0)","v":3155},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A344,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":739679.42500958382},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":541386.22107396089},{"$f":"IFERROR(IF(OR($K344=\"YES\",$L344=\"YES\",$M344=\"YES\",$N344=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B344,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB344/$BE344)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J344=\"YES\",$K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB344/$BE344,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J344=\"YES\",$K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A344,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB344/$BE344,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J344=\"YES\",$K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A344,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A344,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB344/BE344),0)/2","v":0},{"$f":"IFERROR(IF(OR($K344=\"YES\",$L344=\"YES\",$M344=\"YES\"),0,IF($J344=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB344/$BE344,0),0)),0)/2","v":0},1281065.6460835447,null,{"$f":"ROUND(VLOOKUP($A344,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1195350.79},{"$f":"ROUND(VLOOKUP($A344,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":5644009.5199999996},6839360.3099999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A344,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB344/BE344,0)/2","v":438043.16620715009},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A344,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB344/BE344,0)/2","v":737890.18903206941},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A344,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB344/BE344,0)/2","v":19417.430234050353},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A344,'MC PT SA (CHA Only)'!A:A,0))*$BB344/BE344,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A344,'SFY 17-18 Directed Payments'!B:B,0))*$BB344/BE344,0)/2","v":2370265.6216737325},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A344,'SFY 17-18 Directed Payments'!B:B,0))*$BB344/BE344,0)/2","v":3273743.8946904237},6839360.3018374257,null,null,5058451.8293981887,null,1,null,"No",1]
[106191450,191450,50677,3,"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C345,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A345,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A345,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C345,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A345,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q345=\"No\",0,IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB345,0),0))","v":2729543.1799999997},{"$f":"IF(Q345=\"no\",IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB345,0),0),IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB345,0),0))","v":235410.00000000003},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P345=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB345),0)/2","v":177658.50419300873},{"$f":"IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB345,0),0)","v":75815},{"$f":"IF(Q345=\"NO\",IFERROR(IF($P345=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB345,0),0),0)","v":0},3218426.6841930086,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB345,0)","v":32395},1.989603094200518E-3,1.3959027828984783E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A345,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB345,0)","v":1682},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A345,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":199199.41874662865},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":314481.70194737439},{"$f":"IFERROR(IF(OR($K345=\"YES\",$L345=\"YES\",$M345=\"YES\",$N345=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B345,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB345/$BE345)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J345=\"YES\",$K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB345/$BE345,0)),0)/2","v":32500},{"$f":"IFERROR(IF(OR($J345=\"YES\",$K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A345,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB345/$BE345,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J345=\"YES\",$K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A345,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A345,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB345/BE345),0)/2","v":0},{"$f":"IFERROR(IF(OR($K345=\"YES\",$L345=\"YES\",$M345=\"YES\"),0,IF($J345=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB345/$BE345,0),0)),0)/2","v":0},546181.12069400307,null,{"$f":"ROUND(VLOOKUP($A345,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":505291.19},{"$f":"ROUND(VLOOKUP($A345,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":1850023.3},2355314.4900000002,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A345,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB345/BE345,0)/2","v":225408.33615536356},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A345,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB345/BE345,0)/2","v":235021.89056234606},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A345,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB345/BE345,0)/2","v":44860.959506254258},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A345,'MC PT SA (CHA Only)'!A:A,0))*$BB345/BE345,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A345,'SFY 17-18 Directed Payments'!B:B,0))*$BB345/BE345,0)/2","v":709740.55338253011},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A345,'SFY 17-18 Directed Payments'!B:B,0))*$BB345/BE345,0)/2","v":1140282.7511252726},2355314.4907317664,null,null,-316931.07349900529,null,1,null,"No",1]
[106480989,480989,50073,3,"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C346,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A346,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A346,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C346,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A346,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q346=\"No\",0,IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB346,0),0))","v":3961137.1799999997},{"$f":"IF(Q346=\"no\",IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB346,0),0),IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB346,0),0))","v":516250.00000000006},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P346=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB346),0)/2","v":1046872.4271708227},{"$f":"IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB346,0),0)","v":466100},{"$f":"IF(Q346=\"NO\",IFERROR(IF($P346=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB346,0),0),0)","v":0},5990359.6071708221,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB346,0)","v":53784},3.3032508973138033E-3,2.5981513536664801E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A346,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB346,0)","v":4705},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A346,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":132673.03169972677},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":515113.0662277246},{"$f":"IFERROR(IF(OR($K346=\"YES\",$L346=\"YES\",$M346=\"YES\",$N346=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B346,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB346/$BE346)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J346=\"YES\",$K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB346/$BE346,0)),0)/2","v":50000},{"$f":"IFERROR(IF(OR($J346=\"YES\",$K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A346,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB346/$BE346,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J346=\"YES\",$K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A346,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A346,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB346/BE346),0)/2","v":0},{"$f":"IFERROR(IF(OR($K346=\"YES\",$L346=\"YES\",$M346=\"YES\"),0,IF($J346=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB346/$BE346,0),0)),0)/2","v":0},697786.09792745137,null,{"$f":"ROUND(VLOOKUP($A346,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":1152529.3999999999},{"$f":"ROUND(VLOOKUP($A346,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":6292369.9500000002},7444899.3499999996,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A346,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB346/BE346,0)/2","v":536487.25635023508},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A346,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB346/BE346,0)/2","v":614033.44600220339},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A346,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB346/BE346,0)/2","v":2008.6996793845192},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A346,'MC PT SA (CHA Only)'!A:A,0))*$BB346/BE346,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A346,'SFY 17-18 Directed Payments'!B:B,0))*$BB346/BE346,0)/2","v":5076653.6563644744},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A346,'SFY 17-18 Directed Payments'!B:B,0))*$BB346/BE346,0)/2","v":1215716.2895010959},7444899.3478973936,null,null,2152325.8407566287,null,1,null,"No",1]
[106014337,14337,50777,3,"KAISER FOUNDATION HOSPITAL - SAN LEANDRO",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C347,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A347,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A347,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C347,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A347,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D347=3,\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(BB347>0,IF(BB347<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J347:O347,\"YES\"),\"NO\",\"YES\")","v":"YES"},"YES",{"$f":"IF(Q347=\"No\",0,IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB347,0),0))","v":3069885.9099999997},{"$f":"IF(Q347=\"no\",IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB347,0),0),IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB347,0),0))","v":344111.60000000003},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P347=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB347),0)/2","v":392949.10533330502},{"$f":"IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB347,0),0)","v":81715},{"$f":"IF(Q347=\"NO\",IFERROR(IF($P347=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB347,0),0),0)","v":0},3888661.6153333047,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB347,0)","v":38006},{"$f":"Y347/$Y$17","v":2.3342137736744833E-3},{"$f":"W347/$W$16","v":1.6865984852954083E-3},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A347,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB347,0)","v":2360},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A347,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":154894.94552139755},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":210981.39497735244},{"$f":"IFERROR(IF(OR($K347=\"YES\",$L347=\"YES\",$M347=\"YES\",$N347=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B347,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB347/$BE347)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J347=\"YES\",$K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB347/$BE347,0)),0)/2","v":33750},{"$f":"IFERROR(IF(OR($J347=\"YES\",$K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A347,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB347/$BE347,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J347=\"YES\",$K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A347,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A347,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB347/BE347),0)/2","v":0},{"$f":"IFERROR(IF(OR($K347=\"YES\",$L347=\"YES\",$M347=\"YES\"),0,IF($J347=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB347/$BE347,0),0)),0)/2","v":0},{"$f":"(AD347+AE347+AF347+AG347+AH347+AI347+AJ347+AK347)","v":399626.34049874998},null,{"$f":"ROUND(VLOOKUP($A347,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":841973.92},{"$f":"ROUND(VLOOKUP($A347,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},841973.92,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A347,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB347/BE347,0)/2","v":367568.6497736217},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A347,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB347/BE347,0)/2","v":384013.78037530917},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A347,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB347/BE347,0)/2","v":90391.485572303354},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A347,'MC PT SA (CHA Only)'!A:A,0))*$BB347/BE347,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A347,'SFY 17-18 Directed Payments'!B:B,0))*$BB347/BE347,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A347,'SFY 17-18 Directed Payments'!B:B,0))*$BB347/BE347,0)/2","v":0},841973.91572123417,null,null,-2647061.3548345547,null,1,null,"No",1]
[106014132,14132,null,3,"KAISER FOUNDATION HOSPITAL - FREMONT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C348,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A348,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A348,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C348,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A348,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q348=\"No\",0,IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB348,0),0))","v":1084262.27},{"$f":"IF(Q348=\"no\",IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB348,0),0),IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB348,0),0))","v":90034.000000000015},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P348=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB348),0)/2","v":108870.53163354821},{"$f":"IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB348,0),0)","v":29500},{"$f":"IF(Q348=\"NO\",IFERROR(IF($P348=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB348,0),0),0)","v":0},1312666.8016335482,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB348,0)","v":13064},8.0235143764888304E-4,5.6933260291997651E-4,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A348,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB348,0)","v":645},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A348,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":68404.006496885588},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":100315.68214017511},{"$f":"IFERROR(IF(OR($K348=\"YES\",$L348=\"YES\",$M348=\"YES\",$N348=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B348,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB348/$BE348)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J348=\"YES\",$K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB348/$BE348,0)),0)/2","v":23750},{"$f":"IFERROR(IF(OR($J348=\"YES\",$K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A348,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB348/$BE348,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J348=\"YES\",$K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A348,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A348,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB348/BE348),0)/2","v":0},{"$f":"IFERROR(IF(OR($K348=\"YES\",$L348=\"YES\",$M348=\"YES\"),0,IF($J348=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB348/$BE348,0),0)),0)/2","v":0},192469.6886370607,null,{"$f":"ROUND(VLOOKUP($A348,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":245620.81},{"$f":"ROUND(VLOOKUP($A348,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},245620.81,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A348,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB348/BE348,0)/2","v":58802.174649225279},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A348,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB348/BE348,0)/2","v":186818.63209344624},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A348,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB348/BE348,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A348,'MC PT SA (CHA Only)'!A:A,0))*$BB348/BE348,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A348,'SFY 17-18 Directed Payments'!B:B,0))*$BB348/BE348,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A348,'SFY 17-18 Directed Payments'!B:B,0))*$BB348/BE348,0)/2","v":0},245620.80674267153,null,null,-874576.30299648759,null,1,null,"No",1]
[106014326,14326,50075,3,"KAISER FOUNDATION HOSPITAL - OAKLAND",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C349,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A349,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A349,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C349,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A349,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q349=\"No\",0,IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB349,0),0))","v":5929757.4699999997},{"$f":"IF(Q349=\"no\",IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB349,0),0),IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB349,0),0))","v":1190431.2000000002},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P349=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB349),0)/2","v":0},{"$f":"IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB349,0),0)","v":381730},{"$f":"IF(Q349=\"NO\",IFERROR(IF($P349=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB349,0),0),0)","v":0},7501918.6699999999,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB349,0)","v":83923},5.154297282747031E-3,3.2537479259549446E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A349,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB349,0)","v":8500},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A349,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":663577.0080249036},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":1234838.2777731079},{"$f":"IFERROR(IF(OR($K349=\"YES\",$L349=\"YES\",$M349=\"YES\",$N349=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B349,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB349/$BE349)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J349=\"YES\",$K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB349/$BE349,0)),0)/2","v":235000},{"$f":"IFERROR(IF(OR($J349=\"YES\",$K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A349,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB349/$BE349,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J349=\"YES\",$K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A349,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A349,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB349/BE349),0)/2","v":0},{"$f":"IFERROR(IF(OR($K349=\"YES\",$L349=\"YES\",$M349=\"YES\"),0,IF($J349=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB349/$BE349,0),0)),0)/2","v":0},2133415.2857980113,null,{"$f":"ROUND(VLOOKUP($A349,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":2213218.11},{"$f":"ROUND(VLOOKUP($A349,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":10577627.27},12790845.379999999,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A349,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB349/BE349,0)/2","v":977833.91551520687},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A349,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB349/BE349,0)/2","v":1235384.196248828},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A349,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB349/BE349,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A349,'MC PT SA (CHA Only)'!A:A,0))*$BB349/BE349,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A349,'SFY 17-18 Directed Payments'!B:B,0))*$BB349/BE349,0)/2","v":5852011.732606899},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A349,'SFY 17-18 Directed Payments'!B:B,0))*$BB349/BE349,0)/2","v":4725615.5371115562},12790845.381482489,null,null,7422341.9957980104,null,1,null,"No",1]
[106414139,414139,50541,3,"KAISER FOUNDATION HOSPITAL - REDWOOD CITY",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C350,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A350,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A350,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C350,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A350,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q350=\"No\",0,IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB350,0),0))","v":2160987.92},{"$f":"IF(Q350=\"no\",IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB350,0),0),IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB350,0),0))","v":234253.60000000003},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P350=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB350),0)/2","v":263949.77765818441},{"$f":"IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB350,0),0)","v":85550},{"$f":"IF(Q350=\"NO\",IFERROR(IF($P350=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB350,0),0),0)","v":0},2744741.2976581845,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB350,0)","v":26728},1.6415530637997049E-3,1.190454961908858E-3,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A350,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB350,0)","v":1708},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A350,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":56013.967311152752},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K350=\"YES\",$L350=\"YES\",$M350=\"YES\",$N350=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B350,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB350/$BE350)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J350=\"YES\",$K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB350/$BE350,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J350=\"YES\",$K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A350,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB350/$BE350,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J350=\"YES\",$K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A350,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A350,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB350/BE350),0)/2","v":0},{"$f":"IFERROR(IF(OR($K350=\"YES\",$L350=\"YES\",$M350=\"YES\"),0,IF($J350=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB350/$BE350,0),0)),0)/2","v":0},{"$f":"(AD350+AE350+AF350+AG350+AH350+AI350+AJ350+AK350)","v":56013.967311152752},null,{"$f":"ROUND(VLOOKUP($A350,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":356315.92},{"$f":"ROUND(VLOOKUP($A350,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},356315.92,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A350,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB350/BE350,0)/2","v":229482.64413667694},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A350,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB350/BE350,0)/2","v":126833.27356996969},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A350,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB350/BE350,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A350,'MC PT SA (CHA Only)'!A:A,0))*$BB350/BE350,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A350,'SFY 17-18 Directed Payments'!B:B,0))*$BB350/BE350,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A350,'SFY 17-18 Directed Payments'!B:B,0))*$BB350/BE350,0)/2","v":0},356315.91770664661,null,null,-2332411.4103470319,null,1,null,"No",1]
[106015000,15000,1,3,"KAISER FOUNDATION NORTHERN REGION",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C351,'Projected Nt Pt Revenues'!C:C,0)),0)","v":11520720901.954185},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A351,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A351,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C351,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A351,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q351=\"No\",0,IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB351,0),0))","v":0},{"$f":"IF(Q351=\"no\",IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB351,0),0),IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB351,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P351=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB351),0)/2","v":0},{"$f":"IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB351,0),0)","v":0},{"$f":"IF(Q351=\"NO\",IFERROR(IF($P351=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB351,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB351,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A351,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB351,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A351,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K351=\"YES\",$L351=\"YES\",$M351=\"YES\",$N351=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B351,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB351/$BE351)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J351=\"YES\",$K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB351/$BE351,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J351=\"YES\",$K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A351,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB351/$BE351,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J351=\"YES\",$K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A351,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A351,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB351/BE351),0)/2","v":0},{"$f":"IFERROR(IF(OR($K351=\"YES\",$L351=\"YES\",$M351=\"YES\"),0,IF($J351=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB351/$BE351,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A351,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A351,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A351,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB351/BE351,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A351,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB351/BE351,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A351,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB351/BE351,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A351,'MC PT SA (CHA Only)'!A:A,0))*$BB351/BE351,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A351,'SFY 17-18 Directed Payments'!B:B,0))*$BB351/BE351,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A351,'SFY 17-18 Directed Payments'!B:B,0))*$BB351/BE351,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106191300,191300,2,3,"KAISER FOUNDATION SOUTHERN REGION",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C352,'Projected Nt Pt Revenues'!C:C,0)),0)","v":9500744974.0529404},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A352,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A352,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C352,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A352,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"NO","NO","NO","YES","YES",{"$f":"IF(Q352=\"No\",0,IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB352,0),0))","v":0},{"$f":"IF(Q352=\"no\",IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB352,0),0),IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB352,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P352=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB352),0)/2","v":0},{"$f":"IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB352,0),0)","v":0},{"$f":"IF(Q352=\"NO\",IFERROR(IF($P352=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB352,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB352,0)","v":0},0,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A352,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB352,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A352,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K352=\"YES\",$L352=\"YES\",$M352=\"YES\",$N352=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B352,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB352/$BE352)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J352=\"YES\",$K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB352/$BE352,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J352=\"YES\",$K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A352,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB352/$BE352,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J352=\"YES\",$K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A352,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A352,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB352/BE352),0)/2","v":0},{"$f":"IFERROR(IF(OR($K352=\"YES\",$L352=\"YES\",$M352=\"YES\"),0,IF($J352=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB352/$BE352,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A352,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A352,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A352,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB352/BE352,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A352,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB352/BE352,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A352,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB352/BE352,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A352,'MC PT SA (CHA Only)'!A:A,0))*$BB352/BE352,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A352,'SFY 17-18 Directed Payments'!B:B,0))*$BB352/BE352,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A352,'SFY 17-18 Directed Payments'!B:B,0))*$BB352/BE352,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190034,190034,50056,2,"ANTELOPE VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C353,'Projected Nt Pt Revenues'!C:C,0)),0)","v":494481617.99231172},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A353,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A353,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C353,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A353,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q353=\"No\",0,IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB353,0),0))","v":0},{"$f":"IF(Q353=\"no\",IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB353,0),0),IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB353,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P353=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB353),0)/2","v":0},{"$f":"IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB353,0),0)","v":0},{"$f":"IF(Q353=\"NO\",IFERROR(IF($P353=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB353,0),0),0)","v":0},{"$f":"SUM(R353:V353)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB353,0)","v":83436},5.1243872130796236E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A353,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB353,0)","v":31959},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A353,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K353=\"YES\",$L353=\"YES\",$M353=\"YES\",$N353=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B353,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB353/$BE353)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J353=\"YES\",$K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB353/$BE353,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J353=\"YES\",$K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A353,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB353/$BE353,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J353=\"YES\",$K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A353,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A353,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB353/BE353),0)/2","v":0},{"$f":"IFERROR(IF(OR($K353=\"YES\",$L353=\"YES\",$M353=\"YES\"),0,IF($J353=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB353/$BE353,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A353,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A353,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A353,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB353/BE353,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A353,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB353/BE353,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A353,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB353/BE353,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A353,'MC PT SA (CHA Only)'!A:A,0))*$BB353/BE353,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A353,'SFY 17-18 Directed Payments'!B:B,0))*$BB353/BE353,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A353,'SFY 17-18 Directed Payments'!B:B,0))*$BB353/BE353,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106361110,361110,50618,2,"BEAR VALLEY COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C354,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A354,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A354,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C354,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A354,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q354=\"No\",0,IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB354,0),0))","v":0},{"$f":"IF(Q354=\"no\",IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB354,0),0),IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB354,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P354=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB354),0)/2","v":0},{"$f":"IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB354,0),0)","v":0},{"$f":"IF(Q354=\"NO\",IFERROR(IF($P354=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB354,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB354,0)","v":868},5.3309939366138282E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A354,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB354,0)","v":141},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A354,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K354=\"YES\",$L354=\"YES\",$M354=\"YES\",$N354=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B354,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB354/$BE354)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J354=\"YES\",$K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB354/$BE354,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J354=\"YES\",$K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A354,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB354/$BE354,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J354=\"YES\",$K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A354,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A354,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB354/BE354),0)/2","v":0},{"$f":"IFERROR(IF(OR($K354=\"YES\",$L354=\"YES\",$M354=\"YES\"),0,IF($J354=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB354/$BE354,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A354,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A354,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A354,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB354/BE354,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A354,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB354/BE354,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A354,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB354/BE354,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A354,'MC PT SA (CHA Only)'!A:A,0))*$BB354/BE354,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A354,'SFY 17-18 Directed Payments'!B:B,0))*$BB354/BE354,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A354,'SFY 17-18 Directed Payments'!B:B,0))*$BB354/BE354,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106100697,100697,50397,2,"COALINGA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C355,'Projected Nt Pt Revenues'!C:C,0)),0)","v":21936859.1367907},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A355,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A355,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C355,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A355,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q355=\"No\",0,IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB355,0),0))","v":0},{"$f":"IF(Q355=\"no\",IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB355,0),0),IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB355,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P355=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB355),0)/2","v":0},{"$f":"IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB355,0),0)","v":0},{"$f":"IF(Q355=\"NO\",IFERROR(IF($P355=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB355,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB355,0)","v":523},3.2121080977523413E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A355,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB355,0)","v":122},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A355,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K355=\"YES\",$L355=\"YES\",$M355=\"YES\",$N355=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B355,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB355/$BE355)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J355=\"YES\",$K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB355/$BE355,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J355=\"YES\",$K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A355,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB355/$BE355,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J355=\"YES\",$K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A355,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A355,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB355/BE355),0)/2","v":0},{"$f":"IFERROR(IF(OR($K355=\"YES\",$L355=\"YES\",$M355=\"YES\"),0,IF($J355=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB355/$BE355,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A355,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A355,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A355,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB355/BE355,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A355,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB355/BE355,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A355,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB355/BE355,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A355,'MC PT SA (CHA Only)'!A:A,0))*$BB355/BE355,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A355,'SFY 17-18 Directed Payments'!B:B,0))*$BB355/BE355,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A355,'SFY 17-18 Directed Payments'!B:B,0))*$BB355/BE355,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106320859,320859,51300,2,"EASTERN PLUMAS HEALTH CARE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C356,'Projected Nt Pt Revenues'!C:C,0)),0)","v":27536899.877853021},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A356,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A356,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C356,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A356,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q356=\"No\",0,IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB356,0),0))","v":0},{"$f":"IF(Q356=\"no\",IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB356,0),0),IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB356,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P356=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB356),0)/2","v":0},{"$f":"IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB356,0),0)","v":0},{"$f":"IF(Q356=\"NO\",IFERROR(IF($P356=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB356,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB356,0)","v":541},3.3226586632581579E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A356,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB356,0)","v":100},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A356,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K356=\"YES\",$L356=\"YES\",$M356=\"YES\",$N356=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B356,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB356/$BE356)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J356=\"YES\",$K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB356/$BE356,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J356=\"YES\",$K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A356,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB356/$BE356,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J356=\"YES\",$K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A356,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A356,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB356/BE356),0)/2","v":0},{"$f":"IFERROR(IF(OR($K356=\"YES\",$L356=\"YES\",$M356=\"YES\"),0,IF($J356=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB356/$BE356,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A356,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A356,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A356,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB356/BE356,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A356,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB356/BE356,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A356,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB356/BE356,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A356,'MC PT SA (CHA Only)'!A:A,0))*$BB356/BE356,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A356,'SFY 17-18 Directed Payments'!B:B,0))*$BB356/BE356,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A356,'SFY 17-18 Directed Payments'!B:B,0))*$BB356/BE356,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106430763,430763,50308,2,"EL CAMINO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C357,'Projected Nt Pt Revenues'!C:C,0)),0)","v":956854948.35104752},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A357,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A357,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C357,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A357,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q357=\"No\",0,IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB357,0),0))","v":0},{"$f":"IF(Q357=\"no\",IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB357,0),0),IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB357,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P357=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB357),0)/2","v":0},{"$f":"IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB357,0),0)","v":0},{"$f":"IF(Q357=\"NO\",IFERROR(IF($P357=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB357,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB357,0)","v":88700},5.4476862002033012E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A357,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB357,0)","v":7636},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A357,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K357=\"YES\",$L357=\"YES\",$M357=\"YES\",$N357=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B357,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB357/$BE357)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J357=\"YES\",$K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB357/$BE357,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J357=\"YES\",$K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A357,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB357/$BE357,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J357=\"YES\",$K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A357,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A357,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB357/BE357),0)/2","v":0},{"$f":"IFERROR(IF(OR($K357=\"YES\",$L357=\"YES\",$M357=\"YES\"),0,IF($J357=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB357/$BE357,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A357,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A357,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A357,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB357/BE357,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A357,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB357/BE357,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A357,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB357/BE357,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A357,'MC PT SA (CHA Only)'!A:A,0))*$BB357/BE357,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A357,'SFY 17-18 Directed Payments'!B:B,0))*$BB357/BE357,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A357,'SFY 17-18 Directed Payments'!B:B,0))*$BB357/BE357,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106130699,130699,50045,2,"EL CENTRO REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C358,'Projected Nt Pt Revenues'!C:C,0)),0)","v":144681703.93862647},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A358,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A358,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C358,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A358,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q358=\"No\",0,IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB358,0),0))","v":0},{"$f":"IF(Q358=\"no\",IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB358,0),0),IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB358,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P358=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB358),0)/2","v":0},{"$f":"IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB358,0),0)","v":0},{"$f":"IF(Q358=\"NO\",IFERROR(IF($P358=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB358,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB358,0)","v":19653},1.2070279243810086E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A358,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB358,0)","v":6688},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A358,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K358=\"YES\",$L358=\"YES\",$M358=\"YES\",$N358=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B358,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB358/$BE358)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J358=\"YES\",$K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB358/$BE358,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J358=\"YES\",$K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A358,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB358/$BE358,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J358=\"YES\",$K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A358,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A358,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB358/BE358),0)/2","v":0},{"$f":"IFERROR(IF(OR($K358=\"YES\",$L358=\"YES\",$M358=\"YES\"),0,IF($J358=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB358/$BE358,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A358,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A358,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A358,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB358/BE358,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A358,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB358/BE358,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A358,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB358/BE358,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A358,'MC PT SA (CHA Only)'!A:A,0))*$BB358/BE358,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A358,'SFY 17-18 Directed Payments'!B:B,0))*$BB358/BE358,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A358,'SFY 17-18 Directed Payments'!B:B,0))*$BB358/BE358,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106350784,350784,50296,2,"HAZEL HAWKINS MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C359,'Projected Nt Pt Revenues'!C:C,0)),0)","v":123947623.74121249},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A359,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A359,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C359,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A359,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q359=\"No\",0,IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB359,0),0))","v":0},{"$f":"IF(Q359=\"no\",IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB359,0),0),IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB359,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P359=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB359),0)/2","v":0},{"$f":"IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB359,0),0)","v":0},{"$f":"IF(Q359=\"NO\",IFERROR(IF($P359=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB359,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB359,0)","v":6980},4.2869052623922257E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A359,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB359,0)","v":2165},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A359,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K359=\"YES\",$L359=\"YES\",$M359=\"YES\",$N359=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B359,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB359/$BE359)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J359=\"YES\",$K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB359/$BE359,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J359=\"YES\",$K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A359,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB359/$BE359,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J359=\"YES\",$K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A359,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A359,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB359/BE359),0)/2","v":0},{"$f":"IFERROR(IF(OR($K359=\"YES\",$L359=\"YES\",$M359=\"YES\"),0,IF($J359=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB359/$BE359,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A359,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A359,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A359,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB359/BE359,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A359,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB359/BE359,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A359,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB359/BE359,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A359,'MC PT SA (CHA Only)'!A:A,0))*$BB359/BE359,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A359,'SFY 17-18 Directed Payments'!B:B,0))*$BB359/BE359,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A359,'SFY 17-18 Directed Payments'!B:B,0))*$BB359/BE359,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106490964,490964,51321,2,"HEALDSBURG DISTRICT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C360,'Projected Nt Pt Revenues'!C:C,0)),0)","v":47722029.129917018},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A360,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A360,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C360,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A360,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q360=\"No\",0,IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB360,0),0))","v":0},{"$f":"IF(Q360=\"no\",IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB360,0),0),IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB360,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P360=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB360),0)/2","v":0},{"$f":"IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB360,0),0)","v":0},{"$f":"IF(Q360=\"NO\",IFERROR(IF($P360=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB360,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB360,0)","v":3052},1.8744462551319589E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A360,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB360,0)","v":1445},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A360,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K360=\"YES\",$L360=\"YES\",$M360=\"YES\",$N360=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B360,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB360/$BE360)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J360=\"YES\",$K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB360/$BE360,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J360=\"YES\",$K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A360,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB360/$BE360,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J360=\"YES\",$K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A360,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A360,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB360/BE360),0)/2","v":0},{"$f":"IFERROR(IF(OR($K360=\"YES\",$L360=\"YES\",$M360=\"YES\"),0,IF($J360=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB360/$BE360,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A360,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A360,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A360,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB360/BE360,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A360,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB360/BE360,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A360,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB360/BE360,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A360,'MC PT SA (CHA Only)'!A:A,0))*$BB360/BE360,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A360,'SFY 17-18 Directed Payments'!B:B,0))*$BB360/BE360,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A360,'SFY 17-18 Directed Payments'!B:B,0))*$BB360/BE360,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106121031,121031,51309,2,"JEROLD PHELPS COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C361,'Projected Nt Pt Revenues'!C:C,0)),0)","v":8355317.5487967953},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A361,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A361,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C361,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A361,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q361=\"No\",0,IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB361,0),0))","v":0},{"$f":"IF(Q361=\"no\",IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB361,0),0),IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB361,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P361=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB361),0)/2","v":0},{"$f":"IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB361,0),0)","v":0},{"$f":"IF(Q361=\"NO\",IFERROR(IF($P361=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB361,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB361,0)","v":676},4.151787904551783E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A361,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB361,0)","v":26},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A361,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K361=\"YES\",$L361=\"YES\",$M361=\"YES\",$N361=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B361,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB361/$BE361)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J361=\"YES\",$K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB361/$BE361,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J361=\"YES\",$K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A361,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB361/$BE361,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J361=\"YES\",$K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A361,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A361,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB361/BE361),0)/2","v":0},{"$f":"IFERROR(IF(OR($K361=\"YES\",$L361=\"YES\",$M361=\"YES\"),0,IF($J361=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB361/$BE361,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A361,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A361,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A361,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB361/BE361,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A361,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB361/BE361,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A361,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB361/BE361,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A361,'MC PT SA (CHA Only)'!A:A,0))*$BB361/BE361,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A361,'SFY 17-18 Directed Payments'!B:B,0))*$BB361/BE361,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A361,'SFY 17-18 Directed Payments'!B:B,0))*$BB361/BE361,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106220733,220733,51304,2,"JOHN C. FREMONT HEALTHCARE DISTRICT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C362,'Projected Nt Pt Revenues'!C:C,0)),0)","v":22353083.780001536},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A362,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A362,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C362,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A362,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q362=\"No\",0,IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB362,0),0))","v":0},{"$f":"IF(Q362=\"no\",IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB362,0),0),IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB362,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P362=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB362),0)/2","v":0},{"$f":"IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB362,0),0)","v":0},{"$f":"IF(Q362=\"NO\",IFERROR(IF($P362=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB362,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB362,0)","v":1559},9.5749073124204575E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A362,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB362,0)","v":58},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A362,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K362=\"YES\",$L362=\"YES\",$M362=\"YES\",$N362=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B362,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB362/$BE362)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J362=\"YES\",$K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB362/$BE362,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J362=\"YES\",$K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A362,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB362/$BE362,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J362=\"YES\",$K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A362,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A362,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB362/BE362),0)/2","v":0},{"$f":"IFERROR(IF(OR($K362=\"YES\",$L362=\"YES\",$M362=\"YES\"),0,IF($J362=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB362/$BE362,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A362,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A362,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A362,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB362/BE362,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A362,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB362/BE362,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A362,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB362/BE362,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A362,'MC PT SA (CHA Only)'!A:A,0))*$BB362/BE362,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A362,'SFY 17-18 Directed Payments'!B:B,0))*$BB362/BE362,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A362,'SFY 17-18 Directed Payments'!B:B,0))*$BB362/BE362,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106540734,540734,50057,2,"KAWEAH DELTA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C363,'Projected Nt Pt Revenues'!C:C,0)),0)","v":595228634.91231632},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A363,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A363,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C363,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A363,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q363=\"No\",0,IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB363,0),0))","v":0},{"$f":"IF(Q363=\"no\",IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB363,0),0),IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB363,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P363=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB363),0)/2","v":0},{"$f":"IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB363,0),0)","v":0},{"$f":"IF(Q363=\"NO\",IFERROR(IF($P363=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB363,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB363,0)","v":125403},7.7018736478477404E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A363,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB363,0)","v":49891},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A363,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K363=\"YES\",$L363=\"YES\",$M363=\"YES\",$N363=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B363,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB363/$BE363)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J363=\"YES\",$K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB363/$BE363,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J363=\"YES\",$K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A363,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB363/$BE363,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J363=\"YES\",$K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A363,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A363,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB363/BE363),0)/2","v":0},{"$f":"IFERROR(IF(OR($K363=\"YES\",$L363=\"YES\",$M363=\"YES\"),0,IF($J363=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB363/$BE363,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A363,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A363,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A363,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB363/BE363,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A363,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB363/BE363,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A363,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB363/BE363,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A363,'MC PT SA (CHA Only)'!A:A,0))*$BB363/BE363,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A363,'SFY 17-18 Directed Payments'!B:B,0))*$BB363/BE363,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A363,'SFY 17-18 Directed Payments'!B:B,0))*$BB363/BE363,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106150737,150737,51314,2,"KERN VALLEY HOSPITAL DISTRICT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C364,'Projected Nt Pt Revenues'!C:C,0)),0)","v":32259124.055871129},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A364,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A364,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C364,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A364,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q364=\"No\",0,IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB364,0),0))","v":0},{"$f":"IF(Q364=\"no\",IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB364,0),0),IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB364,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P364=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB364),0)/2","v":0},{"$f":"IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB364,0),0)","v":0},{"$f":"IF(Q364=\"NO\",IFERROR(IF($P364=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB364,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB364,0)","v":2527},1.5520071057399933E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A364,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB364,0)","v":628},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A364,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K364=\"YES\",$L364=\"YES\",$M364=\"YES\",$N364=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B364,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB364/$BE364)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J364=\"YES\",$K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB364/$BE364,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J364=\"YES\",$K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A364,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB364/$BE364,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J364=\"YES\",$K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A364,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A364,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB364/BE364),0)/2","v":0},{"$f":"IFERROR(IF(OR($K364=\"YES\",$L364=\"YES\",$M364=\"YES\"),0,IF($J364=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB364/$BE364,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A364,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A364,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A364,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB364/BE364,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A364,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB364/BE364,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A364,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB364/BE364,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A364,'MC PT SA (CHA Only)'!A:A,0))*$BB364/BE364,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A364,'SFY 17-18 Directed Payments'!B:B,0))*$BB364/BE364,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A364,'SFY 17-18 Directed Payments'!B:B,0))*$BB364/BE364,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106380868,380868,54144,2,"LANGLEY PORTER PSYCHIATRIC INSTITUTE",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C365,'Projected Nt Pt Revenues'!C:C,0)),0)","v":27820472.949613519},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A365,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A365,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C365,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A365,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"YES","NO","NO","NO","NO",{"$f":"IF(Q365=\"No\",0,IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB365,0),0))","v":0},{"$f":"IF(Q365=\"no\",IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB365,0),0),IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB365,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P365=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB365),0)/2","v":0},{"$f":"IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB365,0),0)","v":0},{"$f":"IF(Q365=\"NO\",IFERROR(IF($P365=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB365,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB365,0)","v":6355},3.9030491321636956E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A365,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB365,0)","v":1073},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A365,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K365=\"YES\",$L365=\"YES\",$M365=\"YES\",$N365=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B365,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB365/$BE365)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J365=\"YES\",$K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB365/$BE365,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J365=\"YES\",$K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A365,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB365/$BE365,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J365=\"YES\",$K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A365,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A365,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB365/BE365),0)/2","v":0},{"$f":"IFERROR(IF(OR($K365=\"YES\",$L365=\"YES\",$M365=\"YES\"),0,IF($J365=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB365/$BE365,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A365,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A365,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A365,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB365/BE365,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A365,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB365/BE365,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A365,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB365/BE365,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A365,'MC PT SA (CHA Only)'!A:A,0))*$BB365/BE365,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A365,'SFY 17-18 Directed Payments'!B:B,0))*$BB365/BE365,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A365,'SFY 17-18 Directed Payments'!B:B,0))*$BB365/BE365,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106420491,420491,50110,2,"LOMPOC VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C366,'Projected Nt Pt Revenues'!C:C,0)),0)","v":101230146.22435328},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A366,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A366,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C366,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A366,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q366=\"No\",0,IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB366,0),0))","v":0},{"$f":"IF(Q366=\"no\",IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB366,0),0),IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB366,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P366=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB366),0)/2","v":0},{"$f":"IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB366,0),0)","v":0},{"$f":"IF(Q366=\"NO\",IFERROR(IF($P366=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB366,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB366,0)","v":8660},5.3187105404465152E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A366,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB366,0)","v":2840},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A366,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K366=\"YES\",$L366=\"YES\",$M366=\"YES\",$N366=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B366,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB366/$BE366)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J366=\"YES\",$K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB366/$BE366,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J366=\"YES\",$K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A366,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB366/$BE366,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J366=\"YES\",$K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A366,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A366,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB366/BE366),0)/2","v":0},{"$f":"IFERROR(IF(OR($K366=\"YES\",$L366=\"YES\",$M366=\"YES\"),0,IF($J366=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB366/$BE366,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A366,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A366,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A366,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB366/BE366,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A366,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB366/BE366,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A366,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB366/BE366,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A366,'MC PT SA (CHA Only)'!A:A,0))*$BB366/BE366,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A366,'SFY 17-18 Directed Payments'!B:B,0))*$BB366/BE366,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A366,'SFY 17-18 Directed Payments'!B:B,0))*$BB366/BE366,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106260011,260011,51303,2,"MAMMOTH HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C367,'Projected Nt Pt Revenues'!C:C,0)),0)","v":76078845.382826731},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A367,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A367,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C367,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A367,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q367=\"No\",0,IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB367,0),0))","v":0},{"$f":"IF(Q367=\"no\",IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB367,0),0),IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB367,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P367=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB367),0)/2","v":0},{"$f":"IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB367,0),0)","v":0},{"$f":"IF(Q367=\"NO\",IFERROR(IF($P367=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB367,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB367,0)","v":1396},8.5738105247844509E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A367,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB367,0)","v":388},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A367,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K367=\"YES\",$L367=\"YES\",$M367=\"YES\",$N367=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B367,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB367/$BE367)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J367=\"YES\",$K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB367/$BE367,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J367=\"YES\",$K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A367,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB367/$BE367,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J367=\"YES\",$K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A367,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A367,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB367/BE367),0)/2","v":0},{"$f":"IFERROR(IF(OR($K367=\"YES\",$L367=\"YES\",$M367=\"YES\"),0,IF($J367=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB367/$BE367,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A367,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A367,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A367,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB367/BE367,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A367,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB367/BE367,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A367,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB367/BE367,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A367,'MC PT SA (CHA Only)'!A:A,0))*$BB367/BE367,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A367,'SFY 17-18 Directed Payments'!B:B,0))*$BB367/BE367,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A367,'SFY 17-18 Directed Payments'!B:B,0))*$BB367/BE367,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106211006,211006,50360,2,"MARIN GENERAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C368,'Projected Nt Pt Revenues'!C:C,0)),0)","v":402702044.59136832},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A368,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A368,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C368,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A368,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q368=\"No\",0,IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB368,0),0))","v":0},{"$f":"IF(Q368=\"no\",IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB368,0),0),IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB368,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P368=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB368),0)/2","v":0},{"$f":"IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB368,0),0)","v":0},{"$f":"IF(Q368=\"NO\",IFERROR(IF($P368=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB368,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB368,0)","v":41603},2.5551306537436071E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A368,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB368,0)","v":10500},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A368,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K368=\"YES\",$L368=\"YES\",$M368=\"YES\",$N368=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B368,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB368/$BE368)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J368=\"YES\",$K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB368/$BE368,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J368=\"YES\",$K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A368,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB368/$BE368,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J368=\"YES\",$K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A368,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A368,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB368/BE368),0)/2","v":0},{"$f":"IFERROR(IF(OR($K368=\"YES\",$L368=\"YES\",$M368=\"YES\"),0,IF($J368=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB368/$BE368,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A368,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A368,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A368,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB368/BE368,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A368,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB368/BE368,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A368,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB368/BE368,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A368,'MC PT SA (CHA Only)'!A:A,0))*$BB368/BE368,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A368,'SFY 17-18 Directed Payments'!B:B,0))*$BB368/BE368,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A368,'SFY 17-18 Directed Payments'!B:B,0))*$BB368/BE368,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106450936,450936,51305,2,"MAYERS MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C369,'Projected Nt Pt Revenues'!C:C,0)),0)","v":27194985.132189572},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A369,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A369,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C369,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A369,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q369=\"No\",0,IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB369,0),0))","v":0},{"$f":"IF(Q369=\"no\",IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB369,0),0),IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB369,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P369=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB369),0)/2","v":0},{"$f":"IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB369,0),0)","v":0},{"$f":"IF(Q369=\"NO\",IFERROR(IF($P369=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB369,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB369,0)","v":2049},1.2584339373412136E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A369,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB369,0)","v":502},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A369,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K369=\"YES\",$L369=\"YES\",$M369=\"YES\",$N369=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B369,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB369/$BE369)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J369=\"YES\",$K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB369/$BE369,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J369=\"YES\",$K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A369,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB369/$BE369,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J369=\"YES\",$K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A369,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A369,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB369/BE369),0)/2","v":0},{"$f":"IFERROR(IF(OR($K369=\"YES\",$L369=\"YES\",$M369=\"YES\"),0,IF($J369=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB369/$BE369,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A369,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A369,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A369,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB369/BE369,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A369,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB369/BE369,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A369,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB369/BE369,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A369,'MC PT SA (CHA Only)'!A:A,0))*$BB369/BE369,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A369,'SFY 17-18 Directed Payments'!B:B,0))*$BB369/BE369,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A369,'SFY 17-18 Directed Payments'!B:B,0))*$BB369/BE369,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106231013,231013,51325,2,"MENDOCINO COAST DISTRICT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C370,'Projected Nt Pt Revenues'!C:C,0)),0)","v":58522921.116770916},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A370,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A370,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C370,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A370,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q370=\"No\",0,IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB370,0),0))","v":0},{"$f":"IF(Q370=\"no\",IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB370,0),0),IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB370,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P370=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB370),0)/2","v":0},{"$f":"IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB370,0),0)","v":0},{"$f":"IF(Q370=\"NO\",IFERROR(IF($P370=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB370,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB370,0)","v":3277},2.0126344620142298E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A370,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB370,0)","v":572},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A370,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K370=\"YES\",$L370=\"YES\",$M370=\"YES\",$N370=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B370,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB370/$BE370)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J370=\"YES\",$K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB370/$BE370,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J370=\"YES\",$K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A370,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB370/$BE370,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J370=\"YES\",$K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A370,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A370,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB370/BE370),0)/2","v":0},{"$f":"IFERROR(IF(OR($K370=\"YES\",$L370=\"YES\",$M370=\"YES\"),0,IF($J370=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB370/$BE370,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A370,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A370,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A370,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB370/BE370,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A370,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB370/BE370,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A370,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB370/BE370,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A370,'MC PT SA (CHA Only)'!A:A,0))*$BB370/BE370,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A370,'SFY 17-18 Directed Payments'!B:B,0))*$BB370/BE370,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A370,'SFY 17-18 Directed Payments'!B:B,0))*$BB370/BE370,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106250956,250956,50430,2,"MODOC MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C371,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A371,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A371,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C371,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A371,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q371=\"No\",0,IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB371,0),0))","v":0},{"$f":"IF(Q371=\"no\",IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB371,0),0),IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB371,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P371=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB371),0)/2","v":0},{"$f":"IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB371,0),0)","v":0},{"$f":"IF(Q371=\"NO\",IFERROR(IF($P371=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB371,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB371,0)","v":900},5.5275282752908356E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A371,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB371,0)","v":191},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A371,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K371=\"YES\",$L371=\"YES\",$M371=\"YES\",$N371=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B371,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB371/$BE371)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J371=\"YES\",$K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB371/$BE371,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J371=\"YES\",$K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A371,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB371/$BE371,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J371=\"YES\",$K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A371,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A371,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB371/BE371),0)/2","v":0},{"$f":"IFERROR(IF(OR($K371=\"YES\",$L371=\"YES\",$M371=\"YES\"),0,IF($J371=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB371/$BE371,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A371,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A371,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A371,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB371/BE371,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A371,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB371/BE371,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A371,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB371/BE371,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A371,'MC PT SA (CHA Only)'!A:A,0))*$BB371/BE371,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A371,'SFY 17-18 Directed Payments'!B:B,0))*$BB371/BE371,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A371,'SFY 17-18 Directed Payments'!B:B,0))*$BB371/BE371,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106361266,361266,51312,2,"MOUNTAINS COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C372,'Projected Nt Pt Revenues'!C:C,0)),0)","v":25291048.379305184},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A372,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A372,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C372,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A372,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q372=\"No\",0,IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB372,0),0))","v":0},{"$f":"IF(Q372=\"no\",IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB372,0),0),IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB372,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P372=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB372),0)/2","v":0},{"$f":"IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB372,0),0)","v":0},{"$f":"IF(Q372=\"NO\",IFERROR(IF($P372=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB372,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB372,0)","v":1599},9.8205752357667173E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A372,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB372,0)","v":412},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A372,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K372=\"YES\",$L372=\"YES\",$M372=\"YES\",$N372=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B372,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB372/$BE372)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J372=\"YES\",$K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB372/$BE372,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J372=\"YES\",$K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A372,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB372/$BE372,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J372=\"YES\",$K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A372,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A372,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB372/BE372),0)/2","v":0},{"$f":"IFERROR(IF(OR($K372=\"YES\",$L372=\"YES\",$M372=\"YES\"),0,IF($J372=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB372/$BE372,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A372,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A372,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A372,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB372/BE372,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A372,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB372/BE372,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A372,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB372/BE372,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A372,'MC PT SA (CHA Only)'!A:A,0))*$BB372/BE372,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A372,'SFY 17-18 Directed Payments'!B:B,0))*$BB372/BE372,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A372,'SFY 17-18 Directed Payments'!B:B,0))*$BB372/BE372,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106141273,141273,51324,2,"NORTHERN INYO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C373,'Projected Nt Pt Revenues'!C:C,0)),0)","v":84702618.559889108},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A373,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A373,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C373,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A373,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q373=\"No\",0,IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB373,0),0))","v":0},{"$f":"IF(Q373=\"no\",IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB373,0),0),IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB373,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P373=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB373),0)/2","v":0},{"$f":"IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB373,0),0)","v":0},{"$f":"IF(Q373=\"NO\",IFERROR(IF($P373=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB373,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB373,0)","v":3776},2.3191051963886882E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A373,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB373,0)","v":728},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A373,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K373=\"YES\",$L373=\"YES\",$M373=\"YES\",$N373=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B373,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB373/$BE373)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J373=\"YES\",$K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB373/$BE373,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J373=\"YES\",$K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A373,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB373/$BE373,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J373=\"YES\",$K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A373,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A373,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB373/BE373),0)/2","v":0},{"$f":"IFERROR(IF(OR($K373=\"YES\",$L373=\"YES\",$M373=\"YES\"),0,IF($J373=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB373/$BE373,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A373,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A373,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A373,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB373/BE373,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A373,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB373/BE373,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A373,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB373/BE373,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A373,'MC PT SA (CHA Only)'!A:A,0))*$BB373/BE373,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A373,'SFY 17-18 Directed Payments'!B:B,0))*$BB373/BE373,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A373,'SFY 17-18 Directed Payments'!B:B,0))*$BB373/BE373,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106500967,500967,50067,2,"OAK VALLEY DISTRICT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C374,'Projected Nt Pt Revenues'!C:C,0)),0)","v":80590884.324902102},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A374,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A374,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C374,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A374,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q374=\"No\",0,IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB374,0),0))","v":0},{"$f":"IF(Q374=\"no\",IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB374,0),0),IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB374,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P374=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB374),0)/2","v":0},{"$f":"IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB374,0),0)","v":0},{"$f":"IF(Q374=\"NO\",IFERROR(IF($P374=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB374,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB374,0)","v":3307},2.0310595562651992E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A374,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB374,0)","v":956},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A374,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K374=\"YES\",$L374=\"YES\",$M374=\"YES\",$N374=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B374,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB374/$BE374)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J374=\"YES\",$K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB374/$BE374,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J374=\"YES\",$K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A374,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB374/$BE374,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J374=\"YES\",$K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A374,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A374,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB374/BE374),0)/2","v":0},{"$f":"IFERROR(IF(OR($K374=\"YES\",$L374=\"YES\",$M374=\"YES\"),0,IF($J374=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB374/$BE374,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A374,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A374,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A374,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB374/BE374,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A374,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB374/BE374,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A374,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB374/BE374,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A374,'MC PT SA (CHA Only)'!A:A,0))*$BB374/BE374,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A374,'SFY 17-18 Directed Payments'!B:B,0))*$BB374/BE374,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A374,'SFY 17-18 Directed Payments'!B:B,0))*$BB374/BE374,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106331288,331288,50423,2,"PALO VERDE HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C375,'Projected Nt Pt Revenues'!C:C,0)),0)","v":23167611.497543544},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A375,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A375,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C375,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A375,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q375=\"No\",0,IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB375,0),0))","v":0},{"$f":"IF(Q375=\"no\",IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB375,0),0),IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB375,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P375=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB375),0)/2","v":0},{"$f":"IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB375,0),0)","v":0},{"$f":"IF(Q375=\"NO\",IFERROR(IF($P375=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB375,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB375,0)","v":2773},1.703092878597943E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A375,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB375,0)","v":770},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A375,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K375=\"YES\",$L375=\"YES\",$M375=\"YES\",$N375=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B375,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB375/$BE375)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J375=\"YES\",$K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB375/$BE375,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J375=\"YES\",$K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A375,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB375/$BE375,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J375=\"YES\",$K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A375,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A375,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB375/BE375),0)/2","v":0},{"$f":"IFERROR(IF(OR($K375=\"YES\",$L375=\"YES\",$M375=\"YES\"),0,IF($J375=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB375/$BE375,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A375,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A375,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A375,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB375/BE375,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A375,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB375/BE375,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A375,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB375/BE375,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A375,'MC PT SA (CHA Only)'!A:A,0))*$BB375/BE375,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A375,'SFY 17-18 Directed Payments'!B:B,0))*$BB375/BE375,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A375,'SFY 17-18 Directed Payments'!B:B,0))*$BB375/BE375,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106370755,370755,50115,2,"PALOMAR HEALTH DOWNTOWN CAMPUS",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C376,'Projected Nt Pt Revenues'!C:C,0)),0)","v":631861937.03495097},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A376,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A376,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C376,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A376,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q376=\"No\",0,IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB376,0),0))","v":0},{"$f":"IF(Q376=\"no\",IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB376,0),0),IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB376,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P376=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB376),0)/2","v":0},{"$f":"IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB376,0),0)","v":0},{"$f":"IF(Q376=\"NO\",IFERROR(IF($P376=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB376,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB376,0)","v":98889},6.0734638179470602E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A376,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB376,0)","v":25759},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A376,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K376=\"YES\",$L376=\"YES\",$M376=\"YES\",$N376=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B376,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB376/$BE376)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J376=\"YES\",$K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB376/$BE376,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J376=\"YES\",$K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A376,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB376/$BE376,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J376=\"YES\",$K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A376,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A376,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB376/BE376),0)/2","v":0},{"$f":"IFERROR(IF(OR($K376=\"YES\",$L376=\"YES\",$M376=\"YES\"),0,IF($J376=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB376/$BE376,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A376,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A376,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A376,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB376/BE376,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A376,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB376/BE376,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A376,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB376/BE376,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A376,'MC PT SA (CHA Only)'!A:A,0))*$BB376/BE376,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A376,'SFY 17-18 Directed Payments'!B:B,0))*$BB376/BE376,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A376,'SFY 17-18 Directed Payments'!B:B,0))*$BB376/BE376,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106130760,130760,50342,2,"PIONEERS MEMORIAL HEALTHCARE DISTRICT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C377,'Projected Nt Pt Revenues'!C:C,0)),0)","v":130407488.19485927},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A377,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A377,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C377,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A377,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q377=\"No\",0,IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB377,0),0))","v":0},{"$f":"IF(Q377=\"no\",IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB377,0),0),IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB377,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P377=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB377),0)/2","v":0},{"$f":"IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB377,0),0)","v":0},{"$f":"IF(Q377=\"NO\",IFERROR(IF($P377=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB377,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB377,0)","v":18954},1.1640974547762499E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A377,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB377,0)","v":9228},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A377,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K377=\"YES\",$L377=\"YES\",$M377=\"YES\",$N377=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B377,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB377/$BE377)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J377=\"YES\",$K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB377/$BE377,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J377=\"YES\",$K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A377,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB377/$BE377,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J377=\"YES\",$K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A377,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A377,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB377/BE377),0)/2","v":0},{"$f":"IFERROR(IF(OR($K377=\"YES\",$L377=\"YES\",$M377=\"YES\"),0,IF($J377=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB377/$BE377,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A377,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A377,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A377,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB377/BE377,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A377,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB377/BE377,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A377,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB377/BE377,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A377,'MC PT SA (CHA Only)'!A:A,0))*$BB377/BE377,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A377,'SFY 17-18 Directed Payments'!B:B,0))*$BB377/BE377,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A377,'SFY 17-18 Directed Payments'!B:B,0))*$BB377/BE377,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106320986,320986,51326,2,"PLUMAS DISTRICT HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C378,'Projected Nt Pt Revenues'!C:C,0)),0)","v":22645572.797788586},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A378,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A378,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C378,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A378,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q378=\"No\",0,IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB378,0),0))","v":0},{"$f":"IF(Q378=\"no\",IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB378,0),0),IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB378,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P378=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB378),0)/2","v":0},{"$f":"IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB378,0),0)","v":0},{"$f":"IF(Q378=\"NO\",IFERROR(IF($P378=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB378,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB378,0)","v":1420},8.7212112787922073E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A378,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB378,0)","v":353},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A378,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K378=\"YES\",$L378=\"YES\",$M378=\"YES\",$N378=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B378,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB378/$BE378)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J378=\"YES\",$K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB378/$BE378,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J378=\"YES\",$K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A378,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB378/$BE378,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J378=\"YES\",$K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A378,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A378,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB378/BE378),0)/2","v":0},{"$f":"IFERROR(IF(OR($K378=\"YES\",$L378=\"YES\",$M378=\"YES\"),0,IF($J378=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB378/$BE378,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A378,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A378,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A378,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB378/BE378,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A378,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB378/BE378,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A378,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB378/BE378,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A378,'MC PT SA (CHA Only)'!A:A,0))*$BB378/BE378,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A378,'SFY 17-18 Directed Payments'!B:B,0))*$BB378/BE378,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A378,'SFY 17-18 Directed Payments'!B:B,0))*$BB378/BE378,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106370977,370977,50636,2,"POMERADO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C379,'Projected Nt Pt Revenues'!C:C,0)),0)","v":204026706.32102379},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A379,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A379,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C379,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A379,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q379=\"No\",0,IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB379,0),0))","v":0},{"$f":"IF(Q379=\"no\",IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB379,0),0),IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB379,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P379=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB379),0)/2","v":0},{"$f":"IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB379,0),0)","v":0},{"$f":"IF(Q379=\"NO\",IFERROR(IF($P379=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB379,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB379,0)","v":25397},1.5598070623062371E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A379,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB379,0)","v":3660},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A379,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K379=\"YES\",$L379=\"YES\",$M379=\"YES\",$N379=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B379,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB379/$BE379)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J379=\"YES\",$K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB379/$BE379,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J379=\"YES\",$K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A379,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB379/$BE379,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J379=\"YES\",$K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A379,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A379,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB379/BE379),0)/2","v":0},{"$f":"IFERROR(IF(OR($K379=\"YES\",$L379=\"YES\",$M379=\"YES\"),0,IF($J379=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB379/$BE379,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A379,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A379,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A379,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB379/BE379,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A379,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB379/BE379,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A379,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB379/BE379,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A379,'MC PT SA (CHA Only)'!A:A,0))*$BB379/BE379,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A379,'SFY 17-18 Directed Payments'!B:B,0))*$BB379/BE379,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A379,'SFY 17-18 Directed Payments'!B:B,0))*$BB379/BE379,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106270875,270875,50334,2,"SALINAS VALLEY MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C380,'Projected Nt Pt Revenues'!C:C,0)),0)","v":470232836.23044133},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A380,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A380,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C380,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A380,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q380=\"No\",0,IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB380,0),0))","v":0},{"$f":"IF(Q380=\"no\",IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB380,0),0),IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB380,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P380=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB380),0)/2","v":0},{"$f":"IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB380,0),0)","v":0},{"$f":"IF(Q380=\"NO\",IFERROR(IF($P380=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB380,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB380,0)","v":46638},2.8643651522557109E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A380,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB380,0)","v":12209},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A380,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K380=\"YES\",$L380=\"YES\",$M380=\"YES\",$N380=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B380,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB380/$BE380)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J380=\"YES\",$K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB380/$BE380,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J380=\"YES\",$K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A380,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB380/$BE380,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J380=\"YES\",$K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A380,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A380,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB380/BE380),0)/2","v":0},{"$f":"IFERROR(IF(OR($K380=\"YES\",$L380=\"YES\",$M380=\"YES\"),0,IF($J380=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB380/$BE380,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A380,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A380,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A380,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB380/BE380,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A380,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB380/BE380,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A380,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB380/BE380,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A380,'MC PT SA (CHA Only)'!A:A,0))*$BB380/BE380,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A380,'SFY 17-18 Directed Payments'!B:B,0))*$BB380/BE380,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A380,'SFY 17-18 Directed Payments'!B:B,0))*$BB380/BE380,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106374055,374055,54114,2,"SAN DIEGO COUNTY PSYCHIATRIC HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C381,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A381,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A381,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C381,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A381,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"YES"},"YES","NO","NO","NO","NO",{"$f":"IF(Q381=\"No\",0,IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB381,0),0))","v":0},{"$f":"IF(Q381=\"no\",IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB381,0),0),IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB381,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P381=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB381),0)/2","v":0},{"$f":"IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB381,0),0)","v":0},{"$f":"IF(Q381=\"NO\",IFERROR(IF($P381=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB381,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB381,0)","v":13487},8.2833082054274991E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A381,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB381,0)","v":4088},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A381,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K381=\"YES\",$L381=\"YES\",$M381=\"YES\",$N381=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B381,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB381/$BE381)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J381=\"YES\",$K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB381/$BE381,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J381=\"YES\",$K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A381,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB381/$BE381,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J381=\"YES\",$K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A381,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A381,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB381/BE381),0)/2","v":0},{"$f":"IFERROR(IF(OR($K381=\"YES\",$L381=\"YES\",$M381=\"YES\"),0,IF($J381=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB381/$BE381,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A381,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A381,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A381,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB381/BE381,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A381,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB381/BE381,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A381,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB381/BE381,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A381,'MC PT SA (CHA Only)'!A:A,0))*$BB381/BE381,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A381,'SFY 17-18 Directed Payments'!B:B,0))*$BB381/BE381,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A381,'SFY 17-18 Directed Payments'!B:B,0))*$BB381/BE381,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106331326,331326,50054,2,"SAN GORGONIO MEMORIAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C382,'Projected Nt Pt Revenues'!C:C,0)),0)","v":63747979.357222587},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A382,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A382,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C382,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A382,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q382=\"No\",0,IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB382,0),0))","v":0},{"$f":"IF(Q382=\"no\",IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB382,0),0),IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB382,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P382=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB382),0)/2","v":0},{"$f":"IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB382,0),0)","v":0},{"$f":"IF(Q382=\"NO\",IFERROR(IF($P382=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB382,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB382,0)","v":16129},9.9059448391295422E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A382,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB382,0)","v":4418},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A382,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K382=\"YES\",$L382=\"YES\",$M382=\"YES\",$N382=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B382,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB382/$BE382)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J382=\"YES\",$K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB382/$BE382,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J382=\"YES\",$K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A382,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB382/$BE382,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J382=\"YES\",$K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A382,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A382,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB382/BE382),0)/2","v":0},{"$f":"IFERROR(IF(OR($K382=\"YES\",$L382=\"YES\",$M382=\"YES\"),0,IF($J382=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB382/$BE382,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A382,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A382,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A382,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB382/BE382,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A382,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB382/BE382,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A382,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB382/BE382,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A382,'MC PT SA (CHA Only)'!A:A,0))*$BB382/BE382,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A382,'SFY 17-18 Directed Payments'!B:B,0))*$BB382/BE382,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A382,'SFY 17-18 Directed Payments'!B:B,0))*$BB382/BE382,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106321016,321016,51327,2,"SENECA HEALTHCARE DISTRICT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C383,'Projected Nt Pt Revenues'!C:C,0)),0)","v":18215562.858563289},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A383,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A383,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C383,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A383,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q383=\"No\",0,IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB383,0),0))","v":0},{"$f":"IF(Q383=\"no\",IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB383,0),0),IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB383,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P383=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB383),0)/2","v":0},{"$f":"IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB383,0),0)","v":0},{"$f":"IF(Q383=\"NO\",IFERROR(IF($P383=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB383,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB383,0)","v":890},5.4661112944542706E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A383,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB383,0)","v":78},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A383,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K383=\"YES\",$L383=\"YES\",$M383=\"YES\",$N383=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B383,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB383/$BE383)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J383=\"YES\",$K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB383/$BE383,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J383=\"YES\",$K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A383,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB383/$BE383,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J383=\"YES\",$K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A383,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A383,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB383/BE383),0)/2","v":0},{"$f":"IFERROR(IF(OR($K383=\"YES\",$L383=\"YES\",$M383=\"YES\"),0,IF($J383=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB383/$BE383,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A383,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A383,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A383,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB383/BE383,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A383,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB383/BE383,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A383,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB383/BE383,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A383,'MC PT SA (CHA Only)'!A:A,0))*$BB383/BE383,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A383,'SFY 17-18 Directed Payments'!B:B,0))*$BB383/BE383,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A383,'SFY 17-18 Directed Payments'!B:B,0))*$BB383/BE383,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106540798,540798,50261,2,"SIERRA VIEW MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C384,'Projected Nt Pt Revenues'!C:C,0)),0)","v":152944686.54773477},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A384,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A384,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C384,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A384,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q384=\"No\",0,IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB384,0),0))","v":0},{"$f":"IF(Q384=\"no\",IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB384,0),0),IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB384,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P384=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB384),0)/2","v":0},{"$f":"IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB384,0),0)","v":0},{"$f":"IF(Q384=\"NO\",IFERROR(IF($P384=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB384,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB384,0)","v":21889},1.3443562935315677E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A384,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB384,0)","v":8118},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A384,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K384=\"YES\",$L384=\"YES\",$M384=\"YES\",$N384=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B384,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB384/$BE384)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J384=\"YES\",$K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB384/$BE384,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J384=\"YES\",$K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A384,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB384/$BE384,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J384=\"YES\",$K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A384,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A384,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB384/BE384),0)/2","v":0},{"$f":"IFERROR(IF(OR($K384=\"YES\",$L384=\"YES\",$M384=\"YES\"),0,IF($J384=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB384/$BE384,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A384,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A384,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A384,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB384/BE384,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A384,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB384/BE384,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A384,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB384/BE384,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A384,'MC PT SA (CHA Only)'!A:A,0))*$BB384/BE384,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A384,'SFY 17-18 Directed Payments'!B:B,0))*$BB384/BE384,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A384,'SFY 17-18 Directed Payments'!B:B,0))*$BB384/BE384,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106491076,491076,50090,2,"SONOMA VALLEY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C385,'Projected Nt Pt Revenues'!C:C,0)),0)","v":62058409.309745595},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A385,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A385,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C385,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A385,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q385=\"No\",0,IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB385,0),0))","v":0},{"$f":"IF(Q385=\"no\",IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB385,0),0),IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB385,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P385=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB385),0)/2","v":0},{"$f":"IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB385,0),0)","v":0},{"$f":"IF(Q385=\"NO\",IFERROR(IF($P385=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB385,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB385,0)","v":4393},2.6980479681502933E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A385,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB385,0)","v":1071},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A385,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K385=\"YES\",$L385=\"YES\",$M385=\"YES\",$N385=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B385,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB385/$BE385)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J385=\"YES\",$K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB385/$BE385,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J385=\"YES\",$K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A385,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB385/$BE385,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J385=\"YES\",$K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A385,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A385,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB385/BE385),0)/2","v":0},{"$f":"IFERROR(IF(OR($K385=\"YES\",$L385=\"YES\",$M385=\"YES\"),0,IF($J385=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB385/$BE385,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A385,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A385,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A385,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB385/BE385,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A385,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB385/BE385,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A385,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB385/BE385,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A385,'MC PT SA (CHA Only)'!A:A,0))*$BB385/BE385,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A385,'SFY 17-18 Directed Payments'!B:B,0))*$BB385/BE385,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A385,'SFY 17-18 Directed Payments'!B:B,0))*$BB385/BE385,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106491338,491338,50385,2,"SONOMA WEST MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C386,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A386,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A386,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C386,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A386,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q386=\"No\",0,IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB386,0),0))","v":0},{"$f":"IF(Q386=\"no\",IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB386,0),0),IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB386,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P386=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB386),0)/2","v":0},{"$f":"IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB386,0),0)","v":0},{"$f":"IF(Q386=\"NO\",IFERROR(IF($P386=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB386,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB386,0)","v":2691.1270491803275},1.6528089840826945E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A386,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB386,0)","v":233.36065573770492},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A386,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K386=\"YES\",$L386=\"YES\",$M386=\"YES\",$N386=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B386,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB386/$BE386)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J386=\"YES\",$K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB386/$BE386,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J386=\"YES\",$K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A386,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB386/$BE386,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J386=\"YES\",$K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A386,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A386,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB386/BE386),0)/2","v":0},{"$f":"IFERROR(IF(OR($K386=\"YES\",$L386=\"YES\",$M386=\"YES\"),0,IF($J386=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB386/$BE386,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A386,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A386,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A386,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB386/BE386,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A386,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB386/BE386,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A386,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB386/BE386,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A386,'MC PT SA (CHA Only)'!A:A,0))*$BB386/BE386,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A386,'SFY 17-18 Directed Payments'!B:B,0))*$BB386/BE386,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A386,'SFY 17-18 Directed Payments'!B:B,0))*$BB386/BE386,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106141338,141338,50388,2,"SOUTHERN INYO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C387,'Projected Nt Pt Revenues'!C:C,0)),0)","v":0},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A387,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A387,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C387,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A387,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q387=\"No\",0,IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB387,0),0))","v":0},{"$f":"IF(Q387=\"no\",IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB387,0),0),IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB387,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P387=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB387),0)/2","v":0},{"$f":"IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB387,0),0)","v":0},{"$f":"IF(Q387=\"NO\",IFERROR(IF($P387=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB387,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB387,0)","v":4},2.4566792334625932E-7,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A387,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB387,0)","v":0},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A387,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K387=\"YES\",$L387=\"YES\",$M387=\"YES\",$N387=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B387,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB387/$BE387)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J387=\"YES\",$K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB387/$BE387,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J387=\"YES\",$K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A387,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB387/$BE387,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J387=\"YES\",$K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A387,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A387,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB387/BE387),0)/2","v":0},{"$f":"IFERROR(IF(OR($K387=\"YES\",$L387=\"YES\",$M387=\"YES\"),0,IF($J387=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB387/$BE387,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A387,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A387,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A387,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB387/BE387,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A387,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB387/BE387,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A387,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB387/BE387,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A387,'MC PT SA (CHA Only)'!A:A,0))*$BB387/BE387,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A387,'SFY 17-18 Directed Payments'!B:B,0))*$BB387/BE387,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A387,'SFY 17-18 Directed Payments'!B:B,0))*$BB387/BE387,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106250955,250955,51308,2,"SURPRISE VALLEY COMMUNITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C388,'Projected Nt Pt Revenues'!C:C,0)),0)","v":4977224.8331890795},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A388,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A388,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C388,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A388,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q388=\"No\",0,IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB388,0),0))","v":0},{"$f":"IF(Q388=\"no\",IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB388,0),0),IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB388,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P388=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB388),0)/2","v":0},{"$f":"IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB388,0),0)","v":0},{"$f":"IF(Q388=\"NO\",IFERROR(IF($P388=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB388,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB388,0)","v":130},7.9842075087534293E-6,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A388,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB388,0)","v":41},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A388,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K388=\"YES\",$L388=\"YES\",$M388=\"YES\",$N388=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B388,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB388/$BE388)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J388=\"YES\",$K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB388/$BE388,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J388=\"YES\",$K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A388,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB388/$BE388,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J388=\"YES\",$K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A388,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A388,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB388/BE388),0)/2","v":0},{"$f":"IFERROR(IF(OR($K388=\"YES\",$L388=\"YES\",$M388=\"YES\"),0,IF($J388=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB388/$BE388,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A388,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A388,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A388,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB388/BE388,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A388,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB388/BE388,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A388,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB388/BE388,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A388,'MC PT SA (CHA Only)'!A:A,0))*$BB388/BE388,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A388,'SFY 17-18 Directed Payments'!B:B,0))*$BB388/BE388,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A388,'SFY 17-18 Directed Payments'!B:B,0))*$BB388/BE388,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106291053,291053,51328,2,"TAHOE FOREST HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C389,'Projected Nt Pt Revenues'!C:C,0)),0)","v":155941420.51042193},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A389,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A389,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C389,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A389,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q389=\"No\",0,IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB389,0),0))","v":0},{"$f":"IF(Q389=\"no\",IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB389,0),0),IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB389,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P389=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB389),0)/2","v":0},{"$f":"IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB389,0),0)","v":0},{"$f":"IF(Q389=\"NO\",IFERROR(IF($P389=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB389,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB389,0)","v":4257},2.614520874212565E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A389,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB389,0)","v":920},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A389,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K389=\"YES\",$L389=\"YES\",$M389=\"YES\",$N389=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B389,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB389/$BE389)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J389=\"YES\",$K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB389/$BE389,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J389=\"YES\",$K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A389,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB389/$BE389,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J389=\"YES\",$K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A389,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A389,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB389/BE389),0)/2","v":0},{"$f":"IFERROR(IF(OR($K389=\"YES\",$L389=\"YES\",$M389=\"YES\"),0,IF($J389=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB389/$BE389,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A389,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A389,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A389,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB389/BE389,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A389,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB389/BE389,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A389,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB389/BE389,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A389,'MC PT SA (CHA Only)'!A:A,0))*$BB389/BE389,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A389,'SFY 17-18 Directed Payments'!B:B,0))*$BB389/BE389,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A389,'SFY 17-18 Directed Payments'!B:B,0))*$BB389/BE389,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106370780,370780,50128,2,"TRI-CITY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C390,'Projected Nt Pt Revenues'!C:C,0)),0)","v":371630330.24644291},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A390,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A390,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C390,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A390,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q390=\"No\",0,IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB390,0),0))","v":0},{"$f":"IF(Q390=\"no\",IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB390,0),0),IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB390,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P390=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB390),0)/2","v":0},{"$f":"IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB390,0),0)","v":0},{"$f":"IF(Q390=\"NO\",IFERROR(IF($P390=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB390,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB390,0)","v":70249},4.3144814867878429E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A390,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB390,0)","v":23794},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A390,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K390=\"YES\",$L390=\"YES\",$M390=\"YES\",$N390=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B390,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB390/$BE390)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J390=\"YES\",$K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB390/$BE390,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J390=\"YES\",$K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A390,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB390/$BE390,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J390=\"YES\",$K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A390,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A390,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB390/BE390),0)/2","v":0},{"$f":"IFERROR(IF(OR($K390=\"YES\",$L390=\"YES\",$M390=\"YES\"),0,IF($J390=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB390/$BE390,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A390,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A390,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A390,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB390/BE390,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A390,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB390/BE390,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A390,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB390/BE390,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A390,'MC PT SA (CHA Only)'!A:A,0))*$BB390/BE390,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A390,'SFY 17-18 Directed Payments'!B:B,0))*$BB390/BE390,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A390,'SFY 17-18 Directed Payments'!B:B,0))*$BB390/BE390,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106531059,531059,51315,2,"TRINITY HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C391,'Projected Nt Pt Revenues'!C:C,0)),0)","v":17547476.249111518},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A391,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"YES"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A391,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C391,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A391,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q391=\"No\",0,IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB391,0),0))","v":0},{"$f":"IF(Q391=\"no\",IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB391,0),0),IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB391,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P391=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB391),0)/2","v":0},{"$f":"IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB391,0),0)","v":0},{"$f":"IF(Q391=\"NO\",IFERROR(IF($P391=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB391,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB391,0)","v":2652},1.6287783317856994E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A391,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB391,0)","v":229},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A391,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K391=\"YES\",$L391=\"YES\",$M391=\"YES\",$N391=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B391,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB391/$BE391)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J391=\"YES\",$K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB391/$BE391,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J391=\"YES\",$K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A391,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB391/$BE391,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J391=\"YES\",$K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A391,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A391,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB391/BE391),0)/2","v":0},{"$f":"IFERROR(IF(OR($K391=\"YES\",$L391=\"YES\",$M391=\"YES\"),0,IF($J391=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB391/$BE391,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A391,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A391,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A391,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB391/BE391,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A391,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB391/BE391,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A391,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB391/BE391,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A391,'MC PT SA (CHA Only)'!A:A,0))*$BB391/BE391,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A391,'SFY 17-18 Directed Payments'!B:B,0))*$BB391/BE391,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A391,'SFY 17-18 Directed Payments'!B:B,0))*$BB391/BE391,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106010987,10987,50195,2,"WASHINGTON HOSPITAL - FREMONT",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C392,'Projected Nt Pt Revenues'!C:C,0)),0)","v":509945304.8643328},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A392,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A392,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C392,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A392,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q392=\"No\",0,IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB392,0),0))","v":0},{"$f":"IF(Q392=\"no\",IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB392,0),0),IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB392,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P392=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB392),0)/2","v":0},{"$f":"IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB392,0),0)","v":0},{"$f":"IF(Q392=\"NO\",IFERROR(IF($P392=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB392,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB392,0)","v":55210},3.3908315119867446E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A392,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB392,0)","v":11774},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A392,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K392=\"YES\",$L392=\"YES\",$M392=\"YES\",$N392=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B392,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB392/$BE392)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J392=\"YES\",$K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB392/$BE392,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J392=\"YES\",$K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A392,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB392/$BE392,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J392=\"YES\",$K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A392,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A392,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB392/BE392),0)/2","v":0},{"$f":"IFERROR(IF(OR($K392=\"YES\",$L392=\"YES\",$M392=\"YES\"),0,IF($J392=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB392/$BE392,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A392,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A392,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A392,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB392/BE392,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A392,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB392/BE392,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A392,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB392/BE392,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A392,'MC PT SA (CHA Only)'!A:A,0))*$BB392/BE392,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A392,'SFY 17-18 Directed Payments'!B:B,0))*$BB392/BE392,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A392,'SFY 17-18 Directed Payments'!B:B,0))*$BB392/BE392,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106010735,10735,50211,1,"ALAMEDA HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C393,'Projected Nt Pt Revenues'!C:C,0)),0)","v":91531675.610318065},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A393,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A393,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C393,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A393,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q393=\"No\",0,IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB393,0),0))","v":0},{"$f":"IF(Q393=\"no\",IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB393,0),0),IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB393,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P393=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB393),0)/2","v":0},{"$f":"IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB393,0),0)","v":0},{"$f":"IF(Q393=\"NO\",IFERROR(IF($P393=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB393,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB393,0)","v":14233},8.7414788824682736E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A393,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB393,0)","v":3157},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A393,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K393=\"YES\",$L393=\"YES\",$M393=\"YES\",$N393=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B393,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB393/$BE393)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J393=\"YES\",$K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB393/$BE393,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J393=\"YES\",$K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A393,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB393/$BE393,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J393=\"YES\",$K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A393,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A393,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB393/BE393),0)/2","v":0},{"$f":"IFERROR(IF(OR($K393=\"YES\",$L393=\"YES\",$M393=\"YES\"),0,IF($J393=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB393/$BE393,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A393,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A393,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A393,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB393/BE393,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A393,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB393/BE393,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A393,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB393/BE393,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A393,'MC PT SA (CHA Only)'!A:A,0))*$BB393/BE393,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A393,'SFY 17-18 Directed Payments'!B:B,0))*$BB393/BE393,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A393,'SFY 17-18 Directed Payments'!B:B,0))*$BB393/BE393,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106364231,364231,50245,1,"ARROWHEAD REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C394,'Projected Nt Pt Revenues'!C:C,0)),0)","v":360880175.79847968},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A394,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A394,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C394,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A394,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q394=\"No\",0,IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB394,0),0))","v":0},{"$f":"IF(Q394=\"no\",IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB394,0),0),IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB394,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P394=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB394),0)/2","v":0},{"$f":"IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB394,0),0)","v":0},{"$f":"IF(Q394=\"NO\",IFERROR(IF($P394=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB394,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB394,0)","v":115082},7.0679889886335542E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A394,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB394,0)","v":77499},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A394,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K394=\"YES\",$L394=\"YES\",$M394=\"YES\",$N394=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B394,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB394/$BE394)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J394=\"YES\",$K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB394/$BE394,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J394=\"YES\",$K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A394,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB394/$BE394,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J394=\"YES\",$K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A394,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A394,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB394/BE394),0)/2","v":0},{"$f":"IFERROR(IF(OR($K394=\"YES\",$L394=\"YES\",$M394=\"YES\"),0,IF($J394=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB394/$BE394,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A394,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A394,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A394,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB394/BE394,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A394,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB394/BE394,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A394,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB394/BE394,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A394,'MC PT SA (CHA Only)'!A:A,0))*$BB394/BE394,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A394,'SFY 17-18 Directed Payments'!B:B,0))*$BB394/BE394,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A394,'SFY 17-18 Directed Payments'!B:B,0))*$BB394/BE394,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106070924,70924,50276,1,"CONTRA COSTA REGIONAL MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C395,'Projected Nt Pt Revenues'!C:C,0)),0)","v":529977516.73184389},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A395,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A395,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C395,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A395,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q395=\"No\",0,IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB395,0),0))","v":0},{"$f":"IF(Q395=\"no\",IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB395,0),0),IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB395,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P395=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB395),0)/2","v":0},{"$f":"IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB395,0),0)","v":0},{"$f":"IF(Q395=\"NO\",IFERROR(IF($P395=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB395,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB395,0)","v":44713},2.7461374641453234E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A395,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB395,0)","v":26672},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A395,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K395=\"YES\",$L395=\"YES\",$M395=\"YES\",$N395=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B395,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB395/$BE395)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J395=\"YES\",$K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB395/$BE395,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J395=\"YES\",$K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A395,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB395/$BE395,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J395=\"YES\",$K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A395,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A395,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB395/BE395),0)/2","v":0},{"$f":"IFERROR(IF(OR($K395=\"YES\",$L395=\"YES\",$M395=\"YES\"),0,IF($J395=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB395/$BE395,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A395,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A395,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A395,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB395/BE395,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A395,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB395/BE395,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A395,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB395/BE395,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A395,'MC PT SA (CHA Only)'!A:A,0))*$BB395/BE395,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A395,'SFY 17-18 Directed Payments'!B:B,0))*$BB395/BE395,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A395,'SFY 17-18 Directed Payments'!B:B,0))*$BB395/BE395,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106010846,10846,50320,1,"HIGHLAND HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C396,'Projected Nt Pt Revenues'!C:C,0)),0)","v":556049192.68884087},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A396,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A396,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C396,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A396,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q396=\"No\",0,IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB396,0),0))","v":0},{"$f":"IF(Q396=\"no\",IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB396,0),0),IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB396,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P396=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB396),0)/2","v":0},{"$f":"IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB396,0),0)","v":0},{"$f":"IF(Q396=\"NO\",IFERROR(IF($P396=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB396,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB396,0)","v":79149},4.8610926162332702E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A396,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB396,0)","v":49303},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A396,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K396=\"YES\",$L396=\"YES\",$M396=\"YES\",$N396=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B396,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB396/$BE396)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J396=\"YES\",$K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB396/$BE396,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J396=\"YES\",$K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A396,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB396/$BE396,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J396=\"YES\",$K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A396,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A396,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB396/BE396),0)/2","v":0},{"$f":"IFERROR(IF(OR($K396=\"YES\",$L396=\"YES\",$M396=\"YES\"),0,IF($J396=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB396/$BE396,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A396,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A396,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A396,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB396/BE396,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A396,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB396/BE396,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A396,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB396/BE396,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A396,'MC PT SA (CHA Only)'!A:A,0))*$BB396/BE396,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A396,'SFY 17-18 Directed Payments'!B:B,0))*$BB396/BE396,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A396,'SFY 17-18 Directed Payments'!B:B,0))*$BB396/BE396,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106150736,150736,50315,1,"KERN MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C397,'Projected Nt Pt Revenues'!C:C,0)),0)","v":401136725.23621655},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A397,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A397,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C397,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A397,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q397=\"No\",0,IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB397,0),0))","v":0},{"$f":"IF(Q397=\"no\",IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB397,0),0),IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB397,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P397=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB397),0)/2","v":0},{"$f":"IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB397,0),0)","v":0},{"$f":"IF(Q397=\"NO\",IFERROR(IF($P397=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB397,0),0),0)","v":0},{"$f":"SUM(R397:V397)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB397,0)","v":48511},2.9793991573625967E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A397,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB397,0)","v":30951},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A397,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K397=\"YES\",$L397=\"YES\",$M397=\"YES\",$N397=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B397,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB397/$BE397)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J397=\"YES\",$K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB397/$BE397,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J397=\"YES\",$K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A397,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB397/$BE397,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J397=\"YES\",$K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A397,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A397,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB397/BE397),0)/2","v":0},{"$f":"IFERROR(IF(OR($K397=\"YES\",$L397=\"YES\",$M397=\"YES\"),0,IF($J397=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB397/$BE397,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A397,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A397,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A397,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB397/BE397,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A397,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB397/BE397,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A397,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB397/BE397,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A397,'MC PT SA (CHA Only)'!A:A,0))*$BB397/BE397,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A397,'SFY 17-18 Directed Payments'!B:B,0))*$BB397/BE397,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A397,'SFY 17-18 Directed Payments'!B:B,0))*$BB397/BE397,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106191227,191227,50376,1,"LAC/HARBOR - UCLA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C398,'Projected Nt Pt Revenues'!C:C,0)),0)","v":637669864.75584948},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A398,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A398,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C398,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A398,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q398=\"No\",0,IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB398,0),0))","v":0},{"$f":"IF(Q398=\"no\",IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB398,0),0),IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB398,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P398=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB398),0)/2","v":0},{"$f":"IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB398,0),0)","v":0},{"$f":"IF(Q398=\"NO\",IFERROR(IF($P398=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB398,0),0),0)","v":0},{"$f":"SUM(R398:V398)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB398,0)","v":109801},6.7436459128356555E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A398,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB398,0)","v":75537},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A398,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K398=\"YES\",$L398=\"YES\",$M398=\"YES\",$N398=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B398,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB398/$BE398)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J398=\"YES\",$K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB398/$BE398,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J398=\"YES\",$K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A398,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB398/$BE398,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J398=\"YES\",$K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A398,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A398,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB398/BE398),0)/2","v":0},{"$f":"IFERROR(IF(OR($K398=\"YES\",$L398=\"YES\",$M398=\"YES\"),0,IF($J398=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB398/$BE398,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A398,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A398,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A398,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB398/BE398,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A398,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB398/BE398,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A398,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB398/BE398,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A398,'MC PT SA (CHA Only)'!A:A,0))*$BB398/BE398,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A398,'SFY 17-18 Directed Payments'!B:B,0))*$BB398/BE398,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A398,'SFY 17-18 Directed Payments'!B:B,0))*$BB398/BE398,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106191231,191231,50040,1,"LAC/OLIVE VIEW - UCLA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C399,'Projected Nt Pt Revenues'!C:C,0)),0)","v":323041572.28829527},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A399,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A399,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C399,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A399,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q399=\"No\",0,IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB399,0),0))","v":0},{"$f":"IF(Q399=\"no\",IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB399,0),0),IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB399,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P399=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB399),0)/2","v":0},{"$f":"IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB399,0),0)","v":0},{"$f":"IF(Q399=\"NO\",IFERROR(IF($P399=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB399,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB399,0)","v":64031},3.9325906999460834E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A399,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB399,0)","v":48532},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A399,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K399=\"YES\",$L399=\"YES\",$M399=\"YES\",$N399=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B399,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB399/$BE399)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J399=\"YES\",$K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB399/$BE399,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J399=\"YES\",$K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A399,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB399/$BE399,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J399=\"YES\",$K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A399,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A399,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB399/BE399),0)/2","v":0},{"$f":"IFERROR(IF(OR($K399=\"YES\",$L399=\"YES\",$M399=\"YES\"),0,IF($J399=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB399/$BE399,0),0)),0)/2","v":0},{"$f":"(AD399+AE399+AF399+AG399+AH399+AI399+AJ399+AK399)","v":0},null,{"$f":"ROUND(VLOOKUP($A399,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A399,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A399,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB399/BE399,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A399,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB399/BE399,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A399,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB399/BE399,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A399,'MC PT SA (CHA Only)'!A:A,0))*$BB399/BE399,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A399,'SFY 17-18 Directed Payments'!B:B,0))*$BB399/BE399,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A399,'SFY 17-18 Directed Payments'!B:B,0))*$BB399/BE399,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106191306,191306,50717,1,"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C400,'Projected Nt Pt Revenues'!C:C,0)),0)","v":202343136.57300687},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A400,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A400,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C400,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A400,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q400=\"No\",0,IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB400,0),0))","v":0},{"$f":"IF(Q400=\"no\",IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB400,0),0),IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB400,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P400=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB400),0)/2","v":0},{"$f":"IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB400,0),0)","v":0},{"$f":"IF(Q400=\"NO\",IFERROR(IF($P400=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB400,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB400,0)","v":56429},3.465698811626517E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A400,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB400,0)","v":43219},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A400,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K400=\"YES\",$L400=\"YES\",$M400=\"YES\",$N400=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B400,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB400/$BE400)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J400=\"YES\",$K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB400/$BE400,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J400=\"YES\",$K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A400,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB400/$BE400,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J400=\"YES\",$K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A400,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A400,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB400/BE400),0)/2","v":0},{"$f":"IFERROR(IF(OR($K400=\"YES\",$L400=\"YES\",$M400=\"YES\"),0,IF($J400=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB400/$BE400,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A400,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A400,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A400,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB400/BE400,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A400,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB400/BE400,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A400,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB400/BE400,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A400,'MC PT SA (CHA Only)'!A:A,0))*$BB400/BE400,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A400,'SFY 17-18 Directed Payments'!B:B,0))*$BB400/BE400,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A400,'SFY 17-18 Directed Payments'!B:B,0))*$BB400/BE400,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106191228,191228,50373,1,"LAC/USC MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C401,'Projected Nt Pt Revenues'!C:C,0)),0)","v":935463280.63110805},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A401,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A401,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C401,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A401,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q401=\"No\",0,IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB401,0),0))","v":0},{"$f":"IF(Q401=\"no\",IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB401,0),0),IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB401,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P401=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB401),0)/2","v":0},{"$f":"IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB401,0),0)","v":0},{"$f":"IF(Q401=\"NO\",IFERROR(IF($P401=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB401,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB401,0)","v":191866},1.1783830445188348E-2,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A401,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB401,0)","v":140908},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A401,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K401=\"YES\",$L401=\"YES\",$M401=\"YES\",$N401=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B401,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB401/$BE401)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J401=\"YES\",$K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB401/$BE401,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J401=\"YES\",$K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A401,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB401/$BE401,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J401=\"YES\",$K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A401,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A401,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB401/BE401),0)/2","v":0},{"$f":"IFERROR(IF(OR($K401=\"YES\",$L401=\"YES\",$M401=\"YES\"),0,IF($J401=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB401/$BE401,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A401,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A401,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A401,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB401/BE401,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A401,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB401/BE401,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A401,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB401/BE401,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A401,'MC PT SA (CHA Only)'!A:A,0))*$BB401/BE401,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A401,'SFY 17-18 Directed Payments'!B:B,0))*$BB401/BE401,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A401,'SFY 17-18 Directed Payments'!B:B,0))*$BB401/BE401,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106380865,380865,50668,1,"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C402,'Projected Nt Pt Revenues'!C:C,0)),0)","v":199401417.04401621},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A402,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A402,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C402,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A402,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q402=\"No\",0,IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB402,0),0))","v":0},{"$f":"IF(Q402=\"no\",IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB402,0),0),IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB402,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P402=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB402),0)/2","v":0},{"$f":"IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB402,0),0)","v":0},{"$f":"IF(Q402=\"NO\",IFERROR(IF($P402=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB402,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB402,0)","v":914},5.6135120484620264E-5,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A402,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB402,0)","v":516},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A402,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K402=\"YES\",$L402=\"YES\",$M402=\"YES\",$N402=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B402,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB402/$BE402)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J402=\"YES\",$K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB402/$BE402,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J402=\"YES\",$K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A402,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB402/$BE402,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J402=\"YES\",$K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A402,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A402,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB402/BE402),0)/2","v":0},{"$f":"IFERROR(IF(OR($K402=\"YES\",$L402=\"YES\",$M402=\"YES\"),0,IF($J402=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB402/$BE402,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A402,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A402,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A402,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB402/BE402,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A402,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB402/BE402,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A402,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB402/BE402,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A402,'MC PT SA (CHA Only)'!A:A,0))*$BB402/BE402,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A402,'SFY 17-18 Directed Payments'!B:B,0))*$BB402/BE402,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A402,'SFY 17-18 Directed Payments'!B:B,0))*$BB402/BE402,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106274043,274043,50248,1,"NATIVIDAD MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C403,'Projected Nt Pt Revenues'!C:C,0)),0)","v":263889544.08935618},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A403,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A403,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C403,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A403,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q403=\"No\",0,IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB403,0),0))","v":0},{"$f":"IF(Q403=\"no\",IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB403,0),0),IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB403,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P403=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB403),0)/2","v":0},{"$f":"IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB403,0),0)","v":0},{"$f":"IF(Q403=\"NO\",IFERROR(IF($P403=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB403,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB403,0)","v":38329},2.3540514584846936E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A403,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB403,0)","v":17183},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A403,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K403=\"YES\",$L403=\"YES\",$M403=\"YES\",$N403=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B403,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB403/$BE403)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J403=\"YES\",$K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB403/$BE403,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J403=\"YES\",$K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A403,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB403/$BE403,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J403=\"YES\",$K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A403,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A403,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB403/BE403),0)/2","v":0},{"$f":"IFERROR(IF(OR($K403=\"YES\",$L403=\"YES\",$M403=\"YES\"),0,IF($J403=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB403/$BE403,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A403,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A403,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},{"$f":"SUM(AN403:AO403)","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A403,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB403/BE403,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A403,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB403/BE403,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A403,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB403/BE403,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A403,'MC PT SA (CHA Only)'!A:A,0))*$BB403/BE403,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A403,'SFY 17-18 Directed Payments'!B:B,0))*$BB403/BE403,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A403,'SFY 17-18 Directed Payments'!B:B,0))*$BB403/BE403,0)/2","v":0},{"$f":"SUM(AQ403:AV403)","v":0},null,null,{"$f":"SUM(AL403,AP403)-W403","v":0},null,1,null,"No",1]
[106430837,430837,50153,1,"O'CONNOR HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C404,'Projected Nt Pt Revenues'!C:C,0)),0)","v":302960197.97487295},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A404,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A404,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C404,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A404,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q404=\"No\",0,IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB404,0),0))","v":0},{"$f":"IF(Q404=\"no\",IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB404,0),0),IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB404,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P404=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB404),0)/2","v":0},{"$f":"IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB404,0),0)","v":0},{"$f":"IF(Q404=\"NO\",IFERROR(IF($P404=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB404,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB404,0)","v":36165},2.2211451119543675E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A404,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB404,0)","v":9699},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A404,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K404=\"YES\",$L404=\"YES\",$M404=\"YES\",$N404=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B404,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB404/$BE404)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J404=\"YES\",$K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB404/$BE404,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J404=\"YES\",$K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A404,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB404/$BE404,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J404=\"YES\",$K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A404,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A404,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB404/BE404),0)/2","v":0},{"$f":"IFERROR(IF(OR($K404=\"YES\",$L404=\"YES\",$M404=\"YES\"),0,IF($J404=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB404/$BE404,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A404,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A404,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A404,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB404/BE404,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A404,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB404/BE404,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A404,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB404/BE404,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A404,'MC PT SA (CHA Only)'!A:A,0))*$BB404/BE404,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A404,'SFY 17-18 Directed Payments'!B:B,0))*$BB404/BE404,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A404,'SFY 17-18 Directed Payments'!B:B,0))*$BB404/BE404,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106334487,334487,50292,1,"RIVERSIDE UNIVERSITY HEALTH SYSTEM MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C405,'Projected Nt Pt Revenues'!C:C,0)),0)","v":525754306.15350682},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A405,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A405,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C405,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A405,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q405=\"No\",0,IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB405,0),0))","v":0},{"$f":"IF(Q405=\"no\",IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB405,0),0),IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB405,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P405=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB405),0)/2","v":0},{"$f":"IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB405,0),0)","v":0},{"$f":"IF(Q405=\"NO\",IFERROR(IF($P405=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB405,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB405,0)","v":101576},6.2384912454549095E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A405,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB405,0)","v":40007},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A405,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K405=\"YES\",$L405=\"YES\",$M405=\"YES\",$N405=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B405,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB405/$BE405)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J405=\"YES\",$K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB405/$BE405,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J405=\"YES\",$K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A405,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB405/$BE405,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J405=\"YES\",$K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A405,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A405,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB405/BE405),0)/2","v":0},{"$f":"IFERROR(IF(OR($K405=\"YES\",$L405=\"YES\",$M405=\"YES\"),0,IF($J405=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB405/$BE405,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A405,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A405,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A405,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB405/BE405,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A405,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB405/BE405,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A405,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB405/BE405,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A405,'MC PT SA (CHA Only)'!A:A,0))*$BB405/BE405,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A405,'SFY 17-18 Directed Payments'!B:B,0))*$BB405/BE405,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A405,'SFY 17-18 Directed Payments'!B:B,0))*$BB405/BE405,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190796,190796,50262,1,"RONALD REAGAN UCLA MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C406,'Projected Nt Pt Revenues'!C:C,0)),0)","v":2037468364.4231961},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A406,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A406,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C406,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A406,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q406=\"No\",0,IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB406,0),0))","v":0},{"$f":"IF(Q406=\"no\",IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB406,0),0),IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB406,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P406=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB406),0)/2","v":0},{"$f":"IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB406,0),0)","v":0},{"$f":"IF(Q406=\"NO\",IFERROR(IF($P406=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB406,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB406,0)","v":167886},1.0311051244727525E-2,{"$f":"W406/$W$16","v":0},{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A406,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB406,0)","v":40909},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A406,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K406=\"YES\",$L406=\"YES\",$M406=\"YES\",$N406=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B406,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB406/$BE406)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J406=\"YES\",$K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB406/$BE406,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J406=\"YES\",$K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A406,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB406/$BE406,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J406=\"YES\",$K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A406,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A406,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB406/BE406),0)/2","v":0},{"$f":"IFERROR(IF(OR($K406=\"YES\",$L406=\"YES\",$M406=\"YES\"),0,IF($J406=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB406/$BE406,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A406,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A406,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A406,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB406/BE406,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A406,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB406/BE406,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A406,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB406/BE406,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A406,'MC PT SA (CHA Only)'!A:A,0))*$BB406/BE406,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A406,'SFY 17-18 Directed Payments'!B:B,0))*$BB406/BE406,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A406,'SFY 17-18 Directed Payments'!B:B,0))*$BB406/BE406,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106391010,391010,50167,1,"SAN JOAQUIN GENERAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C407,'Projected Nt Pt Revenues'!C:C,0)),0)","v":408747564.16605365},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A407,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A407,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C407,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A407,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IF(D407=3,\"NO\",\"YES\")","v":"YES"},{"$f":"IF($BB407=1,\"NO\",\"YES\")","v":"NO"},{"$f":"IF(BB407>0,IF(BB407<1,\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IF(COUNTIF(J407:O407,\"YES\"),\"NO\",\"YES\")","v":"NO"},"NO",{"$f":"IF(Q407=\"No\",0,IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB407,0),0))","v":0},{"$f":"IF(Q407=\"no\",IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB407,0),0),IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB407,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P407=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB407),0)/2","v":0},{"$f":"IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB407,0),0)","v":0},{"$f":"IF(Q407=\"NO\",IFERROR(IF($P407=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB407,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB407,0)","v":42620},{"$f":"Y407/$Y$17","v":2.6175917232543933E-3},0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A407,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB407,0)","v":24272},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A407,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K407=\"YES\",$L407=\"YES\",$M407=\"YES\",$N407=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B407,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB407/$BE407)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J407=\"YES\",$K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB407/$BE407,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J407=\"YES\",$K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A407,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB407/$BE407,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J407=\"YES\",$K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A407,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A407,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB407/BE407),0)/2","v":0},{"$f":"IFERROR(IF(OR($K407=\"YES\",$L407=\"YES\",$M407=\"YES\"),0,IF($J407=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB407/$BE407,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A407,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A407,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A407,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB407/BE407,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A407,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB407/BE407,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A407,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB407/BE407,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A407,'MC PT SA (CHA Only)'!A:A,0))*$BB407/BE407,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A407,'SFY 17-18 Directed Payments'!B:B,0))*$BB407/BE407,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A407,'SFY 17-18 Directed Payments'!B:B,0))*$BB407/BE407,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106013619,13619,50773,1,"SAN LEANDRO HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C408,'Projected Nt Pt Revenues'!C:C,0)),0)","v":73027221.154356778},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A408,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A408,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C408,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A408,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q408=\"No\",0,IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB408,0),0))","v":0},{"$f":"IF(Q408=\"no\",IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB408,0),0),IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB408,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P408=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB408),0)/2","v":0},{"$f":"IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB408,0),0)","v":0},{"$f":"IF(Q408=\"NO\",IFERROR(IF($P408=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB408,0),0),0)","v":0},{"$f":"SUM(R408:V408)","v":0},null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB408,0)","v":12664},7.7778464531425711E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A408,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB408,0)","v":4563},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A408,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K408=\"YES\",$L408=\"YES\",$M408=\"YES\",$N408=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B408,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB408/$BE408)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J408=\"YES\",$K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB408/$BE408,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J408=\"YES\",$K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A408,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB408/$BE408,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J408=\"YES\",$K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A408,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A408,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB408/BE408),0)/2","v":0},{"$f":"IFERROR(IF(OR($K408=\"YES\",$L408=\"YES\",$M408=\"YES\"),0,IF($J408=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB408/$BE408,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A408,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A408,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A408,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB408/BE408,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A408,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB408/BE408,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A408,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB408/BE408,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A408,'MC PT SA (CHA Only)'!A:A,0))*$BB408/BE408,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A408,'SFY 17-18 Directed Payments'!B:B,0))*$BB408/BE408,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A408,'SFY 17-18 Directed Payments'!B:B,0))*$BB408/BE408,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106410782,410782,50113,1,"SAN MATEO MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C409,'Projected Nt Pt Revenues'!C:C,0)),0)","v":190144645.04045296},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A409,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A409,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C409,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A409,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q409=\"No\",0,IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB409,0),0))","v":0},{"$f":"IF(Q409=\"no\",IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB409,0),0),IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB409,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P409=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB409),0)/2","v":0},{"$f":"IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB409,0),0)","v":0},{"$f":"IF(Q409=\"NO\",IFERROR(IF($P409=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB409,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB409,0)","v":23550},1.4463698987011019E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A409,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB409,0)","v":12954},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A409,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K409=\"YES\",$L409=\"YES\",$M409=\"YES\",$N409=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B409,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB409/$BE409)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J409=\"YES\",$K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB409/$BE409,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J409=\"YES\",$K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A409,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB409/$BE409,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J409=\"YES\",$K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A409,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A409,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB409/BE409),0)/2","v":0},{"$f":"IFERROR(IF(OR($K409=\"YES\",$L409=\"YES\",$M409=\"YES\"),0,IF($J409=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB409/$BE409,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A409,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A409,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A409,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB409/BE409,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A409,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB409/BE409,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A409,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB409/BE409,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A409,'MC PT SA (CHA Only)'!A:A,0))*$BB409/BE409,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A409,'SFY 17-18 Directed Payments'!B:B,0))*$BB409/BE409,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A409,'SFY 17-18 Directed Payments'!B:B,0))*$BB409/BE409,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106430883,430883,50038,1,"SANTA CLARA VALLEY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C410,'Projected Nt Pt Revenues'!C:C,0)),0)","v":561885783.65285826},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A410,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A410,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C410,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A410,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q410=\"No\",0,IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB410,0),0))","v":0},{"$f":"IF(Q410=\"no\",IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB410,0),0),IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB410,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P410=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB410),0)/2","v":0},{"$f":"IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB410,0),0)","v":0},{"$f":"IF(Q410=\"NO\",IFERROR(IF($P410=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB410,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB410,0)","v":132897},8.1621325022369576E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A410,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB410,0)","v":79868},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A410,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K410=\"YES\",$L410=\"YES\",$M410=\"YES\",$N410=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B410,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB410/$BE410)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J410=\"YES\",$K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB410/$BE410,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J410=\"YES\",$K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A410,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB410/$BE410,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J410=\"YES\",$K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A410,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A410,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB410/BE410),0)/2","v":0},{"$f":"IFERROR(IF(OR($K410=\"YES\",$L410=\"YES\",$M410=\"YES\"),0,IF($J410=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB410/$BE410,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A410,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A410,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A410,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB410/BE410,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A410,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB410/BE410,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A410,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB410/BE410,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A410,'MC PT SA (CHA Only)'!A:A,0))*$BB410/BE410,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A410,'SFY 17-18 Directed Payments'!B:B,0))*$BB410/BE410,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A410,'SFY 17-18 Directed Payments'!B:B,0))*$BB410/BE410,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106190687,190687,50112,1,"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C411,'Projected Nt Pt Revenues'!C:C,0)),0)","v":644148053.17439246},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A411,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A411,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C411,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A411,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q411=\"No\",0,IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB411,0),0))","v":0},{"$f":"IF(Q411=\"no\",IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB411,0),0),IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB411,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P411=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB411),0)/2","v":0},{"$f":"IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB411,0),0)","v":0},{"$f":"IF(Q411=\"NO\",IFERROR(IF($P411=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB411,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB411,0)","v":78828},4.841377765384733E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A411,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB411,0)","v":12826},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A411,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K411=\"YES\",$L411=\"YES\",$M411=\"YES\",$N411=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B411,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB411/$BE411)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J411=\"YES\",$K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB411/$BE411,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J411=\"YES\",$K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A411,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB411/$BE411,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J411=\"YES\",$K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A411,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A411,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB411/BE411),0)/2","v":0},{"$f":"IFERROR(IF(OR($K411=\"YES\",$L411=\"YES\",$M411=\"YES\"),0,IF($J411=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB411/$BE411,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A411,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A411,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A411,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB411/BE411,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A411,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB411/BE411,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A411,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB411/BE411,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A411,'MC PT SA (CHA Only)'!A:A,0))*$BB411/BE411,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A411,'SFY 17-18 Directed Payments'!B:B,0))*$BB411/BE411,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A411,'SFY 17-18 Directed Payments'!B:B,0))*$BB411/BE411,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106434138,434138,50688,1,"ST. LOUISE REGIONAL HOSPITAL",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C412,'Projected Nt Pt Revenues'!C:C,0)),0)","v":97798693.49752906},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A412,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A412,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C412,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A412,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q412=\"No\",0,IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB412,0),0))","v":0},{"$f":"IF(Q412=\"no\",IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB412,0),0),IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB412,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P412=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB412),0)/2","v":0},{"$f":"IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB412,0),0)","v":0},{"$f":"IF(Q412=\"NO\",IFERROR(IF($P412=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB412,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB412,0)","v":9553},5.8671641793170393E-4,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A412,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB412,0)","v":2574},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A412,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K412=\"YES\",$L412=\"YES\",$M412=\"YES\",$N412=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B412,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB412/$BE412)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J412=\"YES\",$K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB412/$BE412,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J412=\"YES\",$K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A412,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB412/$BE412,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J412=\"YES\",$K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A412,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A412,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB412/BE412),0)/2","v":0},{"$f":"IFERROR(IF(OR($K412=\"YES\",$L412=\"YES\",$M412=\"YES\"),0,IF($J412=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB412/$BE412,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A412,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A412,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A412,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB412/BE412,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A412,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB412/BE412,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A412,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB412/BE412,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A412,'MC PT SA (CHA Only)'!A:A,0))*$BB412/BE412,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A412,'SFY 17-18 Directed Payments'!B:B,0))*$BB412/BE412,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A412,'SFY 17-18 Directed Payments'!B:B,0))*$BB412/BE412,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106381154,381154,50454,1,"UCSF MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C413,'Projected Nt Pt Revenues'!C:C,0)),0)","v":3704455584.1384201},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A413,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A413,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C413,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A413,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q413=\"No\",0,IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB413,0),0))","v":0},{"$f":"IF(Q413=\"no\",IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB413,0),0),IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB413,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P413=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB413),0)/2","v":0},{"$f":"IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB413,0),0)","v":0},{"$f":"IF(Q413=\"NO\",IFERROR(IF($P413=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB413,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB413,0)","v":210381},1.2920965845377348E-2,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A413,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB413,0)","v":69915},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A413,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K413=\"YES\",$L413=\"YES\",$M413=\"YES\",$N413=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B413,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB413/$BE413)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J413=\"YES\",$K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB413/$BE413,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J413=\"YES\",$K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A413,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB413/$BE413,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J413=\"YES\",$K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A413,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A413,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB413/BE413),0)/2","v":0},{"$f":"IFERROR(IF(OR($K413=\"YES\",$L413=\"YES\",$M413=\"YES\"),0,IF($J413=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB413/$BE413,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A413,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A413,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A413,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB413/BE413,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A413,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB413/BE413,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A413,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB413/BE413,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A413,'MC PT SA (CHA Only)'!A:A,0))*$BB413/BE413,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A413,'SFY 17-18 Directed Payments'!B:B,0))*$BB413/BE413,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A413,'SFY 17-18 Directed Payments'!B:B,0))*$BB413/BE413,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106341006,341006,50599,1,"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C414,'Projected Nt Pt Revenues'!C:C,0)),0)","v":2424751326.0164375},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A414,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A414,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C414,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A414,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q414=\"No\",0,IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB414,0),0))","v":0},{"$f":"IF(Q414=\"no\",IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB414,0),0),IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB414,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P414=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB414),0)/2","v":0},{"$f":"IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB414,0),0)","v":0},{"$f":"IF(Q414=\"NO\",IFERROR(IF($P414=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB414,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB414,0)","v":178210},1.0945120154884219E-2,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A414,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB414,0)","v":72101},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A414,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K414=\"YES\",$L414=\"YES\",$M414=\"YES\",$N414=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B414,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB414/$BE414)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J414=\"YES\",$K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB414/$BE414,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J414=\"YES\",$K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A414,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB414/$BE414,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J414=\"YES\",$K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A414,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A414,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB414/BE414),0)/2","v":0},{"$f":"IFERROR(IF(OR($K414=\"YES\",$L414=\"YES\",$M414=\"YES\"),0,IF($J414=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB414/$BE414,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A414,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A414,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A414,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB414/BE414,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A414,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB414/BE414,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A414,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB414/BE414,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A414,'MC PT SA (CHA Only)'!A:A,0))*$BB414/BE414,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A414,'SFY 17-18 Directed Payments'!B:B,0))*$BB414/BE414,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A414,'SFY 17-18 Directed Payments'!B:B,0))*$BB414/BE414,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106301279,301279,50348,1,"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C415,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1275962256.8441429},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A415,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A415,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C415,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A415,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q415=\"No\",0,IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB415,0),0))","v":0},{"$f":"IF(Q415=\"no\",IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB415,0),0),IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB415,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P415=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB415),0)/2","v":0},{"$f":"IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB415,0),0)","v":0},{"$f":"IF(Q415=\"NO\",IFERROR(IF($P415=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB415,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB415,0)","v":123557},7.5884979012234418E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A415,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB415,0)","v":55763},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A415,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K415=\"YES\",$L415=\"YES\",$M415=\"YES\",$N415=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B415,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB415/$BE415)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J415=\"YES\",$K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB415/$BE415,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J415=\"YES\",$K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A415,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB415/$BE415,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J415=\"YES\",$K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A415,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A415,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB415/BE415),0)/2","v":0},{"$f":"IFERROR(IF(OR($K415=\"YES\",$L415=\"YES\",$M415=\"YES\"),0,IF($J415=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB415/$BE415,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A415,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A415,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A415,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB415/BE415,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A415,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB415/BE415,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A415,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB415/BE415,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A415,'MC PT SA (CHA Only)'!A:A,0))*$BB415/BE415,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A415,'SFY 17-18 Directed Payments'!B:B,0))*$BB415/BE415,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A415,'SFY 17-18 Directed Payments'!B:B,0))*$BB415/BE415,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106370782,370782,50025,1,"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C416,'Projected Nt Pt Revenues'!C:C,0)),0)","v":1839324244.0805979},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A416,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A416,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C416,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A416,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q416=\"No\",0,IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB416,0),0))","v":0},{"$f":"IF(Q416=\"no\",IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB416,0),0),IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB416,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P416=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB416),0)/2","v":0},{"$f":"IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB416,0),0)","v":0},{"$f":"IF(Q416=\"NO\",IFERROR(IF($P416=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB416,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB416,0)","v":174101},1.0692757780626774E-2,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A416,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB416,0)","v":56808},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A416,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K416=\"YES\",$L416=\"YES\",$M416=\"YES\",$N416=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B416,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB416/$BE416)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J416=\"YES\",$K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB416/$BE416,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J416=\"YES\",$K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A416,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB416/$BE416,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J416=\"YES\",$K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A416,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A416,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB416/BE416),0)/2","v":0},{"$f":"IFERROR(IF(OR($K416=\"YES\",$L416=\"YES\",$M416=\"YES\"),0,IF($J416=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB416/$BE416,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A416,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A416,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A416,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB416/BE416,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A416,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB416/BE416,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A416,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB416/BE416,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A416,'MC PT SA (CHA Only)'!A:A,0))*$BB416/BE416,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A416,'SFY 17-18 Directed Payments'!B:B,0))*$BB416/BE416,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A416,'SFY 17-18 Directed Payments'!B:B,0))*$BB416/BE416,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106560481,560481,50159,1,"VENTURA COUNTY MEDICAL CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C417,'Projected Nt Pt Revenues'!C:C,0)),0)","v":483719284.7414782},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A417,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A417,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C417,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A417,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q417=\"No\",0,IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB417,0),0))","v":0},{"$f":"IF(Q417=\"no\",IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB417,0),0),IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB417,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P417=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB417),0)/2","v":0},{"$f":"IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB417,0),0)","v":0},{"$f":"IF(Q417=\"NO\",IFERROR(IF($P417=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB417,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB417,0)","v":44778},2.7501295678997004E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A417,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB417,0)","v":20355},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A417,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K417=\"YES\",$L417=\"YES\",$M417=\"YES\",$N417=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B417,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB417/$BE417)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J417=\"YES\",$K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB417/$BE417,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J417=\"YES\",$K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A417,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB417/$BE417,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J417=\"YES\",$K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A417,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A417,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB417/BE417),0)/2","v":0},{"$f":"IFERROR(IF(OR($K417=\"YES\",$L417=\"YES\",$M417=\"YES\"),0,IF($J417=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB417/$BE417,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A417,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A417,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A417,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB417/BE417,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A417,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB417/BE417,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A417,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB417/BE417,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A417,'MC PT SA (CHA Only)'!A:A,0))*$BB417/BE417,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A417,'SFY 17-18 Directed Payments'!B:B,0))*$BB417/BE417,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A417,'SFY 17-18 Directed Payments'!B:B,0))*$BB417/BE417,0)/2","v":0},0,null,null,0,null,1,null,"No",1]
[106380939,380939,50228,1,"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER",null,{"$f":"IFERROR(INDEX('Projected Nt Pt Revenues'!AS:AS,MATCH(C418,'Projected Nt Pt Revenues'!C:C,0)),0)","v":705927856.12892628},null,null,{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$F:$F,MATCH(A418,'19. OSHPD STATUS'!$A:$A,0))=\"Rural\",\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(OR(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A418,'19. OSHPD STATUS'!$A:$A,0))=\"Specialty\",NOT(ISERROR(INDEX('17. HCRIS LTAC'!C:C,MATCH(C418,'17. HCRIS LTAC'!C:C,0))))),\"YES\",\"NO\"),\"\")","v":"NO"},{"$f":"IFERROR(IF(INDEX('19. OSHPD STATUS'!$E:$E,MATCH(A418,'19. OSHPD STATUS'!$A:$A,0))=\"Psychiatric\",\"YES\",\"NO\"),\"\")","v":"NO"},"YES","NO","NO","NO","NO",{"$f":"IF(Q418=\"No\",0,IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_HEALTH_PLAN_OWNED_HOSPITALS_RATE*$BB418,0),0))","v":0},{"$f":"IF(Q418=\"no\",IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BM:BM,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_MANAGED_CARE_RATE*$BB418,0),0),IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*HPO_DISCOUNT*$BB418,0),0))","v":0},{"$f":"IFERROR(IF(OR(INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))=0,$P418=\"NO\"),0,INDEX('10. 2016 OSHPD DAYS'!BP:BP,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*COMMERCIAL_FEE__FOR_SERVICE_RATE*$BB418),0)/2","v":0},{"$f":"IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BG:BG,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_FEE_FOR_SERVICE_RATE*BB418,0),0)","v":0},{"$f":"IF(Q418=\"NO\",IFERROR(IF($P418=\"YES\",INDEX('10. 2016 OSHPD DAYS'!BH:BH,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*MEDI_CAL_MANAGED_CARE_RATE*$BB418,0),0),0)","v":0},0,null,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BO:BO,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB418,0)","v":99736},6.1254840007156303E-3,0,{"$f":"IFERROR(INDEX('10. 2016 OSHPD DAYS'!BN:BN,MATCH(A418,'10. 2016 OSHPD DAYS'!$A:$A,0))*$BB418,0)","v":43175},null,{"$f":"IFERROR($AD$16*INDEX('12. CY 2016 FFS OP PAYMENTS'!$G:$G,MATCH($A418,'12. CY 2016 FFS OP PAYMENTS'!$A:$A,0)),0)/2","v":0},{"$f":"$AE$16*IFERROR(INDEX('14. CY2016 MEDI-CAL FFS DAYS'!$X:$X,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!$A:$A,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($K418=\"YES\",$L418=\"YES\",$M418=\"YES\",$N418=\"YES\"),0,INDEX('11. CY 2016 SA PAYMENTS'!$H:$H,MATCH(B418,'11. CY 2016 SA PAYMENTS'!$B:$B,0))),0)","v":0},{"$f":"IFERROR(IF(OR($K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,INDEX('15. SFY 18-19 FINAL MUR'!AV:AV,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))*($BB418/$BE418)*$AG$16),0)/2","v":0},{"$f":"IFERROR(IF(OR($J418=\"YES\",$K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB418/$BE418,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J418=\"YES\",$K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>=$AH$14,OR(INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))=\"Level I\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))=\"Level II\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level II - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))=\"Level I & Level I - Ped\",INDEX('TRAUMA CENTERS'!H:H,MATCH(A418,'TRAUMA CENTERS'!A:A,0))=\"Level II & Level II - Ped\")),INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$AI$16*$BB418/$BE418,0)),0)/2","v":0},{"$f":"IFERROR(IF(OR($J418=\"YES\",$K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A418,'20. TRANSPLANT DAYS'!A:A,0))>0),INDEX('20. TRANSPLANT DAYS'!F:F,MATCH(A418,'20. TRANSPLANT DAYS'!A:A,0)),0)*$AJ$16*$BB418/BE418),0)/2","v":0},{"$f":"IFERROR(IF(OR($K418=\"YES\",$L418=\"YES\",$M418=\"YES\"),0,IF($J418=\"YES\",IF(AND(INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))>$AH$11,INDEX('15. SFY 18-19 FINAL MUR'!E:E,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))<$AH$12,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$13,INDEX('14. CY2016 MEDI-CAL FFS DAYS'!V:V,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))>$AH$14),$AH$16*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!U:U,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB418/$BE418,0),0)),0)/2","v":0},0,null,{"$f":"ROUND(VLOOKUP($A418,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,28,FALSE),2)","v":0},{"$f":"ROUND(VLOOKUP($A418,'Managed Care MASTER (CHA Only)'!$A$15:$AF$415,31,FALSE),2)","v":0},0,{"$f":"IFERROR('3. VARIABLE INPUT'!$K$46*INDEX('15. SFY 18-19 FINAL MUR'!AW:AW,MATCH(A418,'15. SFY 18-19 FINAL MUR'!A:A,0))*$BB418/BE418,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$47*INDEX('13. 2016 OSHPD MEDI-CAL MC OP'!L:L,MATCH(A418,'13. 2016 OSHPD MEDI-CAL MC OP'!A:A,0))*$BB418/BE418,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$48*INDEX('14. CY2016 MEDI-CAL FFS DAYS'!Y:Y,MATCH(A418,'14. CY2016 MEDI-CAL FFS DAYS'!A:A,0))*$BB418/BE418,0)/2","v":0},{"$f":"IFERROR(INDEX('MC PT SA (CHA Only)'!K:K,MATCH(A418,'MC PT SA (CHA Only)'!A:A,0))*$BB418/BE418,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$50*INDEX('SFY 17-18 Directed Payments'!H:H,MATCH(A418,'SFY 17-18 Directed Payments'!B:B,0))*$BB418/BE418,0)/2","v":0},{"$f":"IFERROR('3. VARIABLE INPUT'!$K$51*INDEX('SFY 17-18 Directed Payments'!I:I,MATCH(A418,'SFY 17-18 Directed Payments'!B:B,0))*$BB418/BE418,0)/2","v":0},0,null,null,0,null,1,null,"No",1]

{"sheet":"7. FEES AND PAYMENTS","index":10,"n_rows":432,"n_cols":44,"rows_kept":432,"cut":false,"hidden":false,"merged":[[0,4,0,10],[16,5,19,5],[0,19,0,25],[16,20,19,20],[0,34,0,40],[16,35,19,35]]}
[null,null,null,null,"FY 2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY 2021-22"]
[null,null,null,null,"Payment","Fee","FEE IN","FEE OUT","ACA REIMB.",null,null,null,null,null,null,null,null,null,null,"Payment","Fee","FEE IN","FEE OUT","ACA REIMB.",null,null,null,null,null,null,null,null,null,null,"Payment","Fee","FEE IN","FEE OUT","ACA REIMB."]
[null,null,null,"FFS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FFS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FFS"]
[null,null,null,"FFS 50/50",{"$f":"'1. FEE SUMMARY'!C5*(1-'1. FEE SUMMARY'!$C$40)+'1. FEE SUMMARY'!C6*(1-'1. FEE SUMMARY'!$D$40)","v":2604575765.3010473},{"$f":"E4/2","v":1302287882.6505237},{"$f":"F4","v":1302287882.6505237},{"$f":"G4","v":1302287882.6505237},null,null,null,null,null,null,null,null,null,null,"FFS 50/50",{"$f":"'1. FEE SUMMARY'!H5*(1-'1. FEE SUMMARY'!$I$40)+'1. FEE SUMMARY'!H6*(1-'1. FEE SUMMARY'!$I$40)","v":2857243198.595922},{"$f":"T4/2","v":1428621599.297961},{"$f":"U4","v":1428621599.297961},{"$f":"V4","v":1428621599.297961},null,null,null,null,null,null,null,null,null,null,"FFS 50/50",{"$f":"'1. FEE SUMMARY'!M5*(1-'1. FEE SUMMARY'!$M$40)+'1. FEE SUMMARY'!M6*(1-'1. FEE SUMMARY'!$N$40)","v":1406665679.25},{"$f":"AI4/2","v":703332839.625},{"$f":"AJ4","v":703332839.625},{"$f":"AK4","v":703332839.625}]
[null,null,null,"FFS Enhanced FMAP",{"$f":"'1. FEE SUMMARY'!$C$5*'1. FEE SUMMARY'!$C$40+'1. FEE SUMMARY'!$C$6*'1. FEE SUMMARY'!$D$40","v":734623933.80285954},{"$f":"E5*(1-'1. FEE SUMMARY'!$D$19)","v":62443034.373243034},62443034.373243034,{"$f":"((E5-F5)/2)+F5","v":398533484.08805126},{"$f":"E5/2","v":367311966.90142977},null,null,null,null,null,null,null,null,null,"FFS Enhanced FMAP",{"$f":"'1. FEE SUMMARY'!$H$5*'1. FEE SUMMARY'!$H$40+'1. FEE SUMMARY'!$H$6*'1. FEE SUMMARY'!$I$40","v":805889107.29628563},{"$f":"T5*(1-'1. FEE SUMMARY'!$I$19)","v":80588910.729628548},80588910.729628548,{"$f":"((T5-U5)/2)+U5","v":443239009.0129571},{"$f":"T5/2","v":402944553.64814281},null,null,null,null,null,null,null,null,null,"FFS Enhanced FMAP",{"$f":"'1. FEE SUMMARY'!$M$5*'1. FEE SUMMARY'!$M$40+'1. FEE SUMMARY'!$M$6*'1. FEE SUMMARY'!$N$40","v":396751858.25},{"$f":"AI5*(1-'1. FEE SUMMARY'!$N$19)","v":39675185.824999988},39675185.824999988,{"$f":"((AI5-AJ5)/2)+AJ5","v":218213522.03749999},{"$f":"AI5/2","v":198375929.125}]
[null,null,null,"Children",{"$f":"'1. FEE SUMMARY'!$C$25","v":970997992.82710016},{"$f":"E6","v":970997992.82710016},970997992.82710016,{"$f":"G6","v":970997992.82710016},{"$f":"(E5-F5)/2","v":336090449.71480823},null,null,null,null,null,null,null,null,null,"Children",{"$f":"'1. FEE SUMMARY'!$H$25","v":1013500000},{"$f":"T6","v":1013500000},1013500000,{"$f":"V6","v":1013500000},{"$f":"(T5-U5)/2","v":362650098.28332853},null,null,null,null,null,null,null,null,null,"Children",{"$f":"'1. FEE SUMMARY'!$M$25","v":510000000},{"$f":"AI6","v":510000000},510000000,{"$f":"AK6","v":510000000},{"$f":"(AI5-AJ5)/2","v":178538336.21250001}]
[null,null,null,"Admin",{"$f":"'1. FEE SUMMARY'!$C$26","v":2000000},{"$f":"E7","v":2000000},2000000,null,null,null,null,null,null,null,null,null,null,null,"Admin",{"$f":"'1. FEE SUMMARY'!$H$26","v":2000000},{"$f":"T7","v":2000000},2000000,null,null,null,null,null,null,null,null,null,null,null,"Admin",{"$f":"'1. FEE SUMMARY'!$M$26","v":1000000},{"$f":"AI7","v":1000000},1000000]
[null,null,null,"DPH Grants",{"$f":"'1. FEE SUMMARY'!$C$27","v":105900000},105900000,105900000,{"$f":"G8","v":105900000},{"$f":"E5*'1. FEE SUMMARY'!$D$19","v":672180899.42961645},null,null,null,null,null,null,null,null,null,"DPH Grants",{"$f":"'1. FEE SUMMARY'!$H$27","v":105900000},105900000,105900000,{"$f":"V8","v":105900000},{"$f":"T5*'1. FEE SUMMARY'!$I$19","v":725300196.56665707},null,null,null,null,null,null,null,null,null,"DPH Grants",{"$f":"'1. FEE SUMMARY'!$M$27","v":52950000},52950000,52950000,{"$f":"AK8","v":52950000},{"$f":"AI5*'1. FEE SUMMARY'!$N$19","v":357076672.42500001}]
[null,null,null,"NDPH Grants",{"$f":"'1. FEE SUMMARY'!$C$28","v":44800000},44800000,44800000,{"$f":"G9","v":44800000},{"$f":"F5","v":62443034.373243034},null,null,null,null,null,null,null,null,null,"NDPH Grants",{"$f":"'1. FEE SUMMARY'!$H$28","v":44800000},44800000,44800000,{"$f":"V9","v":44800000},{"$f":"U5","v":80588910.729628548},null,null,null,null,null,null,null,null,null,"NDPH Grants",{"$f":"'1. FEE SUMMARY'!$M$28","v":22400000},22400000,22400000,{"$f":"AK9","v":22400000},{"$f":"AJ5","v":39675185.824999988}]
[null,null,null,"Managed Care ",null,null,{"$f":"SUM(G4:G9)","v":2488428909.8508668},{"$f":"SUM(H4:H9)","v":2822519359.5656753},{"$f":"I8-I5","v":304868932.52818668},null,null,null,null,null,null,null,null,null,"Managed Care ",null,null,{"$f":"SUM(V4:V9)","v":2675410510.0275898},{"$f":"SUM(W4:W9)","v":3036060608.3109179},{"$f":"X8-X5","v":322355642.91851425},null,null,null,null,null,null,null,null,null,"Managed Care ",null,null,{"$f":"SUM(AK4:AK9)","v":1329358025.45},{"$f":"SUM(AL4:AL9)","v":1506896361.6624999},{"$f":"AM8-AM5","v":158700743.30000001}]
[null,null,null,"MC 50/50",{"$f":"'1. FEE SUMMARY'!$C$7+'1. FEE SUMMARY'!$C$8","v":3531258841.5999999},{"$f":"E11/2","v":1765629420.8},{"$f":"F11","v":1765629420.8},{"$f":"G11","v":1765629420.8},{"$f":"I10/4","v":76217233.13204667},null,null,null,null,null,null,null,null,null,"MC 50/50",{"$f":"'1. FEE SUMMARY'!$H$7+'1. FEE SUMMARY'!$H$8","v":3603012646.0999999},{"$f":"T11/2","v":1801506323.05},{"$f":"U11","v":1801506323.05},{"$f":"V11","v":1801506323.05},{"$f":"X10/4","v":80588910.729628563},null,null,null,null,null,null,null,null,null,"MC 50/50",{"$f":"'1. FEE SUMMARY'!$M$7+'1. FEE SUMMARY'!$M$8","v":1838899812.3999999},{"$f":"AI11/2","v":919449906.19999993},{"$f":"AJ11","v":919449906.19999993},{"$f":"AK11","v":919449906.19999993},{"$f":"AM10/4","v":39675185.825000003}]
[null,null,null,"MC Enhanced FMAP",{"$f":"'1. FEE SUMMARY'!$C$9","v":1513396646.4000001},{"$f":"E12*(1-'1. FEE SUMMARY'!$D$21)","v":128638714.94399996},{"$f":"F12","v":128638714.94399996},{"$f":"G12","v":128638714.94399996},null,null,null,null,null,null,null,null,null,null,"MC Enhanced FMAP",{"$f":"'1. FEE SUMMARY'!$H$9","v":1544148276.9000001},{"$f":"T12*(1-'1. FEE SUMMARY'!$I$21)","v":154414827.68999997},{"$f":"U12","v":154414827.68999997},{"$f":"V12","v":154414827.68999997},null,null,null,null,null,null,null,null,null,null,"MC Enhanced FMAP",{"$f":"'1. FEE SUMMARY'!$M$9","v":788099919.60000014},{"$f":"AI12*(1-'1. FEE SUMMARY'!$N$21)","v":78809991.959999993},{"$f":"AJ12","v":78809991.959999993},{"$f":"AK12","v":78809991.959999993}]
[null,null,null,"Offset Fee (QAF IV)",0,{"$f":"'8. FEE ADJUSTMENT'!C6","v":-43988239.40277195},{"$f":"-F13","v":43988239.40277195},{"$f":"G13","v":43988239.40277195},null,null,null,null,"FFS TFMAP",null,null,null,null,null,"Offset Fee (QAF IV)",0,{"$f":"'8. FEE ADJUSTMENT'!C7","v":-43988239.40277195},{"$f":"-U13","v":43988239.40277195},{"$f":"V13","v":43988239.40277195},null,null,null,null,null,null,null,null,null,null,"Offset Fee (QAF IV)",0,{"$f":"'8. FEE ADJUSTMENT'!C8","v":-21994119.701385975},{"$f":"-AJ13","v":21994119.701385975},{"$f":"AK13","v":21994119.701385975}]
[null,null,null,"Total Matched and Unmatched Funds",{"$f":"SUM(E11:E13,E4:E9)","v":9507553179.9310074},{"$f":"SUM(F4:F13)","v":4338708806.1920948},{"$f":"SUM(G11:G13)","v":1938256375.1467719},{"$f":"SUM(H11:H13)","v":1938256375.1467719},null,null,null,null,"FFS EFMAP",null,null,null,null,null,"Total Matched and Unmatched Funds",{"$f":"SUM(T11:T13,T4:T9)","v":9976493228.8922081},{"$f":"SUM(U4:U13)","v":4587343421.3648176},{"$f":"SUM(V11:V13)","v":1999909390.142772},{"$f":"SUM(W11:W13)","v":1999909390.142772},null,null,null,null,null,null,null,null,null,null,"Total Matched and Unmatched Funds",{"$f":"SUM(AI11:AI13,AI4:AI9)","v":5016767269.5},{"$f":"SUM(AJ4:AJ13)","v":2305623803.9086142},{"$f":"SUM(AK11:AK13)","v":1020254017.8613859},{"$f":"SUM(AL11:AL13)","v":1020254017.8613859}]
[null,null,null,null,"FFS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FFS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FFS"]
[null,null,null,null,"Cycle ","DOS SFY","CYCLE (DOS)","FEE DUE",null,"CHECKWRITE DATE**",null,null,null,null,null,null,null,null,null,"Cycle ","DOS SFY","CYCLE (DOS)","FEE DUE",null,"CHECKWRITE DATE**",null,null,null,null,null,null,null,null,null,"Cycle ","DOS SFY","CYCLE (DOS)","FEE DUE",null,"CHECKWRITE DATE**"]
[null,null,null,null,3,"2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,3,"2019-20"]
[null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[]
[]
[null,null,null,null,"MANAGED CARE*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MANAGED CARE*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MANAGED CARE*"]
[]
[null,null,null,null,"CYCLE","SFY","FEE DUE","CHECKWRITE DATE ",null,null,null,null,null,null,null,null,null,null,null,"CYCLE","SFY","FEE DUE","CHECKWRITE DATE ",null,null,null,null,null,null,null,null,null,null,null,"CYCLE","SFY","FEE DUE","CHECKWRITE DATE "]
[null,null,null,null,"MC1","2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,"MC1","2019-20",null,null,null,null,null,null,null,null,null,null,null,null,null,"MC1","2019-20"]
[null,null,null,null,"MC2","2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,"MC2","2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,"MC2","2020-21"]
[null,null,null,null,"MC3","2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,"MC3","2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,"MC3","2021-22"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MC TFMAP"]
[null,null,null,null,{"$f":"(F4+F5+F6+F7+F8+F9)/F14","v":0.57354135089671021},{"$f":"(F11+F12+F13)/F14","v":0.42645864910328979},"Fee split, based on total FFS/MC payment split percentage",null,null,null,null,null,null,null,"MC EFMAP",null,null,null,null,{"$f":"(U4+U5+U6+U7+U8+U9)/U14","v":0.58321565757804261},{"$f":"(U11+U12+U13)/U14","v":0.41678434242195744},"Fee split, based on total FFS/MC payment split percentage",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AJ4+AJ5+AJ6+AJ7+AJ8+AJ9)/AJ14","v":0.576571955579398},{"$f":"(AJ11+AJ12+AJ13)/AJ14","v":0.423428044420602},"Fee split, based on total FFS/MC payment split percentage"]
["OSHPD ID","OSHPD ID SHORT","MEDICARE ID","HOSPITAL NAME","FFS FEE","MANAGED CARE FEE","HQAF VI FEE","FSS FEE RELATED TO CHILDREN","MC FEE RELATED TO CHILDREN","HQAF V FEE","TOTAL FEE","FFS PAYMENT","MANAGED CARE PAYMENT","TOTAL PAYMENT",null,"OSHPD ID","OSHPD ID SHORT","MEDICARE ID","HOSPITAL NAME","FFS FEE","MANAGED CARE FEE","HQAF VI FEE","FSS FEE RELATED TO CHILDREN","MC FEE RELATED TO CHILDREN","HQAF V FEE","TOTAL FEE","FFS PAYMENT","MANAGED CARE PAYMENT","TOTAL PAYMENT",null,"OSHPD ID","OSHPD ID SHORT","MEDICARE ID","HOSPITAL NAME","FFS FEE","MANAGED CARE FEE","HQAF VI FEE","FSS FEE RELATED TO CHILDREN","MC FEE RELATED TO CHILDREN","HQAF V FEE","TOTAL FEE","FFS PAYMENT","MANAGED CARE PAYMENT","TOTAL PAYMENT"]
[106154044,{"$f":"A35-106000000","v":154044},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54155},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A35,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A35,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},{"$f":"E35+F35","v":0},{"$f":"K35*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,{"$f":"G35+J35","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"SUM(L35:M35)","v":0},null,106154044,{"$f":"P35-106000000","v":154044},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54155},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P35,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P35,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P35,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},{"$f":"T35+U35","v":0},{"$f":"Z35*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,{"$f":"V35+Y35","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P35,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P35,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"SUM(AA35:AB35)","v":0},null,106154044,{"$f":"AE35-106000000","v":154044},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE35,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54155},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE35,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE35,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE35,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},{"$f":"AI35+AJ35","v":0},{"$f":"AO35*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,{"$f":"AK35+AN35","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE35,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE35,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"SUM(AP35:AQ35)","v":0}]
[106434051,{"$f":"A36-106000000","v":434051},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A36,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A36,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},{"$f":"E36+F36","v":0},{"$f":"K36*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"SUM(L36:M36)","v":0},null,106434051,{"$f":"P36-106000000","v":434051},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P36,'4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P36,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P36,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},{"$f":"T36+U36","v":0},{"$f":"Z36*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P36,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P36,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"SUM(AA36:AB36)","v":0},null,106434051,{"$f":"AE36-106000000","v":434051},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE36,'4. FY 2019-20'!$A:$A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE36,'4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE36,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE36,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},{"$f":"AI36+AJ36","v":0},{"$f":"AO36*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE36,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE36,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"SUM(AP36:AQ36)","v":0}]
[106504079,504079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53040},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A37,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A37,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},{"$f":"E37+F37","v":0},{"$f":"K37*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"SUM(L37:M37)","v":0},null,106504079,504079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53040},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P37,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P37,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P37,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},{"$f":"T37+U37","v":0},{"$f":"Z37*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P37,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P37,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"SUM(AA37:AB37)","v":0},null,106504079,504079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE37,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53040},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE37,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE37,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE37,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},{"$f":"AI37+AJ37","v":0},{"$f":"AO37*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE37,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE37,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"SUM(AP37:AQ37)","v":0}]
[106190552,190552,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50552},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MOTION PICTURE AND TELEVISION HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A38,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A38,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K38*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190552,190552,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50552},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P38,'4. FY 2019-20'!A:A,0)),\"\")","v":"MOTION PICTURE AND TELEVISION HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P38,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P38,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z38*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P38,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P38,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190552,190552,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE38,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50552},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE38,'4. FY 2019-20'!A:A,0)),\"\")","v":"MOTION PICTURE AND TELEVISION HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE38,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE38,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO38*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE38,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE38,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106434032,434032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54154},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SAN JOSE BEHAVIORAL HEALTH"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A39,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A39,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K39*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106434032,434032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54154},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P39,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN JOSE BEHAVIORAL HEALTH"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P39,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P39,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z39*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P39,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P39,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106434032,434032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE39,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54154},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE39,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN JOSE BEHAVIORAL HEALTH"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE39,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE39,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO39*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE39,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE39,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106494106,494106,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50291},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER SANTA ROSA REGIONAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A40,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5291381.3332504379},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A40,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3934424.8356989557},9225806.1689493936,{"$f":"K40*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2064724.7078386019},0,0,9225806.1689493936,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":7606795.50142169},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":16609495.312729679},24216290.814151369,null,106494106,494106,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50291},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P40,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SANTA ROSA REGIONAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P40,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5694370.936216522},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P40,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4069377.4512391658},9763748.3874556869,{"$f":"Z40*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2157143.706442242},0,0,9763748.3874556869,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P40,'5. FY 2020-21'!$A:$A,0)),0)","v":8807383.184296269},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P40,'5. FY 2020-21'!$A:$A,0)),0)","v":17010083.265523244},25817466.449819513,null,106494106,494106,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE40,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50291},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE40,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SANTA ROSA REGIONAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE40,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2803026.7619153415},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE40,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2058511.7412860082},4861538.5032013496,{"$f":"AO40*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1075363.9134144548},0,0,4861538.5032013496,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE40,'6. FY 2021-22'!$A:$A,0)),0)","v":4321199.7792075062},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE40,'6. FY 2021-22'!$A:$A,0)),0)","v":8702119.5530771129},13023319.332284618]
[106334457,334457,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),\"\")","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"TELECARE RIVERSIDE COUNTY PSYCHIATRIC HEALTH FACILITY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A41,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A41,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K41*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106334457,334457,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),\"\")","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P41,'4. FY 2019-20'!A:A,0)),\"\")","v":"TELECARE RIVERSIDE COUNTY PSYCHIATRIC HEALTH FACILITY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P41,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P41,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z41*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P41,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P41,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106334457,334457,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE41,'4. FY 2019-20'!$A:$A,0)),\"\")","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE41,'4. FY 2019-20'!A:A,0)),\"\")","v":"TELECARE RIVERSIDE COUNTY PSYCHIATRIC HEALTH FACILITY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE41,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE41,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO41*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE41,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE41,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106444029,444029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54152},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"TELECARE SANTA CRUZ - PHF"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A42,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A42,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K42*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106444029,444029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54152},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P42,'4. FY 2019-20'!A:A,0)),\"\")","v":"TELECARE SANTA CRUZ - PHF"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P42,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P42,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z42*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P42,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P42,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106444029,444029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE42,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54152},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE42,'4. FY 2019-20'!A:A,0)),\"\")","v":"TELECARE SANTA CRUZ - PHF"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE42,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE42,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO42*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE42,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE42,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106364451,364451,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"TOTALLY KIDS REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A43,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A43,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K43*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106364451,364451,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P43,'4. FY 2019-20'!A:A,0)),\"\")","v":"TOTALLY KIDS REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P43,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P43,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z43*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P43,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P43,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106364451,364451,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE43,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE43,'4. FY 2019-20'!A:A,0)),\"\")","v":"TOTALLY KIDS REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE43,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE43,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO43*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE43,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE43,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106150788,150788,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50455},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH BAKERSFIELD"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A44,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":15013687.527889132},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A44,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":11163479.130479615},26177166.658368748,{"$f":"K44*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5858419.5018805275},0,0,26177166.658368748,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":13365302.546248209},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":36687804.622651018},50053107.168899223,null,106150788,150788,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50455},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P44,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH BAKERSFIELD"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P44,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":16132505.781959357},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P44,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":11528798.52690275},27661304.308862105,{"$f":"Z44*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6111321.8135063676},0,0,27661304.308862105,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P44,'5. FY 2020-21'!$A:$A,0)),0)","v":14918789.189228285},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P44,'5. FY 2020-21'!$A:$A,0)),0)","v":37595316.203678057},52514105.392906338,null,106150788,150788,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE44,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50455},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE44,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH BAKERSFIELD"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE44,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8055689.1846013227},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE44,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5916008.7217010213},13971697.906302344,{"$f":"AO44*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3090515.4258620008},0,0,13971697.906302344,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE44,'6. FY 2021-22'!$A:$A,0)),0)","v":7336481.5889976602},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE44,'6. FY 2021-22'!$A:$A,0)),0)","v":19200184.986363336},26536666.575360999]
[106171049,171049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51317},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH CLEARLAKE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A45,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A45,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K45*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":819774.67727720574},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":8669944.4203525744},9489719.0976297799,null,106171049,171049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51317},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P45,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH CLEARLAKE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P45,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P45,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z45*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P45,'5. FY 2020-21'!$A:$A,0)),0)","v":877110.56850715866},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P45,'5. FY 2020-21'!$A:$A,0)),0)","v":8749285.9765253402},9626396.5450324994,null,106171049,171049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE45,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51317},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE45,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH CLEARLAKE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE45,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE45,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO45*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE45,'6. FY 2021-22'!$A:$A,0)),0)","v":431115.73513291683},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE45,'6. FY 2021-22'!$A:$A,0)),0)","v":4475139.4661778891},4906255.201310806]
[106040875,40875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50225},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH FEATHER RIVER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A46,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A46,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K46*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106040875,40875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50225},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P46,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH FEATHER RIVER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P46,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P46,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z46*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P46,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P46,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106040875,40875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE46,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50225},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE46,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH FEATHER RIVER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE46,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE46,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO46*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE46,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE46,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190323,190323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50239},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH GLENDALE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A47,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":23335752.750536352},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A47,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":17351379.42232579},40687132.172862142,{"$f":"K47*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":9105732.9354199842},0,0,40687132.172862142,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":13868762.544654949},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":32678137.269539837},46546899.814194784,null,106190323,190323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50239},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P47,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH GLENDALE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P47,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":25131285.834370825},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P47,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":17959611.174010504},43090897.008381329,{"$f":"Z47*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":9520243.0048285089},0,0,43090897.008381329,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P47,'5. FY 2020-21'!$A:$A,0)),0)","v":15541628.475062922},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P47,'5. FY 2020-21'!$A:$A,0)),0)","v":33318761.878632504},48860390.353695422,null,106190323,190323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE47,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50239},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE47,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH GLENDALE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE47,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":12281072.44651722},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE47,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":9019083.2889034394},21300155.735420659,{"$f":"AO47*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4711557.6299346313},0,0,21300155.735420659,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE47,'6. FY 2021-22'!$A:$A,0)),0)","v":7641797.755705961},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE47,'6. FY 2021-22'!$A:$A,0)),0)","v":16993660.35381953},24635458.109525491]
[106164029,164029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50121},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH HANFORD"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A48,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A48,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K48*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":12201156.899884928},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":44058911.585547224},56260068.485432148,null,106164029,164029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50121},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P48,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH HANFORD"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P48,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P48,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z48*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P48,'5. FY 2020-21'!$A:$A,0)),0)","v":13553672.655489616},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P48,'5. FY 2020-21'!$A:$A,0)),0)","v":43869964.336306274},57423636.99179589,null,106164029,164029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE48,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50121},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE48,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH HANFORD"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE48,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE48,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO48*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE48,'6. FY 2021-22'!$A:$A,0)),0)","v":6656492.4179657837},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE48,'6. FY 2021-22'!$A:$A,0)),0)","v":22344151.133095637},29000643.551061422]
[106234038,234038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A49,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A49,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K49*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106234038,234038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P49,'4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P49,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P49,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z49*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P49,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P49,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106234038,234038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE49,'4. FY 2019-20'!$A:$A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE49,'4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE49,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE49,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO49*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE49,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE49,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106390923,390923,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50336},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH LODI MEMORIAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A50,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":7575093.6690331837},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A50,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":5632487.0175028639},13207580.686536048,{"$f":"K50*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2955841.2213388532},0,0,13207580.686536048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":8330445.3595712855},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":20991308.453067288},29321753.812638573,null,106390923,390923,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50336},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P50,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH LODI MEMORIAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P50,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":8154629.9554270767},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P50,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":5827556.3070119945},13982186.262439072,{"$f":"Z50*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3089139.9390294366},0,0,13982186.262439072,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P50,'5. FY 2020-21'!$A:$A,0)),0)","v":9235289.8846055679},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P50,'5. FY 2020-21'!$A:$A,0)),0)","v":21286806.556124404},30522096.440729972,null,106390923,390923,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE50,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50336},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE50,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH LODI MEMORIAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE50,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4002557.9938245108},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE50,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2939434.1636024565},6941992.1574269673,{"$f":"AO50*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1535556.665526204},0,0,6941992.1574269673,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE50,'6. FY 2021-22'!$A:$A,0)),0)","v":4535836.9674160751},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE50,'6. FY 2021-22'!$A:$A,0)),0)","v":10875227.884387745},15411064.851803821]
[106100797,100797,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50192},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH REEDLEY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A51,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A51,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K51*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":3522508.0565524995},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":14289204.857855506},17811712.914408006,null,106100797,100797,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50192},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P51,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH REEDLEY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P51,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P51,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z51*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P51,'5. FY 2020-21'!$A:$A,0)),0)","v":3890661.3919522595},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P51,'5. FY 2020-21'!$A:$A,0)),0)","v":14284834.241921958},18175495.633874215,null,106100797,100797,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE51,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50192},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE51,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH REEDLEY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE51,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE51,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO51*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE51,'6. FY 2021-22'!$A:$A,0)),0)","v":1909328.6961389941},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE51,'6. FY 2021-22'!$A:$A,0)),0)","v":7286848.0486069843},9196176.7447459791]
[106560525,560525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50236},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH SIMI VALLEY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A52,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5884995.6620919583},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A52,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4375808.8167673079},10260804.478859266,{"$f":"K52*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2296356.1277826284},0,0,10260804.478859266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":2340909.6133389412},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":8723489.7616245542},11064399.374963496,null,106560525,560525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50236},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P52,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH SIMI VALLEY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P52,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6333764.527673088},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P52,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4526308.3208092758},10860072.848482363,{"$f":"Z52*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2399359.0234982204},0,0,10860072.848482363,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P52,'5. FY 2020-21'!$A:$A,0)),0)","v":2615042.7113847598},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P52,'5. FY 2020-21'!$A:$A,0)),0)","v":8832525.944067996},11447568.655452756,null,106560525,560525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE52,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50236},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE52,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH SIMI VALLEY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE52,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3108825.1616082308},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE52,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2283086.6917599547},5391911.8533681855,{"$f":"AO52*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1192681.5816856346},0,0,5391911.8533681855,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE52,'6. FY 2021-22'!$A:$A,0)),0)","v":1284600.6577388069},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE52,'6. FY 2021-22'!$A:$A,0)),0)","v":4505745.3312085252},5790345.9889473319]
[106554011,554011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50335},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH SONORA - GREENLEY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A53,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A53,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K53*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":2609570.5700842096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":13261148.933349442},15870719.503433652,null,106554011,554011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50335},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P53,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH SONORA - GREENLEY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P53,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P53,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z53*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P53,'5. FY 2020-21'!$A:$A,0)),0)","v":2771587.9202204659},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P53,'5. FY 2020-21'!$A:$A,0)),0)","v":13372692.219029661},16144280.139250128,null,106554011,554011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE53,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50335},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE53,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH SONORA - GREENLEY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE53,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE53,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO53*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE53,'6. FY 2021-22'!$A:$A,0)),0)","v":1361430.6089859852},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE53,'6. FY 2021-22'!$A:$A,0)),0)","v":6838381.8083663452},8199812.4173523299]
[106281078,281078,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50013},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH ST. HELENA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A54,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":6165958.3025616184},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A54,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4584719.5568836965},10750677.859445315,{"$f":"K54*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2405989.2215292337},0,0,10750677.859445315,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":1770249.5400989272},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":10215665.164661651},11985914.704760579,null,106281078,281078,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50013},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P54,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH ST. HELENA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P54,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6641248.5500627998},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P54,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4746046.1217612429},11387294.671824042,{"$f":"Z54*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2515840.2347082188},0,0,11387294.671824042,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P54,'5. FY 2020-21'!$A:$A,0)),0)","v":1949779.4296564898},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P54,'5. FY 2020-21'!$A:$A,0)),0)","v":10440957.195994446},12390736.625650935,null,106281078,281078,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE54,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50013},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE54,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH ST. HELENA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE54,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3240741.8153816452},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE54,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2379964.8180601755},5620706.6334418207,{"$f":"AO54*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1243290.5915508792},0,0,5620706.6334418207,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE54,'6. FY 2021-22'!$A:$A,0)),0)","v":962474.96725734323},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE54,'6. FY 2021-22'!$A:$A,0)),0)","v":5326697.3547292305},6289172.3219865737]
[106150808,150808,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH TEHACHAPI VALLEY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A55,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A55,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K55*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":696063.56184259627},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":2758674.4467951395},3454738.0086377356,null,106150808,150808,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P55,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH TEHACHAPI VALLEY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P55,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P55,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z55*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P55,'5. FY 2020-21'!$A:$A,0)),0)","v":684031.17380027822},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P55,'5. FY 2020-21'!$A:$A,0)),0)","v":2707502.0399305937},3391533.2137308717,null,106150808,150808,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE55,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE55,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH TEHACHAPI VALLEY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE55,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE55,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO55*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE55,'6. FY 2021-22'!$A:$A,0)),0)","v":335893.57321122236},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE55,'6. FY 2021-22'!$A:$A,0)),0)","v":1380855.4002089165},1716748.9734201389]
[106231396,231396,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH UKIAH VALLEY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A56,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A56,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K56*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":2499820.5322139533},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":10486809.039584462},12986629.571798414,null,106231396,231396,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P56,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH UKIAH VALLEY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P56,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P56,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z56*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P56,'5. FY 2020-21'!$A:$A,0)),0)","v":2741521.9929147176},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P56,'5. FY 2020-21'!$A:$A,0)),0)","v":10354615.517606772},13096137.51052149,null,106231396,231396,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE56,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE56,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH UKIAH VALLEY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE56,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE56,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO56*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE56,'6. FY 2021-22'!$A:$A,0)),0)","v":1347442.3461634889},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE56,'6. FY 2021-22'!$A:$A,0)),0)","v":5257606.9800335364},6605049.3261970254]
[106481015,481015,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54074},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH VALLEJO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A57,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A57,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K57*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106481015,481015,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54074},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P57,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH VALLEJO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P57,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P57,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z57*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P57,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P57,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106481015,481015,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE57,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54074},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE57,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH VALLEJO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE57,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE57,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO57*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE57,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE57,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190878,190878,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50103},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH WHITE MEMORIAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A58,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":21699298.358691555},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A58,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":16134588.116565239},37833886.475256793,{"$f":"K58*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":8467179.8614124898},0,0,37833886.475256793,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":32935760.653719082},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":54323664.268796042},87259424.922515124,null,106190878,190878,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50103},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P58,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH WHITE MEMORIAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P58,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":23339959.278397992},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P58,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":16679472.599208573},40019431.877606563,{"$f":"Z58*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":8841652.0156424232},0,0,40019431.877606563,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P58,'5. FY 2020-21'!$A:$A,0)),0)","v":37680227.310675882},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P58,'5. FY 2020-21'!$A:$A,0)),0)","v":55646174.489794411},93326401.800470293,null,106190878,190878,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE58,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50103},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE58,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH WHITE MEMORIAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE58,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":11587565.006223662},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE58,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":8509779.1224537399},20097344.128677402,{"$f":"AO58*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4445497.7816631403},0,0,20097344.128677402,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE58,'6. FY 2021-22'!$A:$A,0)),0)","v":18501052.035467029},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE58,'6. FY 2021-22'!$A:$A,0)),0)","v":28402613.42508214},46903665.460549168]
[106301098,301098,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50226},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"AHMC ANAHEIM REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A59,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":11419188.463385064},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A59,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8490776.9567744322},19909965.420159496,{"$f":"K59*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4455827.1420845166},0,0,19909965.420159496,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":11719079.428549273},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":23260900.249113832},34979979.677663103,null,106301098,301098,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50226},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P59,'4. FY 2019-20'!A:A,0)),\"\")","v":"AHMC ANAHEIM REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P59,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":12278037.222977865},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P59,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":8774273.4676604234},21052310.690638289,{"$f":"Z59*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4651170.606846327},0,0,21052310.690638289,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P59,'5. FY 2020-21'!$A:$A,0)),0)","v":13216758.803784302},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P59,'5. FY 2020-21'!$A:$A,0)),0)","v":23856145.841363564},37072904.645147868,null,106301098,301098,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE59,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50226},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE59,'4. FY 2019-20'!A:A,0)),\"\")","v":"AHMC ANAHEIM REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE59,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6101509.6899209768},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE59,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4480880.9915500991},10582390.681471076,{"$f":"AO59*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2340806.5263730106},0,0,10582390.681471076,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE59,'6. FY 2021-22'!$A:$A,0)),0)","v":6502190.992817888},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE59,'6. FY 2021-22'!$A:$A,0)),0)","v":12194917.431020616},18697108.423838504]
[106190017,190017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50281},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ALHAMBRA HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A60,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5850098.1841730336},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A60,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4349860.6767297173},10199958.860902751,{"$f":"K60*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2282738.9491363494},0,0,10199958.860902751,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":4169550.5025005611},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":12813769.374902798},16983319.87740336,null,106190017,190017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50281},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P60,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALHAMBRA HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P60,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6295622.0581669901},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P60,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4499050.5065429965},10794672.564709987,{"$f":"Z60*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2384909.8790773777},0,0,10794672.564709987,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P60,'5. FY 2020-21'!$A:$A,0)),0)","v":4466189.4102326827},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P60,'5. FY 2020-21'!$A:$A,0)),0)","v":13083328.419501085},17549517.829733767,null,106190017,190017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE60,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50281},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE60,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALHAMBRA HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE60,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3101914.0574638285},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE60,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2278011.2535872627},5379925.3110510912,{"$f":"AO60*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1190030.1792446314},0,0,5379925.3110510912,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE60,'6. FY 2021-22'!$A:$A,0)),0)","v":2208408.1549715772},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE60,'6. FY 2021-22'!$A:$A,0)),0)","v":6653943.5060855616},8862351.6610571388]
[106010739,10739,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A61,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":16857965.915627353},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A61,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":12534798.684990477},29392764.60061783,{"$f":"K61*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6578066.5874850489},0,0,29392764.60061783,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":25486375.947119873},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":30447458.577296123},55933834.524416,null,106010739,10739,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P61,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P61,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":18124193.353781853},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P61,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":12952121.416379435},31076314.770161286,{"$f":"Z61*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6865813.6369018303},0,0,31076314.770161286,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P61,'5. FY 2020-21'!$A:$A,0)),0)","v":29242528.930733919},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P61,'5. FY 2020-21'!$A:$A,0)),0)","v":31372124.175069205},60614653.105803125,null,106010739,10739,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE61,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE61,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE61,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":9006710.0537717342},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE61,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6614427.8920044843},15621137.945776219,{"$f":"AO61*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3455368.7114264565},0,0,15621137.945776219,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE61,'6. FY 2021-22'!$A:$A,0)),0)","v":14377447.233372048},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE61,'6. FY 2021-22'!$A:$A,0)),0)","v":16018535.925840333},30395983.159212381]
[106010937,10937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50043},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A62,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":16959724.011999846},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A62,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":12610461.268423192},29570185.280423038,{"$f":"K62*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6617773.1296090577},0,0,29570185.280423038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":9280659.4288722724},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":25295130.532043185},34575789.960915461,null,106010937,10937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50043},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P62,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P62,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":18253400.113741361},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P62,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":13044456.650844552},31297856.764585912,{"$f":"Z62*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6914759.7895494904},0,0,31297856.764585912,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P62,'5. FY 2020-21'!$A:$A,0)),0)","v":10590375.658713538},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P62,'5. FY 2020-21'!$A:$A,0)),0)","v":25976126.666769832},36566502.325483367,null,106010937,10937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE62,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50043},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE62,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE62,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8973679.6357203256},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE62,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6590170.7196141826},15563850.355334509,{"$f":"AO62*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3442696.7954461728},0,0,15563850.355334509,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE62,'6. FY 2021-22'!$A:$A,0)),0)","v":5206997.9085509162},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE62,'6. FY 2021-22'!$A:$A,0)),0)","v":13265005.319734408},18472003.228285324]
[106370652,370652,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50757},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ALVARADO HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A63,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":6266796.2987351436},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A63,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4659697.996640848},10926494.295375992,{"$f":"K63*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2445336.7357369303},0,0,10926494.295375992,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":5685908.4452135805},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":8876896.8349418659},14562805.280155446,null,106370652,370652,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50757},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P63,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALVARADO HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P63,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6742793.3071604315},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P63,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4818613.2146769036},11561406.521837335,{"$f":"Z63*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2554307.4571896726},0,0,11561406.521837335,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P63,'5. FY 2020-21'!$A:$A,0)),0)","v":6457214.5227669282},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P63,'5. FY 2020-21'!$A:$A,0)),0)","v":9056169.9863065407},15513384.50907347,null,106370652,370652,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE63,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50757},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE63,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALVARADO HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE63,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3326865.7242643968},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE63,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2443213.2607969292},5770078.9850613261,{"$f":"AO63*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1276331.4975290373},0,0,5770078.9850613261,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE63,'6. FY 2021-22'!$A:$A,0)),0)","v":3175170.3494376112},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE63,'6. FY 2021-22'!$A:$A,0)),0)","v":4615541.565994163},7790711.9154317742]
[106370749,370749,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54075},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ALVARADO PARKWAY INSTITUTE BHS"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A64,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A64,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K64*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106370749,370749,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54075},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P64,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALVARADO PARKWAY INSTITUTE BHS"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P64,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P64,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z64*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P64,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P64,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106370749,370749,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE64,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54075},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE64,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALVARADO PARKWAY INSTITUTE BHS"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE64,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE64,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO64*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE64,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE64,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106301188,301188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50744},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ANAHEIM GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A65,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":11076346.339801969},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A65,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8235855.5136206662},19312201.853422634,{"$f":"K65*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4322048.349956709},0,0,19312201.853422634,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":7854557.0766037051},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":29548914.58473454},37403471.661338247,null,106301188,301188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50744},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P65,'4. FY 2019-20'!A:A,0)),\"\")","v":"ANAHEIM GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P65,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":11913612.96786841},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P65,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":8513844.3767146245},20427457.344583035,{"$f":"Z65*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4513119.2755948752},0,0,20427457.344583035,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P65,'5. FY 2020-21'!$A:$A,0)),0)","v":8728695.6747613382},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P65,'5. FY 2020-21'!$A:$A,0)),0)","v":30391394.865281481},39120090.540042818,null,106301188,301188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE65,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50744},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE65,'4. FY 2019-20'!A:A,0)),\"\")","v":"ANAHEIM GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE65,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5912620.1022416176},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE65,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4342162.5749699669},10254782.677211585,{"$f":"AO65*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2268340.2021231055},0,0,10254782.677211585,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE65,'6. FY 2021-22'!$A:$A,0)),0)","v":4300946.0220378712},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE65,'6. FY 2021-22'!$A:$A,0)),0)","v":15533256.364948504},19834202.386986375]
[106494048,494048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54151},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A66,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A66,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K66*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106494048,494048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54151},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P66,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P66,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P66,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z66*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P66,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P66,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106494048,494048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE66,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54151},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE66,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE66,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE66,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO66*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE66,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE66,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190163,190163,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54069},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"AURORA CHARTER OAK"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A67,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A67,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K67*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190163,190163,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54069},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P67,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA CHARTER OAK"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P67,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P67,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z67*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P67,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P67,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190163,190163,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE67,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54069},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE67,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA CHARTER OAK"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE67,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE67,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO67*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE67,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE67,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190462,190462,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54078},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"AURORA LAS ENCINAS HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A68,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A68,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K68*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190462,190462,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54078},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P68,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA LAS ENCINAS HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P68,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P68,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z68*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P68,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P68,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190462,190462,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE68,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54078},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE68,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA LAS ENCINAS HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE68,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE68,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO68*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE68,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE68,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106374024,374024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54095},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"AURORA SAN DIEGO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A69,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A69,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K69*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106374024,374024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54095},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P69,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA SAN DIEGO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P69,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P69,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z69*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P69,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P69,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106374024,374024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE69,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54095},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE69,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA SAN DIEGO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE69,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE69,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO69*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE69,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE69,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106560203,560203,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54077},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"AURORA VISTA DEL MAR HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A70,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A70,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K70*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106560203,560203,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54077},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P70,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA VISTA DEL MAR HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P70,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P70,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z70*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P70,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P70,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106560203,560203,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE70,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54077},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE70,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA VISTA DEL MAR HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE70,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE70,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO70*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE70,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE70,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106154101,154101,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50724},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"BAKERSFIELD HEART HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A71,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A71,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K71*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106154101,154101,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50724},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P71,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD HEART HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P71,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P71,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z71*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P71,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P71,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106154101,154101,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE71,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50724},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE71,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD HEART HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE71,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE71,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO71*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE71,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE71,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106150722,150722,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50036},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"BAKERSFIELD MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A72,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":15001900.655774044},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A72,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":11154714.961075796},26156615.61684984,{"$f":"K72*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5853820.202651944},0,0,26156615.61684984,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":17918281.061128527},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":46435542.87919125},64353823.940319777,null,106150722,150722,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50036},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P72,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P72,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":16129589.978800118},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P72,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":11526714.801806271},27656304.780606389,{"$f":"Z72*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6110217.2478739871},0,0,27656304.780606389,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P72,'5. FY 2020-21'!$A:$A,0)),0)","v":19720669.957675178},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P72,'5. FY 2020-21'!$A:$A,0)),0)","v":47573369.888060965},67294039.845736146,null,106150722,150722,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE72,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50036},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE72,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE72,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8025582.1837615548},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE72,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5893898.4744619885},13919480.658223543,{"$f":"AO72*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3078965.0608479674},0,0,13919480.658223543,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE72,'6. FY 2021-22'!$A:$A,0)),0)","v":9712146.1578109469},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE72,'6. FY 2021-22'!$A:$A,0)),0)","v":24308404.39063935},34020550.548450299]
[106364121,364121,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53037},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"BALLARD REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A73,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A73,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K73*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106364121,364121,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53037},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P73,'4. FY 2019-20'!A:A,0)),\"\")","v":"BALLARD REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P73,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P73,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z73*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P73,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P73,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106364121,364121,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE73,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53037},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE73,'4. FY 2019-20'!A:A,0)),\"\")","v":"BALLARD REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE73,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE73,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO73*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE73,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE73,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106184008,184008,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51320},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"BANNER LASSEN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A74,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A74,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K74*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":323316.3024172252},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":3547452.8770733601},3870769.1794905853,null,106184008,184008,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51320},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P74,'4. FY 2019-20'!A:A,0)),\"\")","v":"BANNER LASSEN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P74,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P74,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z74*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P74,'5. FY 2020-21'!$A:$A,0)),0)","v":354502.59904484206},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P74,'5. FY 2020-21'!$A:$A,0)),0)","v":3553414.5153276557},3907917.1143724979,null,106184008,184008,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE74,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51320},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE74,'4. FY 2019-20'!A:A,0)),\"\")","v":"BANNER LASSEN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE74,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE74,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO74*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE74,'6. FY 2021-22'!$A:$A,0)),0)","v":173977.31066393963},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE74,'6. FY 2021-22'!$A:$A,0)),0)","v":1814378.4502021887},1988355.7608661284]
[106190052,190052,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52031},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"BARLOW RESPIRATORY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A75,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A75,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K75*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190052,190052,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52031},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P75,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARLOW RESPIRATORY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P75,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P75,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z75*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P75,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P75,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190052,190052,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE75,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52031},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE75,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARLOW RESPIRATORY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE75,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE75,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO75*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE75,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE75,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106090793,90793,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50352},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"BARTON MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A76,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A76,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K76*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":2769438.4998083664},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":6233597.1343052378},9003035.6341136042,null,106090793,90793,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50352},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P76,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARTON MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P76,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P76,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z76*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P76,'5. FY 2020-21'!$A:$A,0)),0)","v":3014943.3989285859},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P76,'5. FY 2020-21'!$A:$A,0)),0)","v":6225096.3039035369},9240039.7028321233,null,106090793,90793,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE76,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50352},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE76,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARTON MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE76,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE76,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO76*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE76,'6. FY 2021-22'!$A:$A,0)),0)","v":1481682.6560046528},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE76,'6. FY 2021-22'!$A:$A,0)),0)","v":3177401.4890648657},4659084.1450695191]
[106190081,190081,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50350},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"BEVERLY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A77,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":9027857.6468097866},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A77,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6712694.6824949319},15740552.329304717,{"$f":"K77*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3522717.3337680139},0,0,15740552.329304717,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":9035344.0541498996},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":20329609.264175437},29364953.318325337,null,106190081,190081,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50350},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P77,'4. FY 2019-20'!A:A,0)),\"\")","v":"BEVERLY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P77,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":9711036.5011620354},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P77,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6939813.6174539244},16650850.118615959,{"$f":"Z77*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3678738.4429562651},0,0,16650850.118615959,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P77,'5. FY 2020-21'!$A:$A,0)),0)","v":10141990.7595759},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P77,'5. FY 2020-21'!$A:$A,0)),0)","v":20836814.462761953},30978805.222337853,null,106190081,190081,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE77,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50350},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE77,'4. FY 2019-20'!A:A,0)),\"\")","v":"BEVERLY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE77,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4811032.9949165583},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE77,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3533169.2306008865},8344202.2255174443,{"$f":"AO77*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1845723.1087741537},0,0,8344202.2255174443,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE77,'6. FY 2021-22'!$A:$A,0)),0)","v":4985522.1071332498},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE77,'6. FY 2021-22'!$A:$A,0)),0)","v":10641226.084861813},15626748.191995062]
[106190020,190020,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"BHC ALHAMBRA HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A78,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A78,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K78*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190020,190020,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P78,'4. FY 2019-20'!A:A,0)),\"\")","v":"BHC ALHAMBRA HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P78,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P78,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z78*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P78,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P78,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190020,190020,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE78,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE78,'4. FY 2019-20'!A:A,0)),\"\")","v":"BHC ALHAMBRA HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE78,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE78,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO78*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE78,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE78,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190125,190125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50149},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CALIFORNIA HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A79,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":21230711.034600638},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A79,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":15786168.395988323},37016879.430588961,{"$f":"K79*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":8284334.6335036987},0,0,37016879.430588961,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":38162085.211663939},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":54001886.825415902},92163972.037079841,null,106190125,190125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50149},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P79,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P79,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":22831101.237020791},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P79,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":16315826.559521886},39146927.796542674,{"$f":"Z79*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":8648886.2239993028},0,0,39146927.796542674,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P79,'5. FY 2020-21'!$A:$A,0)),0)","v":43944085.124541342},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P79,'5. FY 2020-21'!$A:$A,0)),0)","v":55377601.540231928},99321686.66477327,null,106190125,190125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE79,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50149},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE79,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE79,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":11374795.861222729},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE79,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":8353523.8240317851},19728319.685254514,{"$f":"AO79*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4363870.2126613716},0,0,19728319.685254514,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE79,'6. FY 2021-22'!$A:$A,0)),0)","v":21563994.538273472},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE79,'6. FY 2021-22'!$A:$A,0)),0)","v":28172002.595661052},49735997.133934528]
[106380929,380929,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50047},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A80,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":26975911.106638648},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A80,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":20058031.719737917},47033942.826376565,{"$f":"K80*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":10526141.789920857},0,0,47033942.826376565,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":18803129.924054444},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":24328493.188536715},43131623.112591162,null,106380929,380929,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50047},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P80,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P80,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":28998321.893850844},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P80,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":20723117.366326176},49721439.260177016,{"$f":"Z80*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":10985155.036680615},0,0,49721439.260177016,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P80,'5. FY 2020-21'!$A:$A,0)),0)","v":21005526.354062766},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P80,'5. FY 2020-21'!$A:$A,0)),0)","v":25092697.042748351},46098223.396811113,null,106380929,380929,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE80,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50047},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE80,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE80,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":14406099.509338798},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE80,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":10579679.576746108},24985779.086084906,{"$f":"AO80*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":5526811.144255681},0,0,24985779.086084906,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE80,'6. FY 2021-22'!$A:$A,0)),0)","v":10362580.214380363},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE80,'6. FY 2021-22'!$A:$A,0)),0)","v":12772444.532111438},23135024.746491801]
[106380964,380964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A81,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3927089.3543589176},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A81,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2920000.8305406752},6847090.1848995928,{"$f":"K81*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1532370.8327129628},0,0,6847090.1848995928,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":5974585.6406620136},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":4898488.655531642},10873074.296193656,null,106380964,380964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P81,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P81,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4224461.0620315429},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P81,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3018933.3961603651},7243394.458191908,{"$f":"Z81*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1600311.9036580359},0,0,7243394.458191908,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P81,'5. FY 2020-21'!$A:$A,0)),0)","v":6796952.5903042415},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P81,'5. FY 2020-21'!$A:$A,0)),0)","v":4958246.0710866135},11755198.661390856,null,106380964,380964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE81,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE81,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE81,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2089962.3930299045},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE81,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1534845.183553834},3624807.5765837384,{"$f":"AO81*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":801801.17021856538},0,0,3624807.5765837384,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE81,'6. FY 2021-22'!$A:$A,0)),0)","v":3340179.9437754839},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE81,'6. FY 2021-22'!$A:$A,0)),0)","v":2493764.8525058017},5833944.7962812856]
[106364050,364050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54111},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CANYON RIDGE HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A82,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A82,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K82*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106364050,364050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54111},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P82,'4. FY 2019-20'!A:A,0)),\"\")","v":"CANYON RIDGE HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P82,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P82,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z82*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P82,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P82,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106364050,364050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE82,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54111},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE82,'4. FY 2019-20'!A:A,0)),\"\")","v":"CANYON RIDGE HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE82,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE82,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO82*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE82,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE82,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190137,190137,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50782},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A83,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A83,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K83*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190137,190137,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50782},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P83,'4. FY 2019-20'!A:A,0)),\"\")","v":"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P83,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P83,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z83*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P83,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P83,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190137,190137,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE83,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50782},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE83,'4. FY 2019-20'!A:A,0)),\"\")","v":"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE83,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE83,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO83*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE83,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE83,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190045,190045,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CATALINA ISLAND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A84,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A84,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K84*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":243309.0441134701},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":0},243309.0441134701,null,106190045,190045,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P84,'4. FY 2019-20'!A:A,0)),\"\")","v":"CATALINA ISLAND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P84,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P84,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z84*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P84,'5. FY 2020-21'!$A:$A,0)),0)","v":239103.122422599},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P84,'5. FY 2020-21'!$A:$A,0)),0)","v":0},239103.122422599,null,106190045,190045,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE84,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE84,'4. FY 2019-20'!A:A,0)),\"\")","v":"CATALINA ISLAND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE84,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE84,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO84*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE84,'6. FY 2021-22'!$A:$A,0)),0)","v":117411.61109703573},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE84,'6. FY 2021-22'!$A:$A,0)),0)","v":0},117411.61109703573]
[106190555,190555,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50625},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CEDARS-SINAI MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A85,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":51116057.280630343},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A85,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":38007520.645725481},89123577.926355824,{"$f":"K85*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":19945753.251878802},0,0,89123577.926355824,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":67222193.838393748},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":19823988.654304117},87046182.492697865,null,106190555,190555,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50625},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P85,'4. FY 2019-20'!A:A,0)),\"\")","v":"CEDARS-SINAI MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P85,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":54983155.532295749},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P85,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":39292700.778949149},94275856.311244905,{"$f":"Z85*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":20828739.336681113},0,0,94275856.311244905,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P85,'5. FY 2020-21'!$A:$A,0)),0)","v":72518570.705488354},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P85,'5. FY 2020-21'!$A:$A,0)),0)","v":20297716.695893858},92816287.401382208,null,106190555,190555,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE85,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50625},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE85,'4. FY 2019-20'!A:A,0)),\"\")","v":"CEDARS-SINAI MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE85,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":27121885.376455337},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE85,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":19918011.576563329},47039896.953018665,{"$f":"AO85*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":10405143.894407159},0,0,47039896.953018665,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE85,'6. FY 2021-22'!$A:$A,0)),0)","v":35817748.758374274},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE85,'6. FY 2021-22'!$A:$A,0)),0)","v":10289617.870331964},46107366.628706239]
[106190148,190148,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50739},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CENTINELA HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A86,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":16006240.695848733},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A86,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":11901495.460966431},27907736.156815164,{"$f":"K86*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6245718.946139399},0,0,27907736.156815164,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":13565177.684652649},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":26855374.330033656},40420552.014686301,null,106190148,190148,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50739},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P86,'4. FY 2019-20'!A:A,0)),\"\")","v":"CENTINELA HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P86,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":17233982.322302289},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P86,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":12315948.476659732},29549930.798962019,{"$f":"Z86*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6528583.5643492509},0,0,29549930.798962019,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P86,'5. FY 2020-21'!$A:$A,0)),0)","v":15322404.828022966},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P86,'5. FY 2020-21'!$A:$A,0)),0)","v":27492604.780463275},42815009.608486243,null,106190148,190148,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE86,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50739},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE86,'4. FY 2019-20'!A:A,0)),\"\")","v":"CENTINELA HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE86,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8454247.959991416},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE86,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6208705.8624776807},14662953.822469097,{"$f":"AO86*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3243420.0396361118},0,0,14662953.822469097,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE86,'6. FY 2021-22'!$A:$A,0)),0)","v":7531812.4190590093},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE86,'6. FY 2021-22'!$A:$A,0)),0)","v":13992955.861740641},21524768.28079965]
[106500954,500954,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CENTRAL VALLEY SPECIALTY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A87,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A87,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K87*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106500954,500954,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P87,'4. FY 2019-20'!A:A,0)),\"\")","v":"CENTRAL VALLEY SPECIALTY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P87,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P87,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z87*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P87,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P87,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106500954,500954,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE87,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE87,'4. FY 2019-20'!A:A,0)),\"\")","v":"CENTRAL VALLEY SPECIALTY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE87,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE87,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO87*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE87,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE87,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106301140,301140,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50745},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CHAPMAN GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A88,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":1681448.3881372933},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A88,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1250246.7468488978},2931695.1349861911,{"$f":"K88*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":656109.96699982986},0,0,2931695.1349861911,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":806655.5481818855},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":4684747.6432117531},5491403.191393639,null,106301140,301140,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50745},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P88,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHAPMAN GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P88,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":1809934.378068418},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P88,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1293436.3126031077},3103370.6906715259,{"$f":"Z88*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":685640.01124202251},0,0,3103370.6906715259,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P88,'5. FY 2020-21'!$A:$A,0)),0)","v":876803.64240068733},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P88,'5. FY 2020-21'!$A:$A,0)),0)","v":4691887.3426564895},5568690.985057177,null,106301140,301140,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE88,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50745},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE88,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHAPMAN GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE88,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":886810.4770071106},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE88,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":651263.77101272834},1538074.2480198389,{"$f":"AO88*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":340219.36499802431},0,0,1538074.2480198389,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE88,'6. FY 2021-22'!$A:$A,0)),0)","v":431556.33009833033},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE88,'6. FY 2021-22'!$A:$A,0)),0)","v":2360878.0938581298},2792434.4239564603]
[106010776,10776,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A89,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":12750801.576583084},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A89,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":9480902.4786653966},22231704.05524848,{"$f":"K89*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4975429.552673378},0,0,22231704.05524848,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":58153473.51017876},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":37026212.425146244},95179685.935324997,null,106010776,10776,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P89,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P89,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":13699056.29757797},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P89,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":9789778.6120795105},23488834.909657478,{"$f":"Z89*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5189481.5788295968},0,0,23488834.909657478,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P89,'5. FY 2020-21'!$A:$A,0)),0)","v":60131386.379591055},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P89,'5. FY 2020-21'!$A:$A,0)),0)","v":37910812.249012515},98042198.628603578,null,106010776,10776,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE89,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE89,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE89,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6884938.2125494396},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE89,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5056222.2027724525},11941160.415321892,{"$f":"AO89*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2641364.0427766633},0,0,11941160.415321892,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE89,'6. FY 2021-22'!$A:$A,0)),0)","v":29519311.792716864},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE89,'6. FY 2021-22'!$A:$A,0)),0)","v":19399629.13332808},48918940.926044941]
[106304113,304113,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53306},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CHILDREN'S HOSPITAL AT MISSION"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A90,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":1880622.7101252235},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A90,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1398343.500741597},3278966.2108668205,{"$f":"K90*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":733828.83053954388},0,0,3278966.2108668205,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":3176933.2173774275},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":4218880.4374426631},7395813.6548200902,null,106304113,304113,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53306},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P90,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL AT MISSION"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P90,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2017661.674149198},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P90,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1441884.8039547547},3459546.4781039525,{"$f":"Z90*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":764331.3424559749},0,0,3459546.4781039525,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P90,'5. FY 2020-21'!$A:$A,0)),0)","v":3529506.3621441028},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P90,'5. FY 2020-21'!$A:$A,0)),0)","v":4259015.803631492},7788522.1657755952,null,106304113,304113,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE90,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53306},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE90,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL AT MISSION"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE90,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1024059.1619299467},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE90,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":752057.68180531298},1776116.8437352597,{"$f":"AO90*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":392873.97569776559},0,0,1776116.8437352597,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE90,'6. FY 2021-22'!$A:$A,0)),0)","v":1741332.7154400961},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE90,'6. FY 2021-22'!$A:$A,0)),0)","v":2176041.3382111117},3917374.0536512081]
[106190170,190170,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53302},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF LOS ANGELES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A91,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":29326833.117812485},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A91,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":21806067.887426443},51132901.005238928,{"$f":"K91*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":11443483.870743914},0,0,51132901.005238928,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":186249387.47633964},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":69002727.876395538},255252115.35273516,null,106190170,190170,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53302},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P91,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF LOS ANGELES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P91,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":31512640.857833724},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P91,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":22519929.167289242},54032570.02512297,{"$f":"Z91*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":11937630.277562572},0,0,54032570.02512297,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P91,'5. FY 2020-21'!$A:$A,0)),0)","v":192859609.12835467},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P91,'5. FY 2020-21'!$A:$A,0)),0)","v":71196672.371006027},264056281.49936068,null,106190170,190170,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE91,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53302},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE91,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF LOS ANGELES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE91,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":15812361.878742401},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE91,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":11612423.051791612},27424784.930534013,{"$f":"AO91*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":6066315.0210634815},0,0,27424784.930534013,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE91,'6. FY 2021-22'!$A:$A,0)),0)","v":94676672.82603696},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE91,'6. FY 2021-22'!$A:$A,0)),0)","v":36437606.958035648},131114279.78407261]
[106300032,300032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF ORANGE COUNTY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A92,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":17498914.690946493},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A92,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":13011378.356952498},30510293.047898993,{"$f":"K92*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6828168.1563408663},0,0,30510293.047898993,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":51541227.432046294},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":60914352.0321896},112455579.4642359,null,106300032,300032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P92,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF ORANGE COUNTY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P92,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":18793374.058203649},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P92,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":13430339.098346556},32223713.156550206,{"$f":"Z92*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":7119312.9191202065},0,0,32223713.156550206,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P92,'5. FY 2020-21'!$A:$A,0)),0)","v":54476645.763767086},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P92,'5. FY 2020-21'!$A:$A,0)),0)","v":62434754.411136329},116911400.17490342,null,106300032,300032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE92,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE92,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF ORANGE COUNTY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE92,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":9469697.4100108817},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE92,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6954440.6674208743},16424138.077431757,{"$f":"AO92*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3632990.9525093548},0,0,16424138.077431757,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE92,'6. FY 2021-22'!$A:$A,0)),0)","v":26740229.941379011},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE92,'6. FY 2021-22'!$A:$A,0)),0)","v":31976333.055410426},58716562.996789441]
[106382715,382715,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50407},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CHINESE HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A93,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":1262086.5893930662},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A93,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":938428.83537943114},2200515.4247724973,{"$f":"K93*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":492472.79688135115},0,0,2200515.4247724973,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":415107.54524835723},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":694808.25940356776},1109915.8046519249,null,106382715,382715,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50407},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P93,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHINESE HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P93,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":1358429.4367242462},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P93,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":970776.61094169633},2329206.0476659425,{"$f":"Z93*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":514600.74218884105},0,0,2329206.0476659425,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P93,'5. FY 2020-21'!$A:$A,0)),0)","v":439127.78005150345},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P93,'5. FY 2020-21'!$A:$A,0)),0)","v":681851.9315864325},1120979.7116379361,null,106382715,382715,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE93,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50407},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE93,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHINESE HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE93,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":665388.33003952412},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE93,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":488653.80399190722},1154042.1340314313,{"$f":"AO93*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":255272.1252089217},0,0,1154042.1340314313,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE93,'6. FY 2021-22'!$A:$A,0)),0)","v":216897.49387647415},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE93,'6. FY 2021-22'!$A:$A,0)),0)","v":344408.61738666293},561306.11126313708]
[106361144,361144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50586},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CHINO VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A94,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3851168.7683119415},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A94,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2863549.8170015407},6714718.5853134822,{"$f":"K94*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1502746.2224321372},0,0,6714718.5853134822,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":6413129.8989999518},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":5462782.9382840935},11875912.837284045,null,106361144,361144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50586},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P94,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHINO VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P94,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4140999.194122097},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P94,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2959288.9073988609},7100288.1015209574,{"$f":"Z94*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1568694.8479541799},0,0,7100288.1015209574,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P94,'5. FY 2020-21'!$A:$A,0)),0)","v":7034882.8928991919},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P94,'5. FY 2020-21'!$A:$A,0)),0)","v":5571198.7148199268},12606081.60771912,null,106361144,361144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE94,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50586},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE94,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHINO VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE94,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2054136.813551544},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE94,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1508535.2756369405},3562672.0891884845,{"$f":"AO94*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":788056.90781207103},0,0,3562672.0891884845,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE94,'6. FY 2021-22'!$A:$A,0)),0)","v":3458401.7293906496},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE94,'6. FY 2021-22'!$A:$A,0)),0)","v":2833610.6053858176},6292012.3347764667]
[106190636,190636,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50382},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A95,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":23950854.695191331},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A95,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":17808740.594224289},41759595.28941562,{"$f":"K95*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":9345748.9355876651},0,0,41759595.28941562,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":37856827.909112439},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":52328556.185692556},90185384.094805002,null,106190636,190636,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50382},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P95,'4. FY 2019-20'!A:A,0)),\"\")","v":"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P95,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":25755972.484677043},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P95,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":18406031.99859684},44162004.483273879,{"$f":"Z95*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":9756887.032992553},0,0,44162004.483273879,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P95,'5. FY 2020-21'!$A:$A,0)),0)","v":42514806.064268023},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P95,'5. FY 2020-21'!$A:$A,0)),0)","v":53428019.388128519},95942825.452396542,null,106190636,190636,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE95,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50382},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE95,'4. FY 2019-20'!A:A,0)),\"\")","v":"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE95,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":12786122.809262397},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE95,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":9389986.6694124769},22176109.478674874,{"$f":"AO95*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4905317.0837979708},0,0,22176109.478674874,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE95,'6. FY 2021-22'!$A:$A,0)),0)","v":20937381.643315159},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE95,'6. FY 2021-22'!$A:$A,0)),0)","v":27263230.766603112},48200612.409918271]
[106190176,190176,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50146},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A96,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":14279480.234652581},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A96,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":10617556.765952786},24897037.000605367,{"$f":"K96*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5571927.9709271928},0,0,24897037.000605367,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":76889732.062072054},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":8299828.8669543592},85189560.92902641,null,106190176,190176,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50146},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P96,'4. FY 2019-20'!A:A,0)),\"\")","v":"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P96,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":15340007.911784649},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P96,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":10962454.50064113},26302462.412425779,{"$f":"Z96*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5811107.4768983452},0,0,26302462.412425779,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P96,'5. FY 2020-21'!$A:$A,0)),0)","v":78631841.891508222},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P96,'5. FY 2020-21'!$A:$A,0)),0)","v":8599826.2656200323},87231668.15712826,null,106190176,190176,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE96,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50146},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE96,'4. FY 2019-20'!A:A,0)),\"\")","v":"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE96,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7670112.9736565817},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE96,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5632845.8321508802},13302958.805807462,{"$f":"AO96*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2942591.4927926892},0,0,13302958.805807462,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE96,'6. FY 2021-22'!$A:$A,0)),0)","v":38758184.132696882},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE96,'6. FY 2021-22'!$A:$A,0)),0)","v":4386880.5709410198},43145064.703637898]
[106100005,100005,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50492},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CLOVIS COMMUNITY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A97,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":12782206.114111491},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A97,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":9504253.4308315106},22286459.544943001,{"$f":"K97*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4987683.7676863261},0,0,22286459.544943001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":8993457.6286476105},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":33255945.942218907},42249403.570866518,null,106100005,100005,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50492},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P97,'4. FY 2019-20'!A:A,0)),\"\")","v":"CLOVIS COMMUNITY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P97,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":13737930.945357518},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P97,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":9817559.6640817299},23555490.609439246,{"$f":"Z97*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5204208.0872950824},0,0,23555490.609439246,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P97,'5. FY 2020-21'!$A:$A,0)),0)","v":10209029.132055191},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P97,'5. FY 2020-21'!$A:$A,0)),0)","v":34066314.604833603},44275343.736888796,null,106100005,100005,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE97,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50492},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE97,'4. FY 2019-20'!A:A,0)),\"\")","v":"CLOVIS COMMUNITY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE97,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6842937.1582143381},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE97,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5025377.0946664847},11868314.252880823,{"$f":"AO97*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2625250.5975641515},0,0,11868314.252880823,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE97,'6. FY 2021-22'!$A:$A,0)),0)","v":5013847.1828516144},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE97,'6. FY 2021-22'!$A:$A,0)),0)","v":17398102.620450474},22411949.803302087]
[106190766,190766,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50771},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"COAST PLAZA HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A98,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3264754.7549781771},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A98,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2427519.6553565906},5692274.4103347678,{"$f":"K98*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1273924.4033081606},0,0,5692274.4103347678,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":3571926.7055423283},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":5798412.4590726625},9370339.1646149904,null,106190766,190766,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50771},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P98,'4. FY 2019-20'!A:A,0)),\"\")","v":"COAST PLAZA HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P98,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3513820.6667730245},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P98,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2511087.3087177146},6024907.9754907396,{"$f":"Z98*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1331106.846006124},0,0,6024907.9754907396,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P98,'5. FY 2020-21'!$A:$A,0)),0)","v":3969747.6868806328},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P98,'5. FY 2020-21'!$A:$A,0)),0)","v":5921280.3953576321},9891028.0822382644,null,106190766,190766,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE98,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50771},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE98,'4. FY 2019-20'!A:A,0)),\"\")","v":"COAST PLAZA HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE98,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1731808.4194230065},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE98,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1271820.8807268934},3003629.3001498999,{"$f":"AO98*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":664397.60921949858},0,0,3003629.3001498999,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE98,'6. FY 2021-22'!$A:$A,0)),0)","v":1953028.6337555489},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE98,'6. FY 2021-22'!$A:$A,0)),0)","v":3015567.7730389629},4968596.4067945117]
[106190184,190184,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"COLLEGE HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A99,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A99,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},{"$f":"E99+F99","v":0},{"$f":"K99*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,{"$f":"G99+J99","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190184,190184,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P99,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P99,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P99,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z99*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,{"$f":"V99+Y99","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P99,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P99,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190184,190184,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE99,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE99,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE99,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE99,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO99*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,{"$f":"AK99+AN99","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE99,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE99,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106301155,{"$f":"A100-106000000","v":301155},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50543},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"COLLEGE HOSPITAL COSTA MESA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A100,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":11419368.99212992},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A100,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8490911.1895451564},19910280.181675076,{"$f":"K100*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4455897.5853462107},0,0,19910280.181675076,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":12181656.080666363},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":40582651.744964093},{"$f":"SUM(L100:M100)","v":52764307.825630456},null,106301155,{"$f":"P100-106000000","v":301155},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50543},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P100,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE HOSPITAL COSTA MESA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P100,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":12279697.552456064},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P100,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":8775459.9915830642},21055157.54403913,{"$f":"Z100*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4651799.5734740086},0,0,21055157.54403913,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P100,'5. FY 2020-21'!$A:$A,0)),0)","v":13305129.472332291},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P100,'5. FY 2020-21'!$A:$A,0)),0)","v":42054660.532078505},{"$f":"SUM(AA100:AB100)","v":55359790.004410796},null,106301155,{"$f":"AE100-106000000","v":301155},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE100,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50543},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE100,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE HOSPITAL COSTA MESA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE100,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6128796.8028065097},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE100,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4500920.3443753589},10629717.147181869,{"$f":"AO100*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2351275.0587812839},0,0,10629717.147181869,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE100,'6. FY 2021-22'!$A:$A,0)),0)","v":6588413.7282272447},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE100,'6. FY 2021-22'!$A:$A,0)),0)","v":21486497.950596739},{"$f":"SUM(AP100:AQ100)","v":28074911.678823985}]
[106190587,190587,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50776},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"COLLEGE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A101,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":17584601.665585782},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A101,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":13075091.202405205},30659692.867990986,{"$f":"K101*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6861603.6625981694},0,0,30659692.867990986,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":14987423.51271021},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":58380377.539560527},73367801.05227074,null,106190587,190587,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50776},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P101,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P101,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":18915991.929242164},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P101,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":13517965.704535756},{"$f":"T101+U101","v":32433957.63377792},{"$f":"Z101*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":7165763.0664272271},0,0,32433957.63377792,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P101,'5. FY 2020-21'!$A:$A,0)),0)","v":15619574.538375013},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P101,'5. FY 2020-21'!$A:$A,0)),0)","v":60399437.952930607},76019012.491305619,null,106190587,190587,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE101,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50776},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE101,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE101,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":9398473.536653772},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE101,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6902134.645388715},{"$f":"AI101+AJ101","v":16300608.182042487},{"$f":"AO101*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3605666.3531789146},0,0,16300608.182042487,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE101,'6. FY 2021-22'!$A:$A,0)),0)","v":7768191.2886403333},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE101,'6. FY 2021-22'!$A:$A,0)),0)","v":30869299.839803591},38637491.128443927]
[106361458,361458,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51323},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"COLORADO RIVER MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A102,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A102,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K102*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":1961408.3352153418},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":7301.2575106803451},1968709.592726022,null,106361458,361458,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51323},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P102,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLORADO RIVER MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P102,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P102,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z102*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P102,'5. FY 2020-21'!$A:$A,0)),0)","v":2103498.6154634217},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P102,'5. FY 2020-21'!$A:$A,0)),0)","v":7768.7946538251472},2111267.4101172467,null,106361458,361458,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE102,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51323},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE102,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLORADO RIVER MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE102,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE102,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO102*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE102,'6. FY 2021-22'!$A:$A,0)),0)","v":1032438.7646963091},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE102,'6. FY 2021-22'!$A:$A,0)),0)","v":3743.9586855311977},1036182.7233818403]
[106190475,190475,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50727},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"COMMUNITY HOSPITAL LONG BEACH"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A103,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5435913.2526143771},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A103,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4041892.0427065832},9477805.2953209598,{"$f":"K103*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2121121.8197055603},0,0,9477805.2953209598,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":4084583.3859528466},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":6145328.3470568443},10229911.73300969,null,106190475,190475,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50727},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P103,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL LONG BEACH"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P103,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5847541.4643240254},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P103,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4178837.9518382386},10026379.416162264,{"$f":"Z103*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2215167.8226124947},0,0,10026379.416162264,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P103,'5. FY 2020-21'!$A:$A,0)),0)","v":4395531.1153794676},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P103,'5. FY 2020-21'!$A:$A,0)),0)","v":6209082.8714104509},10604613.986789919,null,106190475,190475,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE103,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50727},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE103,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL LONG BEACH"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE103,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2890620.9686928703},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE103,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2122839.9544768683},5013460.9231697386,{"$f":"AO103*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1108968.8901034226},0,0,5013460.9231697386,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE103,'6. FY 2021-22'!$A:$A,0)),0)","v":2172763.4618002232},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE103,'6. FY 2021-22'!$A:$A,0)),0)","v":3161762.9853244508},5334526.447124674]
[106190197,190197,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50091},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"COMMUNITY HOSPITAL OF HUNTINGTON PARK"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A104,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3682427.7486241264},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A104,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2738081.8499720162},6420509.5985961426,{"$f":"K104*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1436902.5928328144},0,0,6420509.5985961426,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":10410411.149543975},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":9527632.0986408107},19938043.248184785,null,106190197,190197,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50091},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P104,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF HUNTINGTON PARK"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P104,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3959359.3747480134},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P104,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2829483.3514406169},6788842.7261886299,{"$f":"Z104*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1499885.9843253472},0,0,6788842.7261886299,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P104,'5. FY 2020-21'!$A:$A,0)),0)","v":11439658.556841169},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P104,'5. FY 2020-21'!$A:$A,0)),0)","v":9603653.0868264809},21043311.643667649,null,106190197,190197,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE104,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50091},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE104,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF HUNTINGTON PARK"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE104,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1973520.2877713169},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE104,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1449331.3939205606},3422851.6816918775,{"$f":"AO104*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":757128.87536272535},0,0,3422851.6816918775,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE104,'6. FY 2021-22'!$A:$A,0)),0)","v":5614117.070439972},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE104,'6. FY 2021-22'!$A:$A,0)),0)","v":4894072.5259750793},10508189.59641505]
[106361323,361323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50089},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"COMMUNITY HOSPITAL OF SAN BERNARDINO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A105,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":11970541.248584131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A105,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8900737.2213442232},20871278.469928354,{"$f":"K105*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4670967.88637044},0,0,20871278.469928354,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":23266784.922212325},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":44794806.703492612},68061591.625704944,null,106361323,361323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50089},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P105,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF SAN BERNARDINO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P105,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":12871197.994187415},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P105,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":9198164.9026155826},22069362.896802999,{"$f":"Z105*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4875871.9898182731},0,0,22069362.896802999,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P105,'5. FY 2020-21'!$A:$A,0)),0)","v":24864447.083423775},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P105,'5. FY 2020-21'!$A:$A,0)),0)","v":45699024.163206473},70563471.246630251,null,106361323,361323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE105,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50089},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE105,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF SAN BERNARDINO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE105,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6414481.3452119101},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE105,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4710723.9013144989},11125205.246526409,{"$f":"AO105*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2460876.1698720558},0,0,11125205.246526409,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE105,'6. FY 2021-22'!$A:$A,0)),0)","v":12305353.427993167},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE105,'6. FY 2021-22'!$A:$A,0)),0)","v":23328740.602010369},35634094.030003533]
[106270744,270744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50145},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A106,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":12101371.506724454},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A106,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8998016.5109039471},21099388.017628402,{"$f":"K106*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4722018.5382706858},0,0,21099388.017628402,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":5186974.4229914006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":22594391.720942572},27781366.143933974,null,106270744,270744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50145},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P106,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P106,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":13034093.049952501},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P106,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":9314574.8580388986},22348667.907991402,{"$f":"Z106*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4937579.9551563524},0,0,22348667.907991402,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P106,'5. FY 2020-21'!$A:$A,0)),0)","v":5696926.5228266492},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P106,'5. FY 2020-21'!$A:$A,0)),0)","v":22844767.247133184},28541693.769959833,null,106270744,270744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE106,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50145},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE106,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE106,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6353241.1501190858},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE106,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4665749.7817841219},11018990.931903208,{"$f":"AO106*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2437381.7470759335},0,0,11018990.931903208,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE106,'6. FY 2021-22'!$A:$A,0)),0)","v":2802117.3526938409},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE106,'6. FY 2021-22'!$A:$A,0)),0)","v":11674947.021782162},14477064.374476003]
[106560473,560473,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50394},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A107,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":9808676.4689444378},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A107,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":7293275.2100564623},17101951.679000899,{"$f":"K107*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3827396.9274076028},0,0,17101951.679000899,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":9561400.5014398545},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":13836136.021061851},23397536.522501707,null,106560473,560473,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50394},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P107,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P107,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":10536950.249920342},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P107,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":7530037.6867167111},18066987.936637051,{"$f":"Z107*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3991611.3950618133},0,0,18066987.936637051,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P107,'5. FY 2020-21'!$A:$A,0)),0)","v":10389693.806170914},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P107,'5. FY 2020-21'!$A:$A,0)),0)","v":13995489.98582725},24385183.791998163,null,106560473,560473,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE107,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50394},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE107,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE107,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5266808.072828331},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE107,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3867885.3888675431},9134693.4616958741,{"$f":"AO107*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2020578.4037999762},0,0,9134693.4616958741,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE107,'6. FY 2021-22'!$A:$A,0)),0)","v":5104321.3531732596},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE107,'6. FY 2021-22'!$A:$A,0)),0)","v":7121263.6534158466},12225585.006589107]
[106100717,100717,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50060},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A108,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":63223107.78094656},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A108,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":47009759.791896485},110232867.57284304,{"$f":"K108*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":24669987.763190571},0,0,110232867.57284304,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":75234086.405290723},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":163871785.79268923},239105872.19797996,null,106100717,100717,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50060},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P108,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P108,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":68016075.601465583},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P108,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":48606437.387846716},116622512.98931229,{"$f":"Z108*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":25765874.942823067},0,0,116622512.98931229,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P108,'5. FY 2020-21'!$A:$A,0)),0)","v":85243546.839889288},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P108,'5. FY 2020-21'!$A:$A,0)),0)","v":168724565.51214093},253968112.35203022,null,106100717,100717,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE108,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50060},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE108,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE108,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":33704766.923746385},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE108,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":24752406.717098519},58457173.640844904,{"$f":"AO108*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":12930625.762229761},0,0,58457173.640844904,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE108,'6. FY 2021-22'!$A:$A,0)),0)","v":41927598.997221321},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE108,'6. FY 2021-22'!$A:$A,0)),0)","v":86249568.629885316},128177167.62710664]
[106331152,331152,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50329},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CORONA REGIONAL MEDICAL CENTER - MAIN"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A109,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":8281214.9764483189},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A109,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6157525.9504280994},14438740.926876418,{"$f":"K109*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3231373.4535349635},0,0,14438740.926876418,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":10874491.208156586},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":14535778.809883896},25410270.018040482,null,106331152,331152,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50329},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P109,'4. FY 2019-20'!A:A,0)),\"\")","v":"CORONA REGIONAL MEDICAL CENTER - MAIN"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P109,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":8900900.2311439477},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P109,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6360864.6331727831},15261764.864316732,{"$f":"Z109*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3371842.3211888196},0,0,15261764.864316732,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P109,'5. FY 2020-21'!$A:$A,0)),0)","v":11680767.270714961},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P109,'5. FY 2020-21'!$A:$A,0)),0)","v":14813285.145893883},26494052.416608844,null,106331152,331152,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE109,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50329},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE109,'4. FY 2019-20'!A:A,0)),\"\")","v":"CORONA REGIONAL MEDICAL CENTER - MAIN"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE109,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4434533.662147739},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE109,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3256672.2996328156},7691205.9617805546,{"$f":"AO109*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1701281.4639831663},0,0,7691205.9617805546,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE109,'6. FY 2021-22'!$A:$A,0)),0)","v":5776330.9829050843},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE109,'6. FY 2021-22'!$A:$A,0)),0)","v":7538337.9291906711},13314668.912095755]
[106390846,390846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50122},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"DAMERON HOSPITAL ASSOCIATION"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A110,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5267493.6202326026},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A110,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3916663.0443166499},9184156.664549252,{"$f":"K110*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2055403.5971161989},0,0,9184156.664549252,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":6349089.2027741522},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":14622736.351705648},20971825.5544798,null,106390846,390846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50122},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P110,'4. FY 2019-20'!A:A,0)),\"\")","v":"DAMERON HOSPITAL ASSOCIATION"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P110,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5663133.3997562947},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P110,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4047054.1203695456},9710187.5201258399,{"$f":"Z110*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2145310.2913144403},0,0,9710187.5201258399,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P110,'5. FY 2020-21'!$A:$A,0)),0)","v":7029042.3265422815},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P110,'5. FY 2020-21'!$A:$A,0)),0)","v":14528366.123214435},21557408.449756715,null,106390846,390846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE110,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50122},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE110,'4. FY 2019-20'!A:A,0)),\"\")","v":"DAMERON HOSPITAL ASSOCIATION"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE110,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2816514.816439508},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE110,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2068417.2188156373},4884932.0352551453,{"$f":"AO110*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1080538.5222674732},0,0,4884932.0352551453,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE110,'6. FY 2021-22'!$A:$A,0)),0)","v":3459875.3117865315},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE110,'6. FY 2021-22'!$A:$A,0)),0)","v":7390624.1475958414},10850499.459382374]
[106190232,190232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54053},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"DEL AMO HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A111,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A111,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K111*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190232,190232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54053},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P111,'4. FY 2019-20'!A:A,0)),\"\")","v":"DEL AMO HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P111,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P111,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z111*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P111,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P111,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190232,190232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE111,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54053},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE111,'4. FY 2019-20'!A:A,0)),\"\")","v":"DEL AMO HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE111,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE111,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO111*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE111,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE111,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106150706,150706,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50608},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"DELANO REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A112,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2136486.4906510594},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A112,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1588591.8970026704},3725078.3876537299,{"$f":"K112*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":833668.21769030229},0,0,3725078.3876537299,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":13328647.938912626},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":11781505.055777341},25110152.994689967,null,106150706,150706,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50608},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P112,'4. FY 2019-20'!A:A,0)),\"\")","v":"DELANO REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P112,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2300724.4654463697},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P112,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1644170.4212937038},3944894.8867400736,{"$f":"Z112*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":871561.2938613483},0,0,3944894.8867400736,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P112,'5. FY 2020-21'!$A:$A,0)),0)","v":13885457.450606719},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P112,'5. FY 2020-21'!$A:$A,0)),0)","v":11950659.799009819},25836117.249616537,null,106150706,150706,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE112,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50608},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE112,'4. FY 2019-20'!A:A,0)),\"\")","v":"DELANO REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE112,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1127468.6453100443},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE112,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":828000.45858879061},1955469.1038988349,{"$f":"AO112*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":432546.38562359958},0,0,1955469.1038988349,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE112,'6. FY 2021-22'!$A:$A,0)),0)","v":6887257.856393164},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE112,'6. FY 2021-22'!$A:$A,0)),0)","v":6111129.912509799},12998387.768902963]
[106331164,331164,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50243},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"DESERT REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A113,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":21471243.02574151},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A113,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":15965016.787386233},37436259.813127741,{"$f":"K113*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":8378191.4761420088},0,0,37436259.813127741,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":48449026.372063711},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":36415837.314766049},84864863.686829761,null,106331164,331164,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50243},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P113,'4. FY 2019-20'!A:A,0)),\"\")","v":"DESERT REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P113,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":23077035.212376125},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P113,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":16491578.75146981},39568613.963845938,{"$f":"Z113*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":8742051.0236023609},0,0,39568613.963845938,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P113,'5. FY 2020-21'!$A:$A,0)),0)","v":52728912.632513642},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P113,'5. FY 2020-21'!$A:$A,0)),0)","v":37306508.191679344},90035420.824192986,null,106331164,331164,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE113,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50243},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE113,'4. FY 2019-20'!A:A,0)),\"\")","v":"DESERT REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE113,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":11516527.202250134},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE113,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":8457609.7477115728},19974136.949961707,{"$f":"AO113*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4418244.5667030588},0,0,19974136.949961707,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE113,'6. FY 2021-22'!$A:$A,0)),0)","v":26011119.803777989},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE113,'6. FY 2021-22'!$A:$A,0)),0)","v":19038989.578613296},45050109.382391289]
[106364144,364144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50709},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"DESERT VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A114,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":8224558.1666726675},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A114,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6115398.5841594767},14339956.750832144,{"$f":"K114*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3209265.6696419362},0,0,14339956.750832144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":6776065.9838830708},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":19331040.887590893},26107106.871473964,null,106364144,364144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50709},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P114,'4. FY 2019-20'!A:A,0)),\"\")","v":"DESERT VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P114,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":8851273.3214771003},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P114,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6325399.6749824872},15176672.996459588,{"$f":"Z114*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3353042.6368940785},0,0,15176672.996459588,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P114,'5. FY 2020-21'!$A:$A,0)),0)","v":7650552.1581897475},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P114,'5. FY 2020-21'!$A:$A,0)),0)","v":19756382.97800738},27406935.136197127,null,106364144,364144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE114,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50709},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE114,'4. FY 2019-20'!A:A,0)),\"\")","v":"DESERT VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE114,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4360540.0475811735},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE114,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3202332.210399637},7562872.2579808105,{"$f":"AO114*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1672894.2705360327},0,0,7562872.2579808105,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE114,'6. FY 2021-22'!$A:$A,0)),0)","v":3758101.2944224179},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE114,'6. FY 2021-22'!$A:$A,0)),0)","v":10091745.668024497},13849846.962446915]
[106392287,392287,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50118},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"DOCTORS HOSPITAL OF MANTECA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A115,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3186077.211575489},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A115,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2369018.6966692745},5555095.9082447635,{"$f":"K115*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1243224.0138286171},0,0,5555095.9082447635,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":2459239.9283027877},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":11658741.81414442},14117981.742447207,null,106392287,392287,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50118},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P115,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOCTORS HOSPITAL OF MANTECA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P115,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3428508.6255485327},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P115,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2450120.6276274235},5878629.2531759562,{"$f":"Z115*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1298788.9069620217},0,0,5878629.2531759562,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P115,'5. FY 2020-21'!$A:$A,0)),0)","v":2710582.3981226361},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P115,'5. FY 2020-21'!$A:$A,0)),0)","v":11759319.230628895},14469901.628751531,null,106392287,392287,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE115,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50118},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE115,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOCTORS HOSPITAL OF MANTECA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE115,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1687617.4307841684},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE115,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1239367.5091758047},2926984.9399599731,{"$f":"AO115*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":647444.00923037739},0,0,2926984.9399599731,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE115,'6. FY 2021-22'!$A:$A,0)),0)","v":1332472.2798702319},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE115,'6. FY 2021-22'!$A:$A,0)),0)","v":6009387.3105461942},7341859.5904164258]
[106500852,500852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50464},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"DOCTORS MEDICAL CENTER - MODESTO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A116,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":32106480.884807646},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A116,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":23872884.569157228},55979365.453964874,{"$f":"K116*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":12528116.986777108},0,0,55979365.453964874,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":42899476.375406049},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":84987772.640051186},127887249.01545724,null,106500852,500852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50464},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P116,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOCTORS MEDICAL CENTER - MODESTO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P116,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":34534065.668890752},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P116,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":24679134.834508974},59213200.50339973,{"$f":"Z116*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":13082207.543193005},0,0,59213200.50339973,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P116,'5. FY 2020-21'!$A:$A,0)),0)","v":47042559.436876267},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P116,'5. FY 2020-21'!$A:$A,0)),0)","v":87105438.872734562},134147998.30961083,null,106500852,500852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE116,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50464},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE116,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOCTORS MEDICAL CENTER - MODESTO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE116,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":17123836.388847798},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE116,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":12575555.375082223},29699391.763930023,{"$f":"AO116*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":6569454.1208009971},0,0,29699391.763930023,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE116,'6. FY 2021-22'!$A:$A,0)),0)","v":23249191.000029743},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE116,'6. FY 2021-22'!$A:$A,0)),0)","v":44519686.950160205},67768877.950189948]
[106440755,440755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50242},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"DOMINICAN HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A117,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":12084068.392057812},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A117,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8985150.7203302104},21069219.112388022,{"$f":"K117*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4715266.7723092576},0,0,21069219.112388022,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":6704545.7307043765},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":20650367.866299465},27354913.59700384,null,106440755,440755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50242},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P117,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOMINICAN HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P117,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":13002993.213978764},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P117,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":9292349.9322891813},22295343.146267943,{"$f":"Z117*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4925798.7037778264},0,0,22295343.146267943,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P117,'5. FY 2020-21'!$A:$A,0)),0)","v":7660755.832252414},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P117,'5. FY 2020-21'!$A:$A,0)),0)","v":21009105.137673475},28669860.969925888,null,106440755,440755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE117,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50242},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE117,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOMINICAN HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE117,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6405617.6625945307},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE117,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4704214.511184223},11109832.173778754,{"$f":"AO117*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2457475.6727536563},0,0,11109832.173778754,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE117,'6. FY 2021-22'!$A:$A,0)),0)","v":3765589.5117917289},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE117,'6. FY 2021-22'!$A:$A,0)),0)","v":10731178.68918512},14496768.200976849]
[106196168,196168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"EARL AND LORRAINE MILLER CHILDRENS HOSP"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A118,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":19402099.912587356},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A118,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":14426498.290929977},33828598.203517333,{"$f":"K118*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":7570800.9970364142},0,0,33828598.203517333,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":54249446.446741715},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":53589195.59637545},107838642.04311717,null,106196168,196168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P118,'4. FY 2019-20'!A:A,0)),\"\")","v":"EARL AND LORRAINE MILLER CHILDRENS HOSP"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P118,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":20838715.200150676},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P118,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":14892004.524846004},35730719.724996679,{"$f":"Z118*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":7894129.8078158898},0,0,35730719.724996679,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P118,'5. FY 2020-21'!$A:$A,0)),0)","v":59711733.404886022},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P118,'5. FY 2020-21'!$A:$A,0)),0)","v":55291589.484666266},115003322.8895523,null,106196168,196168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE118,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE118,'4. FY 2019-20'!A:A,0)),\"\")","v":"EARL AND LORRAINE MILLER CHILDRENS HOSP"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE118,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":10496491.301549163},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE118,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":7708506.7042959593},18204998.005845122,{"$f":"AO118*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4026914.0903391787},0,0,18204998.005845122,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE118,'6. FY 2021-22'!$A:$A,0)),0)","v":29303836.122836523},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE118,'6. FY 2021-22'!$A:$A,0)),0)","v":28303598.489907969},57607434.612744495]
[106190256,190256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50641},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"EAST LOS ANGELES DOCTOR'S HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A119,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3926324.39392519},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A119,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2919432.0415724954},6845756.4354976853,{"$f":"K119*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1532072.3411455317},0,0,6845756.4354976853,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":9658887.41472001},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":9848887.0762733854},19507774.490993395,null,106190256,190256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50641},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P119,'4. FY 2019-20'!A:A,0)),\"\")","v":"EAST LOS ANGELES DOCTOR'S HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P119,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4223866.4616679875},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P119,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3018508.4759472189},7242374.9376152065,{"$f":"Z119*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1600086.6569281586},0,0,7242374.9376152065,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P119,'5. FY 2020-21'!$A:$A,0)),0)","v":10826309.763848851},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P119,'5. FY 2020-21'!$A:$A,0)),0)","v":10055307.621859331},20881617.385708183,null,106190256,190256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE119,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50641},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE119,'4. FY 2019-20'!A:A,0)),\"\")","v":"EAST LOS ANGELES DOCTOR'S HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE119,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2094368.8689095639},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE119,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1538081.2505294392},3632450.1194390031,{"$f":"AO119*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":803491.68748750468},0,0,3632450.1194390031,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE119,'6. FY 2021-22'!$A:$A,0)),0)","v":5329132.2362482091},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE119,'6. FY 2021-22'!$A:$A,0)),0)","v":5108214.139867506},10437346.376115715]
[106014233,14233,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50488},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"EDEN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A120,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":8492750.8338000011},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A120,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6314814.1665646741},14807565.000364676,{"$f":"K120*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3313915.8529124707},0,0,14807565.000364676,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":12363043.968837321},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":14207469.296889002},26570513.26572632,null,106014233,14233,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50488},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P120,'4. FY 2019-20'!A:A,0)),\"\")","v":"EDEN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P120,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":9137838.6604567133},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P120,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6530188.3235992491},15668026.984055962,{"$f":"Z120*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3461599.4247093596},0,0,15668026.984055962,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P120,'5. FY 2020-21'!$A:$A,0)),0)","v":13518978.259025818},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P120,'5. FY 2020-21'!$A:$A,0)),0)","v":14476559.179398531},27995537.438424349,null,106014233,14233,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE120,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50488},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE120,'4. FY 2019-20'!A:A,0)),\"\")","v":"EDEN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE120,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4505146.7462552721},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE120,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3308529.7648196444},7813676.5110749165,{"$f":"AO120*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1728371.7377885629},0,0,7813676.5110749165,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE120,'6. FY 2021-22'!$A:$A,0)),0)","v":6675394.2271883395},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE120,'6. FY 2021-22'!$A:$A,0)),0)","v":7386976.5347603336},14062370.761948673]
[106331168,331168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50573},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"EISENHOWER MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A121,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":16629343.117338898},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A121,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":12364805.415002404},28994148.532341301,{"$f":"K121*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6488856.7742676362},0,0,28994148.532341301,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":9090376.8756616432},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":20805522.344423037},29895899.220084682,null,106331168,331168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50573},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P121,'4. FY 2019-20'!A:A,0)),\"\")","v":"EISENHOWER MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P121,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":17898674.20429777},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P121,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":12790958.304244187},30689632.508541957,{"$f":"Z121*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6780382.3891940676},0,0,30689632.508541957,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P121,'5. FY 2020-21'!$A:$A,0)),0)","v":10141297.69127794},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P121,'5. FY 2020-21'!$A:$A,0)),0)","v":21219403.764115512},31360701.455393452,null,106331168,331168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE121,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50573},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE121,'4. FY 2019-20'!A:A,0)),\"\")","v":"EISENHOWER MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE121,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8781016.5138404854},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE121,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6448681.0614021905},15229697.575242676,{"$f":"AO121*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3368782.778095236},0,0,15229697.575242676,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE121,'6. FY 2021-22'!$A:$A,0)),0)","v":4986142.3174315169},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE121,'6. FY 2021-22'!$A:$A,0)),0)","v":10840798.531862404},15826940.849293921]
[106500867,500867,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50179},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"EMANUEL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A122,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":8401473.6022556759},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A122,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6246944.6663143048},14648418.26856998,{"$f":"K122*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3278298.9991339683},0,0,14648418.26856998,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":8903733.924181493},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":28327450.617248856},37231184.541430347,null,106500867,500867,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50179},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P122,'4. FY 2019-20'!A:A,0)),\"\")","v":"EMANUEL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P122,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":9043066.3261023667},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P122,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6462461.018029809},15505527.344132176,{"$f":"Z122*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3425697.7339190594},0,0,15505527.344132176,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P122,'5. FY 2020-21'!$A:$A,0)),0)","v":9942406.6391846053},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P122,'5. FY 2020-21'!$A:$A,0)),0)","v":28683938.746487666},38626345.385672271,null,106500867,500867,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE122,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50179},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE122,'4. FY 2019-20'!A:A,0)),\"\")","v":"EMANUEL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE122,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4447225.3332817145},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE122,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3265992.92204028},7713218.2553219944,{"$f":"AO122*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1706150.5452648145},0,0,7713218.2553219944,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE122,'6. FY 2021-22'!$A:$A,0)),0)","v":4883503.3429164933},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE122,'6. FY 2021-22'!$A:$A,0)),0)","v":14656342.42831989},19539845.771236382]
[106190280,190280,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50158},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ENCINO HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A123,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2365117.2317413739},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A123,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1758591.0728884537},4123708.3046298278,{"$f":"K123*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":922881.13023059769},0,0,4123708.3046298278,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":2780447.2036287049},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":3022674.673029507},5803121.8766582124,null,106190280,190280,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50158},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P123,'4. FY 2019-20'!A:A,0)),\"\")","v":"ENCINO HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P123,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2548926.636783944},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P123,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1821543.5377807044},4370470.1745646484,{"$f":"Z123*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":965585.33230621379},0,0,4370470.1745646484,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P123,'5. FY 2020-21'!$A:$A,0)),0)","v":2892032.8189243572},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P123,'5. FY 2020-21'!$A:$A,0)),0)","v":3046213.5269766813},5938246.3459010385,null,106190280,190280,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE123,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50158},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE123,'4. FY 2019-20'!A:A,0)),\"\")","v":"ENCINO HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE123,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1236091.3978919263},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE123,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":907771.802408505},2143863.2003004313,{"$f":"AO123*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":474218.83409586671},0,0,2143863.2003004313,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE123,'6. FY 2021-22'!$A:$A,0)),0)","v":1436859.0507806679},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE123,'6. FY 2021-22'!$A:$A,0)),0)","v":1537678.9079442022},2974537.9587248703]
[106040962,40962,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50039},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A124,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":16765007.39709587},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A124,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":12465679.058003515},29230686.455099385,{"$f":"K124*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6541793.6867190553},0,0,29230686.455099385,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":14680276.028882138},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":34260683.00946898},48940959.038351119,null,106040962,40962,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50039},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P124,'4. FY 2019-20'!A:A,0)),\"\")","v":"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P124,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":18061608.00045881},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P124,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":12907395.944778908},30969003.945237719,{"$f":"Z124*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6842105.0301832873},0,0,30969003.945237719,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P124,'5. FY 2020-21'!$A:$A,0)),0)","v":16024591.124337478},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P124,'5. FY 2020-21'!$A:$A,0)),0)","v":35070393.591239691},51094984.71557717,null,106040962,40962,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE124,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50039},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE124,'4. FY 2019-20'!A:A,0)),\"\")","v":"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE124,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8791165.8424575627},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE124,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6456134.6156844003},15247300.458141964,{"$f":"AO124*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3372676.5053648008},0,0,15247300.458141964,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE124,'6. FY 2021-22'!$A:$A,0)),0)","v":7882158.3116234737},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE124,'6. FY 2021-22'!$A:$A,0)),0)","v":17950882.115849141},25833040.427472614]
[106474007,474007,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51316},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"FAIRCHILD MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A125,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A125,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K125*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":2457780.0077566938},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":3684931.1491612764},6142711.1569179706,null,106474007,474007,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51316},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P125,'4. FY 2019-20'!A:A,0)),\"\")","v":"FAIRCHILD MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P125,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P125,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z125*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P125,'5. FY 2020-21'!$A:$A,0)),0)","v":2459375.9291832778},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P125,'5. FY 2020-21'!$A:$A,0)),0)","v":3669648.8910239879},6129024.8202072661,null,106474007,474007,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE125,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51316},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE125,'4. FY 2019-20'!A:A,0)),\"\")","v":"FAIRCHILD MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE125,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE125,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO125*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE125,'6. FY 2021-22'!$A:$A,0)),0)","v":1208320.2349289239},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE125,'6. FY 2021-22'!$A:$A,0)),0)","v":1867737.3674889961},3076057.6024179198]
[106190298,190298,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50597},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"FOOTHILL PRESBYTERIAN HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A126,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":4311027.4791293032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A126,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3205479.3470815271},7516506.8262108304,{"$f":"K126*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1682185.4997287816},0,0,7516506.8262108304,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":5093170.0416233195},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":8817083.2841169871},13910253.325740308,null,106190298,190298,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50597},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P126,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOOTHILL PRESBYTERIAN HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P126,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4633334.0004256833},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P126,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3311126.9210571679},7944460.9214828517,{"$f":"Z126*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1755201.3015688588},0,0,7944460.9214828517,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P126,'5. FY 2020-21'!$A:$A,0)),0)","v":5626438.0316773839},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P126,'5. FY 2020-21'!$A:$A,0)),0)","v":8935581.5638535582},14562019.595530942,null,106190298,190298,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE126,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50597},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE126,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOOTHILL PRESBYTERIAN HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE126,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2307056.5178879392},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE126,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1694276.699177006},4001333.217064945,{"$f":"AO126*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":885087.9910433155},0,0,4001333.217064945,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE126,'6. FY 2021-22'!$A:$A,0)),0)","v":2770532.6452018879},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE126,'6. FY 2021-22'!$A:$A,0)),0)","v":4564808.4845268298},7335341.1297287177]
[106301357,301357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50780},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"FOOTHILL REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A127,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":1310907.568251573},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A127,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":974729.84255066235},2285637.4108022354,{"$f":"K127*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":511522.998513314},0,0,2285637.4108022354,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":1883565.3953249997},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":7775701.9929494839},9659267.3882744834,null,106301357,301357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50780},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P127,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOOTHILL REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P127,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":1410229.1585314632},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P127,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1007794.3293629001},2418023.4878943632,{"$f":"Z127*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":534223.53198309697},0,0,2418023.4878943632,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P127,'5. FY 2020-21'!$A:$A,0)),0)","v":1891062.9051907365},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P127,'5. FY 2020-21'!$A:$A,0)),0)","v":7939869.0292294957},9830931.9344202317,null,106301357,301357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE127,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50780},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE127,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOOTHILL REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE127,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":696096.93467493635},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE127,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":511205.86238085787},1207302.7970557942,{"$f":"AO127*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":267053.29180530098},0,0,1207302.7970557942,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE127,'6. FY 2021-22'!$A:$A,0)),0)","v":945092.49884949066},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE127,'6. FY 2021-22'!$A:$A,0)),0)","v":4033713.304057247},4978805.8029067377]
[106301175,301175,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50570},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A128,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":20514367.143194877},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A128,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":15253528.425488077},35767895.568682954,{"$f":"K128*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":8004813.4954975368},0,0,35767895.568682954,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":16877590.786955174},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":55499654.808636338},72377245.595591515,null,106301175,301175,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50570},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P128,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P128,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":22066099.28981461},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P128,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":15769131.988868697},37835231.278683305,{"$f":"Z128*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":8359087.9031107938},0,0,37835231.278683305,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P128,'5. FY 2020-21'!$A:$A,0)),0)","v":18994764.359510675},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P128,'5. FY 2020-21'!$A:$A,0)),0)","v":56985692.200088069},75980456.559598744,null,106301175,301175,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE128,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50570},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE128,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE128,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":10929993.933684735},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE128,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":8026866.2256013136},18956860.159286048,{"$f":"AO128*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4193224.6990364119},0,0,18956860.159286048,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE128,'6. FY 2021-22'!$A:$A,0)),0)","v":9356222.8346125409},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE128,'6. FY 2021-22'!$A:$A,0)),0)","v":29153720.267466586},38509943.102079123]
[106014034,14034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54110},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"FREMONT HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A129,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A129,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K129*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106014034,14034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54110},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P129,'4. FY 2019-20'!A:A,0)),\"\")","v":"FREMONT HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P129,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P129,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z129*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P129,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P129,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106014034,14034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE129,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54110},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE129,'4. FY 2019-20'!A:A,0)),\"\")","v":"FREMONT HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE129,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE129,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO129*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106400480,400480,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50232},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A130,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3476715.9245975977},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A130,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2585124.1138963727},6061840.0384939704,{"$f":"K130*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1356632.7617599503},0,0,6061840.0384939704,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":1265828.3682514108},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":5572820.8781263381},6838649.2463777494,null,106400480,400480,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50232},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P130,'4. FY 2019-20'!A:A,0)),\"\")","v":"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P130,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3743647.0353674963},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P130,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2675328.4957661871},6418975.5311336834,{"$f":"Z130*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1418169.7560520649},0,0,6418975.5311336834,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P130,'5. FY 2020-21'!$A:$A,0)),0)","v":1395185.9138467847},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P130,'5. FY 2020-21'!$A:$A,0)),0)","v":5621951.7053926224},7017137.6192394067,null,106400480,400480,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE130,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50232},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE130,'4. FY 2019-20'!A:A,0)),\"\")","v":"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE130,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1828533.8244893146},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE130,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1342854.9445877699},3171388.7690770845,{"$f":"AO130*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":701505.7137627562},0,0,3171388.7690770845,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE130,'6. FY 2021-22'!$A:$A,0)),0)","v":686691.82881222863},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE130,'6. FY 2021-22'!$A:$A,0)),0)","v":2872255.80359843},3558947.6324106585]
[106104047,104047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50708},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"FRESNO SURGICAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A131,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A131,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K131*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106104047,104047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50708},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P131,'4. FY 2019-20'!A:A,0)),\"\")","v":"FRESNO SURGICAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P131,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P131,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z131*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P131,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P131,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106104047,104047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE131,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50708},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE131,'4. FY 2019-20'!A:A,0)),\"\")","v":"FRESNO SURGICAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE131,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE131,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO131*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE131,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE131,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106301283,301283,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50230},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"GARDEN GROVE HOSPITAL AND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A132,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":4816694.3953076443},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A132,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3581469.7262102282},8398164.1215178724,{"$f":"K132*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1879499.3786603941},0,0,8398164.1215178724,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":7315416.7918421291},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":9200898.3856373895},16516315.177479519,null,106301283,301283,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50230},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P132,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARDEN GROVE HOSPITAL AND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P132,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5180574.4794679666},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P132,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3702202.2638411443},8882776.7433091104,{"$f":"Z132*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1962507.1424596589},0,0,8882776.7433091104,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P132,'5. FY 2020-21'!$A:$A,0)),0)","v":8188519.3563916385},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P132,'5. FY 2020-21'!$A:$A,0)),0)","v":9409071.2066720352},17597590.563063674,null,106301283,301283,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE132,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50230},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE132,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARDEN GROVE HOSPITAL AND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE132,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2567525.03537205},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE132,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1885561.8873034387},4453086.9226754885,{"$f":"AO132*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":985015.12983794464},0,0,4453086.9226754885,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE132,'6. FY 2021-22'!$A:$A,0)),0)","v":4027444.3319049855},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE132,'6. FY 2021-22'!$A:$A,0)),0)","v":4792523.3791473247},8819967.7110523097]
[106190159,190159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50575},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A133,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A133,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K133*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190159,190159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50575},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P133,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P133,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P133,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z133*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P133,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P133,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190159,190159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE133,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50575},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE133,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE133,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE133,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO133*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE133,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE133,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190315,190315,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50737},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"GARFIELD MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A134,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":13418979.598872304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A134,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":9977728.5511019528},23396708.149974257,{"$f":"K134*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5236156.1162997829},0,0,23396708.149974257,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":14274043.727137068},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":21213116.623039681},35487160.350176752,null,106190315,190315,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50737},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P134,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARFIELD MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P134,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":14436139.939923428},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P134,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":10316521.87967401},24752661.819597438,{"$f":"Z134*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5468703.8771337988},0,0,24752661.819597438,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P134,'5. FY 2020-21'!$A:$A,0)),0)","v":16336240.902431557},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P134,'5. FY 2020-21'!$A:$A,0)),0)","v":21812863.523604222},38149104.426035777,null,106190315,190315,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE134,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50737},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE134,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARFIELD MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE134,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7136173.84108222},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE134,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5240726.8597350242},12376900.700817244,{"$f":"AO134*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2737749.0407220777},0,0,12376900.700817244,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE134,'6. FY 2021-22'!$A:$A,0)),0)","v":8031955.1705846814},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE134,'6. FY 2021-22'!$A:$A,0)),0)","v":11124054.816552091},19156009.987136774]
[106190317,190317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54028},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A135,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A135,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K135*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190317,190317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54028},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P135,'4. FY 2019-20'!A:A,0)),\"\")","v":"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P135,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P135,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z135*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P135,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P135,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190317,190317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE135,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54028},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE135,'4. FY 2019-20'!A:A,0)),\"\")","v":"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE135,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE135,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO135*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE135,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE135,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106270777,270777,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50189},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"GEORGE L. MEE MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A136,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A136,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K136*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":2275543.2318662689},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":7240707.0163654368},9516250.2482317053,null,106270777,270777,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50189},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P136,'4. FY 2019-20'!A:A,0)),\"\")","v":"GEORGE L. MEE MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P136,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P136,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z136*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P136,'5. FY 2020-21'!$A:$A,0)),0)","v":2564849.7477058736},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P136,'5. FY 2020-21'!$A:$A,0)),0)","v":7230286.8749140371},9795136.6226199102,null,106270777,270777,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE136,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50189},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE136,'4. FY 2019-20'!A:A,0)),\"\")","v":"GEORGE L. MEE MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE136,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE136,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO136*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE136,'6. FY 2021-22'!$A:$A,0)),0)","v":1258565.1204425909},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE136,'6. FY 2021-22'!$A:$A,0)),0)","v":3688430.18049997},4946995.3009425607]
[106190522,190522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50058},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A137,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":12487945.25840009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A137,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":9285454.756918177},21773400.015318267,{"$f":"K137*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4872861.6407080311},0,0,21773400.015318267,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":14228998.835377112},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":24088197.852674227},38317196.688051343,null,106190522,190522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50058},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P137,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P137,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":13449882.571271928},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P137,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":9611711.1917044055},23061593.762976333,{"$f":"Z137*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5095089.4955718508},0,0,23061593.762976333,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P137,'5. FY 2020-21'!$A:$A,0)),0)","v":16103253.137686938},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P137,'5. FY 2020-21'!$A:$A,0)),0)","v":24670596.98923412},40773850.126921058,null,106190522,190522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE137,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50058},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE137,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE137,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6573243.649080269},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE137,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4827317.1750666611},11400560.82414693,{"$f":"AO137*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2521784.3476712261},0,0,11400560.82414693,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE137,'6. FY 2021-22'!$A:$A,0)),0)","v":7917518.9182956591},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE137,'6. FY 2021-22'!$A:$A,0)),0)","v":12602384.778064668},20519903.696360327]
[106190328,190328,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50205},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"GLENDORA COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A138,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2883772.989944357},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A138,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2144239.3502917686},5028012.3402361255,{"$f":"K138*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1125263.3233443627},0,0,5028012.3402361255,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":1527581.8498410275},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":1564015.8765504612},3091597.7263914887,null,106190328,190328,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50205},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P138,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENDORA COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P138,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3109928.4336781348},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P138,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2222453.1532513658},5332381.5869295001,{"$f":"Z138*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1178104.2407209075},0,0,5332381.5869295001,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P138,'5. FY 2020-21'!$A:$A,0)),0)","v":1691251.3949255981},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P138,'5. FY 2020-21'!$A:$A,0)),0)","v":1567727.6660038962},3258979.060929494,null,106190328,190328,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE138,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50205},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE138,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENDORA COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE138,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1497675.7032024146},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE138,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1099876.4127297557},2597552.1159321703,{"$f":"AO138*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":574574.03800204478},0,0,2597552.1159321703,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE138,'6. FY 2021-22'!$A:$A,0)),0)","v":833344.75299417344},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE138,'6. FY 2021-22'!$A:$A,0)),0)","v":796391.83533200657},1629736.5883261799]
[106110889,110889,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51306},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"GLENN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A139,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A139,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K139*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":196193.49003523053},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":217291.68855088993},413485.17858612048,null,106110889,110889,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51306},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P139,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P139,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P139,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z139*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P139,'5. FY 2020-21'!$A:$A,0)),0)","v":198931.23203857086},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P139,'5. FY 2020-21'!$A:$A,0)),0)","v":225264.12609998509},424195.35813855595,null,106110889,110889,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE139,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51306},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE139,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE139,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE139,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO139*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE139,'6. FY 2021-22'!$A:$A,0)),0)","v":97668.329746754636},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE139,'6. FY 2021-22'!$A:$A,0)),0)","v":114990.6058822069},212658.93562896154]
[106420483,420483,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50357},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"GOLETA VALLEY COTTAGE HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A140,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":789221.37666115968},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A140,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":586828.27595280076},1376049.6526139604,{"$f":"K140*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":307958.31442102708},0,0,1376049.6526139604,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":516958.95787088166},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":4290534.3327121343},4807493.2905830164,null,106420483,420483,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50357},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P140,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOLETA VALLEY COTTAGE HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P140,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":849536.1751820572},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P140,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":607105.40181191626},1456641.5769939735,{"$f":"Z140*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":321821.60842977924},0,0,1456641.5769939735,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P140,'5. FY 2020-21'!$A:$A,0)),0)","v":530550.25593945826},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P140,'5. FY 2020-21'!$A:$A,0)),0)","v":4337203.9070839006},4867754.1630233591,null,106420483,420483,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE140,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50357},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE140,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOLETA VALLEY COTTAGE HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE140,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":415886.82701988099},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE140,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":305422.66955796711},721309.4965778481,{"$f":"AO140*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":159552.41381142655},0,0,721309.4965778481,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE140,'6. FY 2021-22'!$A:$A,0)),0)","v":260644.69591430094},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE140,'6. FY 2021-22'!$A:$A,0)),0)","v":2224907.6454142281},2485552.3413285292]
[106150775,150775,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50257},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - BAKERSFIELD"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A141,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3518013.0551461172},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A141,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2615830.7377135199},6133843.7928596372,{"$f":"K141*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1372747.118378052},0,0,6133843.7928596372,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":1475276.3518952723},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":5852854.7243645303},7328131.076259803,null,106150775,150775,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50257},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P141,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - BAKERSFIELD"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P141,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3790045.6419334123},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P141,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2708486.4065245804},6498532.0484579932,{"$f":"Z141*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1435746.4933708068},0,0,6498532.0484579932,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P141,'5. FY 2020-21'!$A:$A,0)),0)","v":1626459.3775581201},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P141,'5. FY 2020-21'!$A:$A,0)),0)","v":6052056.0189808253},7678515.3965389449,null,106150775,150775,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE141,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50257},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE141,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - BAKERSFIELD"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE141,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1848778.031664578},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE141,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1357722.0656333182},3206500.0972978962,{"$f":"AO141*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":709272.27887292614},0,0,3206500.0972978962,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE141,'6. FY 2021-22'!$A:$A,0)),0)","v":803862.54278758529},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE141,'6. FY 2021-22'!$A:$A,0)),0)","v":3094059.8576323506},3897922.400419936]
[106190392,190392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50471},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - LA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A142,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":13395082.213714371},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A142,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":9959959.5679665264},23355041.781680897,{"$f":"K142*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5226831.231457659},0,0,23355041.781680897,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":29656588.159828715},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":11757629.453520136},41414217.613348849,null,106190392,190392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50471},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P142,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - LA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P142,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":14405140.960930543},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P142,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":10294369.029510565},24699509.990441106,{"$f":"Z142*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5456960.8324341029},0,0,24699509.990441106,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P142,'5. FY 2020-21'!$A:$A,0)),0)","v":33912611.74736435},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P142,'5. FY 2020-21'!$A:$A,0)),0)","v":12105100.960997123},46017712.708361477,null,106190392,190392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE142,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50471},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE142,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - LA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE142,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7145181.3403365025},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE142,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5247341.8672071239},12392523.207543626,{"$f":"AO142*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2741204.7122054077},0,0,12392523.207543626,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE142,'6. FY 2021-22'!$A:$A,0)),0)","v":16678939.402368866},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE142,'6. FY 2021-22'!$A:$A,0)),0)","v":6160255.6660066321},22839195.068375498]
[106430779,430779,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50380},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - SAN JOSE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A143,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":16473192.797535503},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A143,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":12248699.306286285},28721892.103821788,{"$f":"K143*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6427926.1017022319},0,0,28721892.103821788,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":10352573.619327877},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":10041734.184300561},20394307.803628437,null,106430779,430779,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50380},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P143,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - SAN JOSE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P143,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":17703976.067044951},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P143,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":12651820.861599589},30355796.928644538,{"$f":"Z143*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6706626.7687514704},0,0,30355796.928644538,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P143,'5. FY 2020-21'!$A:$A,0)),0)","v":11619061.180629367},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P143,'5. FY 2020-21'!$A:$A,0)),0)","v":10223317.65589305},21842378.836522415,null,106430779,430779,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE143,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50380},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE143,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - SAN JOSE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE143,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8801209.7229659017},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE143,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6463510.7300459919},15264720.453011893,{"$f":"AO143*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3376529.7781184055},0,0,15264720.453011893,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE143,'6. FY 2021-22'!$A:$A,0)),0)","v":5729729.3437785115},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE143,'6. FY 2021-22'!$A:$A,0)),0)","v":5204143.228731405},10933872.572509916]
[106190352,190352,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50738},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"GREATER EL MONTE COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A144,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":4088334.6618294818},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A144,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3039895.3349048868},7128229.9967343686,{"$f":"K144*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1595289.5961491622},0,0,7128229.9967343686,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":8914535.8870032523},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":10695836.301856842},19610372.188860096,null,106190352,190352,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50738},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P144,'4. FY 2019-20'!A:A,0)),\"\")","v":"GREATER EL MONTE COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P144,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4396405.7906635581},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P144,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3141810.5338445953},7538216.3245081529,{"$f":"Z144*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1665448.0694222758},0,0,7538216.3245081529,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P144,'5. FY 2020-21'!$A:$A,0)),0)","v":9943307.3908174746},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P144,'5. FY 2020-21'!$A:$A,0)),0)","v":10790898.011201121},20734205.402018595,null,106190352,190352,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE144,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50738},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE144,'4. FY 2019-20'!A:A,0)),\"\")","v":"GREATER EL MONTE COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE144,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2188540.9325081082},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE144,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1607240.168757631},3795781.1012657392,{"$f":"AO144*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":839620.21833907848},0,0,3795781.1012657392,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE144,'6. FY 2021-22'!$A:$A,0)),0)","v":4889246.3195101116},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE144,'6. FY 2021-22'!$A:$A,0)),0)","v":5487351.1927407421},10376597.512250854]
[106304159,304159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A145,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":381218.1286634414},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A145,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":283456.0540566385},664674.1827200799,{"$f":"K145*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":148753.31028994071},0,0,664674.1827200799,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":423238.24872198183},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":2687007.0612097555},3110245.3099317374,null,106304159,304159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P145,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P145,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":409583.91730110603},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P145,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":292701.61289541115},702285.53019651724,{"$f":"Z145*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":155158.73120360519},0,0,702285.53019651724,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P145,'5. FY 2020-21'!$A:$A,0)),0)","v":428875.74961206177},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P145,'5. FY 2020-21'!$A:$A,0)),0)","v":2715910.5137678515},3144786.2633799133,null,106304159,304159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE145,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE145,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE145,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":204895.01501576317},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE145,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":150472.62476106896},355367.63977683213,{"$f":"AO145*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":78606.707641958375},0,0,355367.63977683213,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE145,'6. FY 2021-22'!$A:$A,0)),0)","v":214115.9701066959},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE145,'6. FY 2021-22'!$A:$A,0)),0)","v":1364827.7514383523},1578943.7215450481]
[106154022,154022,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53031},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A146,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A146,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K146*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106154022,154022,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53031},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P146,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P146,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P146,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z146*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P146,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P146,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106154022,154022,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE146,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53031},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE146,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE146,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE146,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO146*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106304079,304079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53034},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A147,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A147,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K147*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106304079,304079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53034},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P147,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P147,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P147,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z147*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P147,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P147,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106304079,304079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE147,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53034},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE147,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE147,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE147,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO147*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE147,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE147,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106331194,331194,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50390},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HEMET VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A148,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":8748045.9314756077},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A148,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6504639.7167315688},15252685.648207176,{"$f":"K148*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3413533.3370368085},0,0,15252685.648207176,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":7391817.9841028852},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":23244439.126800403},30636257.110903289,null,106331194,331194,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50390},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P148,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEMET VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P148,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":9402075.6327059139},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P148,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6719020.4156246856},16121096.048330599,{"$f":"Z148*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3561697.7723725759},0,0,16121096.048330599,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P148,'5. FY 2020-21'!$A:$A,0)),0)","v":8097003.6212506788},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P148,'5. FY 2020-21'!$A:$A,0)),0)","v":23781908.761393581},31878912.382644258,null,106331194,331194,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE148,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50390},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE148,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEMET VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE148,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4686544.968354933},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE148,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3441746.6056697126},8128291.5740246456,{"$f":"AO148*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1797964.0458799144},0,0,8128291.5740246456,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE148,'6. FY 2021-22'!$A:$A,0)),0)","v":3989223.7929330538},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE148,'6. FY 2021-22'!$A:$A,0)),0)","v":12136212.017096169},16125435.810029224]
[106190949,190949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50624},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HENRY MAYO NEWHALL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A149,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":11916302.136833943},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A149,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8860407.5427789651},20776709.679612909,{"$f":"K149*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4649803.5009087259},0,0,20776709.679612909,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":12260175.786569029},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":6197328.0076606767},18457503.794229705,null,106190949,190949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50624},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P149,'4. FY 2019-20'!A:A,0)),\"\")","v":"HENRY MAYO NEWHALL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P149,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":12807240.152760286},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P149,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":9152458.607636068},21959698.760396354,{"$f":"Z149*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4851643.4566479642},0,0,21959698.760396354,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P149,'5. FY 2020-21'!$A:$A,0)),0)","v":13216210.131906977},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P149,'5. FY 2020-21'!$A:$A,0)),0)","v":6168704.5895460006},19384914.721452978,null,106190949,190949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE149,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50624},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE149,'4. FY 2019-20'!A:A,0)),\"\")","v":"HENRY MAYO NEWHALL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE149,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6369957.5077950172},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE149,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4678026.0893153176},11047983.597110335,{"$f":"AO149*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2443794.8745039934},0,0,11047983.597110335,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE149,'6. FY 2021-22'!$A:$A,0)),0)","v":6526212.6536252759},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE149,'6. FY 2021-22'!$A:$A,0)),0)","v":3122767.9921287159},9648980.6457539909]
[106344021,344021,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54104},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HERITAGE OAKS HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A150,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A150,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K150*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106344021,344021,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54104},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P150,'4. FY 2019-20'!A:A,0)),\"\")","v":"HERITAGE OAKS HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P150,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P150,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z150*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P150,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P150,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106344021,344021,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE150,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54104},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE150,'4. FY 2019-20'!A:A,0)),\"\")","v":"HERITAGE OAKS HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE150,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE150,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO150*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE150,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE150,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106362041,362041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50279},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HI-DESERT MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A151,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A151,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K151*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":13844971.731302284},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":1035097.1752925155},14880068.9065948,null,106362041,362041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50279},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P151,'4. FY 2019-20'!A:A,0)),\"\")","v":"HI-DESERT MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P151,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P151,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z151*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P151,'5. FY 2020-21'!$A:$A,0)),0)","v":14475895.989362489},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P151,'5. FY 2020-21'!$A:$A,0)),0)","v":1017790.9619595753},15493686.951322064,null,106362041,362041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE151,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50279},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE151,'4. FY 2019-20'!A:A,0)),\"\")","v":"HI-DESERT MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE151,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE151,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO151*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE151,'6. FY 2021-22'!$A:$A,0)),0)","v":7126302.2613128033},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE151,'6. FY 2021-22'!$A:$A,0)),0)","v":512583.89292246703},7638886.1542352699]
[106301205,301205,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50224},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HOAG MEMORIAL HOSPITAL PRESBYTERIAN"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A152,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":21175143.418237343},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A152,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":15744850.903237136},36919994.321474478,{"$f":"K152*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":8262651.8585844105},0,0,36919994.321474478,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":8689229.3590294309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":21630337.357585564},30319566.716614995,null,106301205,301205,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50224},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P152,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOAG MEMORIAL HOSPITAL PRESBYTERIAN"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P152,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":22751203.015402734},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P152,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":16258728.765035274},39009931.780438006,{"$f":"Z152*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":8618619.1501030196},0,0,39009931.780438006,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P152,'5. FY 2020-21'!$A:$A,0)),0)","v":9912315.7997076306},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P152,'5. FY 2020-21'!$A:$A,0)),0)","v":22018868.430829607},31931184.230537236,null,106301205,301205,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE152,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50224},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE152,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOAG MEMORIAL HOSPITAL PRESBYTERIAN"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE152,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":11337368.223894879},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE152,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":8326037.3826125367},19663405.606507417,{"$f":"AO152*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4349511.3306508297},0,0,19663405.606507417,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE152,'6. FY 2021-22'!$A:$A,0)),0)","v":4871288.9830413666},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE152,'6. FY 2021-22'!$A:$A,0)),0)","v":11239659.672330741},16110948.655372107]
[106304460,304460,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50769},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HOAG ORTHOPEDIC INSTITUTE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A153,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A153,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K153*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106304460,304460,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50769},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P153,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOAG ORTHOPEDIC INSTITUTE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P153,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P153,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z153*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P153,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P153,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106304460,304460,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE153,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50769},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE153,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOAG ORTHOPEDIC INSTITUTE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE153,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE153,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO153*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE153,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE153,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190382,190382,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50063},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A154,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":15977703.359805521},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A154,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":11880276.426351111},27857979.786156632,{"$f":"K154*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6234583.5281618563},0,0,27857979.786156632,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":30728170.87608359},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":30494639.6797456},61222810.55582919,null,106190382,190382,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50063},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P154,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P154,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":17195142.737410344},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P154,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":12288192.481705217},29483335.219115563,{"$f":"Z154*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6513870.3384198295},0,0,29483335.219115563,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P154,'5. FY 2020-21'!$A:$A,0)),0)","v":35402996.496273726},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P154,'5. FY 2020-21'!$A:$A,0)),0)","v":31135515.288155451},66538511.784429178,null,106190382,190382,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE154,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50063},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE154,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE154,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8486862.9560097065},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE154,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6232657.9535379065},14719520.909547612,{"$f":"AO154*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3255932.5815178952},0,0,14719520.909547612,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE154,'6. FY 2021-22'!$A:$A,0)),0)","v":17400682.873148095},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE154,'6. FY 2021-22'!$A:$A,0)),0)","v":15786948.379915765},33187631.253063858]
[106301209,301209,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50526},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HUNTINGTON BEACH HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A155,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":4064251.4878696576},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A155,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3021988.2078651907},7086239.6957348483,{"$f":"K155*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1585892.2155435428},0,0,7086239.6957348483,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":1947981.4986043775},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":4077680.058157343},6025661.5567617202,null,106301209,301209,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50526},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P155,'4. FY 2019-20'!A:A,0)),\"\")","v":"HUNTINGTON BEACH HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P155,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4377909.8263449864},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P155,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3128592.733146328},7506502.559491314,{"$f":"Z155*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1658441.4213708416},0,0,7506502.559491314,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P155,'5. FY 2020-21'!$A:$A,0)),0)","v":2148144.8562135189},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P155,'5. FY 2020-21'!$A:$A,0)),0)","v":4135276.6085888902},6283421.4648024086,null,106301209,301209,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE155,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50526},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE155,'4. FY 2019-20'!A:A,0)),\"\")","v":"HUNTINGTON BEACH HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE155,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2135945.5108735729},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE155,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1568614.6749009122},3704560.1857744851,{"$f":"AO155*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":819442.30951385223},0,0,3704560.1857744851,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE155,'6. FY 2021-22'!$A:$A,0)),0)","v":1056812.3680658992},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE155,'6. FY 2021-22'!$A:$A,0)),0)","v":2104664.3169847336},3161476.6850506328]
[106190400,190400,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50438},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HUNTINGTON MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A156,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":26165726.694518305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A156,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":19455616.306486212},45621343.001004517,{"$f":"K156*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":10210003.589277705},0,0,45621343.001004517,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":23104364.094054569},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":16294599.044407444},39398963.138462014,null,106190400,190400,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50438},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P156,'4. FY 2019-20'!A:A,0)),\"\")","v":"HUNTINGTON MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P156,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":28112447.920827746},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P156,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":20090043.825659528},48202491.746487275,{"$f":"Z156*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":10649567.930218345},0,0,48202491.746487275,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P156,'5. FY 2020-21'!$A:$A,0)),0)","v":25803218.189798627},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P156,'5. FY 2020-21'!$A:$A,0)),0)","v":16687909.306612462},42491127.496411085,null,106190400,190400,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE156,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50438},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE156,'4. FY 2019-20'!A:A,0)),\"\")","v":"HUNTINGTON MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE156,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":14031215.520313943},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE156,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":10304368.936293827},24335584.45660777,{"$f":"AO156*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":5382989.2161201397},0,0,24335584.45660777,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE156,'6. FY 2021-22'!$A:$A,0)),0)","v":12720215.687236404},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE156,'6. FY 2021-22'!$A:$A,0)),0)","v":8503003.5575538054},21223219.244790211]
[106380842,380842,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54089},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"JEWISH HOME"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A157,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A157,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K157*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106380842,380842,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54089},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P157,'4. FY 2019-20'!A:A,0)),\"\")","v":"JEWISH HOME"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P157,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P157,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z157*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P157,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P157,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106380842,380842,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE157,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54089},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE157,'4. FY 2019-20'!A:A,0)),\"\")","v":"JEWISH HOME"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE157,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE157,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO157*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106331216,331216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50534},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"JOHN F. KENNEDY MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A158,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":4944028.5134145683},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A158,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3676149.4487929805},8620177.9622075483,{"$f":"K158*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1929185.8184098992},0,0,8620177.9622075483,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":8610735.6810660474},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":14626355.960111614},23237091.641177662,null,106331216,331216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50534},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P158,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN F. KENNEDY MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P158,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5316661.4407059681},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P158,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3799454.3076002626},9116115.7483062297,{"$f":"Z158*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2014059.6555030842},0,0,9116115.7483062297,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P158,'5. FY 2020-21'!$A:$A,0)),0)","v":9789882.7785304803},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P158,'5. FY 2020-21'!$A:$A,0)),0)","v":14899770.501235195},24689653.279765673,null,106331216,331216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE158,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50534},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE158,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN F. KENNEDY MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE158,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2643287.2506708591},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE158,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1941200.8172834967},4584488.0679543559,{"$f":"AO158*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1014080.836037983},0,0,4584488.0679543559,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE158,'6. FY 2021-22'!$A:$A,0)),0)","v":4803667.5459337421},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE158,'6. FY 2021-22'!$A:$A,0)),0)","v":7592299.3547738064},12395966.900707548]
[106074039,74039,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"JOHN MUIR BEHAVIORAL HEALTH CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A159,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A159,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K159*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106074039,74039,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P159,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR BEHAVIORAL HEALTH CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P159,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P159,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z159*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P159,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P159,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106074039,74039,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE159,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE159,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR BEHAVIORAL HEALTH CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE159,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE159,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO159*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE159,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE159,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106071018,71018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50496},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A160,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":10879623.412411168},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A160,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8089581.5026333854},18969204.915044554,{"$f":"K160*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4245286.0334270447},0,0,18969204.915044554,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":7538454.0889002709},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":16637148.731604487},24175602.820504759,null,106071018,71018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50496},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P160,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P160,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":11706806.227576239},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P160,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":8366053.7436252385},20072859.971201479,{"$f":"Z160*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4434776.6696656076},0,0,20072859.971201479,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P160,'5. FY 2020-21'!$A:$A,0)),0)","v":8335936.351161167},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P160,'5. FY 2020-21'!$A:$A,0)),0)","v":16960359.2201836},25296295.571344767,null,106071018,71018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE160,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50496},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE160,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE160,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5763955.1546726506},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE160,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4232984.6876067817},9996939.8422794323,{"$f":"AO160*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2211305.8127346579},0,0,9996939.8422794323,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE160,'6. FY 2021-22'!$A:$A,0)),0)","v":4098074.0419230177},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE160,'6. FY 2021-22'!$A:$A,0)),0)","v":8654577.6972863656},12752651.739209384]
[106070988,70988,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50180},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - WALNUT CREEK"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A161,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":20255370.676072478},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A161,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":15060950.709306225},35316321.385378703,{"$f":"K161*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":7903751.717630541},0,0,35316321.385378703,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":13746553.701015921},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":18866836.033083066},32613389.734098986,null,106070988,70988,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50180},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P161,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - WALNUT CREEK"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P161,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":21778055.103905115},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P161,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":15563286.509494385},37341341.613399498,{"$f":"Z161*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":8249970.8979539806},0,0,37341341.613399498,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P161,'5. FY 2020-21'!$A:$A,0)),0)","v":15160007.179288244},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P161,'5. FY 2020-21'!$A:$A,0)),0)","v":19360564.169155851},34520571.348444097,null,106070988,70988,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE161,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50180},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE161,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - WALNUT CREEK"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE161,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":10795225.087996164},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE161,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":7927893.4812169829},18723118.569213148,{"$f":"AO161*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4141521.4633502215},0,0,18723118.569213148,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE161,'6. FY 2021-22'!$A:$A,0)),0)","v":7480941.8426737785},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE161,'6. FY 2021-22'!$A:$A,0)),0)","v":9881636.7131403461},17362578.555814125]
[106194219,194219,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50696},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KECK HOSPITAL OF USC"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A162,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":17918784.038538601},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A162,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":13323573.6581179},31242357.696656503,{"$f":"K162*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6992003.3746778825},0,0,31242357.696656503,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":21088143.238186225},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":16498752.730498467},37586895.968684688,null,106194219,194219,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50696},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P162,'4. FY 2019-20'!A:A,0)),\"\")","v":"KECK HOSPITAL OF USC"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P162,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":19260232.421223361},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P162,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":13763970.840408152},33024203.261631511,{"$f":"Z162*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":7296168.3770572376},0,0,33024203.261631511,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P162,'5. FY 2020-21'!$A:$A,0)),0)","v":22874921.820799865},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P162,'5. FY 2020-21'!$A:$A,0)),0)","v":17022016.889591038},39896938.710390903,null,106194219,194219,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE162,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50696},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE162,'4. FY 2019-20'!A:A,0)),\"\")","v":"KECK HOSPITAL OF USC"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE162,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":9576486.4311496783},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE162,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":7032865.339222596},16609351.770372275,{"$f":"AO162*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3673959.9012335707},0,0,16609351.770372275,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE162,'6. FY 2021-22'!$A:$A,0)),0)","v":11302749.792588595},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE162,'6. FY 2021-22'!$A:$A,0)),0)","v":8699724.9313987363},20002474.723987333]
[106210993,210993,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52043},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KENTFIELD HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A163,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A163,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},{"$f":"E163+F163","v":0},{"$f":"K163*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,{"$f":"G163+J163","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106210993,210993,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52043},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P163,'4. FY 2019-20'!A:A,0)),\"\")","v":"KENTFIELD HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P163,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P163,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z163*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,{"$f":"V163+Y163","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P163,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P163,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106210993,210993,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE163,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52043},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE163,'4. FY 2019-20'!A:A,0)),\"\")","v":"KENTFIELD HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE163,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE163,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO163*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,{"$f":"AK163+AN163","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE163,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE163,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190049,{"$f":"A164-106000000","v":190049},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52045},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KINDRED HOSPITAL - BALDWIN PARK"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A164,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A164,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K164*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"SUM(L164:M164)","v":0},null,106190049,{"$f":"P164-106000000","v":190049},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52045},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P164,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - BALDWIN PARK"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P164,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P164,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z164*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P164,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P164,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"SUM(AA164:AB164)","v":0},null,106190049,{"$f":"AE164-106000000","v":190049},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE164,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52045},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE164,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - BALDWIN PARK"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE164,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE164,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO164*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE164,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE164,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"SUM(AP164:AQ164)","v":0}]
[106301127,301127,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52039},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KINDRED HOSPITAL - BREA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A165,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A165,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K165*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106301127,301127,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52039},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P165,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - BREA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P165,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P165,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},{"$f":"T165+U165","v":0},{"$f":"Z165*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P165,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P165,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106301127,301127,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE165,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52039},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE165,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - BREA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE165,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE165,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},{"$f":"AI165+AJ165","v":0},{"$f":"AO165*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190449,190449,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KINDRED HOSPITAL - LA MIRADA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A166,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A166,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K166*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190449,190449,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P166,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - LA MIRADA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P166,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P166,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z166*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P166,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P166,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190449,190449,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE166,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE166,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - LA MIRADA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE166,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE166,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO166*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190305,190305,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KINDRED HOSPITAL - LOS ANGELES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A167,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A167,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K167*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190305,190305,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P167,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - LOS ANGELES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P167,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P167,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z167*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P167,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P167,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190305,190305,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE167,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE167,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - LOS ANGELES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE167,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE167,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO167*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE167,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE167,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106361274,361274,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52037},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KINDRED HOSPITAL - ONTARIO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A168,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A168,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K168*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106361274,361274,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52037},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P168,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - ONTARIO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P168,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P168,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z168*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P168,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P168,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106361274,361274,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE168,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52037},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE168,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - ONTARIO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE168,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE168,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO168*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE168,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE168,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106364188,364188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52049},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KINDRED HOSPITAL - RANCHO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A169,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A169,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K169*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106364188,364188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52049},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P169,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - RANCHO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P169,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P169,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z169*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P169,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P169,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106364188,364188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE169,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52049},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE169,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - RANCHO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE169,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE169,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO169*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE169,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE169,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106332172,332172,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52052},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KINDRED HOSPITAL - RIVERSIDE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A170,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A170,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K170*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106332172,332172,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52052},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P170,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - RIVERSIDE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P170,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P170,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z170*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P170,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P170,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106332172,332172,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE170,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52052},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE170,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - RIVERSIDE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE170,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE170,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO170*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE170,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE170,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106370721,370721,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52036},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KINDRED HOSPITAL - SAN DIEGO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A171,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A171,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K171*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106370721,370721,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52036},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P171,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SAN DIEGO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P171,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P171,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z171*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P171,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P171,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106370721,370721,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE171,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52036},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE171,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SAN DIEGO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE171,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE171,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO171*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE171,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE171,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106010887,10887,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52034},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A172,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A172,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K172*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106010887,10887,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52034},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P172,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P172,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P172,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z172*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P172,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P172,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106010887,10887,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE172,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52034},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE172,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE172,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE172,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO172*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE172,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE172,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190196,190196,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52050},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KINDRED HOSPITAL - SOUTH BAY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A173,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A173,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K173*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190196,190196,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52050},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P173,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SOUTH BAY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P173,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P173,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z173*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P173,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P173,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190196,190196,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE173,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52050},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE173,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SOUTH BAY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE173,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE173,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO173*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE173,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE173,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106301380,301380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52035},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KINDRED HOSPITAL - WESTMINSTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A174,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A174,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K174*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106301380,301380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52035},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P174,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - WESTMINSTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P174,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P174,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z174*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P174,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P174,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106301380,301380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE174,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52035},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE174,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - WESTMINSTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE174,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE174,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO174*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106301234,301234,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50580},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LA PALMA INTERCOMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A175,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3962118.7261736719},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A175,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2946047.040739296},6908165.7669129679,{"$f":"K175*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1546039.4770481382},0,0,6908165.7669129679,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":2479340.0548813711},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":3164835.2521223463},5644175.3070037179,null,106301234,301234,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50580},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P175,'4. FY 2019-20'!A:A,0)),\"\")","v":"LA PALMA INTERCOMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P175,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4267464.2212733692},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P175,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3049664.8129421114},7317129.0342154801,{"$f":"Z175*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1616602.3763642753},0,0,7317129.0342154801,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P175,'5. FY 2020-21'!$A:$A,0)),0)","v":2868444.6126984241},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P175,'5. FY 2020-21'!$A:$A,0)),0)","v":3222478.2689582636},6090922.8816566877,null,106301234,301234,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE175,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50580},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE175,'4. FY 2019-20'!A:A,0)),\"\")","v":"LA PALMA INTERCOMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE175,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2083202.8368145025},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE175,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1529881.0404980679},3613083.8773125703,{"$f":"AO175*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":799207.9082049795},0,0,3613083.8773125703,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE175,'6. FY 2021-22'!$A:$A,0)),0)","v":1407361.0153908967},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE175,'6. FY 2021-22'!$A:$A,0)),0)","v":1635655.3098856583},3043016.325276555]
[106190240,190240,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50581},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LAKEWOOD REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A176,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":8811018.8999635559},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A176,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6551463.4845896428},15362482.384553198,{"$f":"K176*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3438105.7191378609},0,0,15362482.384553198,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":11619754.242615696},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":12068218.159098024},23687972.401713721,null,106190240,190240,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50581},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P176,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAKEWOOD REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P176,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":9469919.2030034307},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P176,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6767503.5752700074},16237422.778273437,{"$f":"Z176*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3587398.2987922854},0,0,16237422.778273437,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P176,'5. FY 2020-21'!$A:$A,0)),0)","v":12556186.610969838},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P176,'5. FY 2020-21'!$A:$A,0)),0)","v":12242672.179685034},24798858.790654872,null,106190240,190240,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE176,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50581},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE176,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAKEWOOD REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE176,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4718497.3994412143},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE176,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3465212.1163981217},8183709.5158393364,{"$f":"AO176*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1810222.3988157138},0,0,8183709.5158393364,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE176,'6. FY 2021-22'!$A:$A,0)),0)","v":6205976.5846573897},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE176,'6. FY 2021-22'!$A:$A,0)),0)","v":6239573.2098334152},12445549.794490805]
[106364014,364014,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54093},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A177,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A177,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K177*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106364014,364014,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54093},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P177,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P177,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P177,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z177*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P177,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P177,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106364014,364014,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE177,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54093},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE177,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE177,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE177,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO177*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE177,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE177,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106364502,364502,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50778},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A178,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":24071046.677860867},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A178,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":17898109.757375572},41969156.435236439,{"$f":"K178*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":9392648.4766852763},0,0,41969156.435236439,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":69850022.261892006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":52077221.774480313},121927244.03637232,null,106364502,364502,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50778},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P178,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P178,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":25873035.105894797},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P178,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":18489688.647681069},44362723.753575861,{"$f":"Z178*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":9801232.7385056},0,0,44362723.753575861,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P178,'5. FY 2020-21'!$A:$A,0)),0)","v":77742694.686005354},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P178,'5. FY 2020-21'!$A:$A,0)),0)","v":53788326.59132538},131531021.27733073,null,106364502,364502,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE178,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50778},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE178,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE178,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":12953438.181154899},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE178,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":9512861.2213853635},22466299.402540263,{"$f":"AO178*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4969506.5933443494},0,0,22466299.402540263,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE178,'6. FY 2021-22'!$A:$A,0)),0)","v":38150509.418447554},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE178,'6. FY 2021-22'!$A:$A,0)),0)","v":27483290.551425241},65633799.969872795]
[106361246,361246,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50327},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A179,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":29580392.43730554},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A179,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":21994602.793740511},51574995.231046051,{"$f":"K179*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":11542424.045130938},0,0,51574995.231046051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":61547789.616283245},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":53838714.354818784},115386503.97110203,null,106361246,361246,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50327},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P179,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P179,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":31808123.678971741},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P179,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":22731090.530508496},54539214.209480241,{"$f":"Z179*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":12049565.189270867},0,0,54539214.209480241,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P179,'5. FY 2020-21'!$A:$A,0)),0)","v":65352872.413818412},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P179,'5. FY 2020-21'!$A:$A,0)),0)","v":54283636.566411659},119636508.98023006,null,106361246,361246,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE179,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50327},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE179,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE179,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":15787441.500505181},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE179,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":11594121.802622108},27381563.303127289,{"$f":"AO179*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":6056754.4717925815},0,0,27381563.303127289,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE179,'6. FY 2021-22'!$A:$A,0)),0)","v":32236780.351842634},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE179,'6. FY 2021-22'!$A:$A,0)),0)","v":27611436.688597485},59848217.04044012]
[106334589,334589,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50770},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A180,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5811456.7974497061},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A180,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4321128.7403911371},10132585.537840843,{"$f":"K180*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2267660.8776672897},0,0,10132585.537840843,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":3848703.2742978898},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":9999267.4605087638},13847970.734806653,null,106334589,334589,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50770},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P180,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P180,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6243825.2941693282},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P180,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4462034.9018659871},10705860.196035314,{"$f":"Z180*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2365288.2097616326},0,0,10705860.196035314,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P180,'5. FY 2020-21'!$A:$A,0)),0)","v":4270582.0645162798},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P180,'5. FY 2020-21'!$A:$A,0)),0)","v":10178589.500131806},14449171.564648086,null,106334589,334589,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE180,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50770},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE180,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE180,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3114467.1695570657},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE180,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2287230.1197731672},5401697.2893302329,{"$f":"AO180*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1194846.1032056606},0,0,5401697.2893302329,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE180,'6. FY 2021-22'!$A:$A,0)),0)","v":2099279.3846078301},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE180,'6. FY 2021-22'!$A:$A,0)),0)","v":5204347.8230049107},7303627.2076127408]
[106190525,190525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50485},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LONG BEACH MEMORIAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A181,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":23117430.322261527},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A181,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":17189045.027978346},40306475.350239873,{"$f":"K181*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":9020542.3805261739},0,0,40306475.350239873,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":32523165.8983953},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":41395415.894029506},73918581.792424798,null,106190525,190525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50485},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P181,'4. FY 2019-20'!A:A,0)),\"\")","v":"LONG BEACH MEMORIAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P181,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":24852611.66140059},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P181,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":17760461.802037686},42613073.463438272,{"$f":"Z181*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":9414675.5514426641},0,0,42613073.463438272,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P181,'5. FY 2020-21'!$A:$A,0)),0)","v":35427799.995562002},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P181,'5. FY 2020-21'!$A:$A,0)),0)","v":42173093.287816092},77600893.283378094,null,106190525,190525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE181,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50485},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE181,'4. FY 2019-20'!A:A,0)),\"\")","v":"LONG BEACH MEMORIAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE181,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":12353811.201961542},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE181,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":9072501.8235257622},21426313.025487304,{"$f":"AO181*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4739463.4044260783},0,0,21426313.025487304,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE181,'6. FY 2021-22'!$A:$A,0)),0)","v":17458857.035146508},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE181,'6. FY 2021-22'!$A:$A,0)),0)","v":21511123.94167636},38969980.976822868]
[106301248,301248,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50551},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LOS ALAMITOS MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A182,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":9206309.4554072563},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A182,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6845383.1401022729},16051692.595509529,{"$f":"K182*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3592350.1640564604},0,0,16051692.595509529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":4073466.6659360984},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":7153033.8436209597},11226500.509557057,null,106301248,301248,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50551},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P182,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ALAMITOS MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P182,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":9898017.2451253906},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P182,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":7073435.9669326115},16971453.212058,{"$f":"Z182*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3749570.5576155237},0,0,16971453.212058,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P182,'5. FY 2020-21'!$A:$A,0)),0)","v":4598298.6237202473},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P182,'5. FY 2020-21'!$A:$A,0)),0)","v":7318311.6112625105},11916610.234982759,null,106301248,301248,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE182,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50551},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE182,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ALAMITOS MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE182,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4903166.0716696912},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE182,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3600830.7395218844},8503996.8111915756,{"$f":"AO182*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1881069.3949096682},0,0,8503996.8111915756,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE182,'6. FY 2021-22'!$A:$A,0)),0)","v":2262349.1011469415},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE182,'6. FY 2021-22'!$A:$A,0)),0)","v":3738015.2433741628},6000364.3445211044]
[106190198,190198,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50663},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LOS ANGELES COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A183,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":13424576.335526461},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A183,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":9981890.0239394139},23406466.359465875,{"$f":"K183*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5238339.9922530213},0,0,23406466.359465875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":10646617.831662616},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":41383632.633107387},52030250.464770004,null,106190198,190198,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50663},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P183,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ANGELES COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P183,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":14440116.513007425},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P183,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":10319363.664486149},24759480.177493572,{"$f":"Z183*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5470210.2840218348},0,0,24759480.177493572,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P183,'5. FY 2020-21'!$A:$A,0)),0)","v":12049691.863312339},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P183,'5. FY 2020-21'!$A:$A,0)),0)","v":42743305.377104461},54792997.240416802,null,106190198,190198,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE183,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50663},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE183,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ANGELES COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE183,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7168334.5806833981},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE183,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5264345.3499246174},12432679.930608016,{"$f":"AO183*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2750087.3099336759},0,0,12432679.930608016,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE183,'6. FY 2021-22'!$A:$A,0)),0)","v":5937669.6787330741},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE183,'6. FY 2021-22'!$A:$A,0)),0)","v":21837910.47314965},27775580.151882723]
[106560492,560492,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50549},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LOS ROBLES HOSPITAL AND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A184,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":15506147.279698292},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A184,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":11529649.277001617},27035796.556699909,{"$f":"K184*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6050579.8761077672},0,0,27035796.556699909,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":8053260.9962443858},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":9581319.6842929311},17634580.680537317,null,106560492,560492,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50549},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P184,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ROBLES HOSPITAL AND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P184,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":16695024.197141549},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P184,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":11930791.965737302},28625816.162878849,{"$f":"Z184*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6324415.2478224616},0,0,28625816.162878849,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P184,'5. FY 2020-21'!$A:$A,0)),0)","v":9029285.7665024325},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P184,'5. FY 2020-21'!$A:$A,0)),0)","v":9762890.5896127503},18792176.356115185,null,106560492,560492,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE184,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50549},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE184,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ROBLES HOSPITAL AND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE184,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8157151.3856874034},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE184,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5990521.4359819572},14147672.821669361,{"$f":"AO184*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3129440.772956802},0,0,14147672.821669361,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE184,'6. FY 2021-22'!$A:$A,0)),0)","v":4450061.5392778069},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE184,'6. FY 2021-22'!$A:$A,0)),0)","v":4978038.8613467058},9428100.4006245136]
[106434040,434040,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A185,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":19409806.207736209},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A185,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":14432228.333260201},33842034.54099641,{"$f":"K185*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":7573808.0337622976},0,0,33842034.54099641,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":60222792.324107751},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":38137845.600546822},98360637.924654573,null,106434040,434040,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P185,'4. FY 2019-20'!A:A,0)),\"\")","v":"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P185,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":20825396.995394301},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P185,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":14882486.914782725},35707883.910177022,{"$f":"Z185*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":7889084.6005589124},0,0,35707883.910177022,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P185,'5. FY 2020-21'!$A:$A,0)),0)","v":63873928.77353245},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P185,'5. FY 2020-21'!$A:$A,0)),0)","v":39412562.378684513},103286491.15221697,null,106434040,434040,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE185,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE185,'4. FY 2019-20'!A:A,0)),\"\")","v":"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE185,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":10563832.128865225},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE185,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":7757961.0604160931},18321793.189281318,{"$f":"AO185*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4052748.9830269977},0,0,18321793.189281318,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE185,'6. FY 2021-22'!$A:$A,0)),0)","v":31481115.081326637},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE185,'6. FY 2021-22'!$A:$A,0)),0)","v":20176639.315260131},51657754.396586768]
[106121002,121002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50028},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MAD RIVER COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A186,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2039627.4024894009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A186,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1516571.9880175269},3556199.3905069279,{"$f":"K186*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":795873.29422685888},0,0,3556199.3905069279,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":1656989.899467228},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":7161881.715581093},8818871.615048321,null,106121002,121002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50028},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P186,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAD RIVER COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P186,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2198934.9728488345},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P186,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1571428.4326545328},3770363.4055033671,{"$f":"Z186*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":833001.3605872062},0,0,3770363.4055033671,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P186,'5. FY 2020-21'!$A:$A,0)),0)","v":1827269.028417354},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P186,'5. FY 2020-21'!$A:$A,0)),0)","v":7163117.6251453925},8990386.6535627469,null,106121002,121002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE186,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50028},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE186,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAD RIVER COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE186,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1064926.7832978731},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE186,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":782070.4093209157},1846997.1926187887,{"$f":"AO186*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":408552.58634938969},0,0,1846997.1926187887,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE186,'6. FY 2021-22'!$A:$A,0)),0)","v":897880.27325320733},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE186,'6. FY 2021-22'!$A:$A,0)),0)","v":3650052.5824582679},4547932.855711475]
[106201281,201281,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50568},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MADERA COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A187,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3329229.4487738479},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A187,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2475460.0362453638},5804689.4850192117,{"$f":"K187*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1299082.7664890038},0,0,5804689.4850192117,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":7146043.2599842511},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":16347051.840801874},23493095.100786127,null,106201281,201281,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50568},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P187,'4. FY 2019-20'!A:A,0)),\"\")","v":"MADERA COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P187,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3584262.8119630157},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P187,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2561427.4921135516},6145690.3040765673,{"$f":"Z187*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1357791.7655287432},0,0,6145690.3040765673,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P187,'5. FY 2020-21'!$A:$A,0)),0)","v":7960866.985436134},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P187,'5. FY 2020-21'!$A:$A,0)),0)","v":16371468.437206693},24332335.422642827,null,106201281,201281,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE187,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50568},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE187,'4. FY 2019-20'!A:A,0)),\"\")","v":"MADERA COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE187,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1761363.0712055794},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE187,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1293525.488949212},3054888.5601547915,{"$f":"AO187*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":675736.0689275295},0,0,3054888.5601547915,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE187,'6. FY 2021-22'!$A:$A,0)),0)","v":3906601.6632104442},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE187,'6. FY 2021-22'!$A:$A,0)),0)","v":8342608.6058940701},12249210.269104514]
[106420493,420493,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50107},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MARIAN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A188,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":13969087.142392876},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A188,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":10386762.911927944},24355850.05432082,{"$f":"K188*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5450810.9607612761},0,0,24355850.05432082,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":19126095.292251222},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":44965422.29841654},64091517.590667762,null,106420493,420493,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50107},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P188,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARIAN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P188,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":15037571.025313137},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P188,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":10746323.54253957},25783894.567852706,{"$f":"Z188*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5696538.2235856196},0,0,25783894.567852706,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P188,'5. FY 2020-21'!$A:$A,0)),0)","v":22198061.480171449},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P188,'5. FY 2020-21'!$A:$A,0)),0)","v":45390952.9616744},67589014.441845849,null,106420493,420493,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE188,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50107},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE188,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARIAN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE188,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7385171.2594595095},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE188,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5423587.8000027919},12808759.059462301,{"$f":"AO188*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2833275.363158376},0,0,12808759.059462301,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE188,'6. FY 2021-22'!$A:$A,0)),0)","v":10890994.537964344},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE188,'6. FY 2021-22'!$A:$A,0)),0)","v":23178193.157367963},34069187.695332304]
[106190500,190500,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50740},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MARINA DEL REY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A189,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2802554.228510337},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A189,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2083848.8601748107},4886403.0886851475,{"$f":"K189*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1093571.3372803275},0,0,4886403.0886851475,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":2467751.5400650818},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":682813.79162489483},3150565.3316899766,null,106190500,190500,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50740},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P189,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARINA DEL REY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P189,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3015849.6893368289},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P189,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2155221.5090273288},5171071.1983641572,{"$f":"Z189*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1142465.2959561541},0,0,5171071.1983641572,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P189,'5. FY 2020-21'!$A:$A,0)),0)","v":2681281.5358182075},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P189,'5. FY 2020-21'!$A:$A,0)),0)","v":657789.53860392305},3339071.0744221304,null,106190500,190500,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE189,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50740},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE189,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARINA DEL REY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE189,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1482143.073018657},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE189,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1088469.4215298323},2570612.4945484893,{"$f":"AO189*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":568615.04031890759},0,0,2570612.4945484893,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE189,'6. FY 2021-22'!$A:$A,0)),0)","v":1321674.2886683946},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE189,'6. FY 2021-22'!$A:$A,0)),0)","v":326310.00375822489},1647984.2924266194]
[106050932,50932,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51332},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MARK TWAIN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A190,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A190,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K190*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":777674.95026993903},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":3574112.1540969303},4351787.1043668697,null,106050932,50932,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51332},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P190,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARK TWAIN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P190,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P190,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z190*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P190,'5. FY 2020-21'!$A:$A,0)),0)","v":796369.10931520816},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P190,'5. FY 2020-21'!$A:$A,0)),0)","v":3529214.8049304057},4325583.9142456139,null,106050932,50932,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE190,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51332},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE190,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARK TWAIN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE190,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE190,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO190*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE190,'6. FY 2021-22'!$A:$A,0)),0)","v":391441.03671594977},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE190,'6. FY 2021-22'!$A:$A,0)),0)","v":1798032.6323086761},2189473.6690246258]
[106090933,90933,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50254},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MARSHALL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A191,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A191,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K191*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":3812104.0611652695},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":14378850.709639642},18190954.770804912,null,106090933,90933,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50254},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P191,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARSHALL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P191,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P191,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z191*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P191,'5. FY 2020-21'!$A:$A,0)),0)","v":4131350.3570583202},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P191,'5. FY 2020-21'!$A:$A,0)),0)","v":14350496.063375667},18481846.420433987,null,106090933,90933,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE191,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50254},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE191,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARSHALL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE191,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE191,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO191*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE191,'6. FY 2021-22'!$A:$A,0)),0)","v":2029551.8392331102},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE191,'6. FY 2021-22'!$A:$A,0)),0)","v":7317247.4325495176},9346799.2717826273]
[106191230,191230,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50779},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A192,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5154674.5845337342},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A192,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3832776.0613082708},8987450.6458420046,{"$f":"K192*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2011381.0185395598},0,0,8987450.6458420046,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":15535589.317663003},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":27873511.73027578},43409101.047938779,null,106191230,191230,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50779},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P192,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P192,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5546414.9036639035},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P192,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3963643.3939765603},9510058.2976404633,{"$f":"Z192*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2101094.9474087986},0,0,9510058.2976404633,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P192,'5. FY 2020-21'!$A:$A,0)),0)","v":17300181.910995293},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P192,'5. FY 2020-21'!$A:$A,0)),0)","v":28514993.061815906},45815174.9728112,null,106191230,191230,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE192,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50779},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE192,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE192,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2746905.929496557},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE192,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2017297.2248802236},4764203.1543767806,{"$f":"AO192*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1053833.5025051052},0,0,4764203.1543767806,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE192,'6. FY 2021-22'!$A:$A,0)),0)","v":8489659.7134562135},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE192,'6. FY 2021-22'!$A:$A,0)),0)","v":14591548.879764423},23081208.593220636]
[106240924,240924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50528},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MEMORIAL HOSPITAL LOS BANOS"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A193,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A193,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K193*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":2163689.3632778064},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":9409299.700438045},11572989.063715851,null,106240924,240924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50528},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P193,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL LOS BANOS"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P193,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P193,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z193*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P193,'5. FY 2020-21'!$A:$A,0)),0)","v":2343728.0695680445},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P193,'5. FY 2020-21'!$A:$A,0)),0)","v":9474383.0828906614},11818111.152458705,null,106240924,240924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE193,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50528},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE193,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL LOS BANOS"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE193,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE193,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO193*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE193,'6. FY 2021-22'!$A:$A,0)),0)","v":1150289.3827275503},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE193,'6. FY 2021-22'!$A:$A,0)),0)","v":4841021.2807584433},5991310.6634859936]
[106500939,500939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50557},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MEMORIAL HOSPITAL MODESTO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A194,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":16654080.759439878},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A194,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":12383199.174085148},29037279.933525026,{"$f":"K194*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6498509.5317694638},0,0,29037279.933525026,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":13060538.138518058},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":28800048.1122615},41860586.250779554,null,106500939,500939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50557},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P194,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL MODESTO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P194,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":17913014.661463697},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P194,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":12801206.448189348},30714221.109653044,{"$f":"Z194*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6785814.8464873293},0,0,30714221.109653044,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P194,'5. FY 2020-21'!$A:$A,0)),0)","v":14673167.916605905},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P194,'5. FY 2020-21'!$A:$A,0)),0)","v":29417455.34515103},44090623.261756934,null,106500939,500939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE194,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50557},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE194,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL MODESTO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE194,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8856007.7373871915},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE194,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6503753.7835972561},15359761.520984448,{"$f":"AO194*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3397552.6980691073},0,0,15359761.520984448,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE194,'6. FY 2021-22'!$A:$A,0)),0)","v":7227507.6540900003},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE194,'6. FY 2021-22'!$A:$A,0)),0)","v":15011358.036349654},22238865.690439656]
[106190521,190521,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50468},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MEMORIAL HOSPITAL OF GARDENA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A195,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":6114835.7180660609},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A195,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4546707.1829048041},10661542.900970865,{"$f":"K195*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2386040.9213239062},0,0,10661542.900970865,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":14557486.560618579},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":21722991.098820094},36280477.65943867,null,106190521,190521,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50468},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P195,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL OF GARDENA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P195,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6578156.5366013357},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P195,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4700958.5748119485},11279115.111413285,{"$f":"Z195*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2491939.6948084435},0,0,11279115.111413285,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P195,'5. FY 2020-21'!$A:$A,0)),0)","v":15866989.692785431},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P195,'5. FY 2020-21'!$A:$A,0)),0)","v":22082460.861981455},37949450.554766886,null,106190521,190521,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE195,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50468},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE195,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL OF GARDENA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE195,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3262219.5979473977},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE195,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2395737.8631802225},5657957.4611276202,{"$f":"AO195*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1251530.4102444369},0,0,5657957.4611276202,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE195,'6. FY 2021-22'!$A:$A,0)),0)","v":7833347.0600875504},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE195,'6. FY 2021-22'!$A:$A,0)),0)","v":11213152.042575307},19046499.102662858]
[106334018,334018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50684},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MENIFEE VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A196,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2331152.4519509827},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A196,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1733336.4437603971},4064488.8957113801,{"$f":"K196*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":909627.89527872566},0,0,4064488.8957113801,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":1987896.3613016536},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":5282942.3584248386},7270838.7197264917,null,106334018,334018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50684},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P196,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENIFEE VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P196,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2506997.1671163277},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P196,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1791579.4135044622},4298576.5806207899,{"$f":"Z196*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":949701.59508201829},0,0,4298576.5806207899,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P196,'5. FY 2020-21'!$A:$A,0)),0)","v":2157945.0229546349},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P196,'5. FY 2020-21'!$A:$A,0)),0)","v":5365546.6345607368},7523491.6575153712,null,106334018,334018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE196,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50684},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE196,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENIFEE VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE196,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1240680.0649004923},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE196,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":911141.66852691851},2151821.7334274109,{"$f":"AO196*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":475979.24786669906},0,0,2151821.7334274109,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE196,'6. FY 2021-22'!$A:$A,0)),0)","v":1061885.6825706717},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE196,'6. FY 2021-22'!$A:$A,0)),0)","v":2743868.7859327565},3805754.4685034282]
[106414018,414018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50754},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MENLO PARK SURGICAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A197,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":49771.81579415474},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A197,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":37008.005253339725},86779.821047494464,{"$f":"K197*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":19421.223183900711},0,0,86779.821047494464,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":1280.2648961991526},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":7052.7408481113889},8333.0057443105416,null,106414018,414018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50754},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P197,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENLO PARK SURGICAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P197,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":53343.24139809909},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P197,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":38120.766306393998},91464.007704493095,{"$f":"Z197*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":20207.506457173899},0,0,91464.007704493095,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P197,'5. FY 2020-21'!$A:$A,0)),0)","v":1258.133808073741},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P197,'5. FY 2020-21'!$A:$A,0)),0)","v":7128.8854620015791},8387.0192700753196,null,106414018,414018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE197,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50754},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE197,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENLO PARK SURGICAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE197,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":27150.713187614987},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE197,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":19939.182401099861},47089.895588714848,{"$f":"AO197*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":10416.203506197176},0,0,47089.895588714848,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE197,'6. FY 2021-22'!$A:$A,0)),0)","v":617.80672659097343},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE197,'6. FY 2021-22'!$A:$A,0)),0)","v":3610.1107808136308},4227.9175074046043]
[106340947,340947,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50017},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MERCY GENERAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A198,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":14999539.378713921},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A198,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":11152959.225375757},26152498.604089677,{"$f":"K198*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5852898.8199767908},0,0,26152498.604089677,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":10048834.358869325},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":27109666.332578331},37158500.69144766,null,106340947,340947,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50017},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P198,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY GENERAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P198,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":16120479.708974212},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P198,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":11520204.315043202},27640684.024017416,{"$f":"Z198*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6106766.0920853904},0,0,27640684.024017416,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P198,'5. FY 2020-21'!$A:$A,0)),0)","v":11321526.944904439},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P198,'5. FY 2020-21'!$A:$A,0)),0)","v":27755394.235887967},39076921.180792406,null,106340947,340947,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE198,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50017},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE198,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY GENERAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE198,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8037056.8831731295},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE198,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5902325.3663445031},13939382.249517633,{"$f":"AO198*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3083367.2584409919},0,0,13939382.249517633,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE198,'6. FY 2021-22'!$A:$A,0)),0)","v":5571966.0343810823},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE198,'6. FY 2021-22'!$A:$A,0)),0)","v":14171780.927872017},19743746.962253101]
[106150761,150761,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50295},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MERCY HOSPITAL - BAKERSFIELD"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A199,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":9784483.9088564552},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A199,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":7275286.7485839976},17059770.657440454,{"$f":"K199*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3817956.8637619084},0,0,17059770.657440454,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":10043680.88557208},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":27681809.649065703},37725490.534637779,null,106150761,150761,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50295},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P199,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY HOSPITAL - BAKERSFIELD"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P199,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":10510025.812584335},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P199,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":7510796.6328040473},18020822.445388384,{"$f":"Z199*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3981411.8697412079},0,0,18020822.445388384,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P199,'5. FY 2020-21'!$A:$A,0)),0)","v":10962857.64545786},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P199,'5. FY 2020-21'!$A:$A,0)),0)","v":28083475.497651037},39046333.143108897,null,106150761,150761,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE199,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50295},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE199,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY HOSPITAL - BAKERSFIELD"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE199,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5265404.2097167457},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE199,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3866854.4073808086},9132258.6170975547,{"$f":"AO199*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2020039.8203836193},0,0,9132258.6170975547,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE199,'6. FY 2021-22'!$A:$A,0)),0)","v":5388986.9313272601},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE199,'6. FY 2021-22'!$A:$A,0)),0)","v":14324885.088107038},19713872.019434299]
[106344029,344029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50414},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MERCY HOSPITAL - FOLSOM"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A200,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":4987898.5716222925},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A200,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3708769.1818429143},8696667.7534652073,{"$f":"K200*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1946304.1448753567},0,0,8696667.7534652073,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":3697605.1751584457},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":7511276.7332059722},11208881.908364419,null,106344029,344029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50414},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P200,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY HOSPITAL - FOLSOM"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P200,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5359179.3751310119},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P200,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3829838.9673915859},9189018.3425225988,{"$f":"Z200*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2030166.3151645723},0,0,9189018.3425225988,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P200,'5. FY 2020-21'!$A:$A,0)),0)","v":4064987.6685037557},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P200,'5. FY 2020-21'!$A:$A,0)),0)","v":7606049.8644828275},11671037.532986583,null,106344029,344029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE200,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50414},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE200,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY HOSPITAL - FOLSOM"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE200,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2673724.8625409156},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE200,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1963553.8615934998},4637278.7241344154,{"$f":"AO200*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1025758.0379328406},0,0,4637278.7241344154,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE200,'6. FY 2021-22'!$A:$A,0)),0)","v":1998074.5412571398},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE200,'6. FY 2021-22'!$A:$A,0)),0)","v":3882934.8537359079},5881009.3949930482]
[106240942,240942,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50444},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MERCY MEDICAL CENTER - MERCED"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A201,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":10651972.077017123},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A201,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":7920310.567230179},18572282.644247301,{"$f":"K201*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4156455.2901186994},0,0,18572282.644247301,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":7207568.8558011148},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":33695583.281532899},40903152.137334011,null,106240942,240942,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50444},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P201,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER - MERCED"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P201,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":11471056.493800825},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P201,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":8197579.532600496},19668636.026401319,{"$f":"Z201*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4345469.8682286497},0,0,19668636.026401319,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P201,'5. FY 2020-21'!$A:$A,0)),0)","v":8142698.0292113461},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P201,'5. FY 2020-21'!$A:$A,0)),0)","v":34107136.952920742},42249834.982132092,null,106240942,240942,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE201,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50444},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE201,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER - MERCED"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE201,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5614185.837642042},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE201,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4122995.7635690998},9737181.6012111418,{"$f":"AO201*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2153847.7388198036},0,0,9737181.6012111418,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE201,'6. FY 2021-22'!$A:$A,0)),0)","v":3999784.5627102796},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE201,'6. FY 2021-22'!$A:$A,0)),0)","v":17386333.605594959},21386118.168305241]
[106450949,450949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50280},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MERCY MEDICAL CENTER - REDDING"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A202,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":13103957.970644273},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A202,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":9743493.133198075},22847451.103842348,{"$f":"K202*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5113233.0271588201},0,0,22847451.103842348,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":8172922.968019357},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":30667197.919285439},38840120.887304798,null,106450949,450949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50280},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P202,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER - REDDING"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P202,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":14111013.607766617},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P202,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":10084176.326547453},24195189.934314072,{"$f":"Z202*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5345539.3996056272},0,0,24195189.934314072,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P202,'5. FY 2020-21'!$A:$A,0)),0)","v":9048037.8451866098},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P202,'5. FY 2020-21'!$A:$A,0)),0)","v":31448450.139762823},40496487.984949432,null,106450949,450949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE202,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50280},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE202,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER - REDDING"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE202,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6904151.3687509149},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE202,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5070332.1314271726},11974483.500178088,{"$f":"AO202*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2648735.0515456786},0,0,11974483.500178088,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE202,'6. FY 2021-22'!$A:$A,0)),0)","v":4455492.9432890657},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE202,'6. FY 2021-22'!$A:$A,0)),0)","v":16094466.493471583},20549959.436760649]
[106470871,470871,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51319},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MERCY MEDICAL CENTER MT. SHASTA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A203,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A203,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K203*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":414856.46153506543},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":3906230.1652658582},4321086.6268009236,null,106470871,470871,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51319},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P203,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER MT. SHASTA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P203,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P203,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z203*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P203,'5. FY 2020-21'!$A:$A,0)),0)","v":432590.88996305078},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P203,'5. FY 2020-21'!$A:$A,0)),0)","v":3854524.1902505085},4287115.0802135589,null,106470871,470871,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE203,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51319},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE203,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER MT. SHASTA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE203,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE203,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO203*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE203,'6. FY 2021-22'!$A:$A,0)),0)","v":212557.68770988821},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE203,'6. FY 2021-22'!$A:$A,0)),0)","v":1963276.56568832},2175834.2533982079]
[106340950,340950,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50516},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MERCY SAN JUAN HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A204,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":25157588.298441403},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A204,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":18706011.525892913},43863599.824334316,{"$f":"K204*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":9816622.7073857337},0,0,43863599.824334316,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":31184577.475280199},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":46769304.359102979},77953881.834383175,null,106340950,340950,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50516},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P204,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY SAN JUAN HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P204,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":27051209.880625755},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P204,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":19331649.579909075},46382859.460534826,{"$f":"Z204*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":10247549.342897465},0,0,46382859.460534826,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P204,'5. FY 2020-21'!$A:$A,0)),0)","v":34969822.206655279},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P204,'5. FY 2020-21'!$A:$A,0)),0)","v":47951500.689356439},82921322.89601171,null,106340950,340950,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE204,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50516},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE204,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY SAN JUAN HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE204,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":13447059.304496903},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE204,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":9875371.0953374654},23322430.399834368,{"$f":"AO204*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":5158881.2900662515},0,0,23322430.399834368,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE204,'6. FY 2021-22'!$A:$A,0)),0)","v":17243438.488317497},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE204,'6. FY 2021-22'!$A:$A,0)),0)","v":24503796.508360807},41747234.996678308]
[106340951,340951,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50590},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"METHODIST HOSPITAL - SACRAMENTO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A205,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":9673855.5797329359},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A205,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":7193028.6730035553},16866884.25273649,{"$f":"K205*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3774789.1103639654},0,0,16866884.25273649,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":10739060.889674557},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":27664588.043593373},38403648.933267929,null,106340951,340951,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50590},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P205,'4. FY 2019-20'!A:A,0)),\"\")","v":"METHODIST HOSPITAL - SACRAMENTO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P205,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":10403181.841789711},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P205,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":7434442.5542899109},17837624.396079622,{"$f":"Z205*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3940937.1971649849},0,0,17837624.396079622,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P205,'5. FY 2020-21'!$A:$A,0)),0)","v":12130014.313862529},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P205,'5. FY 2020-21'!$A:$A,0)),0)","v":28111382.368714381},40241396.68257691,null,106340951,340951,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE205,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50590},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE205,'4. FY 2019-20'!A:A,0)),\"\")","v":"METHODIST HOSPITAL - SACRAMENTO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE205,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5168057.1085358094},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE205,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3795363.7767939693},8963420.8853297792,{"$f":"AO205*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1982693.2059638719},0,0,8963420.8853297792,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE205,'6. FY 2021-22'!$A:$A,0)),0)","v":5960270.3099886347},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE205,'6. FY 2021-22'!$A:$A,0)),0)","v":14329611.517847594},20289881.82783623]
[106190529,190529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50238},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A206,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":14940045.647524212},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A206,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":11108722.45640764},26048768.103931852,{"$f":"K206*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5829684.0544906966},0,0,26048768.103931852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":11787948.494857173},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":10569562.330816582},22357510.825673755,null,106190529,190529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50238},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P206,'4. FY 2019-20'!A:A,0)),\"\")","v":"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P206,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":16078229.15571247},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P206,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":11490010.734282209},27568239.889994681,{"$f":"Z206*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6090760.7218551841},0,0,27568239.889994681,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P206,'5. FY 2020-21'!$A:$A,0)),0)","v":13230796.417254051},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P206,'5. FY 2020-21'!$A:$A,0)),0)","v":10754848.356600203},23985644.773854256,null,106190529,190529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE206,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50238},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE206,'4. FY 2019-20'!A:A,0)),\"\")","v":"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE206,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7895989.7340028146},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE206,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5798727.217792253},13694716.951795068,{"$f":"AO206*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3029247.7175050522},0,0,13694716.951795068,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE206,'6. FY 2021-22'!$A:$A,0)),0)","v":6511391.2083247872},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE206,'6. FY 2021-22'!$A:$A,0)),0)","v":5473924.7564367186},11985315.964761507]
[106410852,410852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50007},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MILLS-PENINSULA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A207,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":11726768.246885367},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A207,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8719478.9653705731},20446247.21225594,{"$f":"K207*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4575846.384438877},0,0,20446247.21225594,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":3693076.3279542443},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":13221339.027549002},16914415.355503246,null,106410852,410852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50007},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P207,'4. FY 2019-20'!A:A,0)),\"\")","v":"MILLS-PENINSULA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P207,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":12598759.032761231},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P207,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":9003471.4098865427},21602230.442647774,{"$f":"Z207*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4772666.5615781825},0,0,21602230.442647774,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P207,'5. FY 2020-21'!$A:$A,0)),0)","v":4125262.7698216666},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P207,'5. FY 2020-21'!$A:$A,0)),0)","v":13530671.366453063},17655934.136274729,null,106410852,410852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE207,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50007},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE207,'4. FY 2019-20'!A:A,0)),\"\")","v":"MILLS-PENINSULA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE207,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6288140.9112726497},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE207,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4617940.8889662949},10906081.800238945,{"$f":"AO207*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2412406.4423227664},0,0,10906081.800238945,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE207,'6. FY 2021-22'!$A:$A,0)),0)","v":2031256.550718433},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE207,'6. FY 2021-22'!$A:$A,0)),0)","v":6928938.552456758},8960195.1031751912]
[106190681,190681,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50751},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MIRACLE MILE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A208,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":131381.43078680089},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A208,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":97689.115881527367},229070.54666832826,{"$f":"K208*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":51265.72235345943},0,0,229070.54666832826,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":9663.4290582533977},9663.4290582533977,null,106190681,190681,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50751},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P208,'4. FY 2019-20'!A:A,0)),\"\")","v":"MIRACLE MILE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P208,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":141976.76442461208},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P208,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":101461.08327345588},243437.84769806796,{"$f":"Z208*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":53783.690467322143},0,0,243437.84769806796,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P208,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P208,'5. FY 2020-21'!$A:$A,0)),0)","v":10282.228218297989},10282.228218297989,null,106190681,190681,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE208,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50751},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE208,'4. FY 2019-20'!A:A,0)),\"\")","v":"MIRACLE MILE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE208,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":66808.460301844723},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE208,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":49063.391693989528},115871.85199583425,{"$f":"AO208*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":25630.653369250937},0,0,115871.85199583425,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE208,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE208,'6. FY 2021-22'!$A:$A,0)),0)","v":4955.2394367324678},4955.2394367324678]
[106190524,190524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50704},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MISSION COMMUNITY HOSPITAL - PANORAMA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A209,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":10803543.560324412},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A209,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8033012.0662812032},18836555.626605615,{"$f":"K209*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4215599.2767034024},0,0,18836555.626605615,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":7108595.1441042302},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":22071582.286962595},29180177.431066826,null,106190524,190524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50704},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P209,'4. FY 2019-20'!A:A,0)),\"\")","v":"MISSION COMMUNITY HOSPITAL - PANORAMA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P209,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":11630814.437298838},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P209,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":8311747.6084440248},19942562.045742862,{"$f":"Z209*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4405989.4315361762},0,0,19942562.045742862,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P209,'5. FY 2020-21'!$A:$A,0)),0)","v":7786989.4581793193},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P209,'5. FY 2020-21'!$A:$A,0)),0)","v":22768746.215234838},30555735.673414156,null,106190524,190524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE209,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50704},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE209,'4. FY 2019-20'!A:A,0)),\"\")","v":"MISSION COMMUNITY HOSPITAL - PANORAMA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE209,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5722515.5114809116},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE209,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4202551.8736130232},9925067.3850939348,{"$f":"AO209*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2195407.7494415636},0,0,9925067.3850939348,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE209,'6. FY 2021-22'!$A:$A,0)),0)","v":3849449.4584681364},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE209,'6. FY 2021-22'!$A:$A,0)),0)","v":11644463.15168776},15493912.610155895]
[106301262,301262,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50567},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MISSION HOSPITAL REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A210,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":15983267.453048598},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A210,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":11884413.627067707},27867681.080116306,{"$f":"K210*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6236754.6664851345},0,0,27867681.080116306,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":14432082.571086099},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":18215811.242905773},32647893.813991874,null,106301262,301262,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50567},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P210,'4. FY 2019-20'!A:A,0)),\"\")","v":"MISSION HOSPITAL REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P210,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":17179210.825504046},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P210,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":12276807.033901969},29456017.859406017,{"$f":"Z210*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6507835.005652572},0,0,29456017.859406017,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P210,'5. FY 2020-21'!$A:$A,0)),0)","v":15981344.338516422},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P210,'5. FY 2020-21'!$A:$A,0)),0)","v":18483364.586556945},34464708.92507337,null,106301262,301262,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE210,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50567},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE210,'4. FY 2019-20'!A:A,0)),\"\")","v":"MISSION HOSPITAL REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE210,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8540179.9495436884},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE210,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6271813.3617883716},14811993.31133206,{"$f":"AO210*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3276387.3169478988},0,0,14811993.31133206,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE210,'6. FY 2021-22'!$A:$A,0)),0)","v":7877914.7602576576},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE210,'6. FY 2021-22'!$A:$A,0)),0)","v":9422338.5703628473},17300253.330620505]
[106190541,190541,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52054},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MONROVIA MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A211,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A211,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K211*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190541,190541,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52054},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P211,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONROVIA MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P211,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P211,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z211*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P211,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P211,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190541,190541,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE211,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52054},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE211,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONROVIA MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE211,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE211,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO211*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106361166,361166,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50758},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MONTCLAIR HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A212,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2573443.0444287308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A212,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1913492.4492462238},4486935.4936749544,{"$f":"K212*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1004170.9533686921},0,0,4486935.4936749544,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":4092654.5050701508},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":7928024.8851133678},12020679.39018352,null,106361166,361166,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50758},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P212,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONTCLAIR HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P212,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2768775.0586519856},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P212,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1978654.1687285977},4747429.2273805831,{"$f":"Z212*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1048868.3928788367},0,0,4747429.2273805831,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P212,'5. FY 2020-21'!$A:$A,0)),0)","v":4553728.6778388172},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P212,'5. FY 2020-21'!$A:$A,0)),0)","v":7938682.0748162288},12492410.752655046,null,106361166,361166,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE212,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50758},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE212,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONTCLAIR HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE212,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1368802.0645676954},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE212,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1005233.0429709364},2374035.1075386317,{"$f":"AO212*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":525132.462109457},0,0,2374035.1075386317,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE212,'6. FY 2021-22'!$A:$A,0)),0)","v":2238311.5313656991},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE212,'6. FY 2021-22'!$A:$A,0)),0)","v":4040517.7716142591},6278829.3029799582]
[106190547,190547,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50736},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MONTEREY PARK HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A213,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5224600.4977772832},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A213,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3884769.7152140173},9109370.212991301,{"$f":"K213*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2038666.4760976613},0,0,9109370.212991301,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":7166131.5073656794},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":13080539.237362402},20246670.744728081,null,106190547,190547,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50736},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P213,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONTEREY PARK HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P213,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5617354.6334047979},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P213,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4014339.1670194743},9631693.8004242722,{"$f":"Z213*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2127968.3620952256},0,0,9631693.8004242722,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P213,'5. FY 2020-21'!$A:$A,0)),0)","v":8146972.2095583938},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P213,'5. FY 2020-21'!$A:$A,0)),0)","v":13425798.649530828},21572770.859089222,null,106190547,190547,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE213,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50736},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE213,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONTEREY PARK HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE213,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2798788.3615488717},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE213,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2055399.1071017068},4854187.4686505785,{"$f":"AO213*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1073737.877278578},0,0,4854187.4686505785,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE213,'6. FY 2021-22'!$A:$A,0)),0)","v":3997530.7311659707},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE213,'6. FY 2021-22'!$A:$A,0)),0)","v":6839957.8710220549},10837488.602188025]
[106301304,301304,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54135},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"NEWPORT BAY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A214,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A214,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K214*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106301304,301304,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54135},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P214,'4. FY 2019-20'!A:A,0)),\"\")","v":"NEWPORT BAY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P214,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P214,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z214*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P214,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P214,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106301304,301304,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE214,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54135},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE214,'4. FY 2019-20'!A:A,0)),\"\")","v":"NEWPORT BAY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE214,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE214,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO214*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106514033,514033,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),\"\")","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"NORTH VALLEY BEHAVIORAL HEALTH - PHF"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A215,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A215,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K215*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106514033,514033,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),\"\")","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P215,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTH VALLEY BEHAVIORAL HEALTH - PHF"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P215,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P215,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z215*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P215,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P215,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106514033,514033,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE215,'4. FY 2019-20'!$A:$A,0)),\"\")","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE215,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTH VALLEY BEHAVIORAL HEALTH - PHF"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE215,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE215,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO215*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE215,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE215,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106481357,481357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50367},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"NORTHBAY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A216,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":10594469.433305385},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A216,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":7877554.2782218354},18472023.711527221,{"$f":"K216*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4134017.4573940774},0,0,18472023.711527221,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":12399426.650574908},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":26839015.221509289},39238441.8720842,null,106481357,481357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50367},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P216,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHBAY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P216,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":11410021.353781141},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P216,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":8153961.8924236605},19563983.246204801,{"$f":"Z216*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4322348.5138876624},0,0,19563983.246204801,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P216,'5. FY 2020-21'!$A:$A,0)),0)","v":13766276.117569475},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P216,'5. FY 2020-21'!$A:$A,0)),0)","v":27192888.631460566},40959164.749030039,null,106481357,481357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE216,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50367},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE216,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHBAY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE216,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5581688.9364187792},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE216,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4099130.4000155292},9680819.3364343084,{"$f":"AO216*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2141380.5032771034},0,0,9680819.3364343084,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE216,'6. FY 2021-22'!$A:$A,0)),0)","v":6770694.7272365708},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE216,'6. FY 2021-22'!$A:$A,0)),0)","v":13873845.20239879},20644539.929635361]
[106190568,190568,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50116},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"NORTHRIDGE HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A217,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":13553974.557114841},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A217,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":10078104.517783096},23632079.074897937,{"$f":"K217*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5288831.85599095},0,0,23632079.074897937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":22712453.632011771},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":9326106.0901255533},32038559.722137325,null,106190568,190568,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50116},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P217,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHRIDGE HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P217,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":14568333.070780652},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P217,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":10410991.269171935},24979324.339952588,{"$f":"Z217*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5518781.327910658},0,0,24979324.339952588,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P217,'5. FY 2020-21'!$A:$A,0)),0)","v":24674675.970916126},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P217,'5. FY 2020-21'!$A:$A,0)),0)","v":9431095.446111802},34105771.417027928,null,106190568,190568,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE217,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50116},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE217,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHRIDGE HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE217,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7251001.8805771684},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE217,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5325055.2973870737},12576057.177964242,{"$f":"AO217*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2781802.1092117345},0,0,12576057.177964242,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE217,'6. FY 2021-22'!$A:$A,0)),0)","v":12188436.949521653},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE217,'6. FY 2021-22'!$A:$A,0)),0)","v":4771978.1367274504},16960415.086249106]
[106214034,214034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"NOVATO COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A218,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":1303239.5703592079},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A218,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":969028.27627755539},2272267.8466367633,{"$f":"K218*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":508530.90557748039},0,0,2272267.8466367633,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":864355.80300980748},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":2743629.9298836393},3607985.7328934469,null,106214034,214034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P218,'4. FY 2019-20'!A:A,0)),\"\")","v":"NOVATO COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P218,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":1404655.2107729181},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P218,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1003811.010120603},2408466.2208935209,{"$f":"Z218*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":532112.00702940777},0,0,2408466.2208935209,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P218,'5. FY 2020-21'!$A:$A,0)),0)","v":937913.84335039998},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P218,'5. FY 2020-21'!$A:$A,0)),0)","v":2767321.8250344563},3705235.6683848565,null,106214034,214034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE218,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE218,'4. FY 2019-20'!A:A,0)),\"\")","v":"NOVATO COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE218,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":680049.89666683169},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE218,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":499421.09578448959},1179470.9924513213,{"$f":"AO218*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":260896.94473592288},0,0,1179470.9924513213,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE218,'6. FY 2021-22'!$A:$A,0)),0)","v":461263.82182645233},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE218,'6. FY 2021-22'!$A:$A,0)),0)","v":1414909.7732869359},1876173.5951133883]
[106560501,560501,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51334},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"OJAI VALLEY COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A219,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A219,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K219*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":271510.75446913979},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":1423811.6864556414},1695322.4409247811,null,106560501,560501,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51334},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P219,'4. FY 2019-20'!A:A,0)),\"\")","v":"OJAI VALLEY COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P219,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P219,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z219*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P219,'5. FY 2020-21'!$A:$A,0)),0)","v":290890.71947039617},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P219,'5. FY 2020-21'!$A:$A,0)),0)","v":1409464.8679045457},1700355.5873749419,null,106560501,560501,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE219,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51334},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE219,'4. FY 2019-20'!A:A,0)),\"\")","v":"OJAI VALLEY COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE219,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE219,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO219*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE219,'6. FY 2021-22'!$A:$A,0)),0)","v":143000.59032601799},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE219,'6. FY 2021-22'!$A:$A,0)),0)","v":717940.25407605967},860940.84440207761]
[106190534,190534,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50742},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"OLYMPIA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A220,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":6344349.5752794994},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A220,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4717363.0028290348},11061712.578108534,{"$f":"K220*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2475598.4304004307},0,0,11061712.578108534,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":5879568.9087222964},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":2785015.0075872759},8664583.9163095728,null,106190534,190534,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50742},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P220,'4. FY 2019-20'!A:A,0)),\"\")","v":"OLYMPIA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P220,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6836951.0768539784},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P220,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4885901.3329153815},11722852.40976936,{"$f":"Z220*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2589976.3383676214},0,0,11722852.40976936,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P220,'5. FY 2020-21'!$A:$A,0)),0)","v":6599954.6491882484},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P220,'5. FY 2020-21'!$A:$A,0)),0)","v":2787831.1665255409},9387785.8157137893,null,106190534,190534,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE220,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50742},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE220,'4. FY 2019-20'!A:A,0)),\"\")","v":"OLYMPIA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE220,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3321763.5120369582},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE220,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2439466.2527699568},5761229.7648069151,{"$f":"AO220*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1274374.065305229},0,0,5761229.7648069151,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE220,'6. FY 2021-22'!$A:$A,0)),0)","v":3254053.9263389087},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE220,'6. FY 2021-22'!$A:$A,0)),0)","v":1387274.4098096613},4641328.3361485703]
[106300225,300225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50678},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ORANGE COAST MEMORIAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A221,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":8423949.5208922829},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A221,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6263656.7131164009},14687606.234008685,{"$f":"K221*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3287069.2202950781},0,0,14687606.234008685,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":3067783.0664174776},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":8299546.0114078652},11367329.077825343,null,106300225,300225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50678},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P221,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORANGE COAST MEMORIAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P221,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":9045425.6222781483},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P221,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6464147.045646566},15509572.667924713,{"$f":"Z221*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3426591.4833699162},0,0,15509572.667924713,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P221,'5. FY 2020-21'!$A:$A,0)),0)","v":3465325.4648514814},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P221,'5. FY 2020-21'!$A:$A,0)),0)","v":8450043.7285770345},11915369.193428516,null,106300225,300225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE221,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50678},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE221,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORANGE COAST MEMORIAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE221,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4537805.9129504925},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE221,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3332514.2943347278},7870320.2072852198,{"$f":"AO221*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1740901.2254778736},0,0,7870320.2072852198,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE221,'6. FY 2021-22'!$A:$A,0)),0)","v":1704929.4273193681},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE221,'6. FY 2021-22'!$A:$A,0)),0)","v":4291073.86606659},5996003.2933859583]
[106301566,301566,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50746},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ORANGE COUNTY GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A222,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":9431291.1493433267},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A222,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":7012669.0543941371},16443960.203737464,{"$f":"K222*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3680139.1992866686},0,0,16443960.203737464,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":16499525.510743614},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":17842417.457262434},34341942.968006045,null,106301566,301566,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50746},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P222,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORANGE COUNTY GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P222,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":10137514.134157788},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P222,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":7244588.0135391708},17382102.147696957,{"$f":"Z222*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3840296.8577943444},0,0,17382102.147696957,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P222,'5. FY 2020-21'!$A:$A,0)),0)","v":19027323.986380845},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P222,'5. FY 2020-21'!$A:$A,0)),0)","v":18315620.887049183},37342944.873430029,null,106301566,301566,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE222,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50746},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE222,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORANGE COUNTY GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE222,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5058793.4757473627},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE222,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3715121.777664111},8773915.2534114737,{"$f":"AO222*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1940774.8877566722},0,0,8773915.2534114737,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE222,'6. FY 2021-22'!$A:$A,0)),0)","v":9335626.3935093731},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE222,'6. FY 2021-22'!$A:$A,0)),0)","v":9340415.7879098877},18676042.181419261]
[106040802,40802,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51311},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ORCHARD HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A223,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A223,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K223*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":751625.23319791513},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":3059761.1126996772},3811386.3458975926,null,106040802,40802,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51311},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P223,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORCHARD HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P223,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P223,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z223*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P223,'5. FY 2020-21'!$A:$A,0)),0)","v":764283.47680102638},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P223,'5. FY 2020-21'!$A:$A,0)),0)","v":3092942.7696551783},3857226.2464562049,null,106040802,40802,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE223,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51311},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE223,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORCHARD HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE223,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE223,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO223*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE223,'6. FY 2021-22'!$A:$A,0)),0)","v":375973.16178862163},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE223,'6. FY 2021-22'!$A:$A,0)),0)","v":1585234.2706785267},1961207.4324671484]
[106040937,40937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50030},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"OROVILLE HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A224,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":10120687.71300488},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A224,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":7525272.2464323379},17645959.959437218,{"$f":"K224*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3949145.3488806249},0,0,17645959.959437218,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":6321817.1083311327},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":34581795.083465613},40903612.19179675,null,106040937,40937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50030},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P224,'4. FY 2019-20'!A:A,0)),\"\")","v":"OROVILLE HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P224,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":10907487.47481107},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P224,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":7794835.2990789507},18702322.773890018,{"$f":"Z224*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4131978.4437891799},0,0,18702322.773890018,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P224,'5. FY 2020-21'!$A:$A,0)),0)","v":7030103.1702007502},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P224,'5. FY 2020-21'!$A:$A,0)),0)","v":35062037.816729538},42092140.986930288,null,106040937,40937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE224,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50030},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE224,'4. FY 2019-20'!A:A,0)),\"\")","v":"OROVILLE HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE224,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5300794.4754956923},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE224,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3892844.6257486898},9193639.1012443826,{"$f":"AO224*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2033617.077376635},0,0,9193639.1012443826,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE224,'6. FY 2021-22'!$A:$A,0)),0)","v":3456135.7192263352},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE224,'6. FY 2021-22'!$A:$A,0)),0)","v":17908403.276989523},21364538.996215858]
[106190307,190307,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50018},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PACIFIC ALLIANCE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A225,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A225,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K225*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190307,190307,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50018},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P225,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFIC ALLIANCE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P225,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P225,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z225*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P225,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P225,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190307,190307,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE225,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50018},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE225,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFIC ALLIANCE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE225,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE225,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO225*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106331226,331226,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54130},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PACIFIC GROVE HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A226,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A226,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K226*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106331226,331226,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54130},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P226,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFIC GROVE HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P226,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P226,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z226*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P226,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P226,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106331226,331226,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE226,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54130},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE226,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFIC GROVE HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE226,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE226,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO226*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190696,190696,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50378},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PACIFICA HOSPITAL OF THE VALLEY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A227,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":6110598.9560290659},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A227,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4543556.9238832993},{"$f":"E227+F227","v":10654155.879912365},{"$f":"K227*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2384387.7145886356},0,0,{"$f":"G227+J227","v":10654155.879912365},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":14826216.487456281},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":17049631.805927817},31875848.293384098,null,106190696,190696,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50378},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P227,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFICA HOSPITAL OF THE VALLEY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P227,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6573435.6223198529},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P227,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4697584.8602539254},11271020.482573777,{"$f":"Z227*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2490151.3163123769},0,0,{"$f":"V227+Y227","v":11271020.482573777},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P227,'5. FY 2020-21'!$A:$A,0)),0)","v":15493418.377490012},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P227,'5. FY 2020-21'!$A:$A,0)),0)","v":17496272.038718101},32989690.416208111,null,106190696,190696,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE227,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50378},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE227,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFICA HOSPITAL OF THE VALLEY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE227,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3261467.9164953413},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE227,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2395185.8366652462},5656653.7531605875,{"$f":"AO227*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1251242.0322956755},0,0,{"$f":"AK227+AN227","v":5656653.7531605875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE227,'6. FY 2021-22'!$A:$A,0)),0)","v":7698032.6850682572},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE227,'6. FY 2021-22'!$A:$A,0)),0)","v":8914416.5111149866},16612449.196183244]
[106196405,{"$f":"A228-106000000","v":196405},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50204},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PALMDALE REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A228,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":8773460.9032389354},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A228,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6523537.1066202689},15296998.009859204,{"$f":"K228*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3423450.3921201415},0,0,15296998.009859204,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":7510582.5346324891},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":15621108.141451111},{"$f":"SUM(L228:M228)","v":23131690.676083602},null,106196405,{"$f":"P228-106000000","v":196405},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50204},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P228,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALMDALE REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P228,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":9437978.6900053881},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P228,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6744677.8751477031},16182656.565153092,{"$f":"Z228*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3575298.5818321463},0,0,16182656.565153092,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P228,'5. FY 2020-21'!$A:$A,0)),0)","v":8165680.7436317196},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P228,'5. FY 2020-21'!$A:$A,0)),0)","v":15681874.492005814},{"$f":"SUM(AA228:AB228)","v":23847555.235637534},null,106196405,{"$f":"AE228-106000000","v":196405},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE228,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50204},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE228,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALMDALE REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE228,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4663154.9991442803},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE228,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3424569.2719022869},8087724.2710465677,{"$f":"AO228*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1788990.6285844534},0,0,8087724.2710465677,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE228,'6. FY 2021-22'!$A:$A,0)),0)","v":4017067.6339845983},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE228,'6. FY 2021-22'!$A:$A,0)),0)","v":7970455.1519885277},{"$f":"SUM(AP228:AQ228)","v":11987522.785973126}]
[106370759,370759,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50024},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PARADISE VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A229,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":13810842.000782004},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A229,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":10269099.191233663},24079941.192015667,{"$f":"K229*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5389062.8777557593},0,0,24079941.192015667,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":10345140.638842283},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":30037024.626773655},40382165.26561594,null,106370759,370759,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50024},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P229,'4. FY 2019-20'!A:A,0)),\"\")","v":"PARADISE VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P229,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":14868481.291524496},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P229,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":10625486.674407354},{"$f":"T229+U229","v":25493967.965931848},{"$f":"Z229*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5632483.5880250307},0,0,25493967.965931848,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P229,'5. FY 2020-21'!$A:$A,0)),0)","v":11141768.095082331},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P229,'5. FY 2020-21'!$A:$A,0)),0)","v":30790837.477671504},41932605.572753832,null,106370759,370759,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE229,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50024},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE229,'4. FY 2019-20'!A:A,0)),\"\")","v":"PARADISE VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE229,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7304951.90857339},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE229,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5364675.5991201354},{"$f":"AI229+AJ229","v":12669627.507693525},{"$f":"AO229*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2802499.7044052933},0,0,12669627.507693525,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE229,'6. FY 2021-22'!$A:$A,0)),0)","v":5508150.7897353321},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE229,'6. FY 2021-22'!$A:$A,0)),0)","v":15752165.660653731},21260316.450389065]
[106331293,331293,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50102},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PARKVIEW COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A230,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":9323681.5417739823},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A230,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6932655.5596342403},16256337.101408223,{"$f":"K230*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3638149.3668485754},0,0,16256337.101408223,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":12393322.744932802},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":20789390.25975557},33182713.004688375,null,106331293,331293,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50102},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P230,'4. FY 2019-20'!A:A,0)),\"\")","v":"PARKVIEW COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P230,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":10025734.925529964},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P230,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":7164707.0580828944},17190441.983612858,{"$f":"Z230*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3797952.6165948394},0,0,17190441.983612858,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P230,'5. FY 2020-21'!$A:$A,0)),0)","v":14214701.15157482},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P230,'5. FY 2020-21'!$A:$A,0)),0)","v":21317806.210459512},35532507.362034336,null,106331293,331293,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE230,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50102},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE230,'4. FY 2019-20'!A:A,0)),\"\")","v":"PARKVIEW COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE230,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4981943.8128450755},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE230,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3658684.2382343654},8640628.0510794409,{"$f":"AO230*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1911291.9889966494},0,0,8640628.0510794409,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE230,'6. FY 2021-22'!$A:$A,0)),0)","v":6982040.200298842},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE230,'6. FY 2021-22'!$A:$A,0)),0)","v":10892584.267606422},17874624.467905264]
[106454013,454013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50697},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PATIENTS' HOSPITAL OF REDDING"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A231,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A231,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K231*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106454013,454013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50697},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P231,'4. FY 2019-20'!A:A,0)),\"\")","v":"PATIENTS' HOSPITAL OF REDDING"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P231,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P231,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z231*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P231,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P231,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106454013,454013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE231,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50697},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE231,'4. FY 2019-20'!A:A,0)),\"\")","v":"PATIENTS' HOSPITAL OF REDDING"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE231,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE231,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO231*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106491001,491001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50136},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PETALUMA VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A232,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2223356.3458452797},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A232,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1653184.2773707206},3876540.6232160004,{"$f":"K232*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":867565.2901350297},0,0,3876540.6232160004,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":2278871.2568218103},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":6587065.9926666049},8865937.2494884152,null,106491001,491001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50136},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P232,'4. FY 2019-20'!A:A,0)),\"\")","v":"PETALUMA VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P232,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2394572.1334800883},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P232,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1711236.9310847814},4105809.0645648697,{"$f":"Z232*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":907112.70221370354},0,0,4105809.0645648697,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P232,'5. FY 2020-21'!$A:$A,0)),0)","v":2551460.6108759255},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P232,'5. FY 2020-21'!$A:$A,0)),0)","v":6611716.600734828},9163177.2116107531,null,106491001,491001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE232,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50136},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE232,'4. FY 2019-20'!A:A,0)),\"\")","v":"PETALUMA VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE232,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1169688.8711800461},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE232,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":859006.52383725753},2028695.3950173035,{"$f":"AO232*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":448743.91464247467},0,0,2028695.3950173035,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE232,'6. FY 2021-22'!$A:$A,0)),0)","v":1253543.3182279209},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE232,'6. FY 2021-22'!$A:$A,0)),0)","v":3375492.4841595152},4629035.8023874359]
[106190243,190243,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50393},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PIH HOSPITAL - DOWNEY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A233,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":6030121.6306126816},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A233,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4483717.73107382},10513839.361686502,{"$f":"K233*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2352985.0407416718},0,0,10513839.361686502,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":8819765.4927708469},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":11438320.996294536},20258086.489065383,null,106190243,190243,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50393},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P233,'4. FY 2019-20'!A:A,0)),\"\")","v":"PIH HOSPITAL - DOWNEY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P233,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6480841.9041554006},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P233,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4631414.4626726303},11112256.366828032,{"$f":"Z233*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2455074.9297137819},0,0,11112256.366828032,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P233,'5. FY 2020-21'!$A:$A,0)),0)","v":9845791.1006796435},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P233,'5. FY 2020-21'!$A:$A,0)),0)","v":11564356.717591589},21410147.818271235,null,106190243,190243,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE233,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50393},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE233,'4. FY 2019-20'!A:A,0)),\"\")","v":"PIH HOSPITAL - DOWNEY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE233,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3227006.6913330895},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE233,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2369877.8954142244},5596884.5867473138,{"$f":"AO233*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1238021.1960000515},0,0,5596884.5867473138,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE233,'6. FY 2021-22'!$A:$A,0)),0)","v":4838483.4137962535},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE233,'6. FY 2021-22'!$A:$A,0)),0)","v":5897160.3658984024},10735643.779694656]
[106301297,301297,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50589},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PLACENTIA LINDA HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A234,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2293402.7124332576},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A234,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1705267.4947760557},3998670.2072093133,{"$f":"K234*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":894897.74921895587},0,0,3998670.2072093133,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":1331516.0283711334},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":4806471.424863453},6137987.4532345869,null,106301297,301297,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50589},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P234,'4. FY 2019-20'!A:A,0)),\"\")","v":"PLACENTIA LINDA HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P234,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2463696.2161843558},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P234,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1760635.1853687277},4224331.4015530832,{"$f":"Z234*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":933298.31281745806},0,0,4224331.4015530832,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P234,'5. FY 2020-21'!$A:$A,0)),0)","v":1432250.6329460572},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P234,'5. FY 2020-21'!$A:$A,0)),0)","v":4828335.1117206141},6260585.7446666714,null,106301297,301297,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE234,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50589},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE234,'4. FY 2019-20'!A:A,0)),\"\")","v":"PLACENTIA LINDA HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE234,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1231420.2176589407},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE234,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":904341.3394939471},2135761.5571528878,{"$f":"AO234*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":472426.7646358608},0,0,2135761.5571528878,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE234,'6. FY 2021-22'!$A:$A,0)),0)","v":702966.18177040259},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE234,'6. FY 2021-22'!$A:$A,0)),0)","v":2462948.1578770755},3165914.339647478]
[106190630,190630,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50231},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"POMONA VALLEY HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A235,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":22826043.847668421},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A235,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":16972383.610056754},39798427.457725175,{"$f":"K235*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":8906841.85211372},0,0,39798427.457725175,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":42844500.198785305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":64686407.379151553},107530907.57793686,null,106190630,190630,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50231},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P235,'4. FY 2019-20'!A:A,0)),\"\")","v":"POMONA VALLEY HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P235,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":24532943.95377095},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P235,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":17532017.154527299},42064961.10829825,{"$f":"Z235*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":9293578.9120789729},0,0,42064961.10829825,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P235,'5. FY 2020-21'!$A:$A,0)),0)","v":49412810.931192853},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P235,'5. FY 2020-21'!$A:$A,0)),0)","v":65527064.870268546},114939875.8014614,null,106190630,190630,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE235,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50231},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE235,'4. FY 2019-20'!A:A,0)),\"\")","v":"POMONA VALLEY HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE235,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":12260535.415249055},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE235,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":9004001.1210943144},21264536.53634337,{"$f":"AO235*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4703678.7246688968},0,0,21264536.53634337,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE235,'6. FY 2021-22'!$A:$A,0)),0)","v":24244047.568787239},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE235,'6. FY 2021-22'!$A:$A,0)),0)","v":33444977.407036409},57689024.975823648]
[106190631,190631,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50169},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PRESBYTERIAN INTERCOMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A236,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":14859288.788229758},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A236,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":11048675.415219257},25907964.203449015,{"$f":"K236*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5798172.3050605571},0,0,25907964.203449015,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":20193812.104996607},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":14712634.017837014},34906446.122833624,null,106190631,190631,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50169},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P236,'4. FY 2019-20'!A:A,0)),\"\")","v":"PRESBYTERIAN INTERCOMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P236,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":15966026.427972324},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P236,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":11409827.11868223},27375853.546654552,{"$f":"Z236*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6048256.0429887371},0,0,27375853.546654552,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P236,'5. FY 2020-21'!$A:$A,0)),0)","v":22590579.083683267},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P236,'5. FY 2020-21'!$A:$A,0)),0)","v":14887679.489664927},37478258.573348194,null,106190631,190631,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE236,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50169},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE236,'4. FY 2019-20'!A:A,0)),\"\")","v":"PRESBYTERIAN INTERCOMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE236,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7960830.5594502687},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE236,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5846345.6002892703},13807176.159739539,{"$f":"AO236*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3054123.4999091248},0,0,13807176.159739539,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE236,'6. FY 2021-22'!$A:$A,0)),0)","v":11114542.43477191},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE236,'6. FY 2021-22'!$A:$A,0)),0)","v":7590216.1088500014},18704758.543621913]
[106190385,190385,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50278},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PROVIDENCE HOLY CROSS MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A237,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":17600913.018188823},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A237,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":13087219.564876828},30688132.583065651,{"$f":"K237*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6867968.4378084037},0,0,30688132.583065651,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":37636676.722438641},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":35184446.223217219},72821122.945655853,null,106190385,190385,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50278},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P237,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE HOLY CROSS MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P237,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":18927464.86682757},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P237,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":13526164.628355874},32453629.495183446,{"$f":"Z237*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":7170109.2488912754},0,0,32453629.495183446,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P237,'5. FY 2020-21'!$A:$A,0)),0)","v":41092144.839362711},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P237,'5. FY 2020-21'!$A:$A,0)),0)","v":35820013.272504203},76912158.111866921,null,106190385,190385,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE237,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50278},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE237,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE HOLY CROSS MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE237,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":9391061.343365388},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE237,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6896691.2129106056},16287752.556275994,{"$f":"AO237*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3602822.7109811734},0,0,16287752.556275994,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE237,'6. FY 2021-22'!$A:$A,0)),0)","v":20299968.963324942},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE237,'6. FY 2021-22'!$A:$A,0)),0)","v":18249303.474327829},38549272.437652767]
[106190680,190680,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50078},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A238,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":7039039.4221146507},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A238,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":5233902.0338228839},12272941.455937535,{"$f":"K238*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2746670.0468102894},0,0,12272941.455937535,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":14053080.282750338},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":15044693.679005187},29097773.961755525,null,106190680,190680,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50078},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P238,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P238,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":7566483.1038571605},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P238,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":5407247.9775047228},12973731.081361882,{"$f":"Z238*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2866337.9309518188},0,0,12973731.081361882,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P238,'5. FY 2020-21'!$A:$A,0)),0)","v":14757658.505467279},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P238,'5. FY 2020-21'!$A:$A,0)),0)","v":15256379.076027179},30014037.581494458,null,106190680,190680,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE238,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50078},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE238,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE238,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3765317.4187934594},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE238,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2765207.318591116},6530524.7373845754,{"$f":"AO238*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1444540.7834617172},0,0,6530524.7373845754,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE238,'6. FY 2021-22'!$A:$A,0)),0)","v":7324711.1593669392},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE238,'6. FY 2021-22'!$A:$A,0)),0)","v":7735472.8840300729},15060184.043397013]
[106190470,190470,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50353},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A239,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":14210675.707004081},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A239,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":10566396.922172923},24777072.629177004,{"$f":"K239*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5545080.0839011129},0,0,24777072.629177004,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":18194619.144740734},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":15696166.737117955},33890785.881858692,null,106190470,190470,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50353},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P239,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P239,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":15266887.518378099},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P239,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":10910200.356419178},26177087.874797277,{"$f":"Z239*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5783407.9823946869},0,0,26177087.874797277,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P239,'5. FY 2020-21'!$A:$A,0)),0)","v":20381457.315300874},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P239,'5. FY 2020-21'!$A:$A,0)),0)","v":15958013.851442441},36339471.166743316,null,106190470,190470,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE239,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50353},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE239,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE239,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7628893.645024579},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE239,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5602574.8147243746},13231468.459748954,{"$f":"AO239*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2926777.9518203801},0,0,13231468.459748954,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE239,'6. FY 2021-22'!$A:$A,0)),0)","v":10030628.3785978},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE239,'6. FY 2021-22'!$A:$A,0)),0)","v":8121442.3694447316},18152070.748042531]
[106190756,190756,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50290},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PROVIDENCE ST. JOHN'S HEALTH CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A240,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":10456516.181937009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A240,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":7774978.6624863995},18231494.84442341,{"$f":"K240*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4080187.3762322683},0,0,18231494.84442341,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":3044431.6840746943},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":2842983.8119541742},5887415.4960288685,null,106190756,190756,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50290},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P240,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE ST. JOHN'S HEALTH CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P240,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":11249583.082044011},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P240,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":8039307.6325175343},19288890.714561544,{"$f":"Z240*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4261571.2283846969},0,0,19288890.714561544,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P240,'5. FY 2020-21'!$A:$A,0)),0)","v":3410207.2207395039},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P240,'5. FY 2020-21'!$A:$A,0)),0)","v":2888353.4745180611},6298560.695257565,null,106190756,190756,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE240,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50290},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE240,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE ST. JOHN'S HEALTH CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE240,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5531921.3426838722},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE240,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4062581.6315803486},9594502.9742642213,{"$f":"AO240*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2122287.4731686716},0,0,9594502.9742642213,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE240,'6. FY 2021-22'!$A:$A,0)),0)","v":1678222.0827072631},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE240,'6. FY 2021-22'!$A:$A,0)),0)","v":1468299.9217393382},3146522.0044466015]
[106190758,190758,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50235},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PROVIDENCE ST. JOSEPH MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A241,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":15789171.385336082},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A241,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":11740092.826651964},27529264.211988047,{"$f":"K241*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6161017.3643591199},0,0,27529264.211988047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":18050581.406351022},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":19635222.950996708},37685804.357347727,null,106190758,190758,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50235},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P241,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE ST. JOSEPH MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P241,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":16987590.356798634},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P241,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":12139868.990476267},29127459.347274899,{"$f":"Z241*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6435245.2687486336},0,0,29127459.347274899,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P241,'5. FY 2020-21'!$A:$A,0)),0)","v":20174692.176501021},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P241,'5. FY 2020-21'!$A:$A,0)),0)","v":20044271.354740076},40218963.531241097,null,106190758,190758,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE241,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50235},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE241,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE ST. JOSEPH MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE241,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8373222.4075856442},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE241,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6149201.5961475605},14522424.003733205,{"$f":"AO241*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3212335.086646901},0,0,14522424.003733205,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE241,'6. FY 2021-22'!$A:$A,0)),0)","v":9930423.0284259953},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE241,'6. FY 2021-22'!$A:$A,0)),0)","v":10218800.684172735},20149223.71259873]
[106190517,190517,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50761},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PROVIDENCE TARZANA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A242,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":11028579.80467871},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A242,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8200338.5417246353},19228918.346403345,{"$f":"K242*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4303409.5977924895},0,0,19228918.346403345,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":10190206.463515047},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":14351820.587179948},24542027.050694995,null,106190517,190517,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50761},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P242,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE TARZANA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P242,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":11862830.998892041},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P242,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":8477553.9766341429},20340384.975526184,{"$f":"Z242*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4493882.0313048325},0,0,20340384.975526184,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P242,'5. FY 2020-21'!$A:$A,0)),0)","v":11570566.197878003},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P242,'5. FY 2020-21'!$A:$A,0)),0)","v":14606188.186559029},26176754.384437032,null,106190517,190517,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE242,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50761},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE242,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE TARZANA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE242,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5857922.6860378962},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE242,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4301993.3996330779},10159916.085670974,{"$f":"AO242*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2247355.8760575559},0,0,10159916.085670974,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE242,'6. FY 2021-22'!$A:$A,0)),0)","v":5692626.5721262768},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE242,'6. FY 2021-22'!$A:$A,0)),0)","v":7448786.5311910352},13141413.103317313]
[106281047,281047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"QUEEN OF THE VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A243,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":6758447.5654818676},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A243,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":5025266.9913069159},11783714.556788784,{"$f":"K243*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2637181.6348586734},0,0,11783714.556788784,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":5039641.2444587611},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":9935003.4377445672},14974644.682203328,null,106281047,281047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P243,'4. FY 2019-20'!A:A,0)),\"\")","v":"QUEEN OF THE VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P243,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":7278069.8478890583},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P243,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":5201138.7490014471},12479208.596890505,{"$f":"Z243*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2757081.1145387529},0,0,12479208.596890505,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P243,'5. FY 2020-21'!$A:$A,0)),0)","v":5748191.3948110696},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P243,'5. FY 2020-21'!$A:$A,0)),0)","v":9991886.5203156359},15740077.915126706,null,106281047,281047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE243,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE243,'4. FY 2019-20'!A:A,0)),\"\")","v":"QUEEN OF THE VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE243,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3557992.2927075704},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE243,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2612950.0472335718},6170942.3399411421,{"$f":"AO243*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1365001.7787093965},0,0,6170942.3399411421,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE243,'6. FY 2021-22'!$A:$A,0)),0)","v":2825948.313435093},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE243,'6. FY 2021-22'!$A:$A,0)),0)","v":5085233.237161506},7911181.5505965985]
[106370673,370673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53303},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"RADY CHILDREN'S HOSPITAL - SAN DIEGO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A244,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":23678996.013021737},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A244,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":17606599.133693531},41285595.146715268,{"$f":"K244*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":9239668.2540482786},0,0,41285595.146715268,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":116911212.25576928},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":76888422.29113631},193799634.54690558,null,106370673,370673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53303},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P244,'4. FY 2019-20'!A:A,0)),\"\")","v":"RADY CHILDREN'S HOSPITAL - SAN DIEGO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P244,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":25434807.03684203},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P244,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":18176517.018597085},43611324.055439115,{"$f":"Z244*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":9635223.0191297121},0,0,43611324.055439115,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P244,'5. FY 2020-21'!$A:$A,0)),0)","v":120684629.36048496},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P244,'5. FY 2020-21'!$A:$A,0)),0)","v":77931698.777584821},198616328.13806978,null,106370673,370673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE244,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53303},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE244,'4. FY 2019-20'!A:A,0)),\"\")","v":"RADY CHILDREN'S HOSPITAL - SAN DIEGO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE244,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":12779489.004708709},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE244,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":9385114.8769812752},22164603.881689984,{"$f":"AO244*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4902772.0656331051},0,0,22164603.881689984,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE244,'6. FY 2021-22'!$A:$A,0)),0)","v":59663382.991098814},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE244,'6. FY 2021-22'!$A:$A,0)),0)","v":39843357.087435603},99506740.078534424]
[106361308,361308,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50272},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"REDLANDS COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A245,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":9019601.8542011362},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A245,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6706556.0594337387},15726157.913634874,{"$f":"K245*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3519495.8802555338},0,0,15726157.913634874,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":8447201.6821345314},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":16702896.038635679},25150097.72077021,null,106361308,361308,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50272},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P245,'4. FY 2019-20'!A:A,0)),\"\")","v":"REDLANDS COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P245,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":9680310.5904636271},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P245,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6917855.9105244977},16598166.500988126,{"$f":"Z245*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3667098.8420889894},0,0,16598166.500988126,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P245,'5. FY 2020-21'!$A:$A,0)),0)","v":9358413.9791689049},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P245,'5. FY 2020-21'!$A:$A,0)),0)","v":16911454.402207542},26269868.381376445,null,106361308,361308,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE245,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50272},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE245,'4. FY 2019-20'!A:A,0)),\"\")","v":"REDLANDS COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE245,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4885953.5407452276},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE245,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3588190.0478643258},8474143.5886095539,{"$f":"AO245*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1874465.9136778123},0,0,8474143.5886095539,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE245,'6. FY 2021-22'!$A:$A,0)),0)","v":4607171.2875094535},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE245,'6. FY 2021-22'!$A:$A,0)),0)","v":8626347.9214224797},13233519.208931934]
[106121051,121051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51318},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"REDWOOD MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A246,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A246,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K246*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":792804.30456979224},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":4905339.4264727896},5698143.7310425816,null,106121051,121051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51318},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P246,'4. FY 2019-20'!A:A,0)),\"\")","v":"REDWOOD MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P246,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P246,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z246*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P246,'5. FY 2020-21'!$A:$A,0)),0)","v":864194.51939766714},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P246,'5. FY 2020-21'!$A:$A,0)),0)","v":4899809.4328828752},5764003.9522805419,null,106121051,121051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE246,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51318},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE246,'4. FY 2019-20'!A:A,0)),\"\")","v":"REDWOOD MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE246,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE246,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO246*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE246,'6. FY 2021-22'!$A:$A,0)),0)","v":424668.42537481105},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE246,'6. FY 2021-22'!$A:$A,0)),0)","v":2499473.4055987513},2924141.8309735623]
[106430705,430705,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50125},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"REGIONAL MEDICAL CENTER OF SAN JOSE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A247,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":18109215.815378044},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A247,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":13465169.862420026},31574385.67779807,{"$f":"K247*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":7066310.8513148902},0,0,31574385.67779807,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":24052303.292101875},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":15677460.337169159},39729763.62927103,null,106430705,430705,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50125},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P247,'4. FY 2019-20'!A:A,0)),\"\")","v":"REGIONAL MEDICAL CENTER OF SAN JOSE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P247,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":19481555.94246529},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P247,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":13922135.623991635},33403691.566456925,{"$f":"Z247*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":7380010.2353208438},0,0,33403691.566456925,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P247,'5. FY 2020-21'!$A:$A,0)),0)","v":26369962.039259043},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P247,'5. FY 2020-21'!$A:$A,0)),0)","v":15691618.465706121},42061580.504965164,null,106430705,430705,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE247,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50125},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE247,'4. FY 2019-20'!A:A,0)),\"\")","v":"REGIONAL MEDICAL CENTER OF SAN JOSE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE247,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":9622395.2673921138},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE247,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":7066580.2789862305},16688975.546378344,{"$f":"AO247*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3691572.5428511039},0,0,16688975.546378344,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE247,'6. FY 2021-22'!$A:$A,0)),0)","v":13010774.180507118},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE247,'6. FY 2021-22'!$A:$A,0)),0)","v":7901204.1338562556},20911978.314363375]
[106190930,190930,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A248,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A248,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K248*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190930,190930,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P248,'4. FY 2019-20'!A:A,0)),\"\")","v":"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P248,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P248,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z248*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P248,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P248,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190930,190930,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE248,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE248,'4. FY 2019-20'!A:A,0)),\"\")","v":"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE248,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE248,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO248*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE248,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE248,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106580996,580996,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50133},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"RIDEOUT MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A249,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":12117704.540848063},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A249,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":9010160.9947449509},21127865.535593014,{"$f":"K249*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4728391.7737237951},0,0,21127865.535593014,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":12222006.979789846},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":26635406.737401843},38857413.717191689,null,106580996,580996,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50133},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P249,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIDEOUT MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P249,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":13054892.084314898},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P249,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":9329438.5053829048},22384330.589697801,{"$f":"Z249*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4945459.0530545171},0,0,22384330.589697801,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P249,'5. FY 2020-21'!$A:$A,0)),0)","v":13695444.241631044},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P249,'5. FY 2020-21'!$A:$A,0)),0)","v":27275518.619236782},40970962.860867828,null,106580996,580996,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE249,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50133},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE249,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIDEOUT MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE249,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6361774.0255956836},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE249,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4672016.2308220565},11033790.25641774,{"$f":"AO249*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2440655.3320769276},0,0,11033790.25641774,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE249,'6. FY 2021-22'!$A:$A,0)),0)","v":6730566.6994759077},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE249,'6. FY 2021-22'!$A:$A,0)),0)","v":13933742.943745509},20664309.643221416]
[106150782,150782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51333},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"RIDGECREST REGIONAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A250,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A250,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K250*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":8194956.4740214385},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":1289707.8284482856},9484664.3024697248,null,106150782,150782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51333},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P250,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIDGECREST REGIONAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P250,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P250,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z250*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P250,'5. FY 2020-21'!$A:$A,0)),0)","v":8526431.5928884353},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P250,'5. FY 2020-21'!$A:$A,0)),0)","v":1296743.5218394212},9823175.1147278566,null,106150782,150782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE250,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51333},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE250,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIDGECREST REGIONAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE250,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE250,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO250*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE250,'6. FY 2021-22'!$A:$A,0)),0)","v":4187739.636786975},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE250,'6. FY 2021-22'!$A:$A,0)),0)","v":660964.26466600772},4848703.9014529828]
[106331312,331312,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50022},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"RIVERSIDE COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A251,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":24529903.424651217},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A251,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":18239294.273648378},42769197.698299594,{"$f":"K251*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":9571696.7823711727},0,0,42769197.698299594,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":35197828.03448762},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":52761372.10557992},87959200.140067548,null,106331312,331312,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50022},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P251,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIVERSIDE COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P251,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":26361351.208531268},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P251,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":18838654.76868093},45200005.977212198,{"$f":"Z251*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":9986216.8253091443},0,0,45200005.977212198,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P251,'5. FY 2020-21'!$A:$A,0)),0)","v":39526143.200019971},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P251,'5. FY 2020-21'!$A:$A,0)),0)","v":53838875.220838562},93365018.420858532,null,106331312,331312,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE251,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50022},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE251,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIVERSIDE COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE251,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":13160030.559723234},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE251,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":9664580.371099269},22824610.930822503,{"$f":"AO251*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":5048764.4840349955},0,0,22824610.930822503,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE251,'6. FY 2021-22'!$A:$A,0)),0)","v":19479494.482708998},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE251,'6. FY 2021-22'!$A:$A,0)),0)","v":27514576.542914718},46994071.025623716]
[106301317,301317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50603},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SADDLEBACK MEMORIAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A252,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":10106457.939501138},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A252,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":7514691.6492775502},17621149.58877869,{"$f":"K252*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3943592.8167364197},0,0,17621149.58877869,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":2790757.9536602437},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":4883122.1483415412},7673880.1020017844,null,106301317,301317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50603},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P252,'4. FY 2019-20'!A:A,0)),\"\")","v":"SADDLEBACK MEMORIAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P252,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":10844007.757406022},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P252,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":7749470.6866375329},18593478.444043554,{"$f":"Z252*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4107931.0337379468},0,0,18593478.444043554,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P252,'5. FY 2020-21'!$A:$A,0)),0)","v":3151602.6834592093},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P252,'5. FY 2020-21'!$A:$A,0)),0)","v":4930003.0332412487},8081605.716700458,null,106301317,301317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE252,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50603},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE252,'4. FY 2019-20'!A:A,0)),\"\")","v":"SADDLEBACK MEMORIAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE252,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5469525.2094287733},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE252,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4016758.6038941266},9486283.8133228999,{"$f":"AO252*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2098349.5818324918},0,0,9486283.8133228999,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE252,'6. FY 2021-22'!$A:$A,0)),0)","v":1549145.533057214},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE252,'6. FY 2021-22'!$A:$A,0)),0)","v":2503055.3460499281},4052200.8791071419]
[106361318,361318,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50099},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SAN ANTONIO REGIONAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A253,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":11762867.01069673},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A253,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8746320.3256756719},20509187.336372402,{"$f":"K253*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4589932.3111316646},0,0,20509187.336372402,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":8153350.8819097113},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":21070380.231288534},29223731.113198243,null,106361318,361318,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50099},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P253,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN ANTONIO REGIONAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P253,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":12627744.407329541},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P253,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":9024185.2746848147},21651929.682014354,{"$f":"Z253*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4783646.8119042069},0,0,21651929.682014354,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P253,'5. FY 2020-21'!$A:$A,0)),0)","v":9039357.7222532965},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P253,'5. FY 2020-21'!$A:$A,0)),0)","v":21533824.455709107},30573182.177962404,null,106361318,361318,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE253,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50099},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE253,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN ANTONIO REGIONAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE253,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6350326.5024529276},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE253,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4663609.2968897158},11013935.799342643,{"$f":"AO253*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2436263.5604916704},0,0,11013935.799342643,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE253,'6. FY 2021-22'!$A:$A,0)),0)","v":4448187.3614387969},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE253,'6. FY 2021-22'!$A:$A,0)),0)","v":11010747.580532508},15458934.941971306]
[106190673,190673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50588},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SAN DIMAS COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A254,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2876801.0921691032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A254,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2139055.3716609823},5015856.4638300855,{"$f":"K254*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1122542.8523197866},0,0,5015856.4638300855,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":2069344.2596779785},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":2410716.3413876803},4480060.601065659,null,106190673,190673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50588},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P254,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN DIMAS COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P254,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3093012.1884631636},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P254,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2210364.2697542231},5303376.4582173862,{"$f":"Z254*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1171696.0224452019},0,0,5303376.4582173862,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P254,'5. FY 2020-21'!$A:$A,0)),0)","v":2318929.2390456898},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P254,'5. FY 2020-21'!$A:$A,0)),0)","v":2417260.1362888212},4736189.3753345106,null,106190673,190673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE254,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50588},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE254,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN DIMAS COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE254,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1534352.3478084875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE254,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1126811.3334299012},2661163.6812383886,{"$f":"AO254*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":588644.80629094527},0,0,2661163.6812383886,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE254,'6. FY 2021-22'!$A:$A,0)),0)","v":1140916.6403631829},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE254,'6. FY 2021-22'!$A:$A,0)),0)","v":1237505.5459911043},2378422.186354287]
[106190200,190200,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50132},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SAN GABRIEL VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A255,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":10986561.877504267},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A255,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8169095.9670908833},19155657.844595149,{"$f":"K255*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4287013.9825560525},0,0,19155657.844595149,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":9855980.4378790744},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":18709528.812737148},28565509.250616223,null,106190200,190200,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50132},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P255,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN GABRIEL VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P255,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":11820155.194759896},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P255,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":8447056.4981603865},20267211.692920282,{"$f":"Z255*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4477715.5673824484},0,0,20267211.692920282,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P255,'5. FY 2020-21'!$A:$A,0)),0)","v":10964838.553865295},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P255,'5. FY 2020-21'!$A:$A,0)),0)","v":19143285.13439687},30108123.688262165,null,106190200,190200,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE255,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50132},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE255,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN GABRIEL VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE255,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5832356.3490321143},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE255,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4283217.7655138681},10115574.114545982,{"$f":"AO255*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2237547.5086927633},0,0,10115574.114545982,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE255,'6. FY 2021-22'!$A:$A,0)),0)","v":5404907.3748224536},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE255,'6. FY 2021-22'!$A:$A,0)),0)","v":9741500.8211536948},15146408.195976149]
[106104023,104023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A256,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A256,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K256*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106104023,104023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P256,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P256,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P256,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z256*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P256,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P256,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106104023,104023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE256,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE256,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE256,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE256,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO256*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106074017,74017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50689},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SAN RAMON REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A257,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3629132.8665974974},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A257,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2698454.2566735367},6327587.1232710341,{"$f":"K257*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1416106.6507542783},0,0,6327587.1232710341,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":819289.30003527994},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":407873.5423220697},1227162.8423573496,null,106074017,74017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50689},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P257,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN RAMON REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P257,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3897514.5705726282},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P257,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2785287.0996673126},6682801.6702399403,{"$f":"Z257*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1476457.9127091127},0,0,6682801.6702399403,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P257,'5. FY 2020-21'!$A:$A,0)),0)","v":906987.11611192604},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P257,'5. FY 2020-21'!$A:$A,0)),0)","v":400252.47162717517},1307239.5877391011,null,106074017,74017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE257,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50689},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE257,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN RAMON REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE257,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1948373.9813260776},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE257,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1430864.2255828134},3379238.206908891,{"$f":"AO257*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":747481.65012953},0,0,3379238.206908891,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE257,'6. FY 2021-22'!$A:$A,0)),0)","v":446310.39837841736},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE257,'6. FY 2021-22'!$A:$A,0)),0)","v":197042.28134444926},643352.67972286663]
[106420514,420514,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50396},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SANTA BARBARA COTTAGE HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A258,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":18267314.999476828},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A258,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":13582725.055902913},31850040.055379741,{"$f":"K258*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":7128001.9809347922},0,0,31850040.055379741,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":21828820.182919849},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":28719078.660507962},50547898.843427807,null,106420514,420514,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50396},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P258,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA BARBARA COTTAGE HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P258,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":19648034.899679996},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P258,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":14041106.74866611},33689141.648346104,{"$f":"Z258*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":7443075.8555330345},0,0,33689141.648346104,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P258,'5. FY 2020-21'!$A:$A,0)),0)","v":23759489.846825268},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P258,'5. FY 2020-21'!$A:$A,0)),0)","v":29466863.94777853},53226353.794603795,null,106420514,420514,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE258,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50396},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE258,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA BARBARA COTTAGE HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE258,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":9710793.5344755296},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE258,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":7131498.9851409318},16842292.519616462,{"$f":"AO258*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3725485.9923127573},0,0,16842292.519616462,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE258,'6. FY 2021-22'!$A:$A,0)),0)","v":11752161.376639752},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE258,'6. FY 2021-22'!$A:$A,0)),0)","v":15081970.027118523},26834131.403758273]
[106491064,491064,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50174},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SANTA ROSA MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A259,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":14585328.061146073},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A259,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":10844970.971944503},25430299.033090577,{"$f":"K259*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5691271.3945870278},0,0,25430299.033090577,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":15319145.157410236},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":28758794.833119597},44077939.990529835,null,106491064,491064,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50174},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P259,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA ROSA MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P259,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":15709398.657736918},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P259,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":11226432.802917542},26935831.46065446,{"$f":"Z259*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5951040.2160497531},0,0,26935831.46065446,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P259,'5. FY 2020-21'!$A:$A,0)),0)","v":16751753.202619947},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P259,'5. FY 2020-21'!$A:$A,0)),0)","v":29496188.807530545},46247942.010150492,null,106491064,491064,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE259,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50174},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE259,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA ROSA MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE259,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7669957.1005453644},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE259,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5632731.3606681423},13302688.461213507,{"$f":"AO259*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2942531.6930358144},0,0,13302688.461213507,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE259,'6. FY 2021-22'!$A:$A,0)),0)","v":8275622.64699197},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE259,'6. FY 2021-22'!$A:$A,0)),0)","v":15085851.55287038},23361474.19986235]
[106420522,420522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50478},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SANTA YNEZ VALLEY COTTAGE HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A260,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A260,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K260*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":121797.85548510161},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":830597.50242086733},952395.35790596891,null,106420522,420522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50478},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P260,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA YNEZ VALLEY COTTAGE HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P260,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P260,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z260*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P260,'5. FY 2020-21'!$A:$A,0)),0)","v":120568.01813481338},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P260,'5. FY 2020-21'!$A:$A,0)),0)","v":823160.20756314159},943728.225697955,null,106420522,420522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE260,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50478},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE260,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA YNEZ VALLEY COTTAGE HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE260,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE260,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO260*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE260,'6. FY 2021-22'!$A:$A,0)),0)","v":59202.526711971288},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE260,'6. FY 2021-22'!$A:$A,0)),0)","v":420551.54426877934},479754.07098075061]
[106371256,371256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50424},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SCRIPPS GREEN HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A261,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A261,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K261*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106371256,371256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50424},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P261,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS GREEN HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P261,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P261,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z261*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P261,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P261,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106371256,371256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE261,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50424},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE261,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS GREEN HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE261,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE261,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO261*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106371394,371394,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50503},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A262,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":9636156.284721259},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A262,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":7164997.2322056256},16801153.516926885,{"$f":"K262*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3760078.64801464},0,0,16801153.516926885,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":5129162.7177012376},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":8131875.9801682215},13261038.697869459,null,106371394,371394,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50503},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P262,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P262,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":10355206.365770744},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P262,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":7400157.7627807427},17755364.128551487,{"$f":"Z262*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3922763.1095761904},0,0,17755364.128551487,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P262,'5. FY 2020-21'!$A:$A,0)),0)","v":5800483.0809480166},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P262,'5. FY 2020-21'!$A:$A,0)),0)","v":8311555.9211347625},14112039.00208278,null,106371394,371394,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE262,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50503},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE262,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE262,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5152494.8315558108},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE262,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3783935.0133159561},8936429.8448717669,{"$f":"AO262*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1976722.8344703743},0,0,8936429.8448717669,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE262,'6. FY 2021-22'!$A:$A,0)),0)","v":2850622.1749958326},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE262,'6. FY 2021-22'!$A:$A,0)),0)","v":4249149.34835885},7099771.5233546831]
[106370771,370771,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50324},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A263,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":14873134.481841223},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A263,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":11058970.428445784},25932104.910287008,{"$f":"K263*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5803574.9672193239},0,0,25932104.910287008,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":11135233.905042207},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":9133127.0778805278},20268360.982922733,null,106370771,370771,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50324},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P263,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P263,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":15974996.725792322},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P263,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":11416237.577025825},27391234.302818149,{"$f":"Z263*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6051654.1745302323},0,0,27391234.302818149,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P263,'5. FY 2020-21'!$A:$A,0)),0)","v":12189014.068152066},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P263,'5. FY 2020-21'!$A:$A,0)),0)","v":9388913.711651044},21577927.779803112,null,106370771,370771,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE263,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50324},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE263,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE263,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7987138.4373790426},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE263,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5865665.8138314681},13852804.251210511,{"$f":"AO263*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3064216.3548713028},0,0,13852804.251210511,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE263,'6. FY 2021-22'!$A:$A,0)),0)","v":6027558.4149514278},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE263,'6. FY 2021-22'!$A:$A,0)),0)","v":4790071.8705710368},10817630.285522465]
[106370744,370744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50077},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SCRIPPS MERCY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A264,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":33814923.628481701},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A264,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":25143203.062145479},58958126.69062718,{"$f":"K264*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":13194760.292680088},0,0,58958126.69062718,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":49634915.998123966},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":60041437.169609189},109676353.16773316,null,106370744,370744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50077},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P264,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MERCY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P264,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":36352309.749714054},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P264,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":25978509.523342922},62330819.273056976,{"$f":"Z264*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":13770995.439109365},0,0,62330819.273056976,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P264,'5. FY 2020-21'!$A:$A,0)),0)","v":56191637.884481609},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P264,'5. FY 2020-21'!$A:$A,0)),0)","v":61537620.636468962},117729258.52095057,null,106370744,370744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE264,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50077},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE264,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MERCY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE264,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":18096737.907810114},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE264,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":13290043.451724926},31386781.359535038,{"$f":"AO264*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":6942701.7825833214},0,0,31386781.359535038,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE264,'6. FY 2021-22'!$A:$A,0)),0)","v":27659770.880713653},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE264,'6. FY 2021-22'!$A:$A,0)),0)","v":31467784.484888524},59127555.36560218]
[106410891,410891,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50197},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SEQUOIA HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A265,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3693235.1001233789},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A265,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2746117.6934444183},6439352.7935677972,{"$f":"K265*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1441119.6779872305},0,0,6439352.7935677972,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":525703.4384244947},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":708346.69486782386},1234050.1332923186,null,106410891,410891,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50197},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P265,'4. FY 2019-20'!A:A,0)),\"\")","v":"SEQUOIA HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P265,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3969895.0274050129},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P265,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2837012.4618264199},6806907.4892314328,{"$f":"Z265*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1503877.1041657785},0,0,6806907.4892314328,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P265,'5. FY 2020-21'!$A:$A,0)),0)","v":564482.15177586675},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P265,'5. FY 2020-21'!$A:$A,0)),0)","v":662459.95929621451},1226942.1110720811,null,106410891,410891,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE265,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50197},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE265,'4. FY 2019-20'!A:A,0)),\"\")","v":"SEQUOIA HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE265,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1967461.9332964201},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE265,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1444882.2056399155},3412344.1389363357,{"$f":"AO265*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":754804.6250681883},0,0,3412344.1389363357,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE265,'6. FY 2021-22'!$A:$A,0)),0)","v":277057.26207495178},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE265,'6. FY 2021-22'!$A:$A,0)),0)","v":327454.15898095869},604511.42105591041]
[106410817,410817,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50289},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SETON MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A266,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5924235.2095780894},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A266,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4404985.517603606},10329220.727181695,{"$f":"K266*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2311667.6047139745},0,0,10329220.727181695,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":4710697.6768274354},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":14665749.804934129},19376447.481761564,null,106410817,410817,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50289},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P266,'4. FY 2019-20'!A:A,0)),\"\")","v":"SETON MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P266,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6371221.2234222936},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P266,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4553076.0594738424},10924297.282896135,{"$f":"Z266*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2413548.3828505646},0,0,10924297.282896135,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P266,'5. FY 2020-21'!$A:$A,0)),0)","v":4954350.4924547113},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P266,'5. FY 2020-21'!$A:$A,0)),0)","v":14624266.24028842},19578616.732743129,null,106410817,410817,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE266,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50289},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE266,'4. FY 2019-20'!A:A,0)),\"\")","v":"SETON MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE266,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3150408.3669726951},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE266,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2313624.9362198701},5464033.3031925652,{"$f":"AO266*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1208634.7217200492},0,0,5464033.3031925652,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE266,'6. FY 2021-22'!$A:$A,0)),0)","v":2455912.8462342145},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE266,'6. FY 2021-22'!$A:$A,0)),0)","v":7388343.8627196178},9844256.7089538313]
[106370875,370875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50222},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SHARP CHULA VISTA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A267,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":15972010.793489227},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A267,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":11876043.699037934},27848054.492527161,{"$f":"K267*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6232362.2589725796},0,0,27848054.492527161,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":21348484.896951862},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":32903898.315932196},54252383.212884054,null,106370875,370875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50222},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P267,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP CHULA VISTA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P267,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":17177562.426792942},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P267,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":12275629.036082588},29453191.46287553,{"$f":"Z267*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6507210.5586424991},0,0,29453191.46287553,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P267,'5. FY 2020-21'!$A:$A,0)),0)","v":23967073.794951938},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P267,'5. FY 2020-21'!$A:$A,0)),0)","v":33638979.156342752},57606052.95129469,null,106370875,370875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE267,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50222},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE267,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP CHULA VISTA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE267,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8515171.5404083151},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE267,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6253447.4637043756},14768619.004112691,{"$f":"AO267*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3266792.9951663581},0,0,14768619.004112691,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE267,'6. FY 2021-22'!$A:$A,0)),0)","v":11782269.391490499},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE267,'6. FY 2021-22'!$A:$A,0)),0)","v":17162044.494781237},28944313.886271738]
[106370689,370689,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50234},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A268,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":1317992.2432340288},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A268,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":979997.67706273415},2297989.9202967631,{"$f":"K268*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":514287.47579476837},0,0,2297989.9202967631,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":5089276.7478453573},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":8570761.4435265157},13660038.191371873,null,106370689,370689,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50234},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P268,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P268,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":1416443.8060718158},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P268,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1012235.5129196764},2428679.318991492,{"$f":"Z268*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":536577.76706535439},0,0,2428679.318991492,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P268,'5. FY 2020-21'!$A:$A,0)),0)","v":5267424.2725567808},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P268,'5. FY 2020-21'!$A:$A,0)),0)","v":8639450.4392150491},13906874.711771831,null,106370689,370689,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE268,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50234},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE268,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE268,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":706166.69755701011},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE268,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":518600.9844704346},1224767.6820274447,{"$f":"AO268*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":270916.49417181103},0,0,1224767.6820274447,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE268,'6. FY 2021-22'!$A:$A,0)),0)","v":2617251.898515685},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE268,'6. FY 2021-22'!$A:$A,0)),0)","v":4365083.6304738233},6982335.5289895087]
[106370714,370714,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50026},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SHARP GROSSMONT HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A269,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":30777693.123795014},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A269,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":22884859.847625885},53662552.971420899,{"$f":"K269*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":12009617.043407697},0,0,53662552.971420899,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":33914921.908608176},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":63649641.691356011},97564563.599964187,null,106370714,370714,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50026},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P269,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP GROSSMONT HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P269,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":33105679.196554709},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P269,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":23658364.714808725},56764043.911363438,{"$f":"Z269*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":12541105.650871573},0,0,56764043.911363438,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P269,'5. FY 2020-21'!$A:$A,0)),0)","v":37902965.015407234},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P269,'5. FY 2020-21'!$A:$A,0)),0)","v":65179566.11716114},103082531.13256837,null,106370714,370714,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE269,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50026},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE269,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP GROSSMONT HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE269,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":16396079.689366119},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE269,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":12041098.932840148},28437178.622206267,{"$f":"AO269*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":6290254.7556713372},0,0,28437178.622206267,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE269,'6. FY 2021-22'!$A:$A,0)),0)","v":18641679.519468237},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE269,'6. FY 2021-22'!$A:$A,0)),0)","v":33351042.690570224},51992722.210038461]
[106370694,370694,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50100},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SHARP MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A270,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":33954462.726980969},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A270,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":25246957.839983299},59201420.566964269,{"$f":"K270*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":13249209.179697648},0,0,59201420.566964269,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":54778309.512711421},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":40862989.031360894},95641298.544072315,null,106370694,370694,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50100},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P270,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P270,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":36452532.402807884},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P270,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":26050131.798950132},62502664.201758012,{"$f":"Z270*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":13808961.821662575},0,0,62502664.201758012,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P270,'5. FY 2020-21'!$A:$A,0)),0)","v":60771414.737838969},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P270,'5. FY 2020-21'!$A:$A,0)),0)","v":41939761.426974177},102711176.16481315,null,106370694,370694,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE270,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50100},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE270,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE270,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":18347281.719039332},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE270,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":13474040.045738705},31821321.764778037,{"$f":"AO270*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":7038821.3690909874},0,0,31821321.764778037,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE270,'6. FY 2021-22'!$A:$A,0)),0)","v":29980702.337212555},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE270,'6. FY 2021-22'!$A:$A,0)),0)","v":21410797.020149682},51391499.357362241]
[106370745,370745,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54145},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SHARP MESA VISTA HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A271,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A271,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K271*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106370745,370745,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54145},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P271,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP MESA VISTA HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P271,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P271,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z271*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P271,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P271,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106370745,370745,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE271,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54145},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE271,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP MESA VISTA HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE271,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE271,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO271*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE271,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE271,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106450940,450940,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50764},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SHASTA REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A272,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":7341465.169110978},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A272,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":5458771.7408047151},12800236.909915693,{"$f":"K272*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2864678.1571284859},0,0,12800236.909915693,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":2080697.5948247844},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":12908431.333250333},14989128.928075116,null,106450940,450940,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50764},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P272,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHASTA REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P272,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":7914230.8787962338},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P272,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":5655759.5286324229},13569990.407428656,{"$f":"Z272*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2998071.8718105303},0,0,13569990.407428656,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P272,'5. FY 2020-21'!$A:$A,0)),0)","v":2306651.1601453768},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P272,'5. FY 2020-21'!$A:$A,0)),0)","v":13068917.493627392},15375568.653772768,null,106450940,450940,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE272,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50764},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE272,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHASTA REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE272,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3827794.4233010616},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE272,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2811089.737227533},6638884.1605285946,{"$f":"AO272*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1468509.7005546812},0,0,6638884.1605285946,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE272,'6. FY 2021-22'!$A:$A,0)),0)","v":1134299.6764857033},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE272,'6. FY 2021-22'!$A:$A,0)),0)","v":6663209.9907643031},7797509.6672500065]
[106190708,190708,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50755},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SHERMAN OAKS HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A273,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":6362399.9417641433},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A273,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4730784.4150686665},11093184.35683281,{"$f":"K273*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2482641.7779346919},0,0,11093184.35683281,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":5895043.3976915246},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":5508854.6735703228},11403898.071261847,null,106190708,190708,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50755},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P273,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHERMAN OAKS HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P273,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6855699.2274979828},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P273,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4899299.353932579},11754998.581430562,{"$f":"Z273*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2597078.5197362304},0,0,11754998.581430562,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P273,'5. FY 2020-21'!$A:$A,0)),0)","v":6455252.9428713731},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P273,'5. FY 2020-21'!$A:$A,0)),0)","v":5572656.4397638813},12027909.382635254,null,106190708,190708,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE273,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50755},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE273,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHERMAN OAKS HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE273,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3330662.0783530464},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE273,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2446001.261101366},5776663.3394544125,{"$f":"AO273*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1277787.9453392921},0,0,5776663.3394544125,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE273,'6. FY 2021-22'!$A:$A,0)),0)","v":3187861.7866811724},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE273,'6. FY 2021-22'!$A:$A,0)),0)","v":2829634.4843179965},6017496.270999169]
[106344114,344114,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53311},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A274,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2170321.2192027364},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A274,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1613749.8260837477},3784071.0452864841,{"$f":"K274*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":846870.70596773399},0,0,3784071.0452864841,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":1449919.1539164919},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":4162663.0703221988},5612582.2242386909,null,106344114,344114,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53311},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P274,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P274,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2336385.5830754088},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P274,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1669654.983081317},4006040.5661567259,{"$f":"Z274*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":885070.45164538431},0,0,4006040.5661567259,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P274,'5. FY 2020-21'!$A:$A,0)),0)","v":1520024.0359838884},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P274,'5. FY 2020-21'!$A:$A,0)),0)","v":4301129.7380938008},5821153.7740776893,null,106344114,344114,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE274,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53311},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE274,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE274,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1148570.8499761904},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE274,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":843497.68346815638},1992068.5334443469,{"$f":"AO274*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":440642.1161745108},0,0,1992068.5334443469,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE274,'6. FY 2021-22'!$A:$A,0)),0)","v":747675.56729279819},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE274,'6. FY 2021-22'!$A:$A,0)),0)","v":2206649.0284847422},2954324.5957775405]
[106291023,291023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50150},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SIERRA NEVADA MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A275,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A275,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K275*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":2709581.679482976},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":8397944.8898597211},11107526.569342697,null,106291023,291023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50150},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P275,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA NEVADA MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P275,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P275,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z275*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P275,'5. FY 2020-21'!$A:$A,0)),0)","v":3010064.7536022901},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P275,'5. FY 2020-21'!$A:$A,0)),0)","v":8385132.3720024955},11395197.125604786,null,106291023,291023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE275,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50150},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE275,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA NEVADA MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE275,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE275,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO275*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE275,'6. FY 2021-22'!$A:$A,0)),0)","v":1477136.5760081294},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE275,'6. FY 2021-22'!$A:$A,0)),0)","v":4269653.9299675031},5746790.505975632]
[106342392,342392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54087},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SIERRA VISTA HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A276,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A276,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K276*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106342392,342392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54087},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P276,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VISTA HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P276,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P276,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z276*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P276,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P276,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106342392,342392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE276,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54087},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE276,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VISTA HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE276,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE276,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO276*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE276,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE276,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106400524,400524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50506},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SIERRA VISTA REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A277,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5157581.9045920502},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A277,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3834937.8091624435},8992519.7137544937,{"$f":"K277*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2012515.4700523019},0,0,8992519.7137544937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":6781739.8240101878},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":11205156.385981159},17986896.209991347,null,106400524,400524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50506},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P277,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VISTA REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P277,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5542735.5705972183},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P277,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3961014.0262755663},9503749.5968727842,{"$f":"Z277*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2099701.1410941752},0,0,9503749.5968727842,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P277,'5. FY 2020-21'!$A:$A,0)),0)","v":7546837.1775562447},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P277,'5. FY 2020-21'!$A:$A,0)),0)","v":11465525.088796262},19012362.266352504,null,106400524,400524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE277,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50506},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE277,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VISTA REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE277,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2763839.2959394534},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE277,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2029732.9012411521},4793572.1971806055,{"$f":"AO277*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1060329.8840069612},0,0,4793572.1971806055,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE277,'6. FY 2021-22'!$A:$A,0)),0)","v":3720316.7781723477},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE277,'6. FY 2021-22'!$A:$A,0)),0)","v":5863668.6137689492},9583985.3919412978]
[106190661,190661,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50763},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SILVER LAKE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A278,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":13418427.348814704},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A278,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":9977317.9236673936},23395745.272482097,{"$f":"K278*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5235940.6254351055},0,0,23395745.272482097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":7339744.6536510885},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":24817768.208819728},32157512.862470817,null,106190661,190661,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50763},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P278,'4. FY 2019-20'!A:A,0)),\"\")","v":"SILVER LAKE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P278,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":14453654.707337167},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P278,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":10329038.486051699},24782693.193388864,{"$f":"Z278*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5475338.8278104495},0,0,24782693.193388864,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P278,'5. FY 2020-21'!$A:$A,0)),0)","v":8009541.0830058251},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P278,'5. FY 2020-21'!$A:$A,0)),0)","v":25713775.361270875},33723316.444276698,null,106190661,190661,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE278,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50763},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE278,'4. FY 2019-20'!A:A,0)),\"\")","v":"SILVER LAKE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE278,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7068404.858244177},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE278,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5190958.0709519312},12259362.929196108,{"$f":"AO278*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2711749.8888113629},0,0,12259362.929196108,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE278,'6. FY 2021-22'!$A:$A,0)),0)","v":3965465.6696454538},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE278,'6. FY 2021-22'!$A:$A,0)),0)","v":13133042.334517138},17098508.004162591]
[106301258,301258,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50747},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SOUTH COAST GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A279,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":4129784.0154623203},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A279,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3070715.144721264},7200499.1601835843,{"$f":"K279*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1611463.3510119759},0,0,7200499.1601835843,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":9153649.6447149366},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":13623955.524889896},22777605.16960483,null,106301258,301258,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50747},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P279,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTH COAST GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P279,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4448473.2014969001},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P279,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3179019.5513046323},7627492.7528015319,{"$f":"Z279*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1685172.2652725223},0,0,7627492.7528015319,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P279,'5. FY 2020-21'!$A:$A,0)),0)","v":10390740.823392503},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P279,'5. FY 2020-21'!$A:$A,0)),0)","v":13751358.163383236},24142098.986775741,null,106301258,301258,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE279,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50747},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE279,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTH COAST GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE279,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2173023.9286652887},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE279,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1595844.6533690454},3768868.5820343341,{"$f":"AO279*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":833667.21560517699},0,0,3768868.5820343341,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE279,'6. FY 2021-22'!$A:$A,0)),0)","v":5105929.5028895447},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE279,'6. FY 2021-22'!$A:$A,0)),0)","v":6956970.5156684909},12062900.018558037]
[106190380,190380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50135},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A280,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":27134043.920373786},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A280,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":20175611.918652873},47309655.83902666,{"$f":"K280*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":10587846.042000987},0,0,47309655.83902666,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":14848206.133514173},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":56859827.168965034},71708033.302479208,null,106190380,190380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50135},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P280,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P280,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":29208979.415752027},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P280,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":20873659.889663823},50082639.305415854,{"$f":"Z280*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":11064956.397124792},0,0,50082639.305415854,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P280,'5. FY 2020-21'!$A:$A,0)),0)","v":16351128.882196149},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P280,'5. FY 2020-21'!$A:$A,0)),0)","v":58754526.91706118},75105655.799257323,null,106190380,190380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE280,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50135},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE280,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE280,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":14377507.902769042},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE280,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":10558682.218238601},24936190.121007644,{"$f":"AO280*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":5515842.1508984258},0,0,24936190.121007644,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE280,'6. FY 2021-22'!$A:$A,0)),0)","v":8082981.7789356029},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE280,'6. FY 2021-22'!$A:$A,0)),0)","v":29981757.834951669},38064739.613887273]
[106334068,334068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50701},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A281,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":12809888.280544795},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A281,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":9524836.6011346504},22334724.881679446,{"$f":"K281*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4998485.4940034561},0,0,22334724.881679446,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":11121128.713126499},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":20964377.698391248},32085506.411517747,null,106334068,334068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50701},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P281,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P281,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":13759940.56786425},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P281,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":9833288.4359763637},23593229.003840614,{"$f":"Z281*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5212545.7806423157},0,0,23593229.003840614,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P281,'5. FY 2020-21'!$A:$A,0)),0)","v":12413762.978093937},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P281,'5. FY 2020-21'!$A:$A,0)),0)","v":21233143.191348225},33646906.169442162,null,106334068,334068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE281,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50701},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE281,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE281,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6892449.6995226303},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE281,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5061738.5554305566},11954188.254953187,{"$f":"AO281*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2644245.7783836154},0,0,11954188.254953187,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE281,'6. FY 2021-22'!$A:$A,0)),0)","v":6103164.1404227335},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE281,'6. FY 2021-22'!$A:$A,0)),0)","v":10796063.935701866},16899228.076124601]
[106100899,100899,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50093},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. AGNES MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A282,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":20928730.393689416},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A282,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":15561629.649170855},36490360.04286027,{"$f":"K282*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":8166500.2059109854},0,0,36490360.04286027,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":14941573.91055537},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":51116623.259746015},66058197.170301385,null,106100899,100899,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50093},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P282,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. AGNES MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P282,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":22527373.909014184},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P282,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":16098773.411112761},38626147.320126943,{"$f":"Z282*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":8533828.1251464579},0,0,38626147.320126943,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P282,'5. FY 2020-21'!$A:$A,0)),0)","v":16905902.505277965},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P282,'5. FY 2020-21'!$A:$A,0)),0)","v":52208901.556222998},69114804.061500967,null,106100899,100899,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE282,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50093},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE282,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. AGNES MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE282,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":11067469.29824185},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE282,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":8127826.6074012434},19195295.905643094,{"$f":"AO282*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4245966.2739784941},0,0,19195295.905643094,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE282,'6. FY 2021-22'!$A:$A,0)),0)","v":8313477.2443879964},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE282,'6. FY 2021-22'!$A:$A,0)),0)","v":26671656.292145398},34985133.536533393]
[106361339,361339,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50129},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. BERNARDINE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A283,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":16023918.419849711},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A283,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":11914639.793602416},27938558.213452127,{"$f":"K283*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6252616.8866249602},0,0,27938558.213452127,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":15343458.610355502},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":46867135.051763535},62210593.662119038,null,106361339,361339,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50129},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P283,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. BERNARDINE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P283,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":17218547.288115129},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P283,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":12304918.113379242},29523465.401494369,{"$f":"Z283*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6522736.4589835303},0,0,29523465.401494369,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P283,'5. FY 2020-21'!$A:$A,0)),0)","v":17180161.263531752},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P283,'5. FY 2020-21'!$A:$A,0)),0)","v":47878459.762356974},65058621.025888726,null,106361339,361339,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE283,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50129},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE283,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. BERNARDINE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE283,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":8610226.854591405},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE283,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6323255.0313580688},14933481.885949474,{"$f":"AO283*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3303260.379652163},0,0,14933481.885949474,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE283,'6. FY 2021-22'!$A:$A,0)),0)","v":8445829.945964193},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE283,'6. FY 2021-22'!$A:$A,0)),0)","v":24479663.372224778},32925493.318188973]
[106521041,521041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50042},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. ELIZABETH COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A284,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A284,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K284*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":2387732.3677392695},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":8282529.136468254},10670261.504207524,null,106521041,521041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50042},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P284,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. ELIZABETH COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P284,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P284,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z284*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P284,'5. FY 2020-21'!$A:$A,0)),0)","v":2618185.4662575033},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P284,'5. FY 2020-21'!$A:$A,0)),0)","v":8298922.6914543714},10917108.157711875,null,106521041,521041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE284,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50042},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE284,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. ELIZABETH COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE284,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE284,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO284*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE284,'6. FY 2021-22'!$A:$A,0)),0)","v":1284912.2870135978},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE284,'6. FY 2021-22'!$A:$A,0)),0)","v":4234464.218197735},5519376.5052113328]
[106190754,190754,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50104},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. FRANCIS MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A285,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":23059827.702526473},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A285,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":17146214.401453137},40206042.10397961,{"$f":"K285*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":8998065.5366336666},0,0,40206042.10397961,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":43659437.202867873},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":75102253.305058882},118761690.50792676,null,106190754,190754,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50104},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P285,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. FRANCIS MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P285,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":24799275.626759581},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P285,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":17722346.185907688},42521621.812667266,{"$f":"Z285*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":9394470.7750518788},0,0,42521621.812667266,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P285,'5. FY 2020-21'!$A:$A,0)),0)","v":50335828.118461296},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P285,'5. FY 2020-21'!$A:$A,0)),0)","v":77119211.581758425},127455039.70021972,null,106190754,190754,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE285,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50104},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE285,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. FRANCIS MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE285,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":12337549.047754122},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE285,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":9060559.0779803339},21398108.125734456,{"$f":"AO285*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4733224.5293548005},0,0,21398108.125734456,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE285,'6. FY 2021-22'!$A:$A,0)),0)","v":24718162.228109755},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE285,'6. FY 2021-22'!$A:$A,0)),0)","v":39463806.766756609},64181968.994866364]
[106380960,380960,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50152},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. FRANCIS MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A286,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":7908640.2206537025},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A286,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":5880496.7060715323},13789136.926725235,{"$f":"K286*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3085992.8326048283},0,0,13789136.926725235,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":7801482.8048228286},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":7709624.3240961106},15511107.128918938,null,106380960,380960,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50152},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P286,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. FRANCIS MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P286,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":8511648.5574404057},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P286,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6082693.0841871183},14594341.641627524,{"$f":"Z286*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3224385.8580330131},0,0,14594341.641627524,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P286,'5. FY 2020-21'!$A:$A,0)),0)","v":8616062.2707566582},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P286,'5. FY 2020-21'!$A:$A,0)),0)","v":7793552.0161906378},16409614.286947295,null,106380960,380960,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE286,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50152},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE286,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. FRANCIS MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE286,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4188924.5498927757},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE286,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3076299.6937722135},7265224.2436649892,{"$f":"AO286*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1607055.0442738261},0,0,7265224.2436649892,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE286,'6. FY 2021-22'!$A:$A,0)),0)","v":4255647.0900506843},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE286,'6. FY 2021-22'!$A:$A,0)),0)","v":3952553.2617771374},8208200.3518278217]
[106560508,560508,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50616},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. JOHN'S PLEASANT VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A287,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2867411.330105003},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A287,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2132073.5817011185},4999484.9118061215,{"$f":"K287*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1118878.9179870547},0,0,4999484.9118061215,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":1085713.8887430085},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":6907835.1375635015},7993549.02630651,null,106560508,560508,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50616},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P287,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOHN'S PLEASANT VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P287,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3088942.2206184864},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P287,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2207455.7420942034},5296397.9627126902,{"$f":"Z287*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1170154.2357193448},0,0,5296397.9627126902,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P287,'5. FY 2020-21'!$A:$A,0)),0)","v":1142233.124659606},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P287,'5. FY 2020-21'!$A:$A,0)),0)","v":6933657.3305003522},8075890.4551599585,null,106560508,560508,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE287,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50616},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE287,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOHN'S PLEASANT VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE287,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1500679.2564338709},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE287,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1102082.1888844955},2602761.4453183664,{"$f":"AO287*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":575726.33265759784},0,0,2602761.4453183664,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE287,'6. FY 2021-22'!$A:$A,0)),0)","v":565084.49458396004},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE287,'6. FY 2021-22'!$A:$A,0)),0)","v":3495166.5577334836},4060251.0523174438]
[106560529,560529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50082},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. JOHN'S REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A288,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":11767220.703522081},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A288,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":8749557.528988054},20516778.232510135,{"$f":"K288*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4591631.1448729327},0,0,20516778.232510135,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":15153722.343811063},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":19234566.983620666},34388289.327431731,null,106560529,560529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50082},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P288,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOHN'S REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P288,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":12664709.392366583},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P288,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":9050601.6213331204},21715311.013699703,{"$f":"Z288*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4797649.9012225103},0,0,21715311.013699703,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P288,'5. FY 2020-21'!$A:$A,0)),0)","v":17178812.819192462},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P288,'5. FY 2020-21'!$A:$A,0)),0)","v":19580609.815991472},36759422.63518393,null,106560529,560529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE288,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50082},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE288,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOHN'S REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE288,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":6226523.1046348838},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE288,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4572689.455708676},10799212.56034356,{"$f":"AO288*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2388767.1511885193},0,0,10799212.56034356,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE288,'6. FY 2021-22'!$A:$A,0)),0)","v":8455477.7558785584},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE288,'6. FY 2021-22'!$A:$A,0)),0)","v":9985976.7280024271},18441454.483880986]
[106121080,121080,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - EUREKA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A289,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":7291073.0533696488},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A289,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":5421302.5093867797},12712375.562756428,{"$f":"K289*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2845014.8896566117},0,0,12712375.562756428,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":4506584.2097520223},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":21779356.517915871},26285940.727667894,null,106121080,121080,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P289,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - EUREKA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P289,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":7855335.9601570414},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P289,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":5613671.3582993997},13469007.318456441,{"$f":"Z289*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2975761.2769253347},0,0,13469007.318456441,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P289,'5. FY 2020-21'!$A:$A,0)),0)","v":4944826.7429464106},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P289,'5. FY 2020-21'!$A:$A,0)),0)","v":22068509.681961715},27013336.424908124,null,106121080,121080,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE289,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE289,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - EUREKA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE289,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3824167.9723663279},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE289,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2808426.511913463},6632594.4842797909,{"$f":"AO289*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1467118.435040571},0,0,6632594.4842797909,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE289,'6. FY 2021-22'!$A:$A,0)),0)","v":2432270.4010978881},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE289,'6. FY 2021-22'!$A:$A,0)),0)","v":11275857.680471824},13708128.081569713]
[106301340,301340,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50069},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - ORANGE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A290,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":16758631.682861637},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A290,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":12460938.373700369},29219570.056562006,{"$f":"K290*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6539305.8496344695},0,0,29219570.056562006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":19103597.373804118},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":32550486.078745604},51654083.452549726,null,106301340,301340,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50069},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P290,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - ORANGE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P290,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":18000468.81349178},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P290,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":12863703.949364917},30864172.7628567,{"$f":"Z290*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":6818944.2607391812},0,0,30864172.7628567,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P290,'5. FY 2020-21'!$A:$A,0)),0)","v":21154178.435003202},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P290,'5. FY 2020-21'!$A:$A,0)),0)","v":33069048.021780744},54223226.45678395,null,106301340,301340,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE290,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50069},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE290,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - ORANGE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE290,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":9014387.2921287268},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE290,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6620065.9706390668},15634453.262767794,{"$f":"AO290*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3458314.036528579},0,0,15634453.262767794,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE290,'6. FY 2021-22'!$A:$A,0)),0)","v":10390806.185400821},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE290,'6. FY 2021-22'!$A:$A,0)),0)","v":16881649.607243046},27272455.792643867]
[106392232,392232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54123},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. JOSEPH'S BEHAVIORAL HEALTH CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A291,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A291,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},{"$f":"E291+F291","v":0},{"$f":"K291*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,{"$f":"G291+J291","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106392232,392232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54123},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P291,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH'S BEHAVIORAL HEALTH CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P291,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P291,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z291*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,{"$f":"V291+Y291","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P291,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P291,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106392232,392232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE291,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54123},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE291,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH'S BEHAVIORAL HEALTH CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE291,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE291,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO291*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,{"$f":"AK291+AN291","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE291,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE291,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106391042,{"$f":"A292-106000000","v":391042},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50084},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A292,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":18495548.884323072},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A292,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":13752429.147960007},32247978.032283079,{"$f":"K292*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":7217060.0380902663},0,0,32247978.032283079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":18604845.395282652},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":43068840.481710374},{"$f":"SUM(L292:M292)","v":61673685.87699303},null,106391042,{"$f":"P292-106000000","v":391042},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50084},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P292,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P292,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":19898456.138044164},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P292,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":14220065.680587681},34118521.818631843,{"$f":"Z292*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":7537940.5217705406},0,0,34118521.818631843,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P292,'5. FY 2020-21'!$A:$A,0)),0)","v":21166162.794325143},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P292,'5. FY 2020-21'!$A:$A,0)),0)","v":43793469.562360242},{"$f":"SUM(AA292:AB292)","v":64959632.356685385},null,106391042,{"$f":"AE292-106000000","v":391042},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE292,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50084},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE292,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE292,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":9837358.6104866024},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE292,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":7224446.972133222},17061805.582619824,{"$f":"AO292*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3774041.9024061244},0,0,17061805.582619824,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE292,'6. FY 2021-22'!$A:$A,0)),0)","v":10412073.592274481},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE292,'6. FY 2021-22'!$A:$A,0)),0)","v":22333819.612029031},{"$f":"SUM(AP292:AQ292)","v":32745893.20430351}]
[106301342,301342,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50168},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. JUDE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A293,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":14637340.856966868},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A293,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":10883645.265623838},25520986.122590706,{"$f":"K293*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5711567.0599136064},0,0,25520986.122590706,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":9107965.2229550816},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":15162431.454660922},24270396.677616004,null,106301342,301342,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50168},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P293,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JUDE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P293,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":15725639.1477497},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P293,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":11238038.770388814},{"$f":"T293+U293","v":26963677.918138511},{"$f":"Z293*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5957192.4444895601},0,0,26963677.918138511,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P293,'5. FY 2020-21'!$A:$A,0)),0)","v":10134595.68191829},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P293,'5. FY 2020-21'!$A:$A,0)),0)","v":15293171.48379425},25427767.165712539,null,106301342,301342,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE293,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50168},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE293,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JUDE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE293,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7849256.2122472972},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE293,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5764406.6381415464},{"$f":"AI293+AJ293","v":13613662.850388844},{"$f":"AO293*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3011318.690381418},0,0,13613662.850388844,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE293,'6. FY 2021-22'!$A:$A,0)),0)","v":4982130.0378353745},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE293,'6. FY 2021-22'!$A:$A,0)),0)","v":7782192.2826569732},12764322.320492348]
[106361343,361343,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - APPLE VALLEY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A294,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A294,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K294*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":14101876.437535636},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":34813225.905972809},48915102.343508445,null,106361343,361343,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P294,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - APPLE VALLEY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P294,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P294,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z294*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P294,'5. FY 2020-21'!$A:$A,0)),0)","v":15630254.671482781},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P294,'5. FY 2020-21'!$A:$A,0)),0)","v":35523697.686541215},51153952.358023994,null,106361343,361343,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE294,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE294,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - APPLE VALLEY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE294,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE294,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO294*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE294,'6. FY 2021-22'!$A:$A,0)),0)","v":7694630.900996374},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE294,'6. FY 2021-22'!$A:$A,0)),0)","v":18125985.924860816},25820616.825857192]
[106190053,190053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50191},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - LONG BEACH"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A295,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":13569294.239182791},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A295,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":10089495.520208945},23658789.759391736,{"$f":"K295*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5294809.6761648925},0,0,23658789.759391736,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":30177715.722743355},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":27504404.042813983},57682119.765557334,null,106190053,190053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50191},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P295,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - LONG BEACH"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P295,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":14599298.884422317},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P295,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":10433120.418327151},25032419.30274947,{"$f":"Z295*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5530511.8088997239},0,0,25032419.30274947,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P295,'5. FY 2020-21'!$A:$A,0)),0)","v":33670484.625493228},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P295,'5. FY 2020-21'!$A:$A,0)),0)","v":28185893.268205535},61856377.893698767,null,106190053,190053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE295,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50191},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE295,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - LONG BEACH"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE295,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7219698.4752030009},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE295,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5302066.4239376718},12521764.899140673,{"$f":"AO295*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2769792.7509837872},0,0,12521764.899140673,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE295,'6. FY 2021-22'!$A:$A,0)),0)","v":16579709.014682859},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE295,'6. FY 2021-22'!$A:$A,0)),0)","v":14385118.695569944},30964827.710252803]
[106380965,380965,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50457},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A296,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5771639.5446927045},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A296,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4291522.4848086815},10063162.029501386,{"$f":"K296*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2252123.9771137373},0,0,10063162.029501386,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":2555424.4706861647},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":4036766.8907441772},6592191.3614303414,null,106380965,380965,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50457},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P296,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P296,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6209642.0717436485},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P296,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4437606.4907020703},10647248.562445719,{"$f":"Z296*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2352338.9087857353},0,0,10647248.562445719,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P296,'5. FY 2020-21'!$A:$A,0)),0)","v":2851744.4253512286},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P296,'5. FY 2020-21'!$A:$A,0)),0)","v":4105009.9058390213},6956754.3311902499,null,106380965,380965,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE296,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50457},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE296,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE296,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3057262.4281207691},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE296,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2245219.5926159513},5302482.0207367204,{"$f":"AO296*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1172899.8572929874},0,0,5302482.0207367204,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE296,'6. FY 2021-22'!$A:$A,0)),0)","v":1405125.1110594266},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE296,'6. FY 2021-22'!$A:$A,0)),0)","v":2088563.7435213402},3493688.8545807665]
[106010967,10967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50002},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. ROSE HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A297,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5686423.5429271646},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A297,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4228159.8328602239},9914583.3757873885,{"$f":"K297*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2218872.2469383115},0,0,9914583.3757873885,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":9241179.0038205516},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":11868850.989981232},21110029.993801784,null,106010967,10967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50002},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P297,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. ROSE HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P297,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6123511.3727350729},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P297,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4376054.7708842102},10499566.143619284,{"$f":"Z297*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2319710.8454967518},0,0,10499566.143619284,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P297,'5. FY 2020-21'!$A:$A,0)),0)","v":10496003.958833436},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P297,'5. FY 2020-21'!$A:$A,0)),0)","v":12115354.426632835},22611358.38546627,null,106010967,10967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE297,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50002},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE297,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. ROSE HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE297,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3001121.0828632414},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE297,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2203990.0118090799},5205111.0946723213,{"$f":"AO297*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1151361.5767596848},0,0,5205111.0946723213,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE297,'6. FY 2021-22'!$A:$A,0)),0)","v":5160899.6187673649},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE297,'6. FY 2021-22'!$A:$A,0)),0)","v":6187098.3868192267},11347998.005586591]
[106190762,190762,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50502},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. VINCENT MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A298,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":10634243.414873021},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A298,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":7907128.3593622344},18541371.774235256,{"$f":"K298*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":4149537.4733029227},0,0,18541371.774235256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":6864283.527388039},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":12323640.440511122},19187923.967899162,null,106190762,190762,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50502},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P298,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. VINCENT MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P298,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":11448872.191392537},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P298,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":8181725.928927158},19630598.120319694,{"$f":"Z298*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":4337066.0025764341},0,0,19630598.120319694,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P298,'5. FY 2020-21'!$A:$A,0)),0)","v":7594959.4242742732},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P298,'5. FY 2020-21'!$A:$A,0)),0)","v":12641588.070371769},20236547.494646043,null,106190762,190762,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE298,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50502},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE298,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. VINCENT MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE298,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5607356.1192441909},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE298,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":4117980.0941853202},9725336.2134295106,{"$f":"AO298*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2151227.5595180499},0,0,9725336.2134295106,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE298,'6. FY 2021-22'!$A:$A,0)),0)","v":3736435.1549293092},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE298,'6. FY 2021-22'!$A:$A,0)),0)","v":6444556.9289601445},10180992.083889455]
[106430905,430905,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50441},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"STANFORD UNIVERSITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A299,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":31835820.83106602},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A299,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":23671634.352927111},55507455.183993131,{"$f":"K299*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":12422504.016327677},0,0,55507455.183993131,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":38271891.578203827},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":48047364.793210059},86319256.371413887,null,106430905,430905,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50441},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P299,'4. FY 2019-20'!A:A,0)),\"\")","v":"STANFORD UNIVERSITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P299,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":34231464.160992734},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P299,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":24462886.232732892},58694350.393725626,{"$f":"Z299*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":12967575.927930538},0,0,58694350.393725626,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P299,'5. FY 2020-21'!$A:$A,0)),0)","v":40488152.446696654},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P299,'5. FY 2020-21'!$A:$A,0)),0)","v":48764362.624455407},89252515.071152061,null,106430905,430905,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE299,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50441},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE299,'4. FY 2019-20'!A:A,0)),\"\")","v":"STANFORD UNIVERSITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE299,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":16953594.473878298},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE299,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":12450531.602357244},29404126.07623554,{"$f":"AO299*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":6504141.8610694204},0,0,29404126.07623554,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE299,'6. FY 2021-22'!$A:$A,0)),0)","v":19983338.030287288},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE299,'6. FY 2021-22'!$A:$A,0)),0)","v":24917552.698687725},44900890.728975013]
[106504038,504038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50726},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"STANISLAUS SURGICAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A300,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A300,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K300*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106504038,504038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50726},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P300,'4. FY 2019-20'!A:A,0)),\"\")","v":"STANISLAUS SURGICAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P300,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P300,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z300*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P300,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P300,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106504038,504038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE300,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50726},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE300,'4. FY 2019-20'!A:A,0)),\"\")","v":"STANISLAUS SURGICAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE300,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE300,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO300*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106034002,34002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50014},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER AMADOR HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A301,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A301,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K301*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":1150646.7379120393},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":4663594.3868608465},5814241.1247728858,null,106034002,34002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50014},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P301,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER AMADOR HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P301,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P301,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z301*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P301,'5. FY 2020-21'!$A:$A,0)),0)","v":1247026.4445149354},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P301,'5. FY 2020-21'!$A:$A,0)),0)","v":4718433.6209262153},5965460.0654411502,null,106034002,34002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE301,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50014},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE301,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER AMADOR HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE301,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE301,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO301*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE301,'6. FY 2021-22'!$A:$A,0)),0)","v":612999.64888596418},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE301,'6. FY 2021-22'!$A:$A,0)),0)","v":2409368.9360906351},3022368.5849765996]
[106310791,310791,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50498},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER AUBURN FAITH HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A302,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2529841.7653350914},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A302,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1881072.5678333531},4410914.3331684442,{"$f":"K302*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":987157.50592117978},0,0,4410914.3331684442,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":1930429.1169389337},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":4143748.6861769925},6074177.8031159267,null,106310791,310791,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50498},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P302,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER AUBURN FAITH HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P302,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2723171.4120468642},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P302,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1946064.3614842417},4669235.7735311054,{"$f":"Z302*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1031592.8025867832},0,0,4669235.7735311054,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P302,'5. FY 2020-21'!$A:$A,0)),0)","v":2094294.1442976668},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P302,'5. FY 2020-21'!$A:$A,0)),0)","v":4172327.2403932698},6266621.3846909367,null,106310791,310791,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE302,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50498},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE302,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER AUBURN FAITH HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE302,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1334867.5240385365},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE302,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":980311.89306843362},2315179.4171069702,{"$f":"AO302*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":512113.68512196146},0,0,2315179.4171069702,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE302,'6. FY 2021-22'!$A:$A,0)),0)","v":1029952.3623012373},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE302,'6. FY 2021-22'!$A:$A,0)),0)","v":2129386.0367114614},3159338.3990126988]
[106344017,344017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER CENTER FOR PSYCHIATRY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A303,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A303,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K303*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106344017,344017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P303,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER CENTER FOR PSYCHIATRY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P303,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P303,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z303*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P303,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P303,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106344017,344017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE303,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE303,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER CENTER FOR PSYCHIATRY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE303,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE303,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO303*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106084001,84001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50417},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER COAST HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A304,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A304,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K304*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":613625.76857548498},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":6936599.5576781007},7550225.3262535855,null,106084001,84001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50417},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P304,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER COAST HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P304,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P304,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z304*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P304,'5. FY 2020-21'!$A:$A,0)),0)","v":664601.73861849285},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P304,'5. FY 2020-21'!$A:$A,0)),0)","v":7046162.2870838735},7710764.0257023666,null,106084001,84001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE304,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50417},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE304,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER COAST HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE304,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE304,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO304*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE304,'6. FY 2021-22'!$A:$A,0)),0)","v":326790.56845760025},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE304,'6. FY 2021-22'!$A:$A,0)),0)","v":3608096.16107983},3934886.7295374302]
[106574010,574010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50537},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER DAVIS HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A305,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2189510.7856300804},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A305,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1628018.2943688822},3817529.0799989626,{"$f":"K305*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":854358.57528576488},0,0,3817529.0799989626,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":3057927.5372847421},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":6047585.7324814182},9105513.2697661594,null,106574010,574010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50537},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P305,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER DAVIS HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P305,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2354314.5940517122},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P305,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1682467.6210016813},4036782.2150533935,{"$f":"Z305*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":891862.32622178202},0,0,4036782.2150533935,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P305,'5. FY 2020-21'!$A:$A,0)),0)","v":3511748.4074244075},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P305,'5. FY 2020-21'!$A:$A,0)),0)","v":6128706.34628319},9640454.753707597,null,106574010,574010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE305,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50537},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE305,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER DAVIS HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE305,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1168021.8745681206},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE305,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":857782.30002856744},2025804.174596688,{"$f":"AO305*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":448104.38168310199},0,0,2025804.174596688,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE305,'6. FY 2021-22'!$A:$A,0)),0)","v":1723049.7428488219},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE305,'6. FY 2021-22'!$A:$A,0)),0)","v":3128215.1940691206},4851264.936917942]
[106070934,70934,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50523},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER DELTA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A306,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":6805068.4272026895},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A306,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":5059932.0937941363},11865000.520996826,{"$f":"K306*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2655373.3392612324},0,0,11865000.520996826,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":7094634.7009861106},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":17572137.728704318},24666772.429690428,null,106070934,70934,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50523},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P306,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER DELTA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P306,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":7322696.7897008359},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P306,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":5233030.5721300738},12555727.361830909,{"$f":"Z306*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2773986.7091593593},0,0,12555727.361830909,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P306,'5. FY 2020-21'!$A:$A,0)),0)","v":7964810.8267424945},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P306,'5. FY 2020-21'!$A:$A,0)),0)","v":17806816.76768408},25771627.594426572,null,106070934,70934,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE306,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50523},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE306,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER DELTA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE306,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3611086.5563468509},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE306,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2651941.8851215946},6263028.4414684456,{"$f":"AO306*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1385371.0651902652},0,0,6263028.4414684456,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE306,'6. FY 2021-22'!$A:$A,0)),0)","v":3915316.4383577844},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE306,'6. FY 2021-22'!$A:$A,0)),0)","v":9079939.1247847024},12995255.563142486]
[106171395,171395,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51329},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER LAKESIDE HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A307,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A307,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K307*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":874116.45368780429},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":6479912.2546584103},7354028.7083462141,null,106171395,171395,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51329},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P307,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER LAKESIDE HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P307,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P307,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z307*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P307,'5. FY 2020-21'!$A:$A,0)),0)","v":955689.33050632617},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P307,'5. FY 2020-21'!$A:$A,0)),0)","v":6575014.610461683},7530703.9409680087,null,106171395,171395,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE307,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51329},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE307,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER LAKESIDE HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE307,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE307,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO307*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE307,'6. FY 2021-22'!$A:$A,0)),0)","v":469520.07683849346},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE307,'6. FY 2021-22'!$A:$A,0)),0)","v":3366430.4562563696},3835950.5330948629]
[106444012,444012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50714},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A308,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":837899.93234987673},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A308,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":623023.38388504134},1460923.3162349181,{"$f":"K308*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":326952.94178625057},0,0,1460923.3162349181,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":567103.47645841283},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":1310751.2546669543},1877854.7311253671,null,106444012,444012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50714},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P308,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P308,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":898640.69204946631},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P308,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":642197.04159662558},1540837.733646092,{"$f":"Z308*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":340423.39969081676},0,0,1540837.733646092,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P308,'5. FY 2020-21'!$A:$A,0)),0)","v":669085.42282838887},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P308,'5. FY 2020-21'!$A:$A,0)),0)","v":1355388.1325545877},2024473.5553829765,null,106444012,444012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE308,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50714},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE308,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE308,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":456423.29265159235},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE308,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":335192.19997661206},791615.4926282044,{"$f":"AO308*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":175103.97860916011},0,0,791615.4926282044,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE308,'6. FY 2021-22'!$A:$A,0)),0)","v":328246.77058312402},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE308,'6. FY 2021-22'!$A:$A,0)),0)","v":687052.13929579419},1015298.9098789182]
[106341051,341051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50108},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER MEDICAL CENTER - SACRAMENTO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A309,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":30307599.564936943},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A309,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":22535320.160994165},52842919.725931108,{"$f":"K309*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":11826184.074804431},0,0,52842919.725931108,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":51269721.692658402},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":67497936.273963228},118767657.96662164,null,106341051,341051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50108},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P309,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER MEDICAL CENTER - SACRAMENTO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P309,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":32597762.412610054},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P309,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":23295391.327433366},55893153.740043417,{"$f":"Z309*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":12348696.426717553},0,0,55893153.740043417,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P309,'5. FY 2020-21'!$A:$A,0)),0)","v":57234701.81510856},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P309,'5. FY 2020-21'!$A:$A,0)),0)","v":69316799.307999015},126551501.12310758,null,106341051,341051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE309,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50108},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE309,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER MEDICAL CENTER - SACRAMENTO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE309,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":16134405.371003279},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE309,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":11848928.217932368},27983333.588935647,{"$f":"AO309*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":6189865.018813299},0,0,27983333.588935647,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE309,'6. FY 2021-22'!$A:$A,0)),0)","v":28187401.861232616},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE309,'6. FY 2021-22'!$A:$A,0)),0)","v":35414882.784645408},63602284.645878024]
[106311000,311000,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER ROSEVILLE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A310,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":19200604.868408348},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A310,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":14276675.956049955},33477280.824458301,{"$f":"K310*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":7492176.5755438395},0,0,33477280.824458301,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":19079694.471156828},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":20365092.432870705},39444786.904027537,null,106311000,311000,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P310,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER ROSEVILLE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P310,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":20657816.453407973},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P310,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":14762728.562812999},35420545.016220972,{"$f":"Z310*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":7825601.6775956657},0,0,35420545.016220972,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P310,'5. FY 2020-21'!$A:$A,0)),0)","v":21365206.652294893},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P310,'5. FY 2020-21'!$A:$A,0)),0)","v":20805090.235106528},42170296.887401417,null,106311000,311000,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE310,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE310,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER ROSEVILLE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE310,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":10178445.914172327},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE310,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":7474937.7020044122},17653383.616176739,{"$f":"AO310*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3904897.940846811},0,0,17653383.616176739,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE310,'6. FY 2021-22'!$A:$A,0)),0)","v":10529107.975802381},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE310,'6. FY 2021-22'!$A:$A,0)),0)","v":10609173.711033128},21138281.686835509]
[106481094,481094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50101},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER SOLANO MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A311,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":4192860.1079091136},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A311,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3117615.5907545234},7310475.698663637,{"$f":"K311*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1636075.9726218428},0,0,7310475.698663637,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":3125149.0614034212},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":13415910.194368798},16541059.25577222,null,106481094,481094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50101},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P311,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SOLANO MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P311,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4515747.6739536012},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P311,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3227096.0156456097},7742843.6895992104,{"$f":"Z311*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1710657.2058374616},0,0,7742843.6895992104,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P311,'5. FY 2020-21'!$A:$A,0)),0)","v":3479629.0196455154},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P311,'5. FY 2020-21'!$A:$A,0)),0)","v":13616115.766349234},17095744.78599475,null,106481094,481094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE311,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50101},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE311,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SOLANO MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE311,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2208039.7498033508},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE311,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1621559.8837488715},3829599.6335522225,{"$f":"AO311*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":847100.81922325911},0,0,3829599.6335522225,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE311,'6. FY 2021-22'!$A:$A,0)),0)","v":1710831.8355303667},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE311,'6. FY 2021-22'!$A:$A,0)),0)","v":6952839.1648740862},8663671.0004044529]
[106514030,514030,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50766},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER SURGICAL HOSPITAL - NORTH VALLEY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A312,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A312,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K312*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106514030,514030,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50766},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P312,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SURGICAL HOSPITAL - NORTH VALLEY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P312,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P312,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z312*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P312,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P312,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106514030,514030,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE312,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50766},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE312,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SURGICAL HOSPITAL - NORTH VALLEY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE312,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE312,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO312*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106391056,391056,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50313},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SUTTER TRACY COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A313,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2755412.0233543497},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A313,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2048796.1109787149},4804208.1343330648,{"$f":"K313*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1075176.2019390287},0,0,4804208.1343330648,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":3400483.7974308338},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":9405222.6410703287},12805706.438501162,null,106391056,391056,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50313},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P313,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER TRACY COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P313,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2964154.7115671756},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P313,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2118278.6440059803},5082433.3555731559,{"$f":"Z313*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1122882.1853369907},0,0,5082433.3555731559,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P313,'5. FY 2020-21'!$A:$A,0)),0)","v":3731351.2307674214},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P313,'5. FY 2020-21'!$A:$A,0)),0)","v":9502749.0434199367},13234100.274187358,null,106391056,391056,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE313,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50313},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE313,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER TRACY COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE313,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1464281.6082286316},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE313,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1075352.1600443551},2539633.7682729866,{"$f":"AO313*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":561762.59961556189},0,0,2539633.7682729866,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE313,'6. FY 2021-22'!$A:$A,0)),0)","v":1835009.2999146248},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE313,'6. FY 2021-22'!$A:$A,0)),0)","v":4856946.0817403495},6691955.3816549741]
[106334564,334564,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50775},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"TEMECULA VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A314,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":6038754.8545219302},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A314,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4490136.9944800045},10528891.849001935,{"$f":"K314*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2356353.7699242989},0,0,10528891.849001935,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":3475901.1068479726},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":5378775.0875509223},8854676.1943988949,null,106334564,334564,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50775},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P314,'4. FY 2019-20'!A:A,0)),\"\")","v":"TEMECULA VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P314,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6492322.5654699458},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P314,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4639618.9061137121},11131941.471583657,{"$f":"Z314*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2459424.038083761},0,0,11131941.471583657,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P314,'5. FY 2020-21'!$A:$A,0)),0)","v":3851969.4312725347},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P314,'5. FY 2020-21'!$A:$A,0)),0)","v":5452541.313035042},9304510.7443075776,null,106334564,334564,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE314,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50775},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE314,'4. FY 2019-20'!A:A,0)),\"\")","v":"TEMECULA VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE314,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3220746.0281992066},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE314,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2365280.1338999788},5586026.1620991854,{"$f":"AO314*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1235619.3312373969},0,0,5586026.1620991854,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE314,'6. FY 2021-22'!$A:$A,0)),0)","v":1893705.9873687178},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE314,'6. FY 2021-22'!$A:$A,0)),0)","v":2768276.5882057846},4661982.5755745023]
[106190422,190422,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50351},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"TORRANCE MEMORIAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A315,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":18774092.595535316},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A315,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":13959541.284886265},32733633.880421579,{"$f":"K315*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":7325749.2529724026},0,0,32733633.880421579,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":13261826.148300035},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":8664059.1589076407},21925885.307207674,null,106190422,190422,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50351},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P315,'4. FY 2019-20'!A:A,0)),\"\")","v":"TORRANCE MEMORIAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P315,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":20157117.653219227},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P315,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":14404913.374766191},34562031.027985416,{"$f":"Z315*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":7635926.7727205763},0,0,34562031.027985416,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P315,'5. FY 2020-21'!$A:$A,0)),0)","v":15233329.089825895},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P315,'5. FY 2020-21'!$A:$A,0)),0)","v":8749350.3042836767},23982679.394109569,null,106190422,190422,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE315,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50351},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE315,'4. FY 2019-20'!A:A,0)),\"\")","v":"TORRANCE MEMORIAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE315,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":10110278.625734311},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE315,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":7424876.4020097582},17535155.02774407,{"$f":"AO315*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3878745.9814515086},0,0,17535155.02774407,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE315,'6. FY 2021-22'!$A:$A,0)),0)","v":7486461.6947715478},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE315,'6. FY 2021-22'!$A:$A,0)),0)","v":4425651.2987898197},11912112.993561368]
[106540816,540816,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50359},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"TULARE REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A316,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3599600.5135690151},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A316,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2676495.3737478731},6276095.8873168882,{"$f":"K316*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1404582.9719380585},0,0,6276095.8873168882,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":3814474.8801883385},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":10971404.865172775},14785879.745361114,null,106540816,540816,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50359},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P316,'4. FY 2019-20'!A:A,0)),\"\")","v":"TULARE REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P316,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3875118.751707525},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P316,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2769282.3396485979},6644401.0913561229,{"$f":"Z316*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1467973.9203144102},0,0,6644401.0913561229,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P316,'5. FY 2020-21'!$A:$A,0)),0)","v":4170171.6580497143},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P316,'5. FY 2020-21'!$A:$A,0)),0)","v":10983013.661884312},15153185.319934025,null,106540816,540816,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE316,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50359},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE316,'4. FY 2019-20'!A:A,0)),\"\")","v":"TULARE REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE316,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1904723.9216698727},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE316,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1398808.1062724383},3303532.027942311,{"$f":"AO316*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":730735.57420530415},0,0,3303532.027942311,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE316,'6. FY 2021-22'!$A:$A,0)),0)","v":2051101.3765268642},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE316,'6. FY 2021-22'!$A:$A,0)),0)","v":5589195.4494552445},7640296.8259821087]
[106400548,400548,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50633},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"TWIN CITIES COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A317,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A317,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K317*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":2696476.8387097823},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":7468030.7356798518},10164507.574389635,null,106400548,400548,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50633},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P317,'4. FY 2019-20'!A:A,0)),\"\")","v":"TWIN CITIES COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P317,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P317,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z317*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P317,'5. FY 2020-21'!$A:$A,0)),0)","v":2992071.8502859008},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P317,'5. FY 2020-21'!$A:$A,0)),0)","v":7528477.5445465576},10520549.394832458,null,106400548,400548,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE317,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50633},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE317,'4. FY 2019-20'!A:A,0)),\"\")","v":"TWIN CITIES COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE317,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE317,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO317*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE317,'6. FY 2021-22'!$A:$A,0)),0)","v":1469754.8347915506},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE317,'6. FY 2021-22'!$A:$A,0)),0)","v":3844156.9155183602},5313911.7503099106]
[106191216,191216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50660},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"USC KENNETH NORRIS JR. CANCER HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A318,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A318,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K318*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106191216,191216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50660},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P318,'4. FY 2019-20'!A:A,0)),\"\")","v":"USC KENNETH NORRIS JR. CANCER HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P318,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P318,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z318*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P318,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P318,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106191216,191216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE318,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50660},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE318,'4. FY 2019-20'!A:A,0)),\"\")","v":"USC KENNETH NORRIS JR. CANCER HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE318,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE318,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO318*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE318,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE318,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190818,190818,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50124},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"USC VERDUGO HILLS HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A319,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5473306.1515921326},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A319,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4069695.6616769983},9543001.8132691309,{"$f":"K319*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2135712.7247178173},0,0,9543001.8132691309,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":2608749.2961461628},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":3903344.8389899461},6512094.1351361088,null,106190818,190818,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50124},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P319,'4. FY 2019-20'!A:A,0)),\"\")","v":"USC VERDUGO HILLS HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P319,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5894046.9008797724},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P319,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4212072.2066839077},10106119.10756368,{"$f":"Z319*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2232785.0293075391},0,0,10106119.10756368,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P319,'5. FY 2020-21'!$A:$A,0)),0)","v":2898559.6341859801},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P319,'5. FY 2020-21'!$A:$A,0)),0)","v":3934408.2415262116},6832967.8757121917,null,106190818,190818,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE319,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50124},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE319,'4. FY 2019-20'!A:A,0)),\"\")","v":"USC VERDUGO HILLS HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE319,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2875150.2852549548},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE319,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2111478.4562795027},4986628.7415344575,{"$f":"AO319*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1103033.6579069148},0,0,4986628.7415344575,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE319,'6. FY 2021-22'!$A:$A,0)),0)","v":1428107.0605659711},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE319,'6. FY 2021-22'!$A:$A,0)),0)","v":2003414.1936168913},3431521.2541828621]
[106204019,204019,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"VALLEY CHILDREN'S HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A320,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":21246160.468151692},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A320,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":15797655.875576835},37043816.343728527,{"$f":"K320*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":8290363.0833858736},0,0,37043816.343728527,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":77472685.79950498},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":92181243.012322009},169653928.811827,null,106204019,204019,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P320,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEY CHILDREN'S HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P320,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":22828684.128837701},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P320,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":16314099.21761746},39142783.346455157,{"$f":"Z320*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":8647970.5741824321},0,0,39142783.346455157,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P320,'5. FY 2020-21'!$A:$A,0)),0)","v":81548768.569671452},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P320,'5. FY 2020-21'!$A:$A,0)),0)","v":93793796.47259891},175342565.04227036,null,106204019,204019,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE320,'4. FY 2019-20'!$A:$A,0)),\"\")","v":53300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE320,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEY CHILDREN'S HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE320,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":11464556.31319253},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE320,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":8419442.9036472496},19883999.216839779,{"$f":"AO320*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":4398306.2559455745},0,0,19883999.216839779,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE320,'6. FY 2021-22'!$A:$A,0)),0)","v":40029624.891439475},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE320,'6. FY 2021-22'!$A:$A,0)),0)","v":47922549.770906143},87952174.662345618]
[106190812,190812,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50126},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"VALLEY PRESBYTERIAN HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A321,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":17536024.574871507},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A321,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":13038971.539104575},30574996.113976084,{"$f":"K321*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":6842648.6273973584},0,0,30574996.113976084,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":32820465.385117106},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":44291536.083758332},77112001.468875438,null,106190812,190812,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50126},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P321,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEY PRESBYTERIAN HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P321,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":18867836.466994658},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P321,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":13483552.289178906},32351388.756173566,{"$f":"Z321*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":7147520.7963886959},0,0,32351388.756173566,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P321,'5. FY 2020-21'!$A:$A,0)),0)","v":37829240.158886135},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P321,'5. FY 2020-21'!$A:$A,0)),0)","v":45872676.441047013},83701916.599933147,null,106190812,190812,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE321,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50126},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE321,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEY PRESBYTERIAN HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE321,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":9338171.0810251459},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE321,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":6857849.1913122497},16196020.272337396,{"$f":"AO321*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":3582531.6883393289},0,0,16196020.272337396,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE321,'6. FY 2021-22'!$A:$A,0)),0)","v":18560703.634527616},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE321,'6. FY 2021-22'!$A:$A,0)),0)","v":23465414.727927089},42026118.362454705]
[106014050,14050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50283},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"VALLEYCARE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A322,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":6597745.1451124158},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A322,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4905776.1525186803},11503521.297631096,{"$f":"K322*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2574474.7088124934},0,0,11503521.297631096,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":4838924.234925109},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":2489120.4658564776},7328044.7007815866,null,106014050,14050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50283},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P322,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEYCARE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P322,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":7096977.8660886465},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P322,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":5071724.6950886818},12168702.561177328,{"$f":"Z322*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2688479.7829424199},0,0,12168702.561177328,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P322,'5. FY 2020-21'!$A:$A,0)),0)","v":5410369.2765515856},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P322,'5. FY 2020-21'!$A:$A,0)),0)","v":2348992.2427626075},7759361.5193141932,null,106014050,14050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE322,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50283},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE322,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEYCARE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE322,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3501537.3597935354},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE322,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2571490.1711324798},6073027.5309260152,{"$f":"AO322*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1343343.1922075311},0,0,6073027.5309260152,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE322,'6. FY 2021-22'!$A:$A,0)),0)","v":2663236.8847209071},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE322,'6. FY 2021-22'!$A:$A,0)),0)","v":1159466.1362393468},3822703.0209602537]
[106454012,454012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52047},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"VIBRA HOSPITAL OF NORTHERN CALIFORNIA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A323,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A323,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K323*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106454012,454012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52047},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P323,'4. FY 2019-20'!A:A,0)),\"\")","v":"VIBRA HOSPITAL OF NORTHERN CALIFORNIA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P323,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P323,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z323*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P323,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P323,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106454012,454012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE323,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52047},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE323,'4. FY 2019-20'!A:A,0)),\"\")","v":"VIBRA HOSPITAL OF NORTHERN CALIFORNIA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE323,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE323,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO323*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106344035,344035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52033},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"VIBRA HOSPITAL OF SACRAMENTO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A324,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A324,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K324*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106344035,344035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52033},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P324,'4. FY 2019-20'!A:A,0)),\"\")","v":"VIBRA HOSPITAL OF SACRAMENTO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P324,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P324,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z324*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P324,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P324,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106344035,344035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE324,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52033},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE324,'4. FY 2019-20'!A:A,0)),\"\")","v":"VIBRA HOSPITAL OF SACRAMENTO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE324,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE324,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO324*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE324,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE324,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106374094,374094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52044},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"VIBRA HOSPITAL OF SAN DIEGO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A325,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A325,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K325*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106374094,374094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52044},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P325,'4. FY 2019-20'!A:A,0)),\"\")","v":"VIBRA HOSPITAL OF SAN DIEGO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P325,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P325,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z325*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P325,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P325,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106374094,374094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE325,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52044},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE325,'4. FY 2019-20'!A:A,0)),\"\")","v":"VIBRA HOSPITAL OF SAN DIEGO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE325,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE325,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO325*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE325,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE325,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106361370,361370,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50517},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"VICTOR VALLEY GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A326,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A326,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K326*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":4859462.4416029816},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":20999568.718569037},25859031.160172019,null,106361370,361370,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50517},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P326,'4. FY 2019-20'!A:A,0)),\"\")","v":"VICTOR VALLEY GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P326,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P326,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z326*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P326,'5. FY 2020-21'!$A:$A,0)),0)","v":5446490.6224788958},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P326,'5. FY 2020-21'!$A:$A,0)),0)","v":21433626.623577483},26880117.246056378,null,106361370,361370,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE326,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50517},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE326,'4. FY 2019-20'!A:A,0)),\"\")","v":"VICTOR VALLEY GLOBAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE326,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE326,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO326*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE326,'6. FY 2021-22'!$A:$A,0)),0)","v":2676769.068022884},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE326,'6. FY 2021-22'!$A:$A,0)),0)","v":10959465.757905019},13636234.825927904]
[106444013,444013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50194},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"WATSONVILLE COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A327,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3737862.4184835535},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A327,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2779300.4898918355},6517162.9083753889,{"$f":"K327*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1458533.4913300364},0,0,6517162.9083753889,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":7407491.0068626925},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":14003534.995741937},21411026.00260463,null,106444013,444013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50194},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P327,'4. FY 2019-20'!A:A,0)),\"\")","v":"WATSONVILLE COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P327,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4025136.6201731698},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P327,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2876489.8500224613},6901626.4701956306,{"$f":"Z327*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1524803.7447918369},0,0,6901626.4701956306,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P327,'5. FY 2020-21'!$A:$A,0)),0)","v":8458877.4573253877},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P327,'5. FY 2020-21'!$A:$A,0)),0)","v":14131251.541966509},22590128.999291897,null,106444013,444013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE327,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50194},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE327,'4. FY 2019-20'!A:A,0)),\"\")","v":"WATSONVILLE COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE327,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1973674.4799582104},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE327,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1449444.6309511333},3423119.1109093437,{"$f":"AO327*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":757188.03024335962},0,0,3423119.1109093437,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE327,'6. FY 2021-22'!$A:$A,0)),0)","v":4150486.1704951827},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE327,'6. FY 2021-22'!$A:$A,0)),0)","v":7206674.9400416482},11357161.11053683]
[106301379,301379,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50426},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"WEST ANAHEIM MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A328,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":7868949.4837560393},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A328,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":5850984.521792531},13719934.00554857,{"$f":"K328*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3070505.2992021684},0,0,13719934.00554857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":4745148.3586412771},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":9793345.3898091931},14538493.748450469,null,106301379,301379,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50426},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P328,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST ANAHEIM MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P328,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":8476394.1984936744},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P328,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6057499.2050101776},14533893.403503852,{"$f":"Z328*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3211030.7887236145},0,0,14533893.403503852,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P328,'5. FY 2020-21'!$A:$A,0)),0)","v":5270817.8285520189},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P328,'5. FY 2020-21'!$A:$A,0)),0)","v":9898099.7573462408},15168917.58589826,null,106301379,301379,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE328,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50426},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE328,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST ANAHEIM MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE328,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4133244.3538715001},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE328,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3035408.7758458424},7168653.1297173426,{"$f":"AO328*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1585693.6807982207},0,0,7168653.1297173426,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE328,'6. FY 2021-22'!$A:$A,0)),0)","v":2595388.8428582512},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE328,'6. FY 2021-22'!$A:$A,0)),0)","v":5034284.9091842296},7629673.7520424807]
[106190857,190857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"WEST COVINA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A329,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":440517.91524382151},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A329,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":327548.61484173971},768066.53008556121,{"$f":"K329*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":171892.39757376243},0,0,768066.53008556121,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":1626093.9116180451},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":1590825.1841916898},3216919.0958097349,null,106190857,190857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P329,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST COVINA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P329,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":475793.28081308788},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P329,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":340016.91671992326},815810.1975330112,{"$f":"Z329*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":180240.18680374094},0,0,815810.1975330112,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P329,'5. FY 2020-21'!$A:$A,0)),0)","v":1639182.708642859},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P329,'5. FY 2020-21'!$A:$A,0)),0)","v":1595538.770947407},3234721.479590266,null,106190857,190857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE329,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE329,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST COVINA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE329,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":225329.34854335827},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE329,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":165479.37248943024},390808.72103278851,{"$f":"AO329*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":86446.213553502224},0,0,390808.72103278851,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE329,'6. FY 2021-22'!$A:$A,0)),0)","v":818503.15072035592},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE329,'6. FY 2021-22'!$A:$A,0)),0)","v":797210.25223209546},1615713.4029524513]
[106190859,190859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50481},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"WEST HILLS HOSPITAL AND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A330,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":8926435.7479785159},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A330,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6637282.0799032422},15563717.827881757,{"$f":"K330*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3483141.9776852964},0,0,15563717.827881757,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":7096858.0261476077},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":3476544.5624467428},10573402.588594351,null,106190859,190859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50481},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P330,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST HILLS HOSPITAL AND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P330,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":9608197.4760371167},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P330,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6866321.5996984355},16474519.075735552,{"$f":"Z330*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3639780.9253815021},0,0,16474519.075735552,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P330,'5. FY 2020-21'!$A:$A,0)),0)","v":7882143.7083838303},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P330,'5. FY 2020-21'!$A:$A,0)),0)","v":3379693.0031473469},11261836.711531177,null,106190859,190859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE330,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50481},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE330,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST HILLS HOSPITAL AND MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE330,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4712016.397283271},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE330,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3460452.5403502961},8172468.9376335666,{"$f":"AO330*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1807736.002346687},0,0,8172468.9376335666,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE330,'6. FY 2021-22'!$A:$A,0)),0)","v":3879859.9280215148},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE330,'6. FY 2021-22'!$A:$A,0)),0)","v":1684842.0843598109},5564702.0123813255]
[106190883,190883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50735},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"WHITTIER HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A331,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":7105997.0999813601},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A331,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":5283688.6460793242},12389685.746060684,{"$f":"K331*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2772797.2833793401},0,0,12389685.746060684,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":16525329.409563577},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":15955797.800052838},32481127.209616415,null,106190883,190883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50735},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P331,'4. FY 2019-20'!A:A,0)),\"\")","v":"WHITTIER HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P331,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":7638007.302932838},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P331,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":5458361.4308074145},13096368.733740252,{"$f":"Z331*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2893432.7545280522},0,0,13096368.733740252,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P331,'5. FY 2020-21'!$A:$A,0)),0)","v":17860114.340128381},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P331,'5. FY 2020-21'!$A:$A,0)),0)","v":16293318.171413314},34153432.511541694,null,106190883,190883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE331,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50735},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE331,'4. FY 2019-20'!A:A,0)),\"\")","v":"WHITTIER HOSPITAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE331,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3809829.4725510152},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE331,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2797896.4768016757},6607725.949352691,{"$f":"AO331*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1461617.5581016184},0,0,6607725.949352691,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE331,'6. FY 2021-22'!$A:$A,0)),0)","v":8815579.6739646681},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE331,'6. FY 2021-22'!$A:$A,0)),0)","v":8301717.6922094496},17117297.366174117]
[106571086,571086,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50127},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"WOODLAND MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A332,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5185048.8906699903},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A332,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3855360.981370382},9040409.8720403723,{"$f":"K332*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2023233.2318678435},0,0,9040409.8720403723,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":2103551.7360446602},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":13606969.500847938},15710521.236892598,null,106571086,571086,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50127},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P332,'4. FY 2019-20'!A:A,0)),\"\")","v":"WOODLAND MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P332,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5575748.6471637245},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P332,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3984606.2142240801},9560354.8613878042,{"$f":"Z332*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2112207.1669824454},0,0,9560354.8613878042,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P332,'5. FY 2020-21'!$A:$A,0)),0)","v":2259055.8004503688},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P332,'5. FY 2020-21'!$A:$A,0)),0)","v":13713913.588539449},15972969.388989817,null,106571086,571086,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE332,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50127},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE332,'4. FY 2019-20'!A:A,0)),\"\")","v":"WOODLAND MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE332,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2769363.4516178751},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE332,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2033789.7798550949},4803153.23147297,{"$f":"AO332*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1062449.192230975},0,0,4803153.23147297,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE332,'6. FY 2021-22'!$A:$A,0)),0)","v":1113851.9831845541},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE332,'6. FY 2021-22'!$A:$A,0)),0)","v":7008044.2474492816},8121896.2306338362]
[106364430,364430,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50298},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"BARSTOW COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A333,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A333,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K333*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":5727730.8808710743},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":5138920.5078524332},10866651.388723508,null,106364430,364430,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50298},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P333,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARSTOW COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P333,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P333,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z333*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P333,'5. FY 2020-21'!$A:$A,0)),0)","v":6056648.4647836015},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P333,'5. FY 2020-21'!$A:$A,0)),0)","v":5148931.088926618},11205579.553710219,null,106364430,364430,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE333,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50298},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE333,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARSTOW COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE333,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE333,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO333*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE333,'6. FY 2021-22'!$A:$A,0)),0)","v":2974941.8660987783},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE333,'6. FY 2021-22'!$A:$A,0)),0)","v":2627987.390801846},5602929.2569006244]
[106190468,190468,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52046},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PROMISE HOSPITAL ELA - ELA CAMPUS, SUBURBAN CAMPUS"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A334,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A334,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K334*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190468,190468,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52046},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P334,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROMISE HOSPITAL ELA - ELA CAMPUS, SUBURBAN CAMPUS"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P334,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P334,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z334*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P334,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P334,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190468,190468,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE334,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52046},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE334,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROMISE HOSPITAL ELA - ELA CAMPUS, SUBURBAN CAMPUS"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE334,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE334,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO334*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE334,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE334,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190712,190712,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),\"\")","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SHRINERS HOSPITAL FOR CHILDREN - LA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A335,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A335,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K335*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190712,190712,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),\"\")","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P335,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHRINERS HOSPITAL FOR CHILDREN - LA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P335,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P335,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z335*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P335,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P335,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190712,190712,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE335,'4. FY 2019-20'!$A:$A,0)),\"\")","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE335,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHRINERS HOSPITAL FOR CHILDREN - LA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE335,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE335,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO335*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE335,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE335,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106230949,230949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51310},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ADVENTIST HEALTH HOWARD MEMORIAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A336,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A336,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K336*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":710571.42826630455},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":5074611.4265598785},5785182.8548261831,null,106230949,230949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51310},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P336,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH HOWARD MEMORIAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P336,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P336,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z336*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P336,'5. FY 2020-21'!$A:$A,0)),0)","v":748726.75491080631},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P336,'5. FY 2020-21'!$A:$A,0)),0)","v":5042417.8106981954},5791144.5656090016,null,106230949,230949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE336,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51310},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE336,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH HOWARD MEMORIAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE336,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE336,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO336*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE336,'6. FY 2021-22'!$A:$A,0)),0)","v":367950.89229000348},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE336,'6. FY 2021-22'!$A:$A,0)),0)","v":2569608.6315937471},2937559.5238837507]
[106370787,370787,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52051},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PROMISE HOSPITAL OF SAN DIEGO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A337,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A337,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K337*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106370787,370787,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52051},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P337,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROMISE HOSPITAL OF SAN DIEGO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P337,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P337,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z337*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P337,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P337,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106370787,370787,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE337,'4. FY 2019-20'!$A:$A,0)),\"\")","v":52051},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE337,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROMISE HOSPITAL OF SAN DIEGO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE337,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE337,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO337*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE337,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE337,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106074097,74097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50760},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ANTIOCH"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A338,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2534011.506771211},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A338,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1884172.9934559823},4418184.5002271933,{"$f":"K338*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":988784.56086699408},0,0,4418184.5002271933,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":787392.6261150419},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":6575190.1797124911},7362582.8058275329,null,106074097,74097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50760},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P338,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ANTIOCH"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P338,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2715878.4648069944},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P338,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1940852.5908807055},4656731.0556876995,{"$f":"Z338*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1028830.0856131058},0,0,4656731.0556876995,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P338,'5. FY 2020-21'!$A:$A,0)),0)","v":852163.44646022446},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P338,'5. FY 2020-21'!$A:$A,0)),0)","v":6647653.4508908708},7499816.8973510955,null,106074097,74097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE338,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50760},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE338,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ANTIOCH"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE338,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1384604.4182477654},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE338,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1016838.1161127108},2401442.5343604763,{"$f":"AO338*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":531194.93754688301},0,0,2401442.5343604763,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE338,'6. FY 2021-22'!$A:$A,0)),0)","v":418779.04333860544},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE338,'6. FY 2021-22'!$A:$A,0)),0)","v":3393346.6480574147},3812125.6913960204]
[106196035,196035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50723},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - BALDWIN PARK"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A339,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3911438.8806767175},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A339,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2908363.8668694375},6819802.747546155,{"$f":"K339*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1526263.9359187437},0,0,6819802.747546155,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":2195569.9769837423},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":13314163.150753811},15509733.127737554,null,106196035,196035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50723},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P339,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - BALDWIN PARK"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P339,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4186135.0560262543},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P339,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2991544.4209107822},7177679.476937037,{"$f":"Z339*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1585793.2318726135},0,0,7177679.476937037,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P339,'5. FY 2020-21'!$A:$A,0)),0)","v":2332184.4160072412},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P339,'5. FY 2020-21'!$A:$A,0)),0)","v":13532699.346976642},15864883.762983883,null,106196035,196035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE339,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50723},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE339,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - BALDWIN PARK"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE339,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2161429.0614927271},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE339,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1587329.5116166845},3748758.5731094116,{"$f":"AO339*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":829218.9163924763},0,0,3748758.5731094116,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE339,'6. FY 2021-22'!$A:$A,0)),0)","v":1145818.5778551032},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE339,'6. FY 2021-22'!$A:$A,0)),0)","v":6926365.4903353257},8072184.0681904294]
[106196403,196403,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50139},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - DOWNEY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A340,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":7403871.5439884504},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A340,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":5505174.2160300342},12909045.760018485,{"$f":"K340*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2889029.4514354118},0,0,12909045.760018485,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":6486157.9752790295},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":8490367.3166438024},14976525.291922832,null,106196403,196403,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50139},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P340,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - DOWNEY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P340,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":7930092.3899462363},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P340,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":5667094.6658300851},13597187.05577632,{"$f":"Z340*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3004080.5353372209},0,0,13597187.05577632,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P340,'5. FY 2020-21'!$A:$A,0)),0)","v":7001334.9789042845},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P340,'5. FY 2020-21'!$A:$A,0)),0)","v":8581286.2096881401},15582621.188592425,null,106196403,196403,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE340,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50139},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE340,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - DOWNEY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE340,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4069384.6028453442},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE340,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2988510.8835142269},7057895.4863595711,{"$f":"AO340*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1561194.2815394585},0,0,7057895.4863595711,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE340,'6. FY 2021-22'!$A:$A,0)),0)","v":3455916.5718931612},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE340,'6. FY 2021-22'!$A:$A,0)),0)","v":4322959.0461218245},7778875.6180149857]
[106361223,361223,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50140},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FONTANA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A341,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":13679736.77295335},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A341,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":10171615.447014049},23851352.219967399,{"$f":"K341*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5337904.9312430779},0,0,23851352.219967399,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":8416925.783589324},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":20649767.359339748},29066693.14292907,null,106361223,361223,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50140},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P341,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FONTANA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P341,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":14653652.609814836},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P341,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":10471963.308434011},25125615.918248847,{"$f":"Z341*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5551102.1072778031},0,0,25125615.918248847,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P341,'5. FY 2020-21'!$A:$A,0)),0)","v":9214415.7396446913},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P341,'5. FY 2020-21'!$A:$A,0)),0)","v":21028876.532685231},30243292.272329923,null,106361223,361223,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE341,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50140},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE341,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FONTANA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE341,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7511508.853379678},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE341,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5516368.7266724966},13027877.580052175,{"$f":"AO341*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2881744.0011518728},0,0,13027877.580052175,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE341,'6. FY 2021-22'!$A:$A,0)),0)","v":4534583.1639810316},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE341,'6. FY 2021-22'!$A:$A,0)),0)","v":10670350.385661339},15204933.549642371]
[106104062,104062,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50710},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FRESNO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A342,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2833687.3596771234},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A342,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2106998.0072048991},4940685.3668820225,{"$f":"K342*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1105719.6481095825},0,0,4940685.3668820225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":695054.51629375992},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":2353627.4411875079},3048681.9574812679,null,106104062,104062,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50710},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P342,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FRESNO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P342,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3033029.8067594594},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P342,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2167498.963944192},5200528.770703651,{"$f":"Z342*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1148973.4743992658},0,0,5200528.770703651,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P342,'5. FY 2020-21'!$A:$A,0)),0)","v":785895.14205333428},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P342,'5. FY 2020-21'!$A:$A,0)),0)","v":2390723.9932404924},3176619.1352938265,null,106104062,104062,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE342,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50710},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE342,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FRESNO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE342,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1563489.6795431178},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE342,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1148209.466441124},2711699.1459842417,{"$f":"AO342*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":599823.16373880522},0,0,2711699.1459842417,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE342,'6. FY 2021-22'!$A:$A,0)),0)","v":386148.12840538716},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE342,'6. FY 2021-22'!$A:$A,0)),0)","v":1209532.8238275801},1595680.9522329671]
[106190429,190429,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50138},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - LOS ANGELES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A343,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":14092330.534324931},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A343,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":10478400.960958024},24570731.495282955,{"$f":"K343*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":5498901.1777337193},0,0,24570731.495282955,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":4638944.3489826908},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":16989787.616708376},21628731.965691067,null,106190429,190429,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50138},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P343,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - LOS ANGELES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P343,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":15088563.723376762},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P343,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":10782764.536286255},25871328.259663016,{"$f":"Z343*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":5715855.2963465219},0,0,25871328.259663016,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P343,'5. FY 2020-21'!$A:$A,0)),0)","v":5121423.6068835249},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P343,'5. FY 2020-21'!$A:$A,0)),0)","v":17396714.772022955},22518138.378906481,null,106190429,190429,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE343,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50138},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE343,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - LOS ANGELES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE343,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":7762695.6286822353},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE343,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":5700837.5063650478},13463533.135047283,{"$f":"AO343*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2978110.2568570948},0,0,13463533.135047283,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE343,'6. FY 2021-22'!$A:$A,0)),0)","v":2519833.1010216726},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE343,'6. FY 2021-22'!$A:$A,0)),0)","v":8872285.3398322575},11392118.440853931]
[106394009,394009,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50748},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MANTECA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A344,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3862011.8165056794},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A344,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2871612.2028742139},6733624.0193798933,{"$f":"K344*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1506977.2366236891},0,0,6733624.0193798933,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":2222399.1819471209},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":4583797.7015050668},6806196.8834521882,null,106394009,394009,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50748},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P344,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MANTECA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P344,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4133205.3781431192},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P344,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2953719.2001635553},7086924.578306675,{"$f":"Z344*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1565742.3916993034},0,0,7086924.578306675,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P344,'5. FY 2020-21'!$A:$A,0)),0)","v":2305831.1030009557},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P344,'5. FY 2020-21'!$A:$A,0)),0)","v":4632161.6160255354},6937992.719026491,null,106394009,394009,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE344,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50748},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE344,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MANTECA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE344,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2133356.9545321874},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE344,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1566713.6678559131},3700070.6223881003,{"$f":"AO344*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":818449.22585329378},0,0,3700070.6223881003,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE344,'6. FY 2021-22'!$A:$A,0)),0)","v":1144321.5072543628},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE344,'6. FY 2021-22'!$A:$A,0)),0)","v":2348714.7396821799},3493036.2469365429]
[106334048,334048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50765},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MORENO VALLEY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A345,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":1266968.8392874559},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A345,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":942059.04912302759},2209027.8884104835,{"$f":"K345*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":494377.87635907542},0,0,2209027.8884104835,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":886598.92773802555},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":4274167.4116127631},5160766.3393507889,null,106334048,334048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50765},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P345,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MORENO VALLEY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P345,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":1356840.3057637382},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P345,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":969640.96773014707},2326481.2734938851,{"$f":"Z345*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":513998.74700999341},0,0,2326481.2734938851,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P345,'5. FY 2020-21'!$A:$A,0)),0)","v":910091.20157659147},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P345,'5. FY 2020-21'!$A:$A,0)),0)","v":4224402.2349775713},5134493.4365541628,null,106334048,334048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE345,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50765},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE345,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MORENO VALLEY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE345,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":696766.01575294766},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE345,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":511697.22809797199},1208463.2438509197,{"$f":"AO345*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":267309.980630473},0,0,1208463.2438509197,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE345,'6. FY 2021-22'!$A:$A,0)),0)","v":446793.52340863226},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE345,'6. FY 2021-22'!$A:$A,0)),0)","v":2143135.9466892984},2589929.4700979306]
[106304409,304409,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50609},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ORANGE CO - ANAHEIM"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A346,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":9581794.0774758887},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A346,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":7124576.0255604768},16706370.103036366,{"$f":"K346*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3738866.2300460394},0,0,16706370.103036366,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":2129825.2630256182},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":17390078.79407312},19519904.057098739,null,106304409,304409,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50609},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P346,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ORANGE CO - ANAHEIM"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P346,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":10253695.540960675},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P346,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":7327614.9189502615},17581310.459910937,{"$f":"Z346*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3884308.7413364751},0,0,17581310.459910937,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P346,'5. FY 2020-21'!$A:$A,0)),0)","v":2405963.7527652467},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P346,'5. FY 2020-21'!$A:$A,0)),0)","v":17789081.625307038},20195045.378072284,null,106304409,304409,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE346,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50609},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE346,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ORANGE CO - ANAHEIM"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE346,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5300867.0297669712},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE346,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3892897.9088001885},9193764.9385671597,{"$f":"AO346*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":2033644.9123749151},0,0,9193764.9385671597,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE346,'6. FY 2021-22'!$A:$A,0)),0)","v":1182296.8382737655},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE346,'6. FY 2021-22'!$A:$A,0)),0)","v":9065577.3672122993},10247874.205486065]
[106190432,190432,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50137},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - PANORAMA CITY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A347,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3174625.0111400704},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A347,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2360503.3735468653},5535128.3846869357,{"$f":"K347*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1238755.3052421575},0,0,5535128.3846869357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":1682089.8274246226},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":6482521.9580113282},8164611.7854359504,null,106190432,190432,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50137},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P347,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - PANORAMA CITY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P347,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3399497.4357110597},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P347,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2429388.3144218721},5828885.7501329314,{"$f":"Z347*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1287798.8772861734},0,0,5828885.7501329314,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P347,'5. FY 2020-21'!$A:$A,0)),0)","v":1793367.5060043796},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P347,'5. FY 2020-21'!$A:$A,0)),0)","v":6539560.8395065237},8332928.3455109037,null,106190432,190432,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE347,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50137},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE347,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - PANORAMA CITY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE347,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1746809.2896682858},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE347,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1282837.353330357},3029646.6429986428,{"$f":"AO347*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":670152.60048492742},0,0,3029646.6429986428,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE347,'6. FY 2021-22'!$A:$A,0)),0)","v":880989.24872130365},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE347,'6. FY 2021-22'!$A:$A,0)),0)","v":3328543.3815166671},4209532.6302379705]
[106334025,334025,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50686},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - RIVERSIDE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A348,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":4461272.0296176504},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A348,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3317194.2006595917},7778466.2302772421,{"$f":"K348*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1740811.7101782246},0,0,7778466.2302772421,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":903144.54844431183},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":5850556.3761626873},6753700.9246069994,null,106334025,334025,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50686},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P348,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - RIVERSIDE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P348,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4776653.2742725322},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P348,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3413547.4039960341},8190200.6782685667,{"$f":"Z348*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1809493.5619525872},0,0,8190200.6782685667,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P348,'5. FY 2020-21'!$A:$A,0)),0)","v":955914.53341364884},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P348,'5. FY 2020-21'!$A:$A,0)),0)","v":5945009.7155907601},6900924.2490044087,null,106334025,334025,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE348,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50686},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE348,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - RIVERSIDE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE348,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2457251.0521989306},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE348,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1804577.8980656301},4261828.950264561,{"$f":"AO348*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":942709.19694281428},0,0,4261828.950264561,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE348,'6. FY 2021-22'!$A:$A,0)),0)","v":470473.34823168645},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE348,'6. FY 2021-22'!$A:$A,0)),0)","v":3013241.4916920285},3483714.8399237148]
[106314024,314024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50772},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ROSEVILLE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A349,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":8324670.3488270985},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A349,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6189837.3424000321},14514507.691227131,{"$f":"K349*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3248329.9674182069},0,0,14514507.691227131,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":3840329.0491746454},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":19916941.628103204},23757270.677277848,null,106314024,314024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50772},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P349,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ROSEVILLE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P349,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":8915757.5380676612},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P349,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":6371482.1342907678},15287239.672358429,{"$f":"Z349*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3377470.5716986926},0,0,15287239.672358429,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P349,'5. FY 2020-21'!$A:$A,0)),0)","v":4429185.4022814697},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P349,'5. FY 2020-21'!$A:$A,0)),0)","v":20396885.642683707},24826071.044965178,null,106314024,314024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE349,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50772},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE349,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ROSEVILLE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE349,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4578114.0092143863},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE349,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3362116.1128244717},7940230.122038858,{"$f":"AO349*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1756365.1777774261},0,0,7940230.122038858,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE349,'6. FY 2021-22'!$A:$A,0)),0)","v":2173148.3521434735},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE349,'6. FY 2021-22'!$A:$A,0)),0)","v":10424431.539881306},12597579.89202478]
[106340913,340913,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50425},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SACRAMENTO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A350,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5489787.7398840599},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A350,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4081950.6034820885},9571738.343366148,{"$f":"K350*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2142143.9267853987},0,0,9571738.343366148,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":3548429.6557762735},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":14509546.653142236},18057976.30891851,null,106340913,340913,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50425},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P350,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SACRAMENTO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P350,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5887438.9769315608},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P350,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4207349.9753759094},10094788.95230747,{"$f":"Z350*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2230281.8131108424},0,0,10094788.95230747,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P350,'5. FY 2020-21'!$A:$A,0)),0)","v":3857562.2119374853},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P350,'5. FY 2020-21'!$A:$A,0)),0)","v":14584434.737656232},18441996.949593715,null,106340913,340913,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE350,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50425},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE350,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SACRAMENTO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE350,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2987555.9003725951},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE350,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2194027.8923569624},5181583.7927295575,{"$f":"AO350*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1146157.3782384568},0,0,5181583.7927295575,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE350,'6. FY 2021-22'!$A:$A,0)),0)","v":1897690.3181511944},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE350,'6. FY 2021-22'!$A:$A,0)),0)","v":7438943.02534083},9336633.3434920236]
[106370730,370730,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50515},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN DIEGO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A351,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":9394150.4669308569},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A351,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":6985052.9719205145},16379203.438851371,{"$f":"K351*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3665646.7104990752},0,0,16379203.438851371,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":2513226.736711029},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":61843393.339321576},64356620.076032609,null,106370730,370730,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50515},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P351,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN DIEGO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P351,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":10054992.772159273},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P351,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":7185615.6400278974},17240608.41218717,{"$f":"Z351*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3809036.0848878976},0,0,17240608.41218717,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P351,'5. FY 2020-21'!$A:$A,0)),0)","v":2843372.1043319749},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P351,'5. FY 2020-21'!$A:$A,0)),0)","v":63688405.206250802},66531777.310582779,null,106370730,370730,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE351,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50515},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE351,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN DIEGO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE351,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":5186315.1629225453},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE351,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3808772.2892772583},8995087.4521998037,{"$f":"AO351*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1989697.7958177479},0,0,8995087.4521998037,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE351,'6. FY 2021-22'!$A:$A,0)),0)","v":1395209.8314899181},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE351,'6. FY 2021-22'!$A:$A,0)),0)","v":32782110.328817412},34177320.160307333]
[106380857,380857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50076},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A352,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":5400720.4982651519},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A352,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4015724.3488610918},9416444.8471262436,{"$f":"K352*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2107389.4226497798},0,0,9416444.8471262436,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":895285.75259541871},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":3896563.2186828861},4791848.9712783052,null,106380857,380857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50076},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P352,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P352,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5779529.4026426328},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P352,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4130234.3829245428},9909763.7855671756,{"$f":"Z352*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2189403.4682243597},0,0,9909763.7855671756,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P352,'5. FY 2020-21'!$A:$A,0)),0)","v":1007062.3034601731},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P352,'5. FY 2020-21'!$A:$A,0)),0)","v":4002282.644668519},5009344.9481286919,null,106380857,380857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE352,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50076},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE352,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE352,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2984325.3483236101},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE352,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2191655.4107902409},5175980.759113851,{"$f":"AO352*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1144917.9968878799},0,0,5175980.759113851,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE352,'6. FY 2021-22'!$A:$A,0)),0)","v":495382.43561070791},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE352,'6. FY 2021-22'!$A:$A,0)),0)","v":2036043.4637707681},2531425.899381476]
[106431506,431506,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50604},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN JOSE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A353,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3658065.7357721333},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A353,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2719967.3913125764},6378033.1270847097,{"$f":"K353*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1427396.4078311578},0,0,6378033.1270847097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":1085479.7168556133},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":5039739.6042917036},6125219.3211473171,null,106431506,431506,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50604},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P353,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN JOSE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P353,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3916455.7834883104},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P353,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2798823.08908591},6715278.8725742204,{"$f":"Z353*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1483633.2299989616},0,0,6715278.8725742204,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P353,'5. FY 2020-21'!$A:$A,0)),0)","v":1181991.3175064791},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P353,'5. FY 2020-21'!$A:$A,0)),0)","v":5122504.5508246226},6304495.8683311017,null,106431506,431506,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE353,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50604},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE353,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN JOSE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE353,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2014821.0167420313},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE353,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1479662.1908523005},3494483.2075943318,{"$f":"AO353*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":772973.64507247624},0,0,3494483.2075943318,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE353,'6. FY 2021-22'!$A:$A,0)),0)","v":581156.85607805615},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE353,'6. FY 2021-22'!$A:$A,0)),0)","v":2608306.2024642508},3189463.058542307]
[106210992,210992,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50510},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN RAFAEL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A354,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":1605457.1168613147},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A354,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1193743.1750640071},2799200.2919253218,{"$f":"K354*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":626457.7749724607},0,0,2799200.2919253218,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":110653.39324844035},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":835535.44991145539},946188.84315989574,null,106210992,210992,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50510},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P354,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN RAFAEL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P354,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":1717620.2313383257},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P354,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1227465.7056051344},2945085.9369434603,{"$f":"Z354*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":650669.53199770511},0,0,2945085.9369434603,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P354,'5. FY 2020-21'!$A:$A,0)),0)","v":118372.21485620498},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P354,'5. FY 2020-21'!$A:$A,0)),0)","v":831906.40132792061},950278.61618412565,null,106210992,210992,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE354,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50510},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE354,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN RAFAEL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE354,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":888610.16488671734},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE354,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":652585.44181557477},1541195.6067022921,{"$f":"AO354*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":340909.80414310622},0,0,1541195.6067022921,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE354,'6. FY 2021-22'!$A:$A,0)),0)","v":58100.176243365786},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE354,'6. FY 2021-22'!$A:$A,0)),0)","v":419318.02195168752},477418.19819505332]
[106434153,434153,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50071},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA CLARA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A355,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":7738641.8350140238},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A355,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":5754093.820252941},{"$f":"E355+F355","v":13492735.655266965},{"$f":"K355*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":3019658.5722261104},0,0,{"$f":"G355+J355","v":13492735.655266965},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":1466604.7883709432},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":8796512.4257129654},10263117.214083908,null,106434153,434153,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50071},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P355,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA CLARA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P355,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":8282885.093228491},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P355,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":5919211.4822053099},14202096.575433802,{"$f":"Z355*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":3137725.5978188212},0,0,{"$f":"V355+Y355","v":14202096.575433802},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P355,'5. FY 2020-21'!$A:$A,0)),0)","v":1661319.0545962478},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P355,'5. FY 2020-21'!$A:$A,0)),0)","v":9025979.8797175344},10687298.934313782,null,106434153,434153,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE355,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50071},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE355,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA CLARA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE355,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":4270661.7444685036},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE355,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":3136326.582212959},7406988.326681463,{"$f":"AO355*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1638413.0143883934},0,0,{"$f":"AK355+AN355","v":7406988.326681463},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE355,'6. FY 2021-22'!$A:$A,0)),0)","v":816399.80450447171},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE355,'6. FY 2021-22'!$A:$A,0)),0)","v":4607215.6090973131},5423615.413601785]
[106494019,{"$f":"A356-106000000","v":494019},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50690},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA ROSA"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A356,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3514203.4944864991},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A356,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2612998.1257492085},6127201.6202357076,{"$f":"K356*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1371260.6078575391},0,0,6127201.6202357076,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":835671.97978608112},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":8204922.8662152207},{"$f":"SUM(L356:M356)","v":9040594.846001301},null,106494019,{"$f":"P356-106000000","v":494019},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50690},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P356,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA ROSA"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P356,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3762410.1877650125},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P356,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2688737.2375105997},6451147.4252756126,{"$f":"Z356*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1425277.6203904937},0,0,6451147.4252756126,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P356,'5. FY 2020-21'!$A:$A,0)),0)","v":942847.76898413745},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P356,'5. FY 2020-21'!$A:$A,0)),0)","v":8365272.7753884969},{"$f":"SUM(AA356:AB356)","v":9308120.544372635},null,106494019,{"$f":"AE356-106000000","v":494019},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE356,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50690},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE356,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA ROSA"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE356,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1936433.7422252183},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE356,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1422095.4465198244},3358529.1887450428,{"$f":"AO356*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":742900.85110860644},0,0,3358529.1887450428,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE356,'6. FY 2021-22'!$A:$A,0)),0)","v":463213.06477689731},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE356,'6. FY 2021-22'!$A:$A,0)),0)","v":4279613.7489833273},{"$f":"SUM(AP356:AQ356)","v":4742826.8137602247}]
[106190431,190431,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50411},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH BAY"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A357,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":4029519.7761665545},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A357,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2996163.3238689573},7025683.1000355119,{"$f":"K357*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1572339.7197428152},0,0,7025683.1000355119,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":1835451.2903813403},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":5096070.53549885},6931521.8258801904,null,106190431,190431,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50411},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P357,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH BAY"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P357,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":4314847.5428099921},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P357,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3083526.4321421534},{"$f":"T357+U357","v":7398373.9749521455},{"$f":"Z357*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1634552.1437728186},0,0,7398373.9749521455,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P357,'5. FY 2020-21'!$A:$A,0)),0)","v":1999402.3661184572},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P357,'5. FY 2020-21'!$A:$A,0)),0)","v":5131304.5518454267},7130706.9179638838,null,106190431,190431,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE357,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50411},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE357,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH BAY"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE357,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2217507.3908689343},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE357,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1628512.8142597696},{"$f":"AI357+AJ357","v":3846020.2051287042},{"$f":"AO357*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":850733.02127192321},0,0,3846020.2051287042,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE357,'6. FY 2021-22'!$A:$A,0)),0)","v":982550.25415923144},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE357,'6. FY 2021-22'!$A:$A,0)),0)","v":2598915.0677260347},3581465.3218852663]
[106342344,342344,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50674},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A358,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":6090202.4829400843},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A358,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4528391.0559883351},10618593.538928419,{"$f":"K358*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2376428.9039705177},0,0,10618593.538928419,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":6508364.0012201639},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":19868808.280295651},26377172.281515814,null,106342344,342344,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50674},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P358,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P358,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6534957.9795515267},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P358,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4670087.5205807397},11205045.500132266,{"$f":"Z358*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2475575.201432236},0,0,11205045.500132266,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P358,'5. FY 2020-21'!$A:$A,0)),0)","v":7020824.129435299},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P358,'5. FY 2020-21'!$A:$A,0)),0)","v":20136994.436796524},27157818.566231824,null,106342344,342344,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE358,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50674},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE358,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE358,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3300925.2237199862},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE358,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2424162.8451280408},5725088.0688480269,{"$f":"AO358*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1266379.5846324561},0,0,5725088.0688480269,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE358,'6. FY 2021-22'!$A:$A,0)),0)","v":3463671.15198413},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE358,'6. FY 2021-22'!$A:$A,0)),0)","v":10277525.279032718},13741196.431016847]
[106410806,410806,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50070},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A359,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2107760.5057664304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A359,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1567232.5918908294},3674993.0976572596,{"$f":"K359*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":822459.18794686149},0,0,3674993.0976572596,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":329607.98226145282},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":1757761.2142912194},2087369.1965526722,null,106410806,410806,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50070},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P359,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P359,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2256864.8613116648},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P359,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":1612826.9619221175},3869691.8232337823,{"$f":"Z359*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":854946.38238368311},0,0,3869691.8232337823,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P359,'5. FY 2020-21'!$A:$A,0)),0)","v":368857.79671416705},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P359,'5. FY 2020-21'!$A:$A,0)),0)","v":1779812.6822511582},2148670.4789653253,null,106410806,410806,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE359,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50070},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE359,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE359,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1159573.7593282345},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE359,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":851578.09796766378},2011151.8572958983,{"$f":"AO359*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":444863.31442367542},0,0,2011151.8572958983,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE359,'6. FY 2021-22'!$A:$A,0)),0)","v":181003.93752849943},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE359,'6. FY 2021-22'!$A:$A,0)),0)","v":908469.08476620156},1089473.0222947011]
[106484044,484044,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50767},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - VACAVILLE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A360,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":2612724.2879103618},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A360,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":1942700.1532837495},4555424.4411941115,{"$f":"K360*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1019498.7002958495},0,0,4555424.4411941115,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":717600.50780737796},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":1437230.8077418627},2154831.3155492404,null,106484044,484044,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50767},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P360,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - VACAVILLE"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P360,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":2799941.6377377128},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P360,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2000926.7912156724},4800868.428953385,{"$f":"Z360*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1060674.9279077579},0,0,4800868.428953385,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P360,'5. FY 2020-21'!$A:$A,0)),0)","v":784895.54083727126},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P360,'5. FY 2020-21'!$A:$A,0)),0)","v":1406004.1727323113},2190899.7135695824,null,106484044,484044,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE360,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50767},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE360,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - VACAVILLE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE360,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1428594.9791472245},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE360,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1049144.2957566811},2477739.2749039056,{"$f":"AO360*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":548071.64467108273},0,0,2477739.2749039056,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE360,'6. FY 2021-22'!$A:$A,0)),0)","v":386733.22809280612},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE360,'6. FY 2021-22'!$A:$A,0)),0)","v":696523.4694383801},1083256.6975311863]
[106070990,70990,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50072},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WALNUT CREEK"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A361,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":4826913.0929778824},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A361,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":3589067.8740983126},8415980.9670761954,{"$f":"K361*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1883486.7680078775},0,0,8415980.9670761954,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":1679164.5083423096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":5844353.7108476106},7523518.2191899205,null,106070990,70990,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50072},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P361,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WALNUT CREEK"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P361,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":5167143.0926715592},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P361,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":3692603.7703147484},8859746.8629863076,{"$f":"Z361*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1957419.0595403695},0,0,8859746.8629863076,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P361,'5. FY 2020-21'!$A:$A,0)),0)","v":1946262.6971048149},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P361,'5. FY 2020-21'!$A:$A,0)),0)","v":5989530.8894389123},7935793.5865437277,null,106070990,70990,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE361,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50072},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE361,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WALNUT CREEK"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE361,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":2661008.5502303261},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE361,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1954215.1429794393},4615223.6932097655,{"$f":"AO361*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1020879.5032159006},0,0,4615223.6932097655,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE361,'6. FY 2021-22'!$A:$A,0)),0)","v":956202.03056762414},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE361,'6. FY 2021-22'!$A:$A,0)),0)","v":3064390.4387091096},4020592.4692767337]
[106190434,190434,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50561},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A362,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3210902.0565791931},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A362,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2387477.2957710242},5598379.3523502173,{"$f":"K362*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1252910.7983597794},0,0,5598379.3523502173,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":2453890.49191547},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":13146258.318433763},15600148.810349233,null,106190434,190434,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50561},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P362,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P362,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3438872.0751444888},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P362,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2457526.6762630362},5896398.7514075246,{"$f":"Z362*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1302714.7927751085},0,0,5896398.7514075246,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P362,'5. FY 2020-21'!$A:$A,0)),0)","v":2609941.324786013},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P362,'5. FY 2020-21'!$A:$A,0)),0)","v":13365026.457468603},15974967.782254616,null,106190434,190434,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE362,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50561},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE362,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE362,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1765448.4101564949},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE362,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1296525.7165288609},3061974.1266853558,{"$f":"AO362*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":677303.38399621577},0,0,3061974.1266853558,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE362,'6. FY 2021-22'!$A:$A,0)),0)","v":1281065.6460835447},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE362,'6. FY 2021-22'!$A:$A,0)),0)","v":6839360.3018374257},8120425.9479209706]
[106191450,191450,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50677},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A363,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":3351838.4610643168},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A363,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":2492271.0452927123},5844109.5063570291,{"$f":"K363*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":1307904.9214908776},0,0,5844109.5063570291,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":1012830.2468580422},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":4525717.5295897871},5538547.7764478289,null,106191450,191450,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50677},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P363,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P363,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":3586249.8667845838},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P363,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":2562847.5042932709},6149097.3710778542,{"$f":"Z363*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":1358544.502371972},0,0,6149097.3710778542,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P363,'5. FY 2020-21'!$A:$A,0)),0)","v":1111733.2274790965},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P363,'5. FY 2020-21'!$A:$A,0)),0)","v":4611526.4138477528},5723259.6413268493,null,106191450,191450,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE363,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50677},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE363,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE363,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":1855654.5671940804},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE363,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":1362772.1169989281},3218426.6841930086,{"$f":"AO363*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":711910.41927822388},0,0,3218426.6841930086,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE363,'6. FY 2021-22'!$A:$A,0)),0)","v":546181.12069400307},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE363,'6. FY 2021-22'!$A:$A,0)),0)","v":2355314.4907317664},2901495.6114257695]
[106480989,480989,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50073},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A364,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":6328690.0646678573},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A364,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":4705719.319717749},11034409.384385606,{"$f":"K364*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":2469488.0073490161},0,0,11034409.384385606,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":1251307.7667527255},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":14246422.226125497},15497729.992878223,null,106480989,480989,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50073},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P364,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P364,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":6783944.0928968424},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P364,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":4848020.866804285},11631964.959701128,{"$f":"Z364*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":2569896.2130787354},0,0,11631964.959701128,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P364,'5. FY 2020-21'!$A:$A,0)),0)","v":1420243.867967647},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P364,'5. FY 2020-21'!$A:$A,0)),0)","v":14543818.540874097},15964062.408841744,null,106480989,480989,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE364,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50073},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE364,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE364,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":3453873.3533303151},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE364,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":2536486.253840507},5990359.6071708221,{"$f":"AO364*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":1325057.1903699045},0,0,5990359.6071708221,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE364,'6. FY 2021-22'!$A:$A,0)),0)","v":697786.09792745137},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE364,'6. FY 2021-22'!$A:$A,0)),0)","v":7444899.3478973936},8142685.4458248448]
[106015000,15000,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),\"\")","v":1},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION NORTHERN REGION"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A365,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A365,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K365*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106015000,15000,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),\"\")","v":1},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P365,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION NORTHERN REGION"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P365,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P365,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z365*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P365,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P365,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106015000,15000,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE365,'4. FY 2019-20'!$A:$A,0)),\"\")","v":1},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE365,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION NORTHERN REGION"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE365,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE365,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO365*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE365,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE365,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106191300,191300,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),\"\")","v":2},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAISER FOUNDATION SOUTHERN REGION"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A366,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A366,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K366*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106191300,191300,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),\"\")","v":2},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P366,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION SOUTHERN REGION"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P366,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P366,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z366*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P366,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P366,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106191300,191300,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE366,'4. FY 2019-20'!$A:$A,0)),\"\")","v":2},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE366,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION SOUTHERN REGION"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE366,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE366,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO366*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE366,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE366,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190034,190034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50056},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ANTELOPE VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A367,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A367,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K367*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190034,190034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50056},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P367,'4. FY 2019-20'!A:A,0)),\"\")","v":"ANTELOPE VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P367,'5. FY 2020-21'!$A:$A,0)),0)*$T$33","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$W:$W,MATCH(P367,'5. FY 2020-21'!$A:$A,0)),0)*$U$33","v":0},0,{"$f":"Z367*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P367,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P367,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190034,190034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE367,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50056},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE367,'4. FY 2019-20'!A:A,0)),\"\")","v":"ANTELOPE VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE367,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE367,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO367*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,0,0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE367,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE367,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106361110,361110,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50618},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"BEAR VALLEY COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A368,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A368,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K368*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,null,null,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106361110,361110,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50618},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P368,'4. FY 2019-20'!A:A,0)),\"\")","v":"BEAR VALLEY COMMUNITY HOSPITAL"},null,null,null,{"$f":"Z368*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,null,null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P368,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P368,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106361110,361110,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE368,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50618},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE368,'4. FY 2019-20'!A:A,0)),\"\")","v":"BEAR VALLEY COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE368,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE368,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},null,{"$f":"AO368*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,null,null,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE368,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE368,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106100697,100697,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50397},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"COALINGA REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A369,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A369,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K369*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},{"$f":"G369+J369","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106100697,100697,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50397},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P369,'4. FY 2019-20'!A:A,0)),\"\")","v":"COALINGA REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},{"$f":"T369+U369","v":0},{"$f":"Z369*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},{"$f":"V369+Y369","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P369,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P369,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106100697,100697,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE369,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50397},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE369,'4. FY 2019-20'!A:A,0)),\"\")","v":"COALINGA REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE369,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE369,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},{"$f":"AI369+AJ369","v":0},{"$f":"AO369*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},{"$f":"AK369+AN369","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE369,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE369,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106320859,320859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"EASTERN PLUMAS HEALTH CARE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A370,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A370,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K370*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106320859,320859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P370,'4. FY 2019-20'!A:A,0)),\"\")","v":"EASTERN PLUMAS HEALTH CARE"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z370*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P370,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P370,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106320859,320859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE370,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE370,'4. FY 2019-20'!A:A,0)),\"\")","v":"EASTERN PLUMAS HEALTH CARE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE370,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE370,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO370*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE370,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE370,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106430763,430763,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"EL CAMINO HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A371,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A371,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K371*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106430763,430763,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P371,'4. FY 2019-20'!A:A,0)),\"\")","v":"EL CAMINO HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z371*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P371,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P371,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106430763,430763,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE371,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE371,'4. FY 2019-20'!A:A,0)),\"\")","v":"EL CAMINO HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE371,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE371,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO371*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE371,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE371,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106130699,130699,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50045},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"EL CENTRO REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A372,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A372,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K372*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106130699,130699,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50045},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P372,'4. FY 2019-20'!A:A,0)),\"\")","v":"EL CENTRO REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z372*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P372,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P372,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106130699,130699,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE372,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50045},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE372,'4. FY 2019-20'!A:A,0)),\"\")","v":"EL CENTRO REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE372,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE372,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO372*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE372,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE372,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106350784,350784,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50296},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HAZEL HAWKINS MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A373,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A373,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K373*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106350784,350784,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50296},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P373,'4. FY 2019-20'!A:A,0)),\"\")","v":"HAZEL HAWKINS MEMORIAL HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z373*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P373,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P373,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106350784,350784,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE373,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50296},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE373,'4. FY 2019-20'!A:A,0)),\"\")","v":"HAZEL HAWKINS MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE373,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE373,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO373*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE373,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE373,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106490964,490964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51321},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HEALDSBURG DISTRICT HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A374,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A374,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K374*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106490964,490964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51321},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P374,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALDSBURG DISTRICT HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z374*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P374,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P374,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106490964,490964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE374,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51321},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE374,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALDSBURG DISTRICT HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE374,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE374,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO374*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE374,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE374,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106121031,121031,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"JEROLD PHELPS COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A375,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A375,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K375*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106121031,121031,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P375,'4. FY 2019-20'!A:A,0)),\"\")","v":"JEROLD PHELPS COMMUNITY HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z375*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P375,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P375,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106121031,121031,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE375,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE375,'4. FY 2019-20'!A:A,0)),\"\")","v":"JEROLD PHELPS COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE375,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE375,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO375*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE375,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE375,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106220733,220733,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"JOHN C. FREMONT HEALTHCARE DISTRICT"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A376,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A376,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K376*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106220733,220733,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P376,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN C. FREMONT HEALTHCARE DISTRICT"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z376*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P376,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P376,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106220733,220733,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE376,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE376,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN C. FREMONT HEALTHCARE DISTRICT"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE376,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE376,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO376*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE376,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE376,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106540734,540734,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50057},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KAWEAH DELTA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A377,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A377,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K377*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106540734,540734,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50057},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P377,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAWEAH DELTA MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z377*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P377,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P377,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106540734,540734,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE377,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50057},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE377,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAWEAH DELTA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE377,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE377,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO377*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE377,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE377,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106150737,150737,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51314},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KERN VALLEY HOSPITAL DISTRICT"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A378,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A378,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K378*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106150737,150737,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51314},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P378,'4. FY 2019-20'!A:A,0)),\"\")","v":"KERN VALLEY HOSPITAL DISTRICT"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z378*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P378,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P378,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106150737,150737,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE378,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51314},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE378,'4. FY 2019-20'!A:A,0)),\"\")","v":"KERN VALLEY HOSPITAL DISTRICT"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE378,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE378,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO378*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE378,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE378,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106380868,380868,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54144},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LANGLEY PORTER PSYCHIATRIC INSTITUTE"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A379,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A379,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K379*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106380868,380868,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54144},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P379,'4. FY 2019-20'!A:A,0)),\"\")","v":"LANGLEY PORTER PSYCHIATRIC INSTITUTE"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z379*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P379,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P379,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106380868,380868,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE379,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54144},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE379,'4. FY 2019-20'!A:A,0)),\"\")","v":"LANGLEY PORTER PSYCHIATRIC INSTITUTE"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE379,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE379,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO379*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE379,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE379,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106420491,420491,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50110},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LOMPOC VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A380,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A380,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K380*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106420491,420491,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50110},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P380,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMPOC VALLEY MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z380*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P380,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P380,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106420491,420491,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE380,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50110},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE380,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMPOC VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE380,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE380,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO380*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE380,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE380,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106260011,260011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51303},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MAMMOTH HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A381,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A381,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K381*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106260011,260011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51303},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P381,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAMMOTH HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z381*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P381,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P381,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106260011,260011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE381,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51303},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE381,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAMMOTH HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE381,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE381,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO381*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE381,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE381,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106211006,211006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50360},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MARIN GENERAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A382,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A382,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K382*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106211006,211006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50360},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P382,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARIN GENERAL HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z382*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P382,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P382,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106211006,211006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE382,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50360},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE382,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARIN GENERAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE382,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE382,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO382*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE382,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE382,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106450936,450936,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MAYERS MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A383,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A383,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K383*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106450936,450936,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P383,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAYERS MEMORIAL HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z383*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P383,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P383,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106450936,450936,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE383,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE383,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAYERS MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE383,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE383,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO383*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE383,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE383,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106231013,231013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51325},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MENDOCINO COAST DISTRICT HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A384,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A384,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K384*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106231013,231013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51325},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P384,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENDOCINO COAST DISTRICT HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z384*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P384,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P384,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106231013,231013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE384,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51325},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE384,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENDOCINO COAST DISTRICT HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE384,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE384,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO384*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE384,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE384,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106250956,250956,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50430},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MODOC MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A385,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A385,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K385*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106250956,250956,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50430},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P385,'4. FY 2019-20'!A:A,0)),\"\")","v":"MODOC MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z385*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P385,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P385,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106250956,250956,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE385,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50430},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE385,'4. FY 2019-20'!A:A,0)),\"\")","v":"MODOC MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE385,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE385,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO385*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE385,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE385,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106361266,361266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51312},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"MOUNTAINS COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A386,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A386,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K386*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106361266,361266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51312},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P386,'4. FY 2019-20'!A:A,0)),\"\")","v":"MOUNTAINS COMMUNITY HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z386*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P386,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P386,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106361266,361266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE386,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51312},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE386,'4. FY 2019-20'!A:A,0)),\"\")","v":"MOUNTAINS COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE386,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE386,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO386*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE386,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE386,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106141273,141273,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51324},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"NORTHERN INYO HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A387,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A387,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K387*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106141273,141273,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51324},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P387,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHERN INYO HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z387*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P387,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P387,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106141273,141273,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE387,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51324},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE387,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHERN INYO HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE387,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE387,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO387*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE387,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE387,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106500967,500967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50067},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"OAK VALLEY DISTRICT HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A388,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A388,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K388*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106500967,500967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50067},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P388,'4. FY 2019-20'!A:A,0)),\"\")","v":"OAK VALLEY DISTRICT HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z388*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P388,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P388,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106500967,500967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE388,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50067},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE388,'4. FY 2019-20'!A:A,0)),\"\")","v":"OAK VALLEY DISTRICT HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE388,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE388,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO388*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE388,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE388,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106331288,331288,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50423},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PALO VERDE HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A389,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A389,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K389*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106331288,331288,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50423},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P389,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALO VERDE HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z389*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P389,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P389,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106331288,331288,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE389,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50423},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE389,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALO VERDE HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE389,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE389,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO389*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE389,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE389,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106370755,370755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50115},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PALOMAR HEALTH DOWNTOWN CAMPUS"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A390,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A390,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K390*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106370755,370755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50115},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P390,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALOMAR HEALTH DOWNTOWN CAMPUS"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z390*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P390,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P390,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106370755,370755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE390,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50115},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE390,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALOMAR HEALTH DOWNTOWN CAMPUS"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE390,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE390,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO390*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE390,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE390,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106130760,130760,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50342},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PIONEERS MEMORIAL HEALTHCARE DISTRICT"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A391,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A391,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K391*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106130760,130760,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50342},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P391,'4. FY 2019-20'!A:A,0)),\"\")","v":"PIONEERS MEMORIAL HEALTHCARE DISTRICT"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z391*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P391,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P391,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106130760,130760,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE391,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50342},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE391,'4. FY 2019-20'!A:A,0)),\"\")","v":"PIONEERS MEMORIAL HEALTHCARE DISTRICT"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE391,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE391,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO391*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE391,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE391,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106320986,320986,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51326},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"PLUMAS DISTRICT HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A392,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A392,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K392*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106320986,320986,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51326},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P392,'4. FY 2019-20'!A:A,0)),\"\")","v":"PLUMAS DISTRICT HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z392*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P392,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P392,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106320986,320986,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE392,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51326},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE392,'4. FY 2019-20'!A:A,0)),\"\")","v":"PLUMAS DISTRICT HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE392,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE392,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO392*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE392,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE392,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106370977,370977,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50636},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"POMERADO HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A393,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A393,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K393*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106370977,370977,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50636},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P393,'4. FY 2019-20'!A:A,0)),\"\")","v":"POMERADO HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z393*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P393,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P393,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106370977,370977,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE393,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50636},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE393,'4. FY 2019-20'!A:A,0)),\"\")","v":"POMERADO HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE393,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE393,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO393*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE393,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE393,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106270875,270875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50334},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SALINAS VALLEY MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A394,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A394,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K394*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106270875,270875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50334},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P394,'4. FY 2019-20'!A:A,0)),\"\")","v":"SALINAS VALLEY MEMORIAL HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z394*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P394,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P394,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106270875,270875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE394,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50334},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE394,'4. FY 2019-20'!A:A,0)),\"\")","v":"SALINAS VALLEY MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE394,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE394,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO394*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE394,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE394,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106374055,374055,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54114},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SAN DIEGO COUNTY PSYCHIATRIC HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A395,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A395,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K395*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106374055,374055,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54114},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P395,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN DIEGO COUNTY PSYCHIATRIC HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z395*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P395,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P395,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106374055,374055,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE395,'4. FY 2019-20'!$A:$A,0)),\"\")","v":54114},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE395,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN DIEGO COUNTY PSYCHIATRIC HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE395,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE395,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO395*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE395,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE395,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106331326,331326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50054},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SAN GORGONIO MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A396,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A396,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K396*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106331326,331326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50054},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P396,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN GORGONIO MEMORIAL HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z396*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P396,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P396,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106331326,331326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE396,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50054},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE396,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN GORGONIO MEMORIAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE396,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE396,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO396*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE396,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE396,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106321016,321016,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51327},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SENECA HEALTHCARE DISTRICT"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A397,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A397,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K397*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106321016,321016,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51327},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P397,'4. FY 2019-20'!A:A,0)),\"\")","v":"SENECA HEALTHCARE DISTRICT"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z397*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P397,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P397,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106321016,321016,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE397,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51327},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE397,'4. FY 2019-20'!A:A,0)),\"\")","v":"SENECA HEALTHCARE DISTRICT"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE397,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE397,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO397*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE397,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE397,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106540798,540798,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50261},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SIERRA VIEW MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A398,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A398,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K398*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106540798,540798,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50261},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P398,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VIEW MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z398*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P398,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P398,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106540798,540798,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE398,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50261},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE398,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VIEW MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE398,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE398,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO398*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE398,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE398,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106491076,491076,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50090},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SONOMA VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A399,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A399,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K399*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106491076,491076,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50090},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P399,'4. FY 2019-20'!A:A,0)),\"\")","v":"SONOMA VALLEY HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z399*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P399,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P399,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106491076,491076,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE399,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50090},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE399,'4. FY 2019-20'!A:A,0)),\"\")","v":"SONOMA VALLEY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE399,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE399,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO399*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE399,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE399,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106491338,491338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50385},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SONOMA WEST MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A400,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A400,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K400*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106491338,491338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50385},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P400,'4. FY 2019-20'!A:A,0)),\"\")","v":"SONOMA WEST MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z400*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P400,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P400,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106491338,491338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE400,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50385},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE400,'4. FY 2019-20'!A:A,0)),\"\")","v":"SONOMA WEST MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE400,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE400,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO400*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE400,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE400,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106141338,141338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50388},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SOUTHERN INYO HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A401,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A401,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K401*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106141338,141338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50388},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P401,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHERN INYO HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z401*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P401,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P401,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106141338,141338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE401,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50388},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE401,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHERN INYO HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE401,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE401,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO401*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE401,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE401,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106250955,250955,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SURPRISE VALLEY COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A402,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A402,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K402*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106250955,250955,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P402,'4. FY 2019-20'!A:A,0)),\"\")","v":"SURPRISE VALLEY COMMUNITY HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z402*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P402,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P402,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106250955,250955,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE402,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE402,'4. FY 2019-20'!A:A,0)),\"\")","v":"SURPRISE VALLEY COMMUNITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE402,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE402,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO402*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE402,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE402,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106291053,291053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51328},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"TAHOE FOREST HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A403,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A403,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K403*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106291053,291053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51328},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P403,'4. FY 2019-20'!A:A,0)),\"\")","v":"TAHOE FOREST HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z403*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P403,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P403,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106291053,291053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE403,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51328},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE403,'4. FY 2019-20'!A:A,0)),\"\")","v":"TAHOE FOREST HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE403,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE403,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO403*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE403,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE403,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106370780,370780,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50128},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"TRI-CITY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A404,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A404,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K404*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106370780,370780,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50128},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P404,'4. FY 2019-20'!A:A,0)),\"\")","v":"TRI-CITY MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z404*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P404,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P404,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106370780,370780,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE404,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50128},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE404,'4. FY 2019-20'!A:A,0)),\"\")","v":"TRI-CITY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE404,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE404,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO404*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE404,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE404,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106531059,531059,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51315},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"TRINITY HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A405,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A405,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K405*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106531059,531059,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51315},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P405,'4. FY 2019-20'!A:A,0)),\"\")","v":"TRINITY HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z405*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P405,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P405,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106531059,531059,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE405,'4. FY 2019-20'!$A:$A,0)),\"\")","v":51315},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE405,'4. FY 2019-20'!A:A,0)),\"\")","v":"TRINITY HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE405,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE405,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO405*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE405,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE405,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106010987,10987,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50195},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"WASHINGTON HOSPITAL - FREMONT"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A406,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A406,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K406*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106010987,10987,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50195},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P406,'4. FY 2019-20'!A:A,0)),\"\")","v":"WASHINGTON HOSPITAL - FREMONT"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z406*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P406,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P406,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106010987,10987,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE406,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50195},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE406,'4. FY 2019-20'!A:A,0)),\"\")","v":"WASHINGTON HOSPITAL - FREMONT"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE406,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE406,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO406*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE406,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE406,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106010735,10735,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50211},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ALAMEDA HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A407,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A407,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K407*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106010735,10735,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50211},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P407,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALAMEDA HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z407*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P407,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P407,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106010735,10735,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE407,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50211},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE407,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALAMEDA HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE407,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE407,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO407*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE407,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE407,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106364231,364231,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50245},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ARROWHEAD REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A408,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A408,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K408*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106364231,364231,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50245},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P408,'4. FY 2019-20'!A:A,0)),\"\")","v":"ARROWHEAD REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z408*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P408,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P408,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106364231,364231,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE408,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50245},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE408,'4. FY 2019-20'!A:A,0)),\"\")","v":"ARROWHEAD REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE408,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE408,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO408*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE408,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE408,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106070924,70924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50276},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"CONTRA COSTA REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A409,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A409,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K409*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106070924,70924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50276},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P409,'4. FY 2019-20'!A:A,0)),\"\")","v":"CONTRA COSTA REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z409*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P409,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P409,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106070924,70924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE409,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50276},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE409,'4. FY 2019-20'!A:A,0)),\"\")","v":"CONTRA COSTA REGIONAL MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE409,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE409,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO409*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE409,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE409,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106010846,10846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50320},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"HIGHLAND HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A410,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A410,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K410*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106010846,10846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50320},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P410,'4. FY 2019-20'!A:A,0)),\"\")","v":"HIGHLAND HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z410*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P410,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P410,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106010846,10846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE410,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50320},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE410,'4. FY 2019-20'!A:A,0)),\"\")","v":"HIGHLAND HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE410,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE410,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO410*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE410,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE410,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106150736,150736,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50315},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"KERN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A411,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A411,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K411*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106150736,150736,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50315},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P411,'4. FY 2019-20'!A:A,0)),\"\")","v":"KERN MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z411*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P411,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P411,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106150736,150736,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE411,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50315},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE411,'4. FY 2019-20'!A:A,0)),\"\")","v":"KERN MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE411,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE411,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO411*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE411,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE411,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106191227,191227,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50376},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LAC/HARBOR - UCLA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A412,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A412,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K412*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106191227,191227,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50376},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P412,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/HARBOR - UCLA MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z412*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P412,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P412,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106191227,191227,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE412,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50376},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE412,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/HARBOR - UCLA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE412,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE412,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO412*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE412,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE412,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106191231,191231,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50040},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LAC/OLIVE VIEW - UCLA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A413,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A413,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K413*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106191231,191231,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50040},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P413,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/OLIVE VIEW - UCLA MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z413*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P413,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P413,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106191231,191231,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE413,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50040},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE413,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/OLIVE VIEW - UCLA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE413,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE413,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO413*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE413,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE413,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106191306,191306,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50717},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A414,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A414,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K414*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106191306,191306,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50717},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P414,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z414*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P414,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P414,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106191306,191306,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE414,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50717},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE414,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE414,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE414,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO414*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE414,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE414,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106191228,191228,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50373},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LAC/USC MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A415,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A415,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K415*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106191228,191228,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50373},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P415,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/USC MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z415*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P415,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P415,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106191228,191228,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE415,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50373},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE415,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/USC MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE415,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE415,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO415*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE415,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE415,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106380865,380865,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50668},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A416,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A416,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K416*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106380865,380865,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50668},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P416,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z416*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P416,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P416,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106380865,380865,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE416,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50668},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE416,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE416,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE416,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO416*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE416,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE416,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106274043,274043,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50248},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"NATIVIDAD MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A417,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A417,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K417*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106274043,274043,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50248},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P417,'4. FY 2019-20'!A:A,0)),\"\")","v":"NATIVIDAD MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z417*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P417,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P417,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106274043,274043,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE417,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50248},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE417,'4. FY 2019-20'!A:A,0)),\"\")","v":"NATIVIDAD MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE417,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE417,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO417*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE417,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE417,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106430837,430837,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50153},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"O'CONNOR HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A418,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A418,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K418*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106430837,430837,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50153},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P418,'4. FY 2019-20'!A:A,0)),\"\")","v":"O'CONNOR HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z418*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P418,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P418,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106430837,430837,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE418,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50153},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE418,'4. FY 2019-20'!A:A,0)),\"\")","v":"O'CONNOR HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE418,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE418,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO418*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE418,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE418,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106334487,334487,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50292},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"RIVERSIDE UNIVERSITY HEALTH SYSTEM MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A419,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A419,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},{"$f":"E419+F419","v":0},{"$f":"K419*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106334487,334487,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50292},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P419,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIVERSIDE UNIVERSITY HEALTH SYSTEM MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z419*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P419,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P419,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106334487,334487,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE419,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50292},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE419,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIVERSIDE UNIVERSITY HEALTH SYSTEM MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE419,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE419,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO419*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE419,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE419,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190796,{"$f":"A420-106000000","v":190796},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50262},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"RONALD REAGAN UCLA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A420,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A420,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K420*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"SUM(L420:M420)","v":0},null,106190796,{"$f":"P420-106000000","v":190796},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50262},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P420,'4. FY 2019-20'!A:A,0)),\"\")","v":"RONALD REAGAN UCLA MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z420*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P420,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P420,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"SUM(AA420:AB420)","v":0},null,106190796,{"$f":"AE420-106000000","v":190796},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE420,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50262},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE420,'4. FY 2019-20'!A:A,0)),\"\")","v":"RONALD REAGAN UCLA MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE420,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE420,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO420*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE420,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE420,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"SUM(AP420:AQ420)","v":0}]
[106391010,391010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50167},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SAN JOAQUIN GENERAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A421,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A421,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K421*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106391010,391010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50167},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P421,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN JOAQUIN GENERAL HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z421*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P421,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P421,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106391010,391010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE421,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50167},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE421,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN JOAQUIN GENERAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE421,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE421,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO421*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE421,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE421,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106013619,13619,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50773},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SAN LEANDRO HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A422,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A422,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K422*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106013619,13619,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50773},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P422,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN LEANDRO HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z422*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P422,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P422,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106013619,13619,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE422,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50773},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE422,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN LEANDRO HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE422,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE422,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO422*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE422,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE422,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106410782,410782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50113},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SAN MATEO MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A423,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A423,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K423*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106410782,410782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50113},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P423,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN MATEO MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z423*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P423,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P423,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106410782,410782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE423,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50113},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE423,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN MATEO MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE423,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE423,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO423*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE423,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE423,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106430883,430883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SANTA CLARA VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A424,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A424,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K424*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106430883,430883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P424,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA CLARA VALLEY MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z424*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P424,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P424,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106430883,430883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE424,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE424,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA CLARA VALLEY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE424,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE424,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO424*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE424,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE424,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106190687,190687,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50112},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A425,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A425,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K425*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106190687,190687,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50112},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P425,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z425*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P425,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P425,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106190687,190687,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE425,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50112},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE425,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE425,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE425,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO425*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE425,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE425,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106434138,434138,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50688},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ST. LOUISE REGIONAL HOSPITAL"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A426,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A426,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K426*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106434138,434138,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50688},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P426,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. LOUISE REGIONAL HOSPITAL"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z426*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P426,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P426,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106434138,434138,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE426,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50688},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE426,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. LOUISE REGIONAL HOSPITAL"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE426,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE426,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO426*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE426,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE426,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106381154,381154,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50454},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"UCSF MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A427,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A427,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K427*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106381154,381154,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50454},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P427,'4. FY 2019-20'!A:A,0)),\"\")","v":"UCSF MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z427*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P427,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P427,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106381154,381154,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE427,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50454},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE427,'4. FY 2019-20'!A:A,0)),\"\")","v":"UCSF MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE427,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE427,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO427*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE427,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE427,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106341006,341006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50599},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A428,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A428,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K428*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106341006,341006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50599},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P428,'4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z428*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P428,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P428,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106341006,341006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE428,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50599},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE428,'4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE428,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE428,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO428*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE428,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE428,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106301279,301279,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50348},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A429,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A429,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K429*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106301279,301279,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50348},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P429,'4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z429*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P429,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P429,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106301279,301279,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE429,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50348},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE429,'4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE429,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE429,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO429*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE429,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE429,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106370782,370782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50025},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A430,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A430,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K430*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106370782,370782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50025},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P430,'4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z430*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P430,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P430,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106370782,370782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE430,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50025},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE430,'4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE430,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE430,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO430*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE430,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE430,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106560481,560481,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50159},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"VENTURA COUNTY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A431,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A431,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K431*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106560481,560481,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50159},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P431,'4. FY 2019-20'!A:A,0)),\"\")","v":"VENTURA COUNTY MEDICAL CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z431*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P431,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P431,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106560481,560481,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE431,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50159},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE431,'4. FY 2019-20'!A:A,0)),\"\")","v":"VENTURA COUNTY MEDICAL CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE431,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE431,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO431*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE431,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE431,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]
[106380939,380939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50228},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$E:$E,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),\"\")","v":"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A432,'4. FY 2019-20'!A:A,0)),0)*$E$33","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!W:W,MATCH(A432,'4. FY 2019-20'!A:A,0)),0)*$F$33","v":0},0,{"$f":"K432*'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AL:$AL,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AW:$AW,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,null,106380939,380939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50228},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(P432,'4. FY 2019-20'!A:A,0)),\"\")","v":"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER"},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*$E$33","v":0},{"$f":"IFERROR(VLOOKUP(#REF!,'[5]SFY 17-18 Model'!$A:$U,21,0),0)*'7. FEES AND PAYMENTS'!$F$32","v":0},0,{"$f":"Z432*'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AL:$AL,MATCH(P432,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AW:$AW,MATCH(P432,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,null,106380939,380939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$C:$C,MATCH(AE432,'4. FY 2019-20'!$A:$A,0)),\"\")","v":50228},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(AE432,'4. FY 2019-20'!A:A,0)),\"\")","v":"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE432,'6. FY 2021-22'!$A:$A,0)),0)*$AI$33","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$W:$W,MATCH(AE432,'6. FY 2021-22'!$A:$A,0)),0)*$AJ$33","v":0},0,{"$f":"AO432*'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0},0,{"$f":"IFERROR(VLOOKUP(#REF!,[4]Fees!$A:$AH,32,0),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AL:$AL,MATCH(AE432,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AW:$AW,MATCH(AE432,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0]

{"sheet":"8. FEE ADJUSTMENT","index":11,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[null,"ROLLOVER FUNDING",{"$f":"5470598.50692987+(209000000*0.5)","v":109970598.50692987}]
[]
[]
[null,"HQAF VI FEE OFFSET BREAKDOWN"]
[null,"SFY 2019-2020",{"$f":"-(C2/30)*12","v":-43988239.40277195}]
[null,"SFY 2010-2021",{"$f":"-(C2/30)*12","v":-43988239.40277195}]
[null,"SFY 2021-2022",{"$f":"-(C2/30)*6","v":-21994119.701385975}]
[null,"TOTAL",{"$f":"SUM(C6:C8)","v":-109970598.50692987}]

{"sheet":"FMAP %","index":12,"n_rows":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
["Source: https://aspe.hhs.gov/basic-report/fy2017-federal-medical-assistance-percentages"]
["Classic Population","FYB","FYE","Classic Population FMAP%","ACA Expansion Population FMAP"]
["SFY 16-17","2016-07-01","2016-12-31",0.5,1]
["SFY 16-17","2017-01-01","2017-06-30",0.5,0.95]
["SFY 17-18","2017-07-01","2017-12-31",0.5,0.95]
["SFY 17-18","2018-01-01","2018-06-30",0.5,0.94]
["SFY 18-19","2018-07-01","2018-12-31",0.5,0.94]
["SFY 18-19","2019-01-01","2019-06-30",0.5,0.93]
["SFY 19-20","2019-07-01","2019-12-31",0.5,0.93]
["SFY 19-20","2020-01-01","2020-06-30",0.5,0.9]
["*OTLIC authorized at 88% thru 9/30/2017.  Estimate to drop to 65% from 10/1/2017 forward."]
[]
["SFY 16-17",null,null,{"$f":"D3","v":0.5},{"$f":"E4","v":0.95}]
["SFY 17-18",null,null,{"$f":"(D5+D6)/2","v":0.5},{"$f":"(E5+E6)/2","v":0.94499999999999995}]
["SFY 18-19",null,null,{"$f":"(D7+D8)/2","v":0.5},{"$f":"(E7+E8)/2","v":0.93500000000000005}]

{"sheet":"9. PROFILE (TBU)","index":13,"n_rows":93,"n_cols":7,"rows_kept":93,"cut":false,"hidden":false,"merged":[[2,3,4,5]]}
[]
["FAC_NO","(All)",null,"CHA VERSION; 9/30/2019"]
["FAC_NAME","(All)",null,"This \"9. Profile\" tab will be updated with the final CMS approved model. The details included below have not been updated with the 9/30/2019 model."]
["OP_STATUS","(All)"]
["COUNTY_NAME","(All)"]
["TYPE_CNTRL","(All)"]
["TYPE_HOSP","(All)"]
["TEACH_RURL","(All)"]
["CITY","(All)"]
["ZIP_CODE","(All)"]
[]
[null,"SFY"]
["Values","2019-20","2020-21","2021-22","Grand Total"]
["Count of FAC_NO",446,446,446,1338]
["Sum of MANGED CARE - HEALTH PLAN OWNED HOSPITALS",119453364.8,119453364.8,119453364.8,358360094.39999998]
["Sum of FEE- FOR-SERVICE",728644597.80997586,569591624.4470731,152225408.02731556,1450461630.2843649]
["Sum of MANAGED CARE",609654928.87809598,799308372.28201699,799308372.28201699,2208271673.4421306]
["Sum of MEDI-CAL FEE-FOR-SERVICE",718823065.28929734,718823065.28929734,718823065.28929734,2156469195.8678927]
["Sum of MEDI-CAL MANAGED CARE",766360134.91309297,808603235.97751975,808603235.97751975,2383566606.8681307]
["Sum of TOTAL ASSESSED FEE",2942936091.6904631,3015779662.7959065,2598413446.3761511,8557129200.8625174]
["Sum of OUTPATIENT SUPPLEMENTAL PAYMENT",992780966.44580173,980358134.62498569,489767651.40208554,2462906752.4728708]
["Sum of INPATIENT SUPPLEMENTAL PAYMENT",1352727218.6472039,1543688214.9421489,1643907313.9189472,4540322747.5082979]
["Sum of SUBACUTE SUPPLEMENTAL PAYMENT",86719014.264000028,86719014.264000028,22576813.167000007,196014841.69499996]
["Sum of PSYCHIATRIC SUPPLENTAL PAYMENT",215068425,215068425,215068425,645205275]
["Sum of  ACUITY SUPPLEMENTAL PAYMENT",310540000,310540000,310540000,931620000]
["Sum of  TRAUMA SUPPLEMENTAL PAYMENT",124122500,124122500,124122500,372367500]
["Sum of TRANSPLANT SUPPLEMENTAL PAYMENT",16722500,16722500,16722500,50167500]
["Sum of ACUITY SUPPMENTAL PAYMENT - RURAL HOSPITALS",8957500,8957500,8957500,26872500]
["Sum of TOTAL SUPPLEMENTAL PAYMENTS",3107638124.3570046,3286176288.8311334,2831662703.4880323,9225477116.6761684]
["Sum of PASS THROUGH IP MANAGED CARE PAYMENTS",761498915.05278575,799545285.62766385,507345266.87343967,2068389467.5538895]
["Sum of PASS THROUGH OP MANAGED CARE PAYMENTS",575036625.27379537,536990254.69891667,154068474.8779197,1266095354.8506324]
["Sum of PASS THROUGH CARVE-OUT SERVICES MANAGED CARE PAYMENTS",463464459.67341655,463464459.67341655,229355489.01787049,1156284408.3647053]
["Sum of DIRECTED PAYMENTS",2100000000.000001,2100000000.000001,1039230769.2307699,5239230769.2307787]
["Sum of TOTAL MANAGED CARE PAYMENTS",3899999999.999999,3900000000.000001,1929999999.9999998,9730000000.0000057]
["Sum of FEE RELATED TO CHILDREN",1087722456.15326,1087722456.1532607,1087722456.1532605,3263167368.4597783]
[]
[]
[null,"2019-20","2020-21","2021-22","Grand Total"]
["FEES"]
["MANAGED CARE - HEALTH PLAN OWNED",119453364.8,119453364.8,119453364.8,358360094.39999998]
["MANAGED CARE",609654928.87809598,799308372.28201699,799308372.28201699,2208271673.4421301]
["FEE-FOR-SERVICE",728644597.80997586,569591624.4470731,152225408.02731556,1450461630.2843647]
["MEDI-CAL FFS",718823065.28929734,718823065.28929734,718823065.28929734,2156469195.8678923]
["MEDI-CAL MANAGED CARE",766360134.91309297,808603235.97751975,808603235.97751975,2383566606.8681326]
["TOTAL FEE",2942936091.6904626,3015779662.795907,2598413446.3761497,8557129200.8625202]
[""]
["FFS PAYMENTS"]
["OUTPATIENT",992780966.44580173,980358134.62498569,489767651.40208554,2462906752.4728727]
["INPATIENT",1352727218.6472039,1543688214.9421489,1643907313.9189472,4540322747.5082998]
["SUBACUTE ",86719014.264000028,86719014.264000028,22576813.167000007,196014841.69500005]
["PSYCH",215068425,215068425,215068425,645205275]
["HIGH ACUITY",310540000,310540000,310540000,931620000]
["HIGH ACUITY - RURAL",8957500,8957500,8957500,26872500]
["TRAUMA",124122500,124122500,124122500,372367500]
["TRANSPLANT",16722500,16722500,16722500,50167500]
["TOTAL FFS PAYMENTS",3107638124.3570056,3286176288.8311348,2831662703.4880328,9225477116.6761742]
[""]
["TOTAL FFS PAYMENTS NET OF FEES",164702032.66654301,270396626.03522778,233249257.11188316,668347915.81365395]
[]
["MANAGED CARE PAYMENTS"]
["PASS THROUGH INPATIENT",761498915.05278575,799545285.62766385,507345266.87343967,2068389467.5538893]
["PASS THROUGH OUTPATIENT",575036625.27379537,536990254.69891667,154068474.8779197,1266095354.8506317]
["PASS THROUGH CARVE OUT MANAGED CARE",463464459.67341655,463464459.67341655,229355489.01787049,1156284408.3647037]
["DIRECTED",2100000000.000001,2100000000.000001,1039230769.2307699,5239230769.230772]
[null,3899999999.9999986,3899999999.9999981,1929999999.9999998,9729999999.9999962]
[]
["HOSPITAL COMMUNITY TOTAL NET BENEFIT",0,0,0,0]
[null,"Affordable Care Act FMAP - 90%"]
[]
["STATISTICAL DATA"]
["SFY","2019-20","2020-21","2021-22"]
["PROJECTED NET REVENUE",95224014350.194901,101085929304.66934,98088733378.26944]
["TAX AS A PERCENTAGE OF TOTAL NET REVENUE",4.5563178950176378E-2,4.5563178950176378E-2,4.5563178950176378E-2]
["FEE SPLIT, BASED ON TOTAL FFS/MC PAYMENT SPLIT PERCENTAGE","57%/43%","57%/43%","57%/43%"]
["CHILDREN'S COVERAGE","","",""]
["PROGRAM DURATION YEARLY AVG. NET REVENUE"]
["AVG. FEE PER CYCLE (3 MONTHS)",735734022.92261565,753944915.69897676,649603361.59403741]
["AVG. FFS PAYMENT PER CYCLE (3 MONTHS)",776909531.0892514,821544072.2077837,707915675.8720082]
["AVG. MANAGED CARE PAYMENT PER CYCLE",974999999.99999964,974999999.99999952,482499999.99999994]
["AVG. NET BENEFIT PER CYCLE",1016175508.1666354,1042599156.5088065,540812314.27797067]
["TOTAL PAYMENT TO FEE RATIO",2.2019732729036194,2.1045065921450581,1.5992065159448774]
["NET GAIN/NET LOSS","Net Gain",null,null,null,"Hospital Info.","OSHPD AFDR 2017"]
["TAXED HOSPITALS",232,232,232,null,"OSHPD ID","(All)"]
["NON-TAXED HOSPITALS",197,197,197,null,"Hospital Name",""]
["SMALL/RURAL",59,35,32,null,"County",""]
["PSYCH",32,32,32,null,"Address",""]
["SPECIALTY",35,35,35,null,"City",""]
["PUBLIC",66,66,66,null,"Zip Code",""]
["DPH",28,28,28,null,"Chief Executive Officer",""]
["NDPH",42,42,42]
[]
[]
[null,null,null,null,"The table above, includes state share and federal financial participation"]

{"sheet":"10. 2016 OSHPD DAYS","index":14,"n_rows":455,"n_cols":68,"rows_kept":455,"cut":false,"hidden":false,"merged":[]}
["CY 2016 Fiscal Year Hospital Annual Financial Data"]
["Last updated ","2019-05-06"]
["Retrieval date","2019-05-06"]
[null,null,null,"Page",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996,4.0999999999999996]
["Column",null,null,"Column",1,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10]
["Line",null,null,"Line",1,null,36,3,4,7,8,9,10,11,12,13,14,15,16,17,18,41275,24,5,10,20,5,10,20,5,10,20,5,10,20,5,10,20,5,10,20,5,10,20,5,10,20,5,10,20,5,10,20]
["DESCRIPTION","OSHPD ID SHORT","MEDICARE ID","FISCAL END DATE","HEALTH CARE INSTITUTION (LEGAL NAME)","TAXED HOSPITAL","REPORT_PERIOD_FROM","FACILITY (DOING BUSINESS AS) NAME","HOSPITAL BUSINESS PHONE","MEDICARE PROVIDER NUMBER","STREET ADDRESS","STREET CITY","ZIP CODE","MAILING ADDRESS - STREET OR P.O. BOX","MAILLING CITY","ZIP CODE","CHIEF EXECUTIVE OFFICER","TITLE","HOSPITAL WEB-SITE ADDRESS","NAME OF OWNER","PREVIOUS NAME OF INSTITUTION","CALENDAR YEAR BEGINNING","CLOSED/OPENED/SUSPENSE","PATIENT_(CENSUS)_DAYS_MEDICARE_-_TRADITIONAL_ACUTE_CARE","PATIENT_(CENSUS)_DAYS_MEDICARE_-_TRADITIONAL_PSYCHIATRIC_CARE","PATIENT_(CENSUS)_DAYS_MEDICARE_-_TRADITIONAL_REHABILITATION_CARE","PATIENT_(CENSUS)_DAYS_MEDICARE_-_MANAGED_CARE_ACUTE_CARE","PATIENT_(CENSUS)_DAYS_MEDICARE_-_MANAGED_CARE_PSYCHIATRIC_CARE","PATIENT_(CENSUS)_DAYS_MEDICARE_-_MANAGED_CARE_REHABILITATION_CARE","PATIENT_(CENSUS)_DAYS_MEDI-CAL_-_TRADITIONAL_ACUTE_CARE","PATIENT_(CENSUS)_DAYS_MEDI-CAL_-_TRADITIONAL_PSYCHIATRIC_CARE","PATIENT_(CENSUS)_DAYS_MEDI-CAL_-_TRADITIONAL_REHABILITATION_CARE","PATIENT_(CENSUS)_DAYS_MEDI-CAL_-_MANAGED_CARE_ACUTE_CARE","PATIENT_(CENSUS)_DAYS_MEDI-CAL_-_MANAGED_CARE_PSYCHIATRIC_CARE","PATIENT_(CENSUS)_DAYS_MEDI-CAL_-_MANAGED_CARE_REHABILITATION_CARE","PATIENT_(CENSUS)_DAYS_COUNTY_INDIGENT_PROGRAMS_-_TRADITIONAL_ACUTE_CARE","PATIENT_(CENSUS)_DAYS_COUNTY_INDIGENT_PROGRAMS_-_TRADITIONAL_PSYCHIATRIC_CARE","PATIENT_(CENSUS)_DAYS_COUNTY_INDIGENT_PROGRAMS_-_TRADITIONAL_REHABILITATION_CARE","PATIENT_(CENSUS)_DAYS_COUNTY_INDIGENT_PROGRAMS_-_MANAGED_CARE_ACUTE_CARE","PATIENT_(CENSUS)_DAYS_COUNTY_INDIGENT_PROGRAMS_-_MANAGED_CARE_PSYCHIATRIC_CARE","PATIENT_(CENSUS)_DAYS_COUNTY_INDIGENT_PROGRAMS_-_MANAGED_CARE_REHABILITATION_CARE","PATIENT_(CENSUS)_DAYS_OTHER_THIRD_PARTIES_-_TRADITIONAL_ACUTE_CARE","PATIENT_(CENSUS)_DAYS_OTHER_THIRD_PARTIES_-_TRADITIONAL_PSYCHIATRIC_CARE","PATIENT_(CENSUS)_DAYS_OTHER_THIRD_PARTIES_-_TRADITIONAL_REHABILITATION_CARE","PATIENT_(CENSUS)_DAYS_OTHER_THIRD_PARTIES_-_MANAGED_CARE_ACUTE_CARE","PATIENT_(CENSUS)_DAYS_OTHER_THIRD_PARTIES_-_MANAGED_CARE_PSYCHIATRIC_CARE","PATIENT_(CENSUS)_DAYS_OTHER_THIRD_PARTIES_-_MANAGED_CARE_REHABILITATION_CARE","PATIENT_(CENSUS)_DAYS_OTHER_INDIGENT_ACUTE_CARE","PATIENT_(CENSUS)_DAYS_OTHER_INDIGENT_PSYCHIATRIC_CARE","PATIENT_(CENSUS)_DAYS_OTHER_INDIGENT_REHABILITATION_CARE","PATIENT_(CENSUS)_DAYS_OTHER_PAYORS_ACUTE_CARE","PATIENT_(CENSUS)_DAYS_OTHER_PAYORS_PSYCHIATRIC_CARE","PATIENT_(CENSUS)_DAYS_OTHER_PAYORS_REHABILITATION_CARE","MEDI-CAL FFS & HMO DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY","ALL PAYERS (EXCEPT MEDI-CAL) FFS DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY","ALL PAYERS (EXCEPT MEDI-CAL) MANAGED CARE DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY","FOR B1/B2 MEDI-CAL FFS & HMO DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY","ALL PAYERS TOTAL DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY","MEDI-CAL FFS ONLY DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY","MEDI-CAL HMO ONLY DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY","FEE ANNUALIZATION - DAYS MISSING/(EXCEEDING) 1 YEAR","ADJUSTMENT TO DAYS TO ANNUALIZE","MEDI-CAL FFS & HMO DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY","ALL PAYERS (EXCEPT MEDI-CAL) FFS DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY","ALL PAYERS (EXCEPT MEDI-CAL) MANAGED CARE DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY","FOR B1/B2 MEDI-CAL FFS & HMO DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY","ALL PAYERS TOTAL DAYS - EXCLUDING CHEM DEPENCY, LTC, OTHER AND NURSERY","ALL FFS DAYS - FEE RATE "]
[106580996,{"$f":"A8-106000000","v":580996},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A8,'4. FY 2019-20'!A:A,0)),\"\")","v":50133},"2016-06-30","RIDEOUT MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A8, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","RIDEOUT MEMORIAL HOSPITAL","530-749-4545","05-0133","726 FOURTH STREET","MARYSVILLE","2162-07-25","P.O. BOX 2128","MARYSVILLE",95901,"GINO PATRIZIO","CEO","WWW.FRHG.ORG","FREMONT RIDEOUT HEALTH GROUP",null,"2016-01-06",{"$f":"IF(ISERROR(VLOOKUP(C8,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C8,'[6]Suspense Closure Open'!$A$5:X467,22,0)))","v":0},27397,null,null,227,null,null,4703,null,null,11782,null,null,null,null,null,null,null,null,1530,null,null,5765,null,null,201,null,null,508,null,null,{"$f":"(AD8+AE8+AF8+AG8+AH8+AI8)","v":16485},{"$f":"(X8+Y8+Z8+AJ8+AK8+AL8+AP8+AQ8+AR8+AV8+AW8+AX8+AY8+AZ8+BA8)","v":29636},{"$f":"(AA8+AB8+AC8+AM8+AN8+AO8+AS8+AT8+AU8)","v":5992},{"$f":"BB8","v":16485},{"$f":"BD8+BC8+BB8","v":52113},{"$f":"(AD8+AE8+AF8)/BJ8","v":4703},{"$f":"(AI8+AH8+AG8)/BJ8","v":11782},{"$f":"(D8-G8)","v":365},{"$f":"IF(BI8=365,1,BI8/365)","v":1},{"$f":"BB8/BJ8","v":16485},{"$f":"BC8/BJ8","v":29636},{"$f":"BD8/BJ8","v":5992},{"$f":"BK8","v":16485},{"$f":"BK8+BL8+BM8","v":52113},{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),$BL8,0),0)","v":29636}]
[106574010,574010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A9,'4. FY 2019-20'!A:A,0)),\"\")","v":50537},"2016-12-31","SUTTER DAVIS HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A9, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SUTTER DAVIS HOSPITAL","530-757-5101","05-0537","2000 SUTTER PLACE","DAVIS","2161-10-13",null,null,"","JANET WAGNER","CEO","WWW.SUTTERDAVIS.ORG","SUTTER HEALTH",null,"2016-01-05",{"$f":"IF(ISERROR(VLOOKUP(C9,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C9,'[6]Suspense Closure Open'!$A$5:X466,22,0)))","v":0},3228,null,null,980,null,null,964,null,null,1870,null,null,null,null,null,8,null,null,296,null,null,2423,null,null,5,null,null,70,null,null,2834,3599,3411,2834,9844,964,1870,365,1,2834,3599,3411,2834,9844,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),$BL9,0),0)","v":3599}]
[106571086,571086,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A10,'4. FY 2019-20'!A:A,0)),\"\")","v":50127},"2016-06-30","WOODLAND MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A10, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","WOODLAND MEMORIAL HOSPITAL","530-622-3961","05-0127","1325 COTTONWOOD STREET","WOODLAND","2161-10-22","10901 GOLD CENTER DRIVE","RANCHO CORDOVA",95670,"KEVIN VAZIRI","PRESIDENT","WWW.WOODLANDHEALTHCARE.ORG","DIGNITY HEALTH",null,"2016-01-04",{"$f":"IF(ISERROR(VLOOKUP(C10,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C10,'[6]Suspense Closure Open'!$A$5:X465,22,0)))","v":0},2658,3425,null,1263,643,null,699,5505,null,2964,47,null,null,null,null,null,null,null,70,127,null,2931,980,null,31,53,null,34,58,null,9215,6456,5817,9215,21488,6204,3011,365,1,9215,6456,5817,9215,21488,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),$BL10,0),0)","v":6456}]
[106560529,560529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A11,'4. FY 2019-20'!A:A,0)),\"\")","v":50082},"2016-06-30","ST. JOHN'S REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A11, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ST. JOHN'S REGIONAL MEDICAL CENTER","805-988-2500","05-0082","1600 N. ROSE AVE","OXNARD","2154-08-18",null,null,null,"DARREN LEE","PRESIDENT AND CEO","WWW.STJOHNSHEALTH.ORG","DIGNITY HEALTH",null,"2016-01-03",{"$f":"IF(ISERROR(VLOOKUP(C11,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C11,'[6]Suspense Closure Open'!$A$5:X464,22,0)))","v":0},20221,null,3832,4724,null,436,7047,null,345,6546,null,330,null,null,null,null,null,null,563,null,221,7068,null,1156,64,null,null,200,null,null,14268,{"$f":"(X11+Y11+Z11+AJ11+AK11+AL11+AP11+AQ11+AR11+AV11+AW11+AX11+AY11+AZ11+BA11)","v":25101},13384,14268,52753,7392,6876,365,1,14268,{"$f":"BC11/BJ11","v":25101},13384,14268,52753,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),$BL11,0),0)","v":25101}]
[106560525,560525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A12,'4. FY 2019-20'!A:A,0)),\"\")","v":50236},"2016-12-31","SIMI VALLEY HOSPITAL AND HEALTH CARE SERVICES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A12, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SIMI VALLEY HOSPITAL AND HEALTH CARE SVCS-SYCAMORE","805-955-6000","05-0236","2975 N SYCAMORE DRIVE","SIMI VALLEY","2154-10-19",null,null,null,"JENNIFER SWENSON","PRESIDENT AND CEO","WWW.ADVENTISTHEALTH.ORG","ADVENTIST HEALTH",null,"2016-01-02",{"$f":"IF(ISERROR(VLOOKUP(C12,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C12,'[6]Suspense Closure Open'!$A$5:X463,22,0)))","v":0},13851,null,null,2336,null,null,661,null,null,3766,null,null,null,null,null,null,null,null,242,null,null,6620,null,null,92,null,null,761,null,null,4427,14946,8956,4427,28329,661,3766,365,1,4427,14946,8956,4427,28329,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),$BL12,0),0)","v":14946}]
[106560508,560508,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A13,'4. FY 2019-20'!A:A,0)),\"\")","v":50616},"2016-06-30","ST. JOHN'S PLEASEANT VALLEY MC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A13, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ST. JOHN'S PLEASEANT VALLEY HOSPITAL","805-389-5800","05-0616","2309 ANTONIO AVENUE","CAMARILLO",93010,null,null,null,"DARREN LEE","MARKET CEO","WWW.STJOHNSHEALTH.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C13,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C13,'[6]Suspense Closure Open'!$A$5:X462,22,0)))","v":0},9308,null,null,1914,null,null,232,null,null,872,null,null,null,null,null,null,null,null,49,null,null,1914,null,null,4,null,null,59,null,null,1104,9420,3828,1104,14352,232,872,365,1,1104,9420,3828,1104,14352,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),$BL13,0),0)","v":9420}]
[106560501,560501,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A14,'4. FY 2019-20'!A:A,0)),\"\")","v":51334},"2016-12-31","OJAI VALLEY COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A14, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","OJAI VALLEY COMMUNITY HOSPITAL","805-640-2230","05-1334","1306 MARICOPA HIGHWAY","OJAI",93023,null,null,"","GARY K. WILDE","PRESIDENT/CEO",null,"COMMUNITY MEMORIAL HEALTH SYSTEM",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C14,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C14,'[6]Suspense Closure Open'!$A$5:X461,22,0)))","v":0},2462,null,null,371,null,null,115,null,null,309,null,null,null,null,null,null,null,null,48,null,null,543,null,null,20,null,null,10,null,null,424,2540,914,424,3878,115,309,365,1,424,2540,914,424,3878,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),$BL14,0),0)","v":2540}]
[106560492,560492,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A15,'4. FY 2019-20'!A:A,0)),\"\")","v":50549},"2016-12-31","LOS ROBLES REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A15, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","LOS ROBLES HOSPITAL AND MEDICAL CENTER","805-494-2727","05-0549","215 WEST JANSS ROAD","THOUSAND OAKS",91360,null,null,null,"NATALIE MUSSI","CEO","WWW.LOSROBLESHOSPITAL.COM","HCA - THE HEALTHCARE COMPANY",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C15,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C15,'[6]Suspense Closure Open'!$A$5:X460,22,0)))","v":0},37778,null,5080,2928,null,87,3055,null,262,4561,null,118,null,null,null,null,null,null,1478,null,205,19464,null,994,173,null,13,615,null,null,7996,45342,23473,7996,76811,3317,4679,365,1,7996,45342,23473,7996,76811,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),$BL15,0),0)","v":45342}]
[106560481,560481,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A16,'4. FY 2019-20'!A:A,0)),\"\")","v":50159},"2016-06-30","VENTURA COUNTY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A16, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","VENTURA COUNTY MEDICAL CENTER","805-652-6058","05-0159","3291 LOMA VISTA ROAD","VENTURA",93003,null,null,"","JOHNSON GILL","HCA DIRECTOR",null,"VENTURA COUNTY MEDICAL CENTER",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C16,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C16,'[6]Suspense Closure Open'!$A$5:X459,22,0)))","v":0},7123,1550,null,1312,30,null,7809,null,null,12546,null,null,null,null,null,null,null,null,861,6904,null,5035,657,null,645,173,null,105,28,null,20355,17389,7034,20355,44778,7809,12546,365,1,20355,17389,7034,20355,44778,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),$BL16,0),0)","v":17389}]
[106560473,560473,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A17,'4. FY 2019-20'!A:A,0)),\"\")","v":50394},"2016-12-31","COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A17, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA","805-652-5011","05-0394","147 N. BRENT STREET","VENTURA","93003-2809",null,null,null,"GARY K. WILDE","PRESIDENT/CEO","CMHHOSPITAL.ORG","COMMUNITY MEMORIAL HOSPITAL",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C17,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C17,'[6]Suspense Closure Open'!$A$5:X458,22,0)))","v":0},13883,null,null,9024,null,null,2650,null,null,6420,null,null,null,null,null,null,null,null,939,null,null,14117,null,null,76,null,null,305,null,null,9070,15203,23141,9070,47414,2650,6420,365,1,9070,15203,23141,9070,47414,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),$BL17,0),0)","v":15203}]
[106560203,560203,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A18,'4. FY 2019-20'!A:A,0)),\"\")","v":54077},"2016-12-31","AURORA VISTA DEL MAR HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A18, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","AURORA VISTA DEL MAR HOSPITAL","805-653-6434","05-4077","801 SENECA STREET","VENTURA",93001,"","","","MAYLA KREBSBACH","CEO","","SIGNATURE HEALTHCARE SERVICES",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C18,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C18,'[6]Suspense Closure Open'!$A$5:X457,22,0)))","v":0},null,5288,null,null,644,null,null,3965,null,null,null,null,null,3506,null,null,null,null,null,null,null,null,10215,null,null,100,null,null,68,null,3965,8962,10859,3965,23786,3965,0,365,1,3965,8962,10859,3965,23786,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),$BL18,0),0)","v":8962}]
[106554011,554011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A19,'4. FY 2019-20'!A:A,0)),\"\")","v":50335},"2016-12-31","SONORA COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A19, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","SONORA REGIONAL MEDICAL CENTER","209-536-5000","05-0335","1000 GREENLEY ROAD","SONORA",95370,"","","","ANDREW JAHN","CEO","WWW.SONORAMEDICALCENTER.ORG","ADVENTIST HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C19,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C19,'[6]Suspense Closure Open'!$A$5:X456,22,0)))","v":0},9657,null,null,368,null,null,3347,null,null,2806,null,null,null,null,null,null,null,null,470,null,null,2198,null,null,0,null,null,611,null,null,6153,10738,2566,6153,19457,3347,2806,365,1,6153,10738,2566,6153,19457,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),$BL19,0),0)","v":10738}]
[106541123,541123,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A20,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","PORTERVILLE DEVELOPMENTAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A20, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","PORTERVILLE DEVELOPMENTAL CENTER","559-782-2222",null,"26501 AVENUE 140","PORTERVILLE",93257,"PO BOX 2000","PORTERVILLE",93258,"THERESA BILLECI","EXECUTIVE DIRECTOR","WWW.PDC.DDS.CA.GOV","STATE OF CALIFORNIA",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C20,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C20,'[6]Suspense Closure Open'!$A$5:X455,22,0)))","v":0},526,null,null,null,null,null,207,null,null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,null,null,192,null,null,207,756,0,207,963,207,0,365,1,207,756,0,207,963,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),$BL20,0),0)","v":0}]
[106540816,540816,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A21,'4. FY 2019-20'!A:A,0)),\"\")","v":50359},"2016-06-30","TULARE LOCAL HEALTHCARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A21, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","TULARE REGIONAL MEDICAL CENTER","559-688-0821","05-0359","869 CHERRY STREET","TULARE",93724,null,null,"","BENNY BENZEEVI","CEO","WWW.TULAREREGONAL.ORG","TULARE LOCAL HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C21,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C21,'[6]Suspense Closure Open'!$A$5:X454,22,0)))","v":0},5997,null,null,793,null,null,1662,null,null,4709,null,null,null,null,null,null,null,null,119,null,null,1179,null,null,6,null,null,165,null,null,6371,6287,1972,6371,14630,1662,4709,365,1,6371,6287,1972,6371,14630,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),$BL21,0),0)","v":6287}]
[106540798,540798,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A22,'4. FY 2019-20'!A:A,0)),\"\")","v":50261},"2016-06-30","SIERRA VIEW HEALTHCARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A22, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SIERRA VIEW MEDICAL CENTER","559-784-1110","05-0261","465 W. PUTNAM ST.","PORTERVILLE",93257,null,null,"","DONNA HEFNER","CEO",null,"SIERRA VIEW LOCAL HEALTH CARE DISTRICT",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C22,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C22,'[6]Suspense Closure Open'!$A$5:X453,22,0)))","v":0},10302,null,null,1400,null,null,2589,null,null,5529,null,null,8,null,null,null,null,null,200,null,null,1428,null,null,73,null,null,360,null,null,8118,10943,2828,8118,21889,2589,5529,365,1,8118,10943,2828,8118,21889,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),$BL22,0),0)","v":10943}]
[106540734,540734,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A23,'4. FY 2019-20'!A:A,0)),\"\")","v":50057},"2016-06-30","KAWEAH DELTA HEALTH CARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A23, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","KAWEAH DELTA MEDICAL CENTER","559-624-2000","05-0057","400 WEST MINERAL KING AVENUE","VISALIA","93291-6237","","","","LINDSAY MANN","CEO","WWW.KAWEAHDELTA.ORG","KAWEAH DELTA HEALTH CARE DISTRICT",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C23,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C23,'[6]Suspense Closure Open'!$A$5:X452,22,0)))","v":0},42723,3278,3939,6664,266,495,12958,6939,545,24149,4176,1124,272,462,null,null,337,null,1466,84,165,12391,1033,1047,261,356,31,210,null,32,49891,53279,22233,49891,125403,20442,29449,365,1,49891,53279,22233,49891,125403,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),$BL23,0),0)","v":53279}]
[106531059,531059,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A24,'4. FY 2019-20'!A:A,0)),\"\")","v":51315},"2016-12-31","TRINITY GENERAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A24, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","TRINITY HOSPITAL","530-623-5541","05-1315","60 EASTER AVE.","WEAVERVILLE",96093,"P.O. BOX 1229","WEAVERVILLE",96093,"AARON ROGERS","CEO","WWW.MCMEDICAL.ORG","MOUNTAIN COMMUNITIES HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C24,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C24,'[6]Suspense Closure Open'!$A$5:X451,22,0)))","v":0},2151,null,null,null,null,null,22,null,null,207,null,null,null,null,null,null,null,null,256,null,null,null,null,null,null,null,null,16,null,null,229,2423,0,229,2652,22,207,365,1,229,2423,0,229,2652,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),$BL24,0),0)","v":2423}]
[106521041,521041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A25,'4. FY 2019-20'!A:A,0)),\"\")","v":50042},"2016-06-30","ST. ELIZABETH COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A25, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","ST. ELIZABETH COMMUNITY HOSPITAL","530-225-6374","05-0042","2550 SISTER MARY COLUMBA DRIVE","RED BLUFF",96080,null,null,null,"TODD SMITH","PRESIDENT","WWW.MERCY.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C25,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C25,'[6]Suspense Closure Open'!$A$5:X450,22,0)))","v":0},4445,null,null,104,null,null,741,null,null,1878,null,null,null,null,null,null,null,null,145,null,null,1204,null,null,14,null,null,30,null,null,2619,4634,1308,2619,8561,741,1878,365,1,2619,4634,1308,2619,8561,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),$BL25,0),0)","v":4634}]
[106514033,514033,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A26,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"2016-06-30","NORTH VALLEY BEHAVIORAL HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A26, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","NORTH VALLEY BEHAVIORAL HEALTH","530-790-2520",null,"1535 PLUMAS COURT","YUBA CITY",95991,null,null,null,"THOMAS L. ORTNER","CEO","NVBH.COM","NORTH VALLEY BEHAVIORAL HEALTH, LLC",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C26,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C26,'[6]Suspense Closure Open'!$A$5:X449,22,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5230,null,0,5230,0,0,5230,0,0,365,1,0,5230,0,0,5230,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),$BL26,0),0)","v":5230}]
[106514030,514030,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A27,'4. FY 2019-20'!A:A,0)),\"\")","v":50766},"2016-12-31","TWIN CITIES SURGICAL HOSPITAL LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A27, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","SUTTER SURGICAL HOSPITAL - NORTH VALLEY","530-749-5700","05-0766","455 PLUMAS BLVD","YUBA CITY",95991,null,null,"","DENNIS SINDELAR","CAO","WWW.SSHNV.ORG","SUTTER NORTH MEDCIAL FOUNDATION & YUBA CITY SURGEONS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C27,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C27,'[6]Suspense Closure Open'!$A$5:X448,22,0)))","v":0},664,null,null,3,null,null,12,null,null,109,null,null,null,null,null,null,null,null,55,null,null,313,null,null,null,null,null,8,null,null,121,727,316,121,1164,12,109,365,1,121,727,316,121,1164,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),$BL27,0),0)","v":727}]
[106514001,514001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A28,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","SUTTER-YUBA PHF",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A28, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","SUTTER-YUBA PHF","530-822-7200","","1965 LIVE OAK BLVD., STE A","YUBA CITY",95991,"P.O. BOX 1520","YUBA CITY",95992,"TONY HOBSON, PH.D.","ASST. DIRECTOR HHSBH","WWW.SUTTERCOUNTY.ORG/SYBH","COUNTY OF SUTTER",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C28,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C28,'[6]Suspense Closure Open'!$A$5:X447,22,0)))","v":0},null,8,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3235,null,null,22,null,null,null,null,null,346,null,0,3589,26,0,3615,0,0,365,1,0,3589,26,0,3615,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),$BL28,0),0)","v":0}]
[106504081,504081,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A29,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","STANISLAUS PHF",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A29, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","STANISLAUS PHF","209-525-5375",null,"800 SCENIC DR.","MODESTO",95350,null,null,null,"BARBARA KENNISON","ADMINISTRATOR","WWW.TELECARECORP.COM","TELECARE CORPORATION",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C29,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C29,'[6]Suspense Closure Open'!$A$5:X446,22,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,732,null,null,null,null,null,3978,null,null,null,null,null,null,null,null,null,null,0,4710,0,0,4710,0,0,365,1,0,4710,0,0,4710,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),$BL29,0),0)","v":0}]
[106504079,504079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A30,'4. FY 2019-20'!A:A,0)),\"\")","v":53040},"2016-12-31","HEALTHSOUTH MODESTO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A30, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-10-20","HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO","209-857-3509","05-3040","1303 MABLE AVENUE","MODESTO",95355,"","","","KAY PECK","CEO","HTTP://WWW.HEALTHSOUTHMODESTO.COM","HEALTHSOUTH CORPORATION",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C30,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C30,'[6]Suspense Closure Open'!$A$5:X445,22,0)))","v":0},null,null,462,null,null,36,null,null,11,null,null,60,null,null,null,null,null,null,null,null,147,null,null,null,null,null,0,null,null,95,71,704,36,71,811,55.763888888888893,304.16666666666669,72,0.19726027397260273,359.93055555555554,3568.8888888888891,182.5,359.93055555555554,4111.3194444444453,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),$BL30,0),0)","v":3568.8888888888891}]
[106504038,504038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A31,'4. FY 2019-20'!A:A,0)),\"\")","v":50726},"2016-12-31","STANISLAUS SURGICAL HOSPITAL, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A31, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","STANISLAUS SURGICAL HOSPITAL, A PHYSICIAN OWNED HOSPITAL","209-572-2700","05-0726","1421 OAKDALE ROAD","MODESTO",95355,null,null,null,"DOUGLAS JOHNSON","CEO","WWW.STANISLAUSSURGICAL.COM","STANISLAUS SURGICAL HOSPITAL",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C31,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C31,'[6]Suspense Closure Open'!$A$5:X444,22,0)))","v":0},522,null,null,78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424,null,null,13,null,null,null,null,null,2,null,null,0,948,91,0,1039,0,0,365,1,0,948,91,0,1039,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),$BL31,0),0)","v":948}]
[106500967,500967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A32,'4. FY 2019-20'!A:A,0)),\"\")","v":50067},"2016-06-30","OAK VALLEY DISTRICT HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A32, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","OAK VALLEY DISTRICT HOSPITAL","209-847-3011","05-0067","350 SOUTH OAK AVENUE","OAKDALE",95361,null,null,"","JOHN MCCORMICK","CEO",null,"OAK VALLEY DISTRICT HOSPITAL",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C32,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C32,'[6]Suspense Closure Open'!$A$5:X443,22,0)))","v":0},1357,null,null,619,null,null,93,null,null,863,null,null,null,null,null,null,null,null,92,null,null,227,null,null,45,null,null,11,null,null,956,1505,846,956,3307,93,863,365,1,956,1505,846,956,3307,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),$BL32,0),0)","v":1505}]
[106500954,500954,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A33,'4. FY 2019-20'!A:A,0)),\"\")","v":52055},"2016-12-31","CENTRAL VALLEY SPECIALTY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A33, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","CENTRAL VALLEY SPECIALTY HOSPITAL","209-576-2532","05-2055","730 17TH STREET","MODESTO","95354-1209","","","","GIA SMITH","ADMINISTRATOR",null,"JASWINDER SINGH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C33,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C33,'[6]Suspense Closure Open'!$A$5:X442,22,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,365,1,0,0,0,0,0,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),$BL33,0),0)","v":0}]
[106500939,500939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A34,'4. FY 2019-20'!A:A,0)),\"\")","v":50557},"2016-12-31","MEMORIAL MEDICAL CENTER - MODESTO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A34, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","MEMORIAL MEDICAL CENTER - MODESTO","209-526-4500","05-0557","1700 COFFEE ROAD","MODESTO",95355,null,null,"","DARYN J KUMAR","CEO","WWW.MEMORIALMEDICALCENTER.ORG","SUTTER CENTRAL VALLEY HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C34,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C34,'[6]Suspense Closure Open'!$A$5:X441,22,0)))","v":0},30624,null,null,13067,null,null,5727,null,null,12901,null,null,null,null,null,null,null,null,1344,null,null,12656,null,null,158,null,null,112,null,null,18628,32238,25723,18628,76589,5727,12901,365,1,18628,32238,25723,18628,76589,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),$BL34,0),0)","v":32238}]
[106500867,500867,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A35,'4. FY 2019-20'!A:A,0)),\"\")","v":50179},"2016-12-31","DOCTORS MEDICAL CENTER OF MODESTO, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A35, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","EMANUEL MEDICAL CENTER","209-667-4200","05-0179","825 DELBON AVENUE","TURLOCK",95382,"","","","SUE MICHELETTI","CEO","HTTP://EMANUELMEDICALCENTER.COM/","DOCTORS MEDICAL CENTER OF MODESTO","EMANUEL MEDICAL CENTER","2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C35,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C35,'[6]Suspense Closure Open'!$A$5:X440,22,0)))","v":0},15022,null,null,3247,null,null,3469,null,null,9189,null,null,null,null,null,0,null,null,647,null,null,3886,null,null,105,null,null,271,null,null,12658,16045,7133,12658,35836,3469,9189,365,1,12658,16045,7133,12658,35836,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),$BL35,0),0)","v":16045}]
[106500852,500852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A36,'4. FY 2019-20'!A:A,0)),\"\")","v":50464},"2016-12-31","DOCTORS MEDICAL CENTER OF MODESTO, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A36, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","DOCTORS MEDICAL CENTER OF MODESTO","209-578-1211","05-0464","1441 FLORIDA AVENUE","MODESTO",95350,null,null,null,"WARREN KIRK","C.E.O","WWW.DMC-MODESTO.COM","TENET HEALTHCARE CORPORATION",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C36,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C36,'[6]Suspense Closure Open'!$A$5:X439,22,0)))","v":0},28026,6817,null,11962,1085,null,18740,8365,null,34915,31,null,24,null,null,12,25,null,1256,1698,null,12297,2487,null,440,30,null,477,199,null,62051,38967,27868,62051,128886,27105,34946,365,1,62051,38967,27868,62051,128886,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),$BL36,0),0)","v":38967}]
[106494106,494106,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A37,'4. FY 2019-20'!A:A,0)),\"\")","v":50291},"2016-12-31","SUTTER WEST BAY HOSPTIALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A37, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SUTTER SANTA ROSA REGIONAL HOSPITAL","707-576-4200","05-0291","3325 CHANATE ROAD","SANTA ROSA",95404,"","","","MIKE PURVIS","CAO","WWW.SUTTERSANTAROSA.ORG","SUTTER HEALTH","SUTTER MEDICAL CENTER OF SANTA ROSA","2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C37,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C37,'[6]Suspense Closure Open'!$A$5:X438,22,0)))","v":0},9282,null,null,1620,null,null,1855,null,null,4909,null,null,null,null,null,71,null,null,1302,null,null,4327,null,null,30,null,null,118,null,null,6764,10732,6018,6764,23514,1855,4909,365,1,6764,10732,6018,6764,23514,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),$BL37,0),0)","v":10732}]
[106494048,494048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A38,'4. FY 2019-20'!A:A,0)),\"\")","v":54151},"2016-12-31","AURORA BEHAVIORAL HEALTHCARE-SANTA ROSA, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A38, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","AURORA BEHAVIORAL HEALTHCARE-SANTA ROSA","707-800-7700","05-4151","1287 FULTON ROAD","SANTA ROSA",95401,"","","","SUSAN ROSE","CEO/ADMINISTRATOR","WWW.AURORABEHAVIORAL.COM","SIGNATURE HEALTHCARE SERVICES",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C38,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C38,'[6]Suspense Closure Open'!$A$5:X437,22,0)))","v":0},null,7511,null,null,716,null,null,5314,null,null,64,null,null,2118,null,null,null,null,null,15,null,null,5235,null,null,5,null,null,46,null,5378,9695,5951,5378,21024,5314,64,365,1,5378,9695,5951,5378,21024,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),$BL38,0),0)","v":9695}]
[106494019,494019,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A39,'4. FY 2019-20'!A:A,0)),\"\")","v":50690},"2016-12-31","KAISER FOUNDATION HOSPITALS - SANTA ROSA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A39, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - SANTA ROSA","510-987-3380","05-0690","401 BICENTENNIAL WAY","SANTA ROSA","95403-2149","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C39,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C39,'[6]Suspense Closure Open'!$A$5:X436,22,0)))","v":0},1183,null,null,16516,null,null,405,null,null,2151,null,null,null,null,null,null,null,null,156,null,null,11759,null,null,null,null,null,289,null,null,2556,1628,28275,2556,32459,405,2151,365,1,2556,1628,28275,2556,32459,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),$BL39,0),0)","v":1628}]
[106491338,491338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A40,'4. FY 2019-20'!A:A,0)),\"\")","v":50385},"2016-06-30","SONOMA WEST MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A40, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-10-30","SONOMA WEST MEDICAL CENTER","707-823-8511","05-0781","501 PETALUMA","SEBASTOPOL",95472,null,null,"","LUKE THARASRI","C.E.O.","SONOMAWESTMEDICALCENTER.COM","PALM DRIVE HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C40,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C40,'[6]Suspense Closure Open'!$A$5:X435,22,0)))","v":0},1329,null,null,15,null,null,8,null,null,148,null,null,null,null,null,null,null,null,165,null,null,null,null,null,null,null,null,134,null,null,156,1628,15,156,1799,11.967213114754097,221.3934426229508,244,0.66849315068493154,233.36065573770492,2435.3278688524588,22.438524590163933,233.36065573770492,2691.1270491803275,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),$BL40,0),0)","v":2435.3278688524588}]
[106491267,491267,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A41,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","SONOMA DEVELOPMENTAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A41, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","SONOMA DEVELOPMENTAL CENTER","707-938-6000","05-0547","15000 ARNOLD DR.","ELDRIDGE",95431,null,null,null,"ALEANA CARREON","EXECUTIVE DIRECTOR",null,"STATE OF CALIFORNIA",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C41,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C41,'[6]Suspense Closure Open'!$A$5:X434,22,0)))","v":0},950,null,null,null,null,null,391,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,94,null,null,391,1044,0,391,1435,391,0,365,1,391,1044,0,391,1435,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),$BL41,0),0)","v":0}]
[106491076,491076,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A42,'4. FY 2019-20'!A:A,0)),\"\")","v":50090},"2016-06-30","SONOMA VALLEY HEALTHCARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A42, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SONOMA VALLEY HOSPITAL","707-935-5000","05-0090","347 ANDRIEUX STREET","SONOMA",95476,"P.O. BOX 600","SONOMA",95476,"KELLY MATHER","PRESIDENT & CEO","WWW.SVH.COM","SONOMA VALLEY HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C42,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C42,'[6]Suspense Closure Open'!$A$5:X433,22,0)))","v":0},2404,null,null,307,null,null,416,null,null,655,null,null,null,null,null,null,null,null,372,null,null,216,null,null,9,null,null,14,null,null,1071,2799,523,1071,4393,416,655,365,1,1071,2799,523,1071,4393,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),$BL42,0),0)","v":2799}]
[106491064,491064,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A43,'4. FY 2019-20'!A:A,0)),\"\")","v":50174},"2016-06-30","SANTA ROSA MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A43, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","SANTA ROSA MEMORIAL HOSPITAL","707-525-5300","05-0174","1165 MONTGOMERY DRIVE","SANTA ROSA",95405,null,null,"","TODD SALNAS","PRESIDENT","WWW.STJOSEPHHEALTH.ORG","SANTA ROSA MEMORIAL HOSPITAL",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C43,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C43,'[6]Suspense Closure Open'!$A$5:X432,22,0)))","v":0},29874,null,1940,2148,null,75,5214,null,270,11983,null,518,17,null,null,null,null,null,2575,null,142,7799,null,646,95,null,null,971,null,72,17985,35686,10668,17985,64339,5484,12501,365,1,17985,35686,10668,17985,64339,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),$BL43,0),0)","v":35686}]
[106491001,491001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A44,'4. FY 2019-20'!A:A,0)),\"\")","v":50136},"2016-06-30","SRM ALLIANCE HOSPITAL SERVICES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A44, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","PETALUMA VALLEY HOSPITAL","707-778-1111","05-0136","400 NORTH MCDOWELL BLVD","PETALUMA",94952,"1165 MONTGOMERY DRIVE","SANTA ROSA",95405,"TODD SALNAS","PRESIDENT","WWW.STJOSEPHHEALTH.ORG","SANTA ROSA MEMORIAL HOSPITAL",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C44,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C44,'[6]Suspense Closure Open'!$A$5:X431,22,0)))","v":0},5052,null,null,371,null,null,1192,null,null,1518,null,null,null,null,null,null,null,null,344,null,null,1347,null,null,1,null,null,15,null,null,2710,5412,1718,2710,9840,1192,1518,365,1,2710,5412,1718,2710,9840,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),$BL44,0),0)","v":5412}]
[106490964,490964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A45,'4. FY 2019-20'!A:A,0)),\"\")","v":51321},"2016-12-31","NORTHERN SONOMA COUNTY HOSPITAL DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A45, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","HEALDSBURG DISTRICT HOSPITAL","707-431-6500","05-1321","1375 UNIVERSITY STREET","HEALDSBURG",95448,null,null,"","NANCY GOODFELLOW-SCHMID","CEO","WWW.NSCHD.ORG","NORTHERN SONOMA COUNTY HOSPITAL DISTRICT",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C45,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C45,'[6]Suspense Closure Open'!$A$5:X430,22,0)))","v":0},1359,null,null,null,null,null,433,null,null,1012,null,null,40,null,null,60,null,null,97,null,null,8,null,null,7,null,null,36,null,null,1445,1539,68,1445,3052,433,1012,365,1,1445,1539,68,1445,3052,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),$BL45,0),0)","v":1539}]
[106484062,484062,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A46,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","CRESTWOOD BEHAVIORAL HEALTH, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A46, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","CRESTWOOD SOLANO PSYCHIATRIC HEALTH FACILITY","707-234-2222",null,"2201 TUOLUMNE ST","VALLEJO",94589,null,null,null,"GAIL MCDONALD","ADMINISTRATOR",null,"CRESTWOOD BEHAVIORAL HEALTH, INC.",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C46,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C46,'[6]Suspense Closure Open'!$A$5:X429,22,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,4795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4795,0,0,4795,0,0,365,1,0,4795,0,0,4795,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),$BL46,0),0)","v":0}]
[106484044,484044,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A47,'4. FY 2019-20'!A:A,0)),\"\")","v":50767},"2016-12-31","KAISER FOUNDATION HOSPITALS - VACAVILLE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A47, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - VACAVILLE","707-624-4000",null,"1 QUALITY DRIVE","VACAVILLE",95688,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C47,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C47,'[6]Suspense Closure Open'!$A$5:X428,22,0)))","v":0},1727,null,null,10043,null,null,168,null,null,1872,null,null,null,null,null,null,null,null,285,null,null,8616,null,null,null,null,null,296,null,null,2040,2308,18659,2040,23007,168,1872,365,1,2040,2308,18659,2040,23007,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),$BL47,0),0)","v":2308}]
[106481357,481357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A48,'4. FY 2019-20'!A:A,0)),\"\")","v":50367},"2016-12-31","NORTHBAY HEALTHCARE GROUP",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A48, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","NORTHBAY MEDICAL CENTER","707-646-3179","05-0367","1200 B. GALE WILSON BLVD","FAIRFIELD",94533,null,null,"","KONARD JONES","CEO",null,"NORTHBAY HEALTHCARE GROUP",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C48,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C48,'[6]Suspense Closure Open'!$A$5:X427,22,0)))","v":0},20936,null,null,1113,null,null,5087,null,null,11153,null,null,null,null,null,6,null,null,1441,null,null,4486,null,null,104,null,null,201,null,null,16240,22682,5605,16240,44527,5087,11153,365,1,16240,22682,5605,16240,44527,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),$BL48,0),0)","v":22682}]
[106481094,481094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A49,'4. FY 2019-20'!A:A,0)),\"\")","v":50101},"2016-12-31","SUTTER SOLANO MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A49, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SUTTER SOLANO MEDICAL CENTER","707-554-4444","05-0101","300 HOSPITAL DRIVE","VALLEJO","94589-2594","P.O. BOX 3189","VALLEJO","94590-6690","PAIGE TERRA","REGIONAL CFO AND VP","WWW.SUTTERSOLANO.ORG","SUTTER HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C49,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C49,'[6]Suspense Closure Open'!$A$5:X426,22,0)))","v":0},8844,null,null,436,null,null,1296,null,null,4912,null,null,null,null,null,20,null,null,231,null,null,1881,null,null,33,null,null,117,null,null,6208,9225,2337,6208,17770,1296,4912,365,1,6208,9225,2337,6208,17770,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),$BL49,0),0)","v":9225}]
[106481015,481015,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A50,'4. FY 2019-20'!A:A,0)),\"\")","v":54074},"2016-12-31","CALIFORNIA SPECIALTY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A50, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","ST HELENA HOSPITAL CENTER FOR BEHAVIORAL HEALTH","707-648-2200","05-4074","525 OREGON STREET","VALLEJO",94590,"10 WOODLAND ROAD","ST. HELENA",94574,"STEVE HERBER, M.D.","PRESIDENT/CEO","HTTP://WWW.STHELENAHOSPITAL.ORG","ST HELENA HOSPITAL","CALIFORNIA SPECALTY HOSPITAL","2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C50,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C50,'[6]Suspense Closure Open'!$A$5:X425,22,0)))","v":0},null,5371,null,null,1942,null,null,3939,null,null,5,null,null,622,null,null,0,null,null,71,null,null,7789,null,null,806,null,null,181,null,3944,7051,9731,3944,20726,3939,5,365,1,3944,7051,9731,3944,20726,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),$BL50,0),0)","v":7051}]
[106480989,480989,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A51,'4. FY 2019-20'!A:A,0)),\"\")","v":50073},"2016-12-31","KAISER FOUNDATION HOSPITALS - VALLEJO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A51, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - VALLEJO","510-987-3380",null,"975 SERENO DR.","VALLEJO","94589-2441","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C51,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C51,'[6]Suspense Closure Open'!$A$5:X424,22,0)))","v":0},4149,null,674,17031,null,7014,1548,null,32,2567,null,558,null,null,null,null,null,null,201,null,21,11535,null,7518,null,null,null,561,null,375,4705,5981,43098,4705,53784,1580,3125,365,1,4705,5981,43098,4705,53784,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),$BL51,0),0)","v":5981}]
[106474007,474007,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A52,'4. FY 2019-20'!A:A,0)),\"\")","v":51316},"2016-12-31","FAIRCHILD MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A52, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","FAIRCHILD MEDICAL CENTER","530-842-4121","05-1316","444 BRUCE STREET","YREKA",96097,"","","","JONATHON ANDRUS","CEO","HTTP://WWW.FAIRCHILDMED.ORG/","FAIRCHILD MEDICAL CENTER",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C52,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C52,'[6]Suspense Closure Open'!$A$5:X423,22,0)))","v":0},2486,null,null,227,null,null,149,null,null,1008,null,null,null,null,null,null,null,null,612,null,null,null,null,null,19,null,null,38,null,null,1157,3155,227,1157,4539,149,1008,365,1,1157,3155,227,1157,4539,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),$BL52,0),0)","v":3155}]
[106470871,470871,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A53,'4. FY 2019-20'!A:A,0)),\"\")","v":51319},"2016-06-30","MERCY MEDICAL CENTER MT SHASTA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A53, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","MERCY HOSPITAL OF MT. SHASTA","530-225-6374","05-1319","914 PINE STREET","MT. SHASTA",96067,null,null,null,"KENNETH PLATOU","PRESIDENT","WWW.MERCY.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C53,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C53,'[6]Suspense Closure Open'!$A$5:X422,22,0)))","v":0},1374,null,null,81,null,null,93,null,null,647,null,null,null,null,null,null,null,null,114,null,null,369,null,null,1,null,null,1,null,null,740,1490,450,740,2680,93,647,365,1,740,1490,450,740,2680,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),$BL53,0),0)","v":1490}]
[106454068,454068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A54,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","RESTPADD, INC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A54, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","RESTPADD PSYCHIATRIC HEALTH FACILITY","530-262-6700",null,"2750 EUREKA WAY","REDDING",96001,null,"","","CARL WOMACK","ADMINISTRATOR",null,"DR. O. NWANGBURUKA",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C54,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C54,'[6]Suspense Closure Open'!$A$5:X421,22,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4877,null,null,null,null,null,null,null,null,null,null,0,4877,0,0,4877,0,0,365,1,0,4877,0,0,4877,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),$BL54,0),0)","v":0}]
[106454013,454013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A55,'4. FY 2019-20'!A:A,0)),\"\")","v":50697},"2016-12-31","PATIENTS' HOSPITAL OF REDDING",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A55, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","PATIENTS' HOSPITAL OF REDDING","530-225-8700","05-0697","2900 EUREKA WAY","REDDING",96001,"","","","SHARI LEJSEK","ADMINISTRATOR","WWW.PATIENTSHOSPITAL.COM","DR. JAMES D. TATE",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C55,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C55,'[6]Suspense Closure Open'!$A$5:X420,22,0)))","v":0},153,null,null,null,null,null,1,null,null,9,null,null,null,null,null,null,null,null,66,null,null,174,null,null,null,null,null,4,null,null,10,223,174,10,407,1,9,365,1,10,223,174,10,407,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),$BL55,0),0)","v":223}]
[106454012,454012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A56,'4. FY 2019-20'!A:A,0)),\"\")","v":52047},"2016-12-31","NORTHERN CA REHAB",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A56, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","VIBRA HOSPITAL OF NORTHERN CALIFORNIA","503-246-9000","05-3032","2801 EUREKA","REDDING",96001,"","","","CHRISTINE JONES","CEO","WWW.VHNORCAL.COM","VIBRA HC",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C56,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C56,'[6]Suspense Closure Open'!$A$5:X419,22,0)))","v":0},null,null,11992,null,null,224,null,null,null,null,null,3316,null,null,null,null,null,null,null,null,null,null,null,1151,null,null,null,null,null,null,3316,11992,1375,3316,16683,0,3316,365,1,3316,11992,1375,3316,16683,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),$BL56,0),0)","v":11992}]
[106450949,450949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A57,'4. FY 2019-20'!A:A,0)),\"\")","v":50280},"2016-06-30","MERCY MEDICAL CENTER REDDING",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A57, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","MERCY MEDICAL CENTER REDDING","530-225-6000","05-0280","2175 ROSALINE AVE","REDDING",96001,"P.O. BOX 496009","REDDING","96049-6009","MARK KORTH","PRESIDENT","WWW.MERCY.ORG","DIGNITY HEALTH","","2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C57,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C57,'[6]Suspense Closure Open'!$A$5:X418,22,0)))","v":0},27561,null,null,1492,null,null,4351,null,null,12483,null,null,null,null,null,null,null,null,2250,null,null,8926,null,null,133,null,null,328,null,null,16834,30272,10418,16834,57524,4351,12483,365,1,16834,30272,10418,16834,57524,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),$BL57,0),0)","v":30272}]
[106450940,450940,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A58,'4. FY 2019-20'!A:A,0)),\"\")","v":50764},"2016-12-31","PRIME HEALTHCARE-SHASTA LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A58, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SHASTA REGIONAL MEDICAL CENTER","530-244-5400","05-0764","1100 BUTTE STREET","REDDING",96001,null,null,null,"CYNDY GORDON","CEO","WWW.SHASTAREGIONAL.COM","PRIME HEALTHCARE SERVICES, INC.",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C58,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C58,'[6]Suspense Closure Open'!$A$5:X417,22,0)))","v":0},19399,1880,null,1135,17,null,998,null,null,6133,null,null,null,null,null,null,null,null,1053,80,null,2354,44,null,16,null,null,154,null,null,7131,22582,3550,7131,33263,998,6133,365,1,7131,22582,3550,7131,33263,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),$BL58,0),0)","v":22582}]
[106450936,450936,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A59,'4. FY 2019-20'!A:A,0)),\"\")","v":51305},"2016-06-30","MAYERS MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A59, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","MAYERS MEMORIAL HOSPITAL","530-336-5511","05-1503","43563 HIGHWAY 299 EAST","FALL RIVER MILLS",96028,null,null,"","LOUIS WARD","CEO","WWW.MAYERSMEMORIAL.COM","MAYERS MEMORIAL HOSPITAL DISTRICT",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C59,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C59,'[6]Suspense Closure Open'!$A$5:X416,22,0)))","v":0},1185,null,null,115,null,null,21,null,null,481,null,null,null,null,null,null,null,null,170,null,null,null,null,null,6,null,null,71,null,null,502,1432,115,502,2049,21,481,365,1,502,1432,115,502,2049,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),$BL59,0),0)","v":1432}]
[106444029,444029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A60,'4. FY 2019-20'!A:A,0)),\"\")","v":54152},"2016-06-30","SANTA CRUZ PHF",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A60, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SANTA CRUZ PHF","831-454-4783","05-4152","1400 EMILINE AVE, BLDG K RM214","SANTA CRUZ",95060,"","","","JORGE MENDEZ","ADMINISTRATOR","WWW.TELECARECORP.COM","TELECARE CORPORATION",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C60,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C60,'[6]Suspense Closure Open'!$A$5:X415,22,0)))","v":0},null,1934,null,null,null,null,null,2572,null,null,null,null,null,124,null,null,null,null,null,null,null,null,338,null,null,null,null,null,null,null,2572,2058,338,2572,4968,2572,0,365,1,2572,2058,338,2572,4968,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),$BL60,0),0)","v":2058}]
[106444013,444013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A61,'4. FY 2019-20'!A:A,0)),\"\")","v":50194},"2016-12-31","WATSONVILLE COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A61, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","WATSONVILLE COMMUNITY HOSPITAL","831-724-4741","05-0194","75 NIELSON STREET","WATSONVILLE",95076,"","","","AUDRA EARLE","CEO",null,"COMMUNITY HEALTH SYSTEMS INC.",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C61,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C61,'[6]Suspense Closure Open'!$A$5:X414,22,0)))","v":0},5921,null,null,277,null,null,3000,null,null,3941,null,null,null,null,null,null,null,null,732,null,null,932,null,null,19,null,null,53,null,null,6941,6725,1209,6941,14875,3000,3941,365,1,6941,6725,1209,6941,14875,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),$BL61,0),0)","v":6725}]
[106444012,444012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A62,'4. FY 2019-20'!A:A,0)),\"\")","v":50714},"2016-12-31","SUTTER MATERNITY & SURGERY CENTER OF SANTA CRUZ",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A62, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ","831-477-2200","05-0714","2900 CHANTICLEER AVENUE","SANTA CRUZ",95065,"2025 SOQUEL AVENUE","SANTA CRUZ","95062-1323","LARRY DEGHETALDI","CEO","WWW.SUTTERMATSURG.ORG","SUTTER HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C62,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C62,'[6]Suspense Closure Open'!$A$5:X413,22,0)))","v":0},432,null,null,87,null,null,194,null,null,777,null,null,2,null,null,null,null,null,69,null,null,2446,null,null,2,null,null,6,null,null,971,511,2533,971,4015,194,777,365,1,971,511,2533,971,4015,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),$BL62,0),0)","v":511}]
[106440755,440755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A63,'4. FY 2019-20'!A:A,0)),\"\")","v":50242},"2016-06-30","DOMINICAN HOSPITAL SANTA CRUZ",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A63, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","DOMINICAN HOSPITAL","831-462-7700","05-0242","1555 SOQUEL DRIVE","SANTA CRUZ",95065,"10901 GOLD CENTER DR. SUITE 300","RANCHO CORDOVA",95670,"NANETTE MICKIEWICZ, MD","PRESIDENT / CEO","WWW.DOMINICANHOSPITAL.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C63,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C63,'[6]Suspense Closure Open'!$A$5:X412,22,0)))","v":0},19338,null,3421,2072,null,363,6000,null,259,7689,null,754,36,null,null,null,null,null,1370,null,27,11563,null,1036,83,null,0,314,null,8,14702,24597,15034,14702,54333,6259,8443,365,1,14702,24597,15034,14702,54333,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),$BL63,0),0)","v":24597}]
[106434220,434220,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A64,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","CRESTWOOD BEHAVIORAL HEALTH, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A64, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","CRESTWOOD PSYCHIATRIC HEALTH FACILITY - SAN JOSE","408-275-1010",null,"1425 FRUITDALE AVE, SUITE A","SAN JOSE",95128,null,null,null,"MICHAEL BARGAGLIOTTI","ADMINISTRATOR",null,"CRESTWOOD BEHAVIORAL HEALTH, INC.",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C64,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C64,'[6]Suspense Closure Open'!$A$5:X411,22,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,4646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4646,0,0,4646,0,0,365,1,0,4646,0,0,4646,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),$BL64,0),0)","v":0}]
[106434218,434218,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A65,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","KAISER PERMANENTE P.H.F. - SANTA CLARA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A65, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","KAISER PERMANENTE P.H.F. - SANTA CLARA","408-851-1000",null,"3840 HOMESTEAD ROAD","SANTA CLARA",95051,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C65,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C65,'[6]Suspense Closure Open'!$A$5:X410,22,0)))","v":0},null,111,null,null,1101,null,null,4,null,null,180,null,null,null,null,null,null,null,null,28,null,null,5194,null,null,null,null,null,113,null,184,252,6295,184,6731,4,180,365,1,184,252,6295,184,6731,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),$BL65,0),0)","v":0}]
[106434153,434153,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A66,'4. FY 2019-20'!A:A,0)),\"\")","v":50071},"2016-12-31","KAISER FOUNDATION HOSPITALS - SANTA CLARA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A66, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - SANTA CLARA","510-987-3380","05-0071","700 LAWRENCE EXPRESSWAY","SANTA CLARA","95051-5329","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C66,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C66,'[6]Suspense Closure Open'!$A$5:X409,22,0)))","v":0},2168,null,null,30308,null,null,319,null,null,2898,null,null,null,null,null,1,null,null,1158,null,null,36335,null,null,null,null,null,724,null,null,3217,4050,66644,3217,73911,319,2898,365,1,3217,4050,66644,3217,73911,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),$BL66,0),0)","v":4050}]
[106434138,434138,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A67,'4. FY 2019-20'!A:A,0)),\"\")","v":50688},"2016-06-30","ST LOUISE REGIONAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A67, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","ST LOUISE REGIONAL HOSPITAL","408-848-8607","05-0688","9400 NO NAME UNO","GILROY",95020,"203 REDWOOD SHORES PKWY #800","REDWOOD CITY",94065,"JORDAN R HERGET","CEO","HTTPS://STLOUISE.VERITY.ORG/","VERITY HEALTH SYSTEM",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C67,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C67,'[6]Suspense Closure Open'!$A$5:X408,22,0)))","v":0},3797,null,null,899,null,null,1290,null,null,1284,null,null,null,null,null,null,null,null,62,null,null,2192,null,null,null,null,null,29,null,null,2574,3888,3091,2574,9553,1290,1284,365,1,2574,3888,3091,2574,9553,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),$BL67,0),0)","v":3888}]
[106434051,434051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A68,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","SUBACUTE CHILDRENS HOSPITAL OF NO CAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A68, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","CHILDRENS RECOVERY CENTER OF NORTHERN CA","408-558-3640",null,"3777 S BASCOM AVENUE","CAMPBELL",95008,"","","","KENNETH MCGUIRE","CEO","WWW.PEDISUBACUTE.COM","JULIE ZARCONE",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C68,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C68,'[6]Suspense Closure Open'!$A$5:X407,22,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,365,1,0,0,0,0,0,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),$BL68,0),0)","v":0}]
[106434040,434040,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A69,'4. FY 2019-20'!A:A,0)),\"\")","v":53305},"2016-08-31","LUCILE PACKARD CHILDREN'S HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A69, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-09-01","LUCILE PACKARD CHILDREN'S HOSPITAL","650-497-8000","05-3305","725 WELCH ROAD MC 5553","PALO ALTO",94304,"","","","CHRISTOPHER DAWES","CEO","WWW.LPCH.ORG","LUCILE SALTER PACKARD",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C69,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C69,'[6]Suspense Closure Open'!$A$5:X406,22,0)))","v":0},464,null,null,null,null,null,28742,null,null,6706,null,null,null,null,null,null,null,null,2992,null,null,43882,null,null,50,null,null,279,null,null,35448,3785,43882,35448,83115,28742,6706,365,1,35448,3785,43882,35448,83115,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),$BL69,0),0)","v":3785}]
[106434032,434032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A70,'4. FY 2019-20'!A:A,0)),\"\")","v":54154},"2016-12-31","SJBH, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A70, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-04-01","SAN JOSE BEHAVIORAL HEALTH","669-900-1731","05-4154","455 SILICON VALLEY BLVD","SAN JOSE",95138,null,null,null,"ROB MARSH","CEO","WWW.SANJOSEBH.COM","SJBH, LLC",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C70,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C70,'[6]Suspense Closure Open'!$A$5:X405,22,0)))","v":0},null,1575,null,null,null,null,null,null,null,null,78,null,null,null,null,null,null,null,null,286,null,null,832,null,null,null,null,null,17,null,78,1878,832,78,2788,0,103.90510948905109,274,0.75068493150684934,103.90510948905109,2501.7153284671531,1108.3211678832117,103.90510948905109,3713.9416058394158,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),$BL70,0),0)","v":2501.7153284671531}]
[106431506,431506,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A71,'4. FY 2019-20'!A:A,0)),\"\")","v":50604},"2016-12-31","KAISER FOUNDATION HOSPITALS - SAN JOSE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A71, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - SAN JOSE","510-987-3380","05-0604","250 HOSPITAL PARKWAY","SAN JOSE","95119-1103","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C71,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C71,'[6]Suspense Closure Open'!$A$5:X404,22,0)))","v":0},1406,null,null,16069,null,null,219,null,null,1905,null,null,null,null,null,null,null,null,299,null,null,13915,null,null,null,null,null,348,null,null,2124,2053,29984,2124,34161,219,1905,365,1,2124,2053,29984,2124,34161,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),$BL71,0),0)","v":2053}]
[106430905,{"$f":"A72-106000000","v":430905},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A72,'4. FY 2019-20'!A:A,0)),\"\")","v":50441},"2016-08-31","STANFORD HEALTH CARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A72, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-09-01","STANFORD HEALTH CARE","650-723-4000","05-0441","300 PASTEUR DRIVE","STANFORD",94304,"1510 PAGE MILL ROAD, SUITE 120","PALO ALTO",94304,"DAVID ENTWISTLE","PRESIDENT AND CEO","WWW.STANFORDHEALTHCARE.ORG","STANFORD HEALTH CARE",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C72,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C72,'[6]Suspense Closure Open'!$A$5:X403,22,0)))","v":0},55491,3025,null,8583,771,null,8407,39,null,16881,23,null,null,null,null,null,null,null,3768,2810,null,50183,3379,null,955,46,null,160,17,null,{"$f":"(AD72+AE72+AF72+AG72+AH72+AI72)","v":25350},{"$f":"(X72+Y72+Z72+AJ72+AK72+AL72+AP72+AQ72+AR72+AV72+AW72+AX72+AY72+AZ72+BA72)","v":66272},{"$f":"(AA72+AB72+AC72+AM72+AN72+AO72+AS72+AT72+AU72)","v":62916},{"$f":"BB72","v":25350},{"$f":"BD72+BC72+BB72","v":154538},{"$f":"(AD72+AE72+AF72)/BJ72","v":8446},{"$f":"(AI72+AH72+AG72)/BJ72","v":16904},{"$f":"(D72-G72)","v":365},{"$f":"IF(BI72=365,1,BI72/365)","v":1},{"$f":"BB72/BJ72","v":25350},{"$f":"BC72/BJ72","v":66272},{"$f":"BD72/BJ72","v":62916},{"$f":"BK72","v":25350},{"$f":"BK72+BL72+BM72","v":154538},{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),$BL72,0),0)","v":66272}]
[106430883,430883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A73,'4. FY 2019-20'!A:A,0)),\"\")","v":50038},"2016-06-30","SANTA CLARA VALLEY HEALTH AND HOSPITAL SYSTEMS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A73, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SANTA CLARA VALLEY MEDICAL CENTER","408-885-1000","05-0038","751 SOUTH BASCOM AVE","SAN JOSE","95128-2699",null,null,null,"PAUL LORENZ","ADMINISTRATOR","WWW.SCVMED.ORG","COUNTY OF SANTA CLARA",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C73,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C73,'[6]Suspense Closure Open'!$A$5:X402,22,0)))","v":0},16940,5121,1768,6520,1863,544,31137,7976,1414,37542,null,1799,1023,180,null,50,null,null,1009,69,719,8674,324,5928,2103,150,44,null,null,null,79868,29126,23903,79868,132897,40527,39341,365,1,79868,29126,23903,79868,132897,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),$BL73,0),0)","v":29126}]
[106430837,430837,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A74,'4. FY 2019-20'!A:A,0)),\"\")","v":50153},"2016-06-30","O'CONNOR HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A74, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","O'CONNOR HOSPITAL","408-947-2500","05-0153","2105 FOREST AVENUE","SAN JOSE",95128,"203 REDWOOD SHORES PKWY-8TH FL","REDWOOD CITY","94065-1175","JORDAN HERGET","CEO","HTTPS://OCONNOR.VERITY.ORG/","VERITY HEALTH SYSTEM",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C74,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C74,'[6]Suspense Closure Open'!$A$5:X401,22,0)))","v":0},13635,null,null,4254,null,null,4653,null,null,5046,null,null,null,null,null,null,null,null,189,null,null,8142,null,null,null,null,null,246,null,null,9699,14070,12396,9699,36165,4653,5046,365,1,9699,14070,12396,9699,36165,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),$BL74,0),0)","v":14070}]
[106430779,430779,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A75,'4. FY 2019-20'!A:A,0)),\"\")","v":50380},"2016-12-31","GOOD SAMARITAN HOSPITAL LP",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A75, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","GOOD SAMARITAN HOSPITAL","408-559-2011","05-0380","2425 SAMARITAN DRIVE","SAN JOSE",95124,null,null,"","PAUL BEAUPRE","CEO","GOODSAMSANJOSE.COM","HCA THE HEALTHCARE CO.","COLUMBIA HCA","2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C75,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C75,'[6]Suspense Closure Open'!$A$5:X400,22,0)))","v":0},25845,941,3043,6473,274,248,3473,1150,166,4315,null,111,null,null,null,null,null,null,3346,40,5,29668,2171,1224,81,null,null,786,24,7,9215,34118,40058,9215,83391,4789,4426,365,1,9215,34118,40058,9215,83391,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),$BL75,0),0)","v":34118}]
[106430763,430763,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A76,'4. FY 2019-20'!A:A,0)),\"\")","v":50308},"2016-06-30","EL CAMINO HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A76, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","EL CAMINO HOSPITAL","650-940-7300","05-0308","2500 GRANT ROAD","MOUNTAIN VIEW","94039-7025","","","","DON SIBERY","INTERIM CEO","WWW.ELCAMINOHOSPITAL.ORG","EL CAMINO HOSPITAL DISTRICT",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C76,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C76,'[6]Suspense Closure Open'!$A$5:X399,22,0)))","v":0},27173,1296,4427,6739,706,324,2694,665,100,3865,191,121,null,null,null,null,null,null,1123,1065,239,31401,3923,1353,219,12,10,909,132,13,7636,36618,44446,7636,88700,3459,4177,365,1,7636,36618,44446,7636,88700,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),$BL76,0),0)","v":36618}]
[106430705,430705,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A77,'4. FY 2019-20'!A:A,0)),\"\")","v":50125},"2016-12-31","SAN JOSE HEALTHCARE SYSTEMS LP",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A77, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","REGIONAL MEDICAL CENTER OF SAN JOSE","408-259-5000","05-0125","225 NORTH JACKSON AVENUE","SAN JOSE",95116,null,null,"","MICHAEL JOHNSON","ADMINISTRATOR","REGIONALMEDICALSANJOSE.COM","HCA",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C77,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C77,'[6]Suspense Closure Open'!$A$5:X398,22,0)))","v":0},30152,null,null,15031,null,null,8153,null,null,15425,null,null,null,null,null,null,null,null,1005,null,null,8552,null,null,459,null,null,1880,null,null,23578,33496,23583,23578,80657,8153,15425,365,1,23578,33496,23583,23578,80657,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),$BL77,0),0)","v":33496}]
[106424102,424102,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A78,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","THE CHAMPION CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A78, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","THE CHAMPION CENTER","805-875-8800","","303 SOUTH C STREET","LOMPOC",93436,"","","","JAMES J. RAGGIO","C.E.O.","CHAMPIONRECOVERY.COM","LOMPOC HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C78,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C78,'[6]Suspense Closure Open'!$A$5:X397,22,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,365,1,0,0,0,0,0,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),$BL78,0),0)","v":0}]
[106424002,424002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A79,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","SANTA BARBARA PSYCHIATRIC HEALTH FACILITY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A79, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","SANTA BARBARA PSYCHIATRIC HEALTH FACILITY","805-681-5244","05-4125","315 CAMINO DEL REMEDIO, BLDG 3","SANTA BARBARA",93110,"300 N. SAN ANTONIO RD.","SANTA BARBARA",93110,"ALICE A. GLEGHORN, PHD","DIRECTOR","HTTP://COUNTYOFSB.ORG/BEHAVIORAL-WELLNESS","COUNTY OF SANTA BARBARA",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C79,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C79,'[6]Suspense Closure Open'!$A$5:X396,22,0)))","v":0},null,1560,null,null,null,null,null,2961,null,null,null,null,null,750,null,null,null,null,null,352,null,null,null,null,null,0,null,null,141,null,2961,2803,0,2961,5764,2961,0,365,1,2961,2803,0,2961,5764,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),$BL79,0),0)","v":0}]
[106420522,420522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A80,'4. FY 2019-20'!A:A,0)),\"\")","v":50478},"2016-12-31","SANTA YNEZ VALLEY COTTAGE HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A80, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","SANTA YNEZ VALLEY COTTAGE HOSPITAL","805-688-6431","05-0478","2050 VIBORG ROAD","SOLVANG",93463,"P. O. BOX 689","SANTA BARBARA","93102-689","RONALD C. WERFT","PRESIDENT","COTTAGEHEALTHSYSTEM.ORG","SANTA YNEZ VALLEY COTTAGE HOSPITAL",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C80,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C80,'[6]Suspense Closure Open'!$A$5:X395,22,0)))","v":0},606,null,null,78,null,null,3,null,null,45,null,null,null,null,null,null,null,null,null,null,null,91,null,null,null,null,null,null,null,null,48,606,169,48,823,3,45,365,1,48,606,169,48,823,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),$BL80,0),0)","v":606}]
[106420514,420514,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A81,'4. FY 2019-20'!A:A,0)),\"\")","v":50396},"2016-12-31","SANTA BARBARA COTTAGE HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A81, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SANTA BARBARA COTTAGE HOSPITAL","805-682-7111","05-0396","400 W. PUEBLO","SANTA BARBARA",93105,"P.O. BOX 689","SANTA BARBARA","93102-689","RONALD C. WERFT","PRESIDENT","COTTAGEHEALTH.ORG","SANTA BARBARA COTTAGE HOSPITAL",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C81,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C81,'[6]Suspense Closure Open'!$A$5:X394,22,0)))","v":0},28010,1986,5278,4728,30,76,6618,null,789,10263,12,906,null,null,null,null,null,null,844,247,154,19625,3335,2014,null,null,null,321,98,7,18588,36945,29808,18588,85341,7407,11181,365,1,18588,36945,29808,18588,85341,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),$BL81,0),0)","v":36945}]
[106420493,420493,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A82,'4. FY 2019-20'!A:A,0)),\"\")","v":50107},"2016-06-30","DIGNITY HEALTH MARIAN MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A82, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","MARIAN MEDICAL CENTER","805-739-3000","05-0107","1400 EAST CHURCH STREET","SANTA MARIA","93454-5906",null,null,null,"CHARLES COVA","PRESIDENT/CEO","WWW.MARIANMEDICALCENTER.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C82,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C82,'[6]Suspense Closure Open'!$A$5:X393,22,0)))","v":0},21917,null,3776,2805,null,90,12199,null,138,6965,null,710,4,null,null,null,null,null,2199,null,122,8102,null,878,72,null,2,214,null,10,20012,28316,11875,20012,60203,12337,7675,365,1,20012,28316,11875,20012,60203,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),$BL82,0),0)","v":28316}]
[106420491,420491,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A83,'4. FY 2019-20'!A:A,0)),\"\")","v":50110},"2016-06-30","LOMPOC VALLEY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A83, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","LOMPOC VALLEY MEDICAL CENTER","805-737-3300","05-0110","1515 E. OCEAN AVENUE","LOMPOC",93436,"PO BOX 1058","LOMPOC",93438,"JAMES J. RAGGIO","ADMINISTRATOR","WWW.LOMPOCVMC.COM","LOMPOC VALLEY MEDICAL CENTER",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C83,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C83,'[6]Suspense Closure Open'!$A$5:X392,22,0)))","v":0},3720,null,null,206,null,null,341,null,null,2499,null,null,null,null,null,null,null,null,1260,null,null,244,null,null,100,null,null,290,null,null,2840,5370,450,2840,8660,341,2499,365,1,2840,5370,450,2840,8660,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),$BL83,0),0)","v":5370}]
[106420483,420483,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A84,'4. FY 2019-20'!A:A,0)),\"\")","v":50357},"2016-12-31","GOLETA VALLEY COTTAGE HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A84, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","GOLETA VALLEY COTTAGE HOSPITAL","805-967-3411","05-0357","351 S. PATTERSON AVENUE","SANTA BARBARA",93111,"P. O. BOX 689","SANTA BARBARA","93102-689","RONALD C. WERFT","PRESIDENT/C.E.O.","COTTAGEHEALTHSYSTEM.ORG","GOLETA VALLEY COTTAGE HOSPITAL",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C84,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C84,'[6]Suspense Closure Open'!$A$5:X391,22,0)))","v":0},2106,null,null,320,null,null,90,null,null,266,null,null,null,null,null,null,null,null,97,null,null,1012,null,null,null,null,null,69,null,null,356,2272,1332,356,3960,90,266,365,1,356,2272,1332,356,3960,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),$BL84,0),0)","v":2272}]
[106414139,414139,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A85,'4. FY 2019-20'!A:A,0)),\"\")","v":50541},"2016-12-31","KAISER FOUNDATION HOSPITALS - REDWOOD CITY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A85, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - REDWOOD CITY","510-987-3380","05-0541","1150 VETERANS BLVD.","REDWOOD CITY","94063-2037","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C85,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C85,'[6]Suspense Closure Open'!$A$5:X390,22,0)))","v":0},951,null,null,10818,null,null,290,null,null,1418,null,null,null,null,null,null,null,null,160,null,null,12694,null,null,null,null,null,397,null,null,1708,1508,23512,1708,26728,290,1418,365,1,1708,1508,23512,1708,26728,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),$BL85,0),0)","v":1508}]
[106414018,414018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A86,'4. FY 2019-20'!A:A,0)),\"\")","v":50754},"2016-12-31","MENLO PARK SURGICAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A86, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","MENLO PARK SURGICAL HOSPITAL","650-324-8500","05-0754","570 WILLOW ROAD","MENLO PARK",94025,"795 EL CAMINO REAL","PALO ALTO",94301,"JANET WAGNER","CEO","WWW.SUTTERHEALTH.ORG","SUTTER HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C86,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C86,'[6]Suspense Closure Open'!$A$5:X389,22,0)))","v":0},53,null,null,11,null,null,2,null,null,null,null,null,null,null,null,null,null,null,1,null,null,203,null,null,null,null,null,11,null,null,2,65,214,2,281,2,0,365,1,2,65,214,2,281,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),$BL86,0),0)","v":65}]
[106410891,410891,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A87,'4. FY 2019-20'!A:A,0)),\"\")","v":50197},"2016-06-30","SEQUOIA HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A87, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","SEQUOIA HOSPITAL","650-369-5811","05-0197","170 ALAMEDA DE LAS PULGAS","REDWOOD CITY","94062-2799","10901 GOLD CENTER DR. SUITE 300","RANCHO CORDOVA",95670,"BILL GRAHAM","PRESIDENT / CEO","WWW.SEQUOIAHOSPITAL.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C87,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C87,'[6]Suspense Closure Open'!$A$5:X388,22,0)))","v":0},8536,null,null,1441,null,null,230,null,null,488,null,null,null,null,null,null,null,null,46,null,null,8294,null,null,20,null,null,555,null,null,718,9157,9735,718,19610,230,488,365,1,718,9157,9735,718,19610,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),$BL87,0),0)","v":9157}]
[106410852,410852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A88,'4. FY 2019-20'!A:A,0)),\"\")","v":50007},"2016-12-31","MILLS-PENINSULA MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A88, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","MILLS-PENINSULA MEDICAL CENTER","650-696-5400","05-0007","1501 TROUSDALE DRIVE","BURLINGAME",94010,"","","","JANET WAGNER","CEO","MILLS-PENINSULA.ORG","MILLS PENINSULA HEALTH SERVICES",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C88,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C88,'[6]Suspense Closure Open'!$A$5:X387,22,0)))","v":0},16568,2049,null,8484,1503,null,1698,3561,null,3435,583,null,null,null,null,null,null,null,541,216,null,13124,5206,null,107,83,null,447,110,null,9277,20121,28317,9277,57715,5259,4018,365,1,9277,20121,28317,9277,57715,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),$BL88,0),0)","v":20121}]
[106410817,410817,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A89,'4. FY 2019-20'!A:A,0)),\"\")","v":50289},"2016-06-30","SETON MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A89, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","SETON MEDICAL CENTER","415-992-4000","05-0289","1900 SULLIVAN AVENUE","DALY CITY",94015,"203 REDWOOD SHORES PKWY 8TH FL","REDWOOD CITY",94065,"JOHN FERRELLI","CEO","HTTPS://SETON.VERITY.ORG/","VERITY HEALTH SYSTEM",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C89,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C89,'[6]Suspense Closure Open'!$A$5:X386,22,0)))","v":0},11919,null,null,2031,null,null,1550,null,null,3411,null,null,null,null,null,null,null,null,385,null,null,8898,null,null,null,null,null,304,null,null,4961,12608,10929,4961,28498,1550,3411,365,1,4961,12608,10929,4961,28498,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),$BL89,0),0)","v":12608}]
[106410806,410806,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A90,'4. FY 2019-20'!A:A,0)),\"\")","v":50070},"2016-12-31","KAISER FOUNDATION HOSPITALS - SOUTH SAN FRANCISCO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A90, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - SOUTH SAN FRANCISCO","510-987-3380",null,"1200 EL CAMINO REAL","SOUTH SAN FRANCISCO","94080-3208","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C90,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C90,'[6]Suspense Closure Open'!$A$5:X385,22,0)))","v":0},1211,null,null,11638,null,null,261,null,null,472,null,null,null,null,null,null,null,null,140,null,null,5762,null,null,null,null,null,117,null,null,733,1468,17400,733,19601,261,472,365,1,733,1468,17400,733,19601,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),$BL90,0),0)","v":1468}]
[106410782,410782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A91,'4. FY 2019-20'!A:A,0)),\"\")","v":50113},"2016-06-30","SAN MATEO MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A91, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SAN MATEO MEDICAL CENTER","650-573-2711","05-0113","222 W. 39TH AVENUE","SAN MATEO",94403,"","","","CHESTER KUNNAPPILLY, MD","CEO","WWW.SMCGOV.ORG","COUNTY OF SAN MATEO",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C91,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C91,'[6]Suspense Closure Open'!$A$5:X384,22,0)))","v":0},2776,1937,null,1594,2641,null,3126,5225,null,4603,null,null,null,null,null,346,19,null,322,69,null,null,null,null,71,45,null,475,301,null,12954,5996,4600,12954,23550,8351,4603,365,1,12954,5996,4600,12954,23550,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),$BL91,0),0)","v":5996}]
[106404046,404046,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A92,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","SAN LUIS OBISPO COUNTY BEHAVIORAL HEALTH SERVICES-PHF",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A92, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","SAN LUIS OBISPO COUNTY - PHF","805-781-4700",null,"2178 JOHNSON AVENUE","SAN LUIS OBISPO",93401,null,null,null,"ANNE ROBIN, LMFT","ADMINISTRATOR",null,"COUNTY OF SAN LUIS OBISPO",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C92,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C92,'[6]Suspense Closure Open'!$A$5:X383,22,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1244,null,null,null,null,null,1306,null,null,135,null,null,null,null,null,2,null,0,2552,135,0,2687,0,0,365,1,0,2552,135,0,2687,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),$BL92,0),0)","v":0}]
[106400683,400683,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A93,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","DEPARTMENT OF STATE HOSPITALS - ATASCADERO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A93, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","DEPARTMENT OF STATE HOSPITALS - ATASCADERO","805-468-2001",null,"10333 EL CAMINO REAL","ATASCADERO",93423,"PO BOX 7002","ATASCADERO",93423,"STIRLING PRICE","EXECUTIVE DIRECTOR",null,"STATE OF CALIFORNIA",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C93,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C93,'[6]Suspense Closure Open'!$A$5:X382,22,0)))","v":0},null,65447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,65447,0,0,65447,0,0,365,1,0,65447,0,0,65447,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),$BL93,0),0)","v":0}]
[106400548,400548,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A94,'4. FY 2019-20'!A:A,0)),\"\")","v":50633},"2016-12-31","TWIN CITIES COMMU NITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A94, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","TWIN CITIES COMMUNITY HOSPITAL","805-434-3500","05-0633","1100 LAS TABLAS ROAD","TEMPLETON",93465,null,null,null,"MARK LISA","CEO","WWW.TWINCITIESHOSPITAL.COM","TENET HEALTHCARE CORPORATION",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C94,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C94,'[6]Suspense Closure Open'!$A$5:X381,22,0)))","v":0},7451,null,null,391,null,null,840,null,null,2257,null,null,4,null,null,0,null,null,240,null,null,3609,null,null,101,null,null,59,null,null,3097,7855,4000,3097,14952,840,2257,365,1,3097,7855,4000,3097,14952,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),$BL94,0),0)","v":7855}]
[106400524,400524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A95,'4. FY 2019-20'!A:A,0)),\"\")","v":50506},"2016-12-31","SIERRA VISTA REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A95, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SIERRA VISTA REGIONAL MEDICAL CENTER","805-546-7600","05-0506","1010 MURRAY AVE","SAN LUIS OBISPO",93405,"PO BOX 1367","SAN LUIS OBISPO","93406-9984","TIMOTHY MENTON","INTERIM CEO","WWW.SIERRAVISTAREGIONAL.COM","TENET HEALTHCARE CORPORATION",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C95,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C95,'[6]Suspense Closure Open'!$A$5:X380,22,0)))","v":0},6507,null,null,1073,null,null,3041,null,null,3523,null,null,8,null,null,0,null,null,646,null,null,8543,null,null,67,null,null,79,null,null,6564,7307,9616,6564,23487,3041,3523,365,1,6564,7307,9616,6564,23487,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),$BL95,0),0)","v":7307}]
[106400480,400480,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A96,'4. FY 2019-20'!A:A,0)),\"\")","v":50232},"2016-06-30","FRENCH HOSPITAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A96, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","FRENCH HOSPITAL MEDICAL CENTER","805-542-6300","05-0232","1911 JOHNSON AVENUE","SAN LUIS OBISPO",93401,null,null,null,"ALAN IFTINIUK","CEO","WWW.FRENCHMEDICALCENTER.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C96,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C96,'[6]Suspense Closure Open'!$A$5:X379,22,0)))","v":0},9299,null,null,1108,null,null,669,null,null,1664,null,null,3,null,null,null,null,null,486,null,null,3533,null,null,6,null,null,41,null,null,2333,9835,4641,2333,16809,669,1664,365,1,2333,9835,4641,2333,16809,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),$BL96,0),0)","v":9835}]
[106394009,394009,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A97,'4. FY 2019-20'!A:A,0)),\"\")","v":50748},"2016-12-31","KAISER FOUNDATION HOSPITALS - MANTECA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A97, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - MANTECA","209-825-3500","05-0748","1777 W. YOSEMITE AVE.","MANTECA",95336,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C97,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C97,'[6]Suspense Closure Open'!$A$5:X378,22,0)))","v":0},1168,null,null,14284,null,null,366,null,null,1376,null,null,null,null,null,null,null,null,103,null,null,19090,null,null,null,null,null,428,null,null,1742,1699,33374,1742,36815,366,1376,365,1,1742,1699,33374,1742,36815,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),$BL97,0),0)","v":1699}]
[106394003,394003,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A98,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","SAN JOAQUIN COUNTY MENTAL HEALTH PSYCHIATRIC HEALTH FACILITY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A98, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","SAN JOAQUIN COUNTY MENTAL HEALTH PSYCHIATRIC HEALTH FACILITY","206-468-8750",null,"1212 N. CALIFORNIA STREET","STOCKTON",95202,null,null,null,"JAMES GARRETT","DIRECTOR",null,"COUNTY OF SAN JOAQUIN",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C98,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C98,'[6]Suspense Closure Open'!$A$5:X377,22,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5708,null,null,null,null,null,null,null,0,0,5708,0,5708,0,0,365,1,0,0,5708,0,5708,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),$BL98,0),0)","v":0}]
[106392287,392287,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A99,'4. FY 2019-20'!A:A,0)),\"\")","v":50118},"2016-12-31","DOCTORS HOSPITAL OF MANTECA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A99, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","DOCTORS HOSPITAL OF MANTECA","209-823-3111","05-0118","1205 EAST NORTH STREET","MANTECA",95336,null,null,null,"IKENNA MMEJE","CEO","WWW.TENETHEALTH.COM","TENET HEALTHCARE CORP",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C99,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C99,'[6]Suspense Closure Open'!$A$5:X376,22,0)))","v":0},6552,null,null,2137,null,null,739,null,null,2809,null,null,null,null,null,null,null,null,139,null,null,2024,null,null,null,null,null,150,null,null,3548,6841,4161,3548,14550,739,2809,365,1,3548,6841,4161,3548,14550,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),$BL99,0),0)","v":6841}]
[106392232,392232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A100,'4. FY 2019-20'!A:A,0)),\"\")","v":54123},"2016-05-31","ST. JOSPEH'S BEHAVIORAL HEALTH CNT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A100, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","ST. JOSEPH'S BEHAVIORAL HEALTH CENTER","209-461-2000","05-4123","2510 NORTH CALIFORNIA STREET","STOCKTON",95204,"1800 NORTH CALIFORNIA STREET","STOCKTON",95204,"PAUL RAINS","PRESIDENT","WWW.STJOSEPHSCANHELP.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C100,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C100,'[6]Suspense Closure Open'!$A$5:X375,22,0)))","v":0},null,4977,null,null,675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3972,null,null,1023,null,null,2,null,null,62,null,0,9013,1698,0,10711,0,0,335,0.9178082191780822,0,9820.1343283582082,1850.0597014925372,0,11670.194029850745,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),$BL100,0),0)","v":9820.1343283582082}]
[106391056,391056,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A101,'4. FY 2019-20'!A:A,0)),\"\")","v":50313},"2016-12-31","SUTTER TRACY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A101, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SUTTER TRACY COMMUNITY HOSPITAL","209-835-1500","05-0313","1420 N TRACY BLVD","TRACY",95376,"1800 COFFEE RD, SUITE 76","MODESTO",95355,"DAVID THOMPSON","CEO","WWW.SUTTERTRACY.ORG","SUTTER CENTRAL VALLEY HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C101,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C101,'[6]Suspense Closure Open'!$A$5:X374,22,0)))","v":0},4743,null,null,1122,null,null,1289,null,null,2254,null,null,null,null,null,null,null,null,260,null,null,2535,null,null,64,null,null,42,null,null,3543,5109,3657,3543,12309,1289,2254,365,1,3543,5109,3657,3543,12309,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),$BL101,0),0)","v":5109}]
[106391042,391042,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A102,'4. FY 2019-20'!A:A,0)),\"\")","v":50084},"2016-05-31","ST. JOSEPH'S MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A102, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ST. JOSEPH'S MEDICAL CENTER OF STOCKTON","209-943-2000","05-0084","1800 NORTH CALIFORNIA STREET","STOCKTON","95204-6088",null,null,null,"DON WILEY","PRESIDENT","WWW.STJOSEPHSCARE.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C102,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C102,'[6]Suspense Closure Open'!$A$5:X373,22,0)))","v":0},23497,null,null,6707,null,null,10204,null,null,18689,null,null,null,null,null,null,null,null,1891,null,null,9249,null,null,78,null,null,342,null,null,28893,25808,15956,28893,70657,11117.791044776119,20362.641791044774,335,0.9178082191780822,31480.432835820895,28119.164179104479,17384.895522388058,31480.432835820895,76984.492537313432,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),$BL102,0),0)","v":28119.164179104479}]
[106391010,391010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A103,'4. FY 2019-20'!A:A,0)),\"\")","v":50167},"2016-06-30","SAN JOAQUIN GENERAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A103, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SAN JOAQUIN GENERAL HOSPITAL","209-468-6000","05-0167","500 WEST HOSPITAL ROAD","FRENCH CAMP",95231,null,null,"","DAVID CULBERSON","CEO","SJGH.ORG","SAN JOAQUIN COUNTY",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C103,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C103,'[6]Suspense Closure Open'!$A$5:X372,22,0)))","v":0},6193,null,null,null,null,null,12349,null,null,11923,null,null,null,null,null,null,null,null,11212,null,null,null,null,null,300,null,null,643,null,null,24272,18348,0,24272,42620,12349,11923,365,1,24272,18348,0,24272,42620,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),$BL103,0),0)","v":18348}]
[106390923,390923,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A104,'4. FY 2019-20'!A:A,0)),\"\")","v":50336},"2016-12-31","LODI MEMORIAL HOSPITAL ASSOCIATION, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A104, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","LODI MEMORIAL HOSPITAL","209-334-3411","05-0336","975 SOUTH FAIRMONT AVENUE","LODI","95240-5118","P.O. BOX 3004","LODI","95241-1908","DANIEL WOLCOTT","CHIEF EXECUTIVE OFCR","HTTP://WWW.LODIHEALTH.ORG","LODI MEMORIAL HOSPITAL ASSOCIATION, INC.",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C104,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C104,'[6]Suspense Closure Open'!$A$5:X371,22,0)))","v":0},14879,null,577,2936,null,55,2282,null,314,6593,null,814,null,null,null,null,null,null,407,null,36,3639,null,446,23,null,null,245,null,null,10003,16167,7076,10003,33246,2596,7407,365,1,10003,16167,7076,10003,33246,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),$BL104,0),0)","v":16167}]
[106390846,390846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A105,'4. FY 2019-20'!A:A,0)),\"\")","v":50122},"2016-12-31","DAMERON HOSPITAL ASSOCIATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A105, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","DAMERON HOSPITAL ASSOCIATION","209-944-5550","05-0122","525 WEST ACACIA STREET","STOCKTON",95203,"","","","LORRAINE AUERBACH","PRESIDENT, CEO","WWW.DAMERONHOSPITAL.ORG","DAMERON HOSPITAL ASSOCIATION",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C105,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C105,'[6]Suspense Closure Open'!$A$5:X370,22,0)))","v":0},5977,null,null,4544,null,null,2487,null,null,5809,null,null,null,null,null,null,null,null,579,null,null,2860,null,null,18,null,null,410,null,null,8296,6984,7404,8296,22684,2487,5809,365,1,8296,6984,7404,8296,22684,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),$BL105,0),0)","v":6984}]
[106382715,382715,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A106,'4. FY 2019-20'!A:A,0)),\"\")","v":50407},"2016-12-31","CHINESE HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A106, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","CHINESE HOSPITAL","415-982-2400","05-0407","845 JACKSON STREET","SAN FRANCISCO",94133,null,null,"","BRENDA YEE","CEO","WWW.CHINESEHOSPITAL-SF.ORG/","CHINESE HOSPITAL ASSOCIATION",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C106,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C106,'[6]Suspense Closure Open'!$A$5:X369,22,0)))","v":0},2758,null,null,2230,null,null,289,null,null,214,null,null,null,null,null,null,null,null,849,null,null,8,null,null,null,null,null,40,null,null,503,3647,2238,503,6388,289,214,365,1,503,3647,2238,503,6388,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),$BL106,0),0)","v":3647}]
[106381154,381154,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A107,'4. FY 2019-20'!A:A,0)),\"\")","v":50454},"2016-06-30","UCSF MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A107, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","UCSF MEDICAL CENTER","415-476-3001","05-0454","505 PARNASSUS AVENUE","SAN FRANCISCO",94143,null,null,"","MARK LARET","CEO","WWW.UCSFHEALTH.ORG","REGENTS OF THE UNIVERSITY OF CALIFORNIA",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C107,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C107,'[6]Suspense Closure Open'!$A$5:X368,22,0)))","v":0},53943,null,null,8849,null,null,35404,null,null,34511,null,null,null,null,null,424,null,null,2219,null,null,74301,null,null,190,null,null,540,null,null,69915,56892,83574,69915,210381,35404,34511,365,1,69915,56892,83574,69915,210381,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),$BL107,0),0)","v":56892}]
[106380965,380965,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A108,'4. FY 2019-20'!A:A,0)),\"\")","v":50457},"2016-06-30","ST. MARY'S MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A108, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ST. MARY'S MEDICAL CENTER - SAN FRANCISCO","415-668-1000","05-0457","450 STANYAN STREET","SAN FRANCISCO",94117,"10901 GOLD CENTER DRIVE STE 300","RANCHO CORDOVA",95670,"MICHAEL C CARTER","PRESIDENT / CEO","WWW.STMARYSMEDICALCENTER.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C108,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C108,'[6]Suspense Closure Open'!$A$5:X367,22,0)))","v":0},10360,null,2933,3098,null,379,988,1078,8,1512,448,65,null,null,null,null,null,null,236,40,189,3406,1744,1390,18,3,null,182,32,null,4099,13993,10017,4099,28109,2074,2025,365,1,4099,13993,10017,4099,28109,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),$BL108,0),0)","v":13993}]
[106380964,380964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A109,'4. FY 2019-20'!A:A,0)),\"\")","v":50055},"2016-12-31","SUTTER WEST BAY HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A109, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","CALIFORNIA PACIFIC MEDICAL CENTER - ST. LUKE'S CAMPUS","415-600-8600","05-0055","3555 CESAR CHAVEZ STREET","SAN FRANCISCO","94110-4403","P.O. BOX 7999","SAN FRANCISCO","94120-7999","WARREN BROWNER, MD","CEO","CPMC.ORG","SUTTER WEST BAY HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C109,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C109,'[6]Suspense Closure Open'!$A$5:X366,22,0)))","v":0},5916,null,null,2235,null,null,2528,null,null,3737,null,null,null,null,null,null,null,null,137,null,null,2045,null,null,44,null,null,40,null,null,6265,6137,4280,6265,16682,2528,3737,365,1,6265,6137,4280,6265,16682,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),$BL109,0),0)","v":6137}]
[106380960,380960,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A110,'4. FY 2019-20'!A:A,0)),\"\")","v":50152},"2016-06-30","SAINT. FRANCIS MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A110, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","SAINT FRANCIS MEMORIAL HOSPITAL","415-353-6000","05-0152","900 HYDE STREET","SAN FRANCISCO",94109,"10901 GOLD CENTER DR. SUITE 300","RANCHO CORDOVA",95670,"TODD STRUMWASSER","PRESIDENT / CEO","WWW.SAINTFRANCISMEMORIAL.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C110,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C110,'[6]Suspense Closure Open'!$A$5:X365,22,0)))","v":0},7530,1943,3426,1380,297,396,2848,2439,136,5032,603,187,null,null,null,null,null,null,395,26,34,2536,1848,1270,170,15,0,1621,150,0,11245,15310,7727,11245,34282,5423,5822,365,1,11245,15310,7727,11245,34282,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),$BL110,0),0)","v":15310}]
[106380939,380939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A111,'4. FY 2019-20'!A:A,0)),\"\")","v":50228},"2016-06-30","PRISCILLA CHAN & MARK ZUCKERBERG SAN FRANCISCO GENERAL HOSP",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A111, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","ZUCKERBERG SAN FRANCISCO GENERAL","415-206-8100","05-0228","1001 POTRERO AVE","SAN FRANCISCO",94110,null,null,null,"VALERIE INOUYE","CFO","WWW.SFDPH.ORG","CITY AND COUNTY OF SAN FRANCISCO",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C111,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C111,'[6]Suspense Closure Open'!$A$5:X364,22,0)))","v":0},16532,6030,null,2643,null,null,17912,6,null,25257,null,null,661,null,null,null,null,null,3448,10252,null,2850,null,null,10,12095,null,702,1338,null,43175,51068,5493,43175,99736,17918,25257,365,1,43175,51068,5493,43175,99736,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),$BL111,0),0)","v":51068}]
[106380929,380929,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A112,'4. FY 2019-20'!A:A,0)),\"\")","v":50047},"2016-12-31","SUTTER WEST BAY HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A112, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","CALIFORNIA PACIFIC MEDICAL CENTER","415-600-6000","05-0047","2333 BUCHANAN STREET","SAN FRANCISCO",94120,"P.O. BOX 7999","SAN FRANCISCO","94120-7999","WARREN BROWNER, MD","CEO","CPMC.ORG","SUTTER WEST BAY HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C112,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C112,'[6]Suspense Closure Open'!$A$5:X363,22,0)))","v":0},38855,1301,3894,12475,142,1332,7191,2308,243,15731,1,589,null,null,null,5,null,null,3668,180,187,35276,780,3208,104,7,null,693,15,17,26063,48921,53218,26063,128202,9742,16321,365,1,26063,48921,53218,26063,128202,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),$BL112,0),0)","v":48921}]
[106380868,380868,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A113,'4. FY 2019-20'!A:A,0)),\"\")","v":54144},"2016-06-30","LANGLEY PORTER PSYCHIATRIC HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A113, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","LANGLEY PORTER PSYCHIATRIC INSTITUTE","415-476-7000","05-4144","401 PARNASSUS AVE, BOX 0984","SAN FRANCISCO",94143,"1550 BRYANT ST., BOX 0816","SAN FRANCISCO","94143-816","MATTHEW W. STATE, MD, PHD","CHAIR, DEPT OF PSYCH","WWW.UCSF.EDU","REGENTS OF THE UNIVERSITY OF CALIFORNIA",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C113,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C113,'[6]Suspense Closure Open'!$A$5:X362,22,0)))","v":0},null,2848,null,null,null,null,null,704,null,null,369,null,null,null,null,null,null,null,null,null,null,null,2236,null,null,193,null,null,5,null,1073,3046,2236,1073,6355,704,369,365,1,1073,3046,2236,1073,6355,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),$BL113,0),0)","v":3046}]
[106380865,380865,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A114,'4. FY 2019-20'!A:A,0)),\"\")","v":50668},"2016-06-30","LAGUNA HONDA HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A114, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","LAGUNA HONDA HOSPITAL","415-759-3371","05-0668","375 LAGUNA HONDA BLVD","SAN FRANCISCO",94116,null,null,"","CHIA YU MA","DEPUTY FINANCE OFFIC","DPH.SF.CA.US/CHN/LHH","CITY AND COUNTY OF SAN FRANCISCO",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C114,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C114,'[6]Suspense Closure Open'!$A$5:X361,22,0)))","v":0},173,null,176,null,null,null,55,null,260,null,null,201,null,null,1,null,null,null,null,null,21,null,null,null,null,null,null,null,null,27,516,398,0,516,914,315,201,365,1,516,398,0,516,914,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),$BL114,0),0)","v":398}]
[106380857,380857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A115,'4. FY 2019-20'!A:A,0)),\"\")","v":50076},"2016-12-31","KAISER FOUNDATION HOSPITALS - SAN FRANCISCO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A115, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - SAN FRANCISCO","510-987-3380","05-0076","2425 GEARY BLVD.","SAN FRANCISCO","94115-3358","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C115,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C115,'[6]Suspense Closure Open'!$A$5:X360,22,0)))","v":0},1854,null,null,21434,null,null,157,null,null,1847,null,null,null,null,null,null,null,null,369,null,null,26198,null,null,null,null,null,329,null,null,2004,2552,47632,2004,52188,157,1847,365,1,2004,2552,47632,2004,52188,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),$BL115,0),0)","v":2552}]
[106380842,380842,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A116,'4. FY 2019-20'!A:A,0)),\"\")","v":54089},"2016-06-30","HEBREW HOME FOR AGED DISABLED",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A116, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","JEWISH HOME","415-469-2200","05-0489","302 SILVER AVENUE","SAN FRANCISCO",94112,null,null,"","DANIEL RUTH","PRESIDENT AND CEO","WWW.JHSF.ORG","HEBREW HOME FOR THE AGED",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C116,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C116,'[6]Suspense Closure Open'!$A$5:X359,22,0)))","v":0},null,3278,null,null,660,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,2,3302,660,2,3964,2,0,365,1,2,3302,660,2,3964,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),$BL116,0),0)","v":3302}]
[106374094,374094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A117,'4. FY 2019-20'!A:A,0)),\"\")","v":52044},"2016-12-31","SAN DIEGO REHAB",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A117, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","VIBRA HOSPITAL OF SAN DIEGO","619-260-8300","05-2044","555 WASHINGTON","SAN DIEGO",92103,null,null,null,"YAMEEKA JONES","CEO","WWW.VHSANDIEGO.COM","VIBRA HEALTHCARE LLC",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C117,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C117,'[6]Suspense Closure Open'!$A$5:X358,22,0)))","v":0},null,null,14281,null,null,2774,null,null,59,null,null,4835,null,null,null,null,null,null,null,null,null,null,null,2637,null,null,null,null,null,null,4894,14281,5411,4894,24586,59,4835,365,1,4894,14281,5411,4894,24586,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),$BL117,0),0)","v":14281}]
[106374055,374055,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A118,'4. FY 2019-20'!A:A,0)),\"\")","v":54114},"2016-06-30","SAN DIEGO COUNTY MENTAL HEALTH SERVICES-SAN DIEGO PSYCHIATRI",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A118, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SAN DIEGO COUNTY PYSCHIATRIC HOSPITAL","619-692-8200","05-4114","3853 ROSECRANS STREET","SAN DIEGO",92110,"P.O. BOX 85524","SAN DIEGO","92186-5524","IZABELA KARMACH","ADMINISTRATOR","HTTP://WWW.SDCOUNTY.CA.GOV/HHSA/FACILITIES/NORTH_CENTRAL/PSY","COUNTY OF SAN DIEGO",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C118,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C118,'[6]Suspense Closure Open'!$A$5:X357,22,0)))","v":0},null,1553,null,null,null,null,null,4088,null,null,null,null,null,7571,null,null,null,null,null,275,null,null,null,null,null,null,null,null,null,null,4088,9399,0,4088,13487,4088,0,365,1,4088,9399,0,4088,13487,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),$BL118,0),0)","v":9399}]
[106374049,374049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A119,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-09-30","SHARP MCDONALD CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A119, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-10-01","SHARP MCDONALD CENTER","619-576-1200",null,"7989 LINDA VISTA ROAD","SAN DIEGO","92123-1489","8695 SPECTRUM CTR BLVD, 2ND FL","SAN DIEGO","92123-1489","TRISHA KHALEGHI","C.E.O","WWW.SHARP.COM","SHARP HEALTHCARE CORPORATION",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C119,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C119,'[6]Suspense Closure Open'!$A$5:X356,22,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,365,1,0,0,0,0,0,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),$BL119,0),0)","v":0}]
[106374024,374024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A120,'4. FY 2019-20'!A:A,0)),\"\")","v":54095},"2016-12-31","AURORA SAN DEIGO LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A120, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","AURORA SAN DIEGO LLC","858-487-3200","05-4095","11878 AVENUE OF INDUSTRY","SAN DIEGO",92128,"","","","JIM PLUMMER","CEO/ADMINISTRATOR","WWW.AURORABEHAVIORAL.COM","SIGNATURE HEALTHCARE SERVICES",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C120,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C120,'[6]Suspense Closure Open'!$A$5:X355,22,0)))","v":0},null,3311,null,null,1998,null,null,1979,null,null,null,null,null,null,null,null,null,null,null,21,null,null,19052,null,null,61,null,null,226,null,1979,3619,21050,1979,26648,1979,0,365,1,1979,3619,21050,1979,26648,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),$BL120,0),0)","v":3619}]
[106371394,371394,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A121,'4. FY 2019-20'!A:A,0)),\"\")","v":50503},"2016-09-30","SCRIPPS MEMORIAL HOSPITAL - ENCINITAS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A121, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","SCRIPPS MEMORIAL HOSPITAL - ENCINITAS","760-633-6501","05-0503","354 SANTA FE DRIVE","ENCINITAS",92024,"","","","CARL ETTER","CHIEF EXECUTIVE OFFI",null,"SCRIPPS HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C121,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C121,'[6]Suspense Closure Open'!$A$5:X354,22,0)))","v":0},15984,null,2573,7750,null,806,2106,null,298,2918,null,249,31,null,null,null,null,null,327,null,50,13128,null,2043,327,null,10,113,null,3,5571,19418,23727,5571,48716,2404,3167,365,1,5571,19418,23727,5571,48716,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),$BL121,0),0)","v":19418}]
[106371256,371256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A122,'4. FY 2019-20'!A:A,0)),\"\")","v":50424},"2016-09-30","SCRIPPS GREEN HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A122, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-10-01","SCRIPPS GREEN HOSPITAL","858-455-9100","05-0424","10666 NORTH TORREY PINES ROAD","LA JOLLA","92037-9985",null,null,"","ROBIN BROWN","ADMINISTRATOR","HTTP://WWW.SCRIPPS.ORG/LOCATIONS.ASP?ID=1","SCRIPPS HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C122,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C122,'[6]Suspense Closure Open'!$A$5:X353,22,0)))","v":0},12971,null,null,8352,null,null,483,null,null,424,null,null,null,null,null,null,null,null,100,null,null,11735,null,null,148,null,null,104,null,null,907,13323,20087,907,34317,483,424,365,1,907,13323,20087,907,34317,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),$BL122,0),0)","v":13323}]
[106370977,370977,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A123,'4. FY 2019-20'!A:A,0)),\"\")","v":50636},"2016-06-30","POMERADO HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A123, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","POMERADO HOSPITAL","760-485-6511","05-0636","15615 POMERADO ROAD","POWAY",92064,null,null,"","ROBERT HEMKER","CEO","WWW.PALOMARHEALTH.ORG","PALOMAR POMERADO HEALTH SYSTEM",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C123,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C123,'[6]Suspense Closure Open'!$A$5:X352,22,0)))","v":0},7173,2002,null,3181,1846,null,1494,18,null,2148,null,null,40,null,null,null,null,null,651,34,null,6119,170,null,79,null,null,442,null,null,3660,10421,11316,3660,25397,1512,2148,365,1,3660,10421,11316,3660,25397,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),$BL123,0),0)","v":10421}]
[106370875,370875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A124,'4. FY 2019-20'!A:A,0)),\"\")","v":50222},"2016-09-30","SHARP CHULA VISTA MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A124, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","SHARP CHULA VISTA MEDICAL CENTER","619-502-3664","05-0222","751 MEDICAL CENTER COURT","CHULA VISTA","91911-6699","8695 SPECTRUM CTR BLV 2ND FL","SAN DIEGO","92123-1489","PABLO VELEZ","CEO","HTTP://WWW.SHARP.COM/CHULA-VISTA/INDEX.CFM","SHARP HEALTHCARE CORPORATION",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C124,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C124,'[6]Suspense Closure Open'!$A$5:X351,22,0)))","v":0},21787,null,null,11673,null,null,9186,null,null,15711,null,null,43,null,null,null,null,null,875,null,null,8114,null,null,801,null,null,355,null,null,24897,23861,19787,24897,68545,9186,15711,365,1,24897,23861,19787,24897,68545,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),$BL124,0),0)","v":23861}]
[106370787,370787,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A125,'4. FY 2019-20'!A:A,0)),\"\")","v":52051},"2016-12-31","QUANTUM HEALTH, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A125, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","PROMISE HOSPITAL OF SAN DIEGO","619-582-3800","05-2051","5550 UNIVERSITY AVENUE","SAN DIEGO","92105-2307","P.O. BOX 5587","SAN DIEGO","92105-2307","WILLIAM MITCHELL","CEO","WWW. PROMISESANDIEGO.COM","PROMISE HEALTHCARE, INC.",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C125,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C125,'[6]Suspense Closure Open'!$A$5:X350,22,0)))","v":0},7964,null,null,353,null,null,85,null,null,2347,null,null,null,null,null,null,null,null,900,null,null,null,null,null,null,null,null,0,null,null,2432,8864,353,2432,11649,85,2347,365,1,2432,8864,353,2432,11649,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),$BL125,0),0)","v":8864}]
[106370782,370782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A126,'4. FY 2019-20'!A:A,0)),\"\")","v":50025},"2016-06-30","UCSD MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A126, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","UCSD MEDICAL CENTER","619-543-6222","05-0025","200 W. ARBOR DRIVE","SAN DIEGO","92103-9981","7201 CONVOY CT","SAN DIEGO","92111-1020","PATTY MAYSENT","CEO","HTTP://HEALTH.UCSD.EDU","REGENTS OF THE UNIVERSITY OF CALIFORNIA",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C126,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C126,'[6]Suspense Closure Open'!$A$5:X349,22,0)))","v":0},33422,3167,null,12184,836,null,28627,1309,null,24360,2512,null,107,null,null,null,null,null,4780,48,null,50573,2490,null,9686,0,null,null,null,null,56808,51210,66083,56808,174101,29936,26872,365,1,56808,51210,66083,56808,174101,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),$BL126,0),0)","v":51210}]
[106370780,370780,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A127,'4. FY 2019-20'!A:A,0)),\"\")","v":50128},"2016-06-30","TRI-CITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A127, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","TRI-CITY MEDICAL CENTER","706-724-8411","05-0128","4002 VISTA WAY","OCEANSIDE","92056-4506",null,null,null,"STEVE DIETLIN","CEO","TRI-CITYMED.COM","TRI-CITY HOSPITAL DISTRICT",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C127,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C127,'[6]Suspense Closure Open'!$A$5:X348,22,0)))","v":0},16413,1333,941,10292,370,327,10531,3252,154,9671,null,186,null,null,null,null,null,null,5916,313,119,6951,646,487,102,5,1,1889,290,60,23794,27382,19073,23794,70249,13937,9857,365,1,23794,27382,19073,23794,70249,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),$BL127,0),0)","v":27382}]
[106370771,370771,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A128,'4. FY 2019-20'!A:A,0)),\"\")","v":50324},"2016-09-30","SCRIPPS HEALTH - LA JOLLA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A128, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","SCRIPPS MEMORIAL HOSPITAL - LA JOLLA","858-626-4123","05-0324","9888 GENESSE AVE","LA JOLLA",92037,"P.O. BOX 28","LA JOLLA",92038,"GARY FYBEL","CHIEF EXEC. OFFICER","WWW.SCRIPPSHEALTH.ORG","SCRIPPS HEALTH - LA JOLLA",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C128,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C128,'[6]Suspense Closure Open'!$A$5:X347,22,0)))","v":0},23264,null,null,12992,null,null,3799,null,null,5443,null,null,28,null,null,null,null,null,1418,null,null,26987,null,null,958,null,null,412,null,null,9242,26080,39979,9242,75301,3799,5443,365,1,9242,26080,39979,9242,75301,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),$BL128,0),0)","v":26080}]
[106370759,370759,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A129,'4. FY 2019-20'!A:A,0)),\"\")","v":50024},"2016-12-31","PRIME HEALTHCARE PARADISE VALLEY, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A129, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","PARADISE VALLEY HOSPITAL","619-470-4280","05-0024","2400 EAST 4TH STREET","NATIONAL CITY",91950,null,null,null,"LUIS LEON","CEO","WWW.PARADISEVALLEYHOSPITAL.ORG","PRIME HEALTHCARE SERVICES INC",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C129,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C129,'[6]Suspense Closure Open'!$A$5:X346,22,0)))","v":0},4972,13647,1378,2870,2780,49,4378,15149,48,4366,4,106,230,245,118,null,null,null,234,219,112,511,1319,97,5,31,null,2710,666,131,24051,24698,7626,24051,56375,19575,4476,365,1,24051,24698,7626,24051,56375,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),$BL129,0),0)","v":24698}]
[106370755,370755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A130,'4. FY 2019-20'!A:A,0)),\"\")","v":50115},"2016-06-30","PALOMAR MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A130, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","PALOMAR HEALTH DOWNTOWN CAMPUS","760-739-3000","05-0115","555 E. VALLEY PARKWAY","ESCONDIDO",92025,null,null,"","ROBERT HEMKER","CEO","WWW.PALOMARHEALTH.ORG","PALOMAR POMERADO HEALTH SYSTEM",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C130,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C130,'[6]Suspense Closure Open'!$A$5:X345,22,0)))","v":0},18619,4235,2402,21045,346,491,11780,2165,614,10614,76,510,null,null,null,null,null,null,1932,35,668,20318,744,1498,162,35,7,426,141,26,25759,28688,44442,25759,98889,14559,11200,365,1,25759,28688,44442,25759,98889,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),$BL130,0),0)","v":28688}]
[106370749,370749,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A131,'4. FY 2019-20'!A:A,0)),\"\")","v":54075},"2016-12-31","BH-SD OPCO, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A131, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","ALVARADO PARKWAY INSTITUTE","619-465-4411","05-4075","7050 PARKWAY DRIVE","LA MESA",92042,null,null,"","PATRICK ZIEMER","CEO","ALVARADOPARKWAYINSTITUTE.COM","BH-SD, LLC",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C131,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C131,'[6]Suspense Closure Open'!$A$5:X344,22,0)))","v":0},null,11340,null,null,2605,null,null,144,null,null,2341,null,null,null,null,null,null,null,null,3098,null,null,2717,null,null,null,null,null,102,null,2485,14540,5322,2485,22347,144,2341,365,1,2485,14540,5322,2485,22347,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),$BL131,0),0)","v":14540}]
[106370745,370745,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A132,'4. FY 2019-20'!A:A,0)),\"\")","v":54145},"2016-09-30","SHARP MESA VISTA HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A132, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-10-01","SHARP MESA VISTA HOSPITAL","858-694-8345","05-4145","7850 VISTA HILL AVENUE","SAN DIEGO","92123-1489","8695 SPECTRUM CTR BLVD, 2ND FL","SAN DIEGO","92123-1489","TRISHA KHALEGHI","C.E.O","WWW.SHARP.COM","SHARP HEALTHCARE",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C132,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C132,'[6]Suspense Closure Open'!$A$5:X343,22,0)))","v":0},null,8175,null,null,6695,null,null,3106,null,null,null,null,null,7435,null,null,null,null,null,1555,null,null,14428,null,null,402,null,null,180,null,3106,17747,21123,3106,41976,3106,0,365,1,3106,17747,21123,3106,41976,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),$BL132,0),0)","v":17747}]
[106370744,370744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A133,'4. FY 2019-20'!A:A,0)),\"\")","v":50077},"2016-09-30","SCRIPPS MERCY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A133, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","SCRIPPS MERCY HOSPITAL","619-294-8111","05-0077","4077 FIFTH AVENUE","SAN DIEGO","92103-2180","4275 CAMPUS POINT COURT, CP111","SAN DIEGO","92121-1513","TOM GAMMIERE","SENIOR V.P.","WWW.SCRIPPSHEALTH.ORG","SCRIPPS HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C133,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C133,'[6]Suspense Closure Open'!$A$5:X342,22,0)))","v":0},31156,2730,null,26551,1005,null,21175,7167,null,27791,null,null,56,null,null,null,null,null,3532,85,null,17435,1369,null,2465,106,null,1066,46,null,56133,41242,46360,56133,143735,28342,27791,365,1,56133,41242,46360,56133,143735,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),$BL133,0),0)","v":41242}]
[106370730,370730,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A134,'4. FY 2019-20'!A:A,0)),\"\")","v":50515},"2016-12-31","KAISER FOUNDATION HOSPITALS - SAN DIEGO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A134, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - SAN DIEGO","619-528-3173","05-0515","4647 ZION AVENUE","SAN DIEGO",92120,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C134,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C134,'[6]Suspense Closure Open'!$A$5:X341,22,0)))","v":0},2475,null,null,38922,null,null,559,null,null,5626,null,null,null,null,null,null,null,null,456,null,null,39849,null,null,null,null,null,845,null,null,6185,3776,78771,6185,88732,559,5626,365,1,6185,3776,78771,6185,88732,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),$BL134,0),0)","v":3776}]
[106370721,370721,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A135,'4. FY 2019-20'!A:A,0)),\"\")","v":52036},"2016-12-31","KINDRED HOSPITAL SAN DIEGO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A135, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","KINDRED HOSPITAL SAN DIEGO","649-453-4500","05-2036","1940 EL CAHON BLVD","SAN DIEGO",92104,null,null,"","DIANNE CHARTIER","INTERIM CEO","WWW.KINDREDHEALTHCARE.COM","KINDRED HEALTHCARE",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C135,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C135,'[6]Suspense Closure Open'!$A$5:X340,22,0)))","v":0},8666,null,null,2673,null,null,126,null,null,2115,null,null,null,null,null,null,null,null,2803,null,null,null,null,null,null,null,null,null,null,null,2241,11469,2673,2241,16383,126,2115,365,1,2241,11469,2673,2241,16383,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),$BL135,0),0)","v":11469}]
[106370714,{"$f":"A136-106000000","v":370714},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A136,'4. FY 2019-20'!A:A,0)),\"\")","v":50026},"2016-09-30","GROSSMONT HOSPITAL CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A136, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","SHARP GROSSMONT HOSPITAL","619-740-6000","05-0026","5555 GROSSMONT CENTER DRIVE","LA MESA","91942-3019","8695 SPECTRUM CENTER BLVD","SAN DIEGO","92123-1489","WILLIAM S. EVANS","CEO","HTTP://SHARPNET/ENTITIES/HOSPITALS/DISPLAY.CFM","SHARP HEALTHCARE",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C136,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C136,'[6]Suspense Closure Open'!$A$5:X339,22,0)))","v":0},36146,4382,1839,16543,1204,443,15237,9213,203,26828,null,409,21,28,null,null,null,null,1072,6,25,12693,718,920,754,68,9,153,14,1,{"$f":"(AD136+AE136+AF136+AG136+AH136+AI136)","v":51890},{"$f":"(X136+Y136+Z136+AJ136+AK136+AL136+AP136+AQ136+AR136+AV136+AW136+AX136+AY136+AZ136+BA136)","v":44518},{"$f":"(AA136+AB136+AC136+AM136+AN136+AO136+AS136+AT136+AU136)","v":32521},{"$f":"BB136","v":51890},{"$f":"BD136+BC136+BB136","v":128929},{"$f":"(AD136+AE136+AF136)/BJ136","v":24653},{"$f":"(AI136+AH136+AG136)/BJ136","v":27237},{"$f":"(D136-G136)","v":365},{"$f":"IF(BI136=365,1,BI136/365)","v":1},{"$f":"BB136/BJ136","v":51890},{"$f":"BC136/BJ136","v":44518},{"$f":"BD136/BJ136","v":32521},{"$f":"BK136","v":51890},{"$f":"BK136+BL136+BM136","v":128929},{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),$BL136,0),0)","v":44518}]
[106370694,370694,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A137,'4. FY 2019-20'!A:A,0)),\"\")","v":50100},"2016-09-30","DONALD N. SHARP MEMORIAL COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A137, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","SHARP MEMORIAL HOSPITAL","858-939-3400","05-0100","7901 FROST STREET","SAN DIEGO","92123-1489","8695 SPECTRUM CNTR BLVD, 2ND F","SAN DIEGO","92123-1489","TIM SMITH","C.E.O","WWW.SHARP.COM","SHARP HEALTHCARE",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C137,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C137,'[6]Suspense Closure Open'!$A$5:X338,22,0)))","v":0},26679,null,1180,19295,null,907,23161,null,493,16887,null,635,null,null,null,null,null,null,4472,null,329,59576,null,3503,857,null,14,770,null,12,41176,34313,83281,41176,158770,23654,17522,365,1,41176,34313,83281,41176,158770,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),$BL137,0),0)","v":34313}]
[106370689,370689,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A138,'4. FY 2019-20'!A:A,0)),\"\")","v":50234},"2016-09-30","SHARP CORONADO HOSPITAL & HEALTHCARE CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A138, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","SHARP CORONADO HOSPITAL","619-522-3600","05-0234","250 PROSPECT PLACE","CORONADO",92118,"8695 SPECTRUM CTR BLVD.2ND FL","SAN DIEGO","92123-1489","SUSAN STONE","CEO","HTTP://WWW.SHARP.COM/CORONADO/","SHARP HEALTHCARE CORPORATION","CORONADO HOSPITAL","2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C138,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C138,'[6]Suspense Closure Open'!$A$5:X337,22,0)))","v":0},1772,null,null,956,null,null,681,null,null,995,null,null,null,null,null,null,null,null,75,null,null,1489,null,null,18,null,null,15,null,null,1676,1880,2445,1676,6001,681,995,365,1,1676,1880,2445,1676,6001,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),$BL138,0),0)","v":1880}]
[106370673,370673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A139,'4. FY 2019-20'!A:A,0)),\"\")","v":53303},"2016-06-30","RADY CHILDREN'S HOSPITAL - SAN DIEGO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A139, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","RADY CHILDREN'S HOSPITAL - SAN DIEGO","858-576-1700","05-3303","3020 CHILDREN'S WAY","SAN DIEGO",92123,"","","","DONALD KEARNS, M.D.","PRESIDENT/CEO","WWW.RCHSD.ORG","RADY CHILDREN'S HOSPITAL-SAN DIEGO",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C139,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C139,'[6]Suspense Closure Open'!$A$5:X336,22,0)))","v":0},302,null,null,null,null,null,41649,null,null,7492,null,null,0,2759,null,null,null,null,4418,742,null,34219,410,null,560,null,null,2146,411,null,49141,11338,34629,49141,95108,41649,7492,365,1,49141,11338,34629,49141,95108,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),$BL139,0),0)","v":11338}]
[106370652,370652,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A140,'4. FY 2019-20'!A:A,0)),\"\")","v":50757},"2016-12-31","ALVARADO HOSPITAL, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A140, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","ALVARADO HOSPITAL","619-287-3270","05-0757","6655 ALVARADO ROAD","SAN DIEGO",92120,null,null,null,"LUIS LEON","PRESIDENT","WWW.ALVARADOHOSPITAL.COM","PRIME HEALTHCARE SERVICES, INC",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C140,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C140,'[6]Suspense Closure Open'!$A$5:X335,22,0)))","v":0},7678,null,832,2443,null,40,2803,null,40,5976,null,84,null,null,null,null,null,null,1297,null,1285,4193,null,343,null,null,null,287,null,null,8903,11379,7019,8903,27301,2843,6060,365,1,8903,11379,7019,8903,27301,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),$BL140,0),0)","v":11379}]
[106364502,364502,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A141,'4. FY 2019-20'!A:A,0)),\"\")","v":50778},"2016-12-31","LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A141, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL","909-558-4000","05-0778","11234 ANDERSON ST","LOMA LINDA",92354,"P. O. BOX 2000","LOMA LINDA",92354,"KERRY HEINRICH","C.E.O.","WWW.LLU.EDU/LLUMC","LOMA LINDA UNIVERSITY ADVENTIST HEALTH SCIENCES CENTER",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C141,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C141,'[6]Suspense Closure Open'!$A$5:X334,22,0)))","v":0},83,null,null,31,null,null,53586,null,null,12797,null,null,null,null,null,null,null,null,3238,null,null,13352,null,null,18,null,null,585,null,null,66383,3924,13383,66383,83690,53586,12797,365,1,66383,3924,13383,66383,83690,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),$BL141,0),0)","v":3924}]
[106364451,364451,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A142,'4. FY 2019-20'!A:A,0)),\"\")","v":53038},"2016-12-31","TOTALLY KIDS REHABILITATION HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A142, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","TOTALLY KIDS REHABILITATION HOSPITAL","909-796-6915","05-3038","1720 MOUNTAIN VIEW AVENUE","LOMA LINDA",92354,"","","","DOUG PADGETT","CEO","TOTALLYKIDS.COM","MOUNTAIN VIEW CHILD CARE, INC.","","2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C142,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C142,'[6]Suspense Closure Open'!$A$5:X333,22,0)))","v":0},null,null,null,null,null,null,null,null,459,null,null,197,null,null,null,null,null,null,null,null,null,null,null,82,null,null,null,null,null,null,656,0,82,656,738,459,197,365,1,656,0,82,656,738,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),$BL142,0),0)","v":0}]
[106364430,364430,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A143,'4. FY 2019-20'!A:A,0)),\"\")","v":50298},"2016-12-31","HOSPITAL OF BARSTOW, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A143, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","BARSTOW COMMUNITY HOSPITAL","760-256-1761","05-0298","820 EAST MOUNTAIN VIEW STREET","BARSTOW",92311,"P.O. BOX 1120","BARSTOW",92312,"MATT BLEVINS","CEO","WWW.BARSTOWHOSPITAL.COM","COMMUNITY HEALTH SYSTEMS",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C143,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C143,'[6]Suspense Closure Open'!$A$5:X332,22,0)))","v":0},2482,null,null,1094,null,null,1084,null,null,1331,null,null,null,null,null,null,null,null,376,null,null,720,null,null,null,null,null,85,null,null,2415,2943,1814,2415,7172,1084,1331,365,1,2415,2943,1814,2415,7172,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),$BL143,0),0)","v":2943}]
[106364231,364231,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A144,'4. FY 2019-20'!A:A,0)),\"\")","v":50245},"2016-06-30","ARROWHEAD REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A144, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","ARROWHEAD REGIONAL MEDICAL CENTER","909-580-1000","05-0245","400 N PEPPER AVE","COLTON",92324,null,null,"","WILLIAM GILBERT","DIRECTOR","WWW.ARROWHEADMEDCENTER.ORG","SAN BERNARDINO COUNTY",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C144,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C144,'[6]Suspense Closure Open'!$A$5:X331,22,0)))","v":0},11890,2349,null,10305,561,null,31164,15440,null,30880,15,null,null,null,null,null,null,null,9640,309,null,null,null,null,234,85,null,1975,235,null,77499,26717,10866,77499,115082,46604,30895,365,1,77499,26717,10866,77499,115082,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),$BL144,0),0)","v":26717}]
[106364188,364188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A145,'4. FY 2019-20'!A:A,0)),\"\")","v":52049},"2016-12-31","KND DEVELOPMENT 55, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A145, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","KINDRED HOSPITAL - RANCHO","909-581-6400","05-2049","10841 WHITE OAK AVENUE","RANCHO CUCAMONGA",91730,"","","","VINCENT TRAC","CEO",null,"KINDRED HEALTHCARE","RANCHO SPECIALTY HOSPITAL","2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C145,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C145,'[6]Suspense Closure Open'!$A$5:X330,22,0)))","v":0},8923,null,null,3732,null,null,108,null,null,2611,null,null,null,null,null,null,null,null,3626,null,null,null,null,null,null,null,null,0,null,null,2719,12549,3732,2719,19000,108,2611,365,1,2719,12549,3732,2719,19000,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),$BL145,0),0)","v":12549}]
[106364144,364144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A146,'4. FY 2019-20'!A:A,0)),\"\")","v":50709},"2016-12-31","DESERT VALLEY HOSPITAL, INC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A146, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","DESERT VALLEY HOSPITAL","760-241-8000","05-0709","16850 BEAR VALLEY ROAD","VICTORVILLE",92395,null,null,"","FRED HUNTER","CEO","DVMC.COM","DR. PREM N. REDDY",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C146,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C146,'[6]Suspense Closure Open'!$A$5:X329,22,0)))","v":0},11882,null,null,5113,null,null,3041,null,null,9983,null,null,null,null,null,null,null,null,1752,null,null,2017,null,null,63,null,null,875,null,null,13024,14572,7130,13024,34726,3041,9983,365,1,13024,14572,7130,13024,34726,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),$BL146,0),0)","v":14572}]
[106364121,364121,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A147,'4. FY 2019-20'!A:A,0)),\"\")","v":53037},"2016-06-30","BALLARD REHAB SAN BENARDINO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A147, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","BALLARD REHABILITATION HOSPITAL","619-260-8300","05-3037","1760 W. 16TH ST.","SAN BERNARDINO",92411,null,null,null,"MARY HUNT","CEO","WWW.BALLARDREHAB.COM","VIBRA HEALTHCARE",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C147,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C147,'[6]Suspense Closure Open'!$A$5:X328,22,0)))","v":0},null,null,4480,null,null,1942,null,null,2882,null,null,3177,null,null,null,null,null,null,null,null,null,null,null,3021,null,null,null,null,null,null,6059,4480,4963,6059,15502,2882,3177,365,1,6059,4480,4963,6059,15502,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),$BL147,0),0)","v":4480}]
[106364050,364050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A148,'4. FY 2019-20'!A:A,0)),\"\")","v":54111},"2016-12-31","CANYON RIDGE HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A148, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","CANYON RIDGE HOSPITAL","909-590-3700","05-4111","5353 G STREET","CHICO",91710,null,null,"","JEFF MCDONALD","CEO","WWW.CANYONRIDGEHOSPITAL.COM","UNIVERSAL HEALTH SERVICES, INC.",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C148,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C148,'[6]Suspense Closure Open'!$A$5:X327,22,0)))","v":0},null,5873,null,null,1658,null,null,4493,null,null,null,null,null,null,null,null,487,null,null,555,null,null,20078,null,null,245,null,null,64,null,4493,6737,22223,4493,33453,4493,0,365,1,4493,6737,22223,4493,33453,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),$BL148,0),0)","v":6737}]
[106364014,364014,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A149,'4. FY 2019-20'!A:A,0)),\"\")","v":54093},"2016-12-31","LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A149, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER","909-558-9200","05-0493","1710 BARTON ROAD","REDLANDS",92373,null,null,"","KERRY HEINRICH","CEO",null,"LOMA LINDA UNIVERSITY MEDICAL CENTER",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C149,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C149,'[6]Suspense Closure Open'!$A$5:X326,22,0)))","v":0},null,1487,null,null,1755,null,null,12391,null,null,null,null,null,49,null,null,null,null,null,980,null,null,5433,null,null,11,null,null,202,null,12391,2729,7188,12391,22308,12391,0,365,1,12391,2729,7188,12391,22308,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),$BL149,0),0)","v":2729}]
[106362041,362041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A150,'4. FY 2019-20'!A:A,0)),\"\")","v":50279},"2016-12-31","HDMC HOLDINGS, L.L.C.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A150, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","HI-DESERT MEDICAL CENTER","760-366-3711","05-0279","6601 WHITE FEATHER RD.","JOSHUA TREE",92252,null,null,null,"KAREN FAULIS","CEO","HDMC.ORG","TENET HEALTHCARE CORPORATION","HI-DESERT MEMORIAL HEALTH CARE DIST","2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C150,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C150,'[6]Suspense Closure Open'!$A$5:X325,22,0)))","v":0},928,null,null,603,null,null,1736,null,null,429,null,null,null,null,null,null,null,null,86,null,null,289,null,null,3,null,null,70,null,null,2165,1087,892,2165,4144,1736,429,365,1,2165,1087,892,2165,4144,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),$BL150,0),0)","v":1087}]
[106361768,361768,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A151,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","DSH - PATTON",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A151, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","PATTON STATE HOSPITAL","909-425-7000",null,"3102 EAST HIGHLAND AVE.","PATTON",92399,null,null,null,"HARRY OREOL","EXECUTIVE DIRECTOR","WWW.PATTON.WEB.COM","STATE OF CALIFORNIA",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C151,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C151,'[6]Suspense Closure Open'!$A$5:X324,22,0)))","v":0},null,62387,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,149,null,null,null,null,null,null,null,null,93319,null,0,155855,0,0,155855,0,0,365,1,0,155855,0,0,155855,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),$BL151,0),0)","v":0}]
[106361458,361458,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A152,'4. FY 2019-20'!A:A,0)),\"\")","v":51323},"2016-12-31","COMMUNITY HEALTH PARTNER INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A152, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","COLORADO RIVER MEDICAL CENTER","760-326-7267","05-1323","1401 BAILEY AVE","NEEDLES",92363,"","","","STEVE LOPEZ","CEO/CFO",null,"COMMUNITY HEALTH PARTNER, INC.",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C152,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C152,'[6]Suspense Closure Open'!$A$5:X323,22,0)))","v":0},697,null,null,40,null,null,639,null,null,null,null,null,null,null,null,null,null,null,106,null,null,36,null,null,null,null,null,14,null,null,639,817,76,639,1532,639,0,365,1,639,817,76,639,1532,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),$BL152,0),0)","v":817}]
[106361370,361370,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A153,'4. FY 2019-20'!A:A,0)),\"\")","v":50517},"2016-12-31","VICTOR VALLEY GLOBAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A153, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","VICTOR VALLEY GLOBAL MEDICAL CENTER","760-245-8691","05-0517","15248 ELEVENTH STREET","VICTORVILLE",92395,null,null,"","SUZANNE RICHARDS","CEO","WWW.VVGMC.COM","KALI P. CHAUDHURI",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C153,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C153,'[6]Suspense Closure Open'!$A$5:X322,22,0)))","v":0},6471,null,null,3508,null,null,1882,null,null,8996,null,null,null,null,null,null,null,null,2120,null,null,759,null,null,444,null,null,221,null,null,10878,9256,4267,10878,24401,1882,8996,365,1,10878,9256,4267,10878,24401,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),$BL153,0),0)","v":9256}]
[106361343,361343,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A154,'4. FY 2019-20'!A:A,0)),\"\")","v":50300},"2016-06-30","ST. MARY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A154, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","ST. MARY MEDICAL CENTER","760-242-2311","05-0300","18300 HIGHWAY 18","APPLE VALLEY",92307,"P.O. BOX 7025","APPLE VALLEY",92307,"ALAN GARRETT","CEO","WWW.STMARY4HEALTH.COM","ST. JOSEPH HEALTH SYSTEM",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C154,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C154,'[6]Suspense Closure Open'!$A$5:X321,22,0)))","v":0},19001,null,null,11794,null,null,6390,null,null,15628,null,null,null,null,null,null,null,null,640,null,null,8578,null,null,84,null,null,660,null,null,22018,20385,20372,22018,62775,6390,15628,365,1,22018,20385,20372,22018,62775,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),$BL154,0),0)","v":20385}]
[106361339,361339,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A155,'4. FY 2019-20'!A:A,0)),\"\")","v":50129},"2016-06-30","ST. BERNARDINE MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A155, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ST. BERNARDINE MEDICAL CENTER","909-883-8711","05-0129","2101 N. WATERMAN AVE.","SAN BERNARDINO",92404,null,null,null,"JUNE COLLISON","INTERIM PRESIDENT","WWW.DIGNITYHEALTH.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C155,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C155,'[6]Suspense Closure Open'!$A$5:X320,22,0)))","v":0},14157,null,null,16514,null,null,9204,null,null,18605,null,null,null,null,null,null,null,null,572,null,null,8247,null,null,258,null,null,244,null,null,27809,15231,24761,27809,67801,9204,18605,365,1,27809,15231,24761,27809,67801,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),$BL155,0),0)","v":15231}]
[106361323,361323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A156,'4. FY 2019-20'!A:A,0)),\"\")","v":50089},"2016-06-30","COMMUNITY HOSPITAL OF SAN BERNARDINO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A156, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","COMMUNITY HOSPITAL OF SAN BERNARDINO","909-887-6333","05-0089","1805 MEDICAL CENTER DRIVE","SAN BERNARDINO",92411,null,null,null,"JUNE COLLISON","PRESIDENT","WWW.DIGNITYHEALTH.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C156,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C156,'[6]Suspense Closure Open'!$A$5:X319,22,0)))","v":0},3836,2646,null,3262,2590,null,6848,10096,null,11881,21,null,null,null,null,null,null,null,166,163,null,1507,509,null,160,203,null,173,219,null,28846,7566,7868,28846,44280,16944,11902,365,1,28846,7566,7868,28846,44280,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),$BL156,0),0)","v":7566}]
[106361318,361318,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A157,'4. FY 2019-20'!A:A,0)),\"\")","v":50099},"2016-12-31","SAN ANTONIO REGIONAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A157, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SAN ANTONIO REGIONAL HOSPITAL","909-985-2811","05-0099","999 SAN BERNARDINO ROAD","UPLAND","91786-4920",null,null,"","HARRIS KOENIG","PRESIDENT","WWW.SARH.ORG","SAN ANTONIO REGIONAL HOSPITAL",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C157,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C157,'[6]Suspense Closure Open'!$A$5:X318,22,0)))","v":0},13492,null,null,12763,null,null,3708,null,null,6652,null,null,null,null,null,null,null,null,781,null,null,19551,null,null,205,null,null,686,null,null,10360,15164,32314,10360,57838,3708,6652,365,1,10360,15164,32314,10360,57838,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),$BL157,0),0)","v":15164}]
[106361308,361308,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A158,'4. FY 2019-20'!A:A,0)),\"\")","v":50272},"2016-09-30","REDLANDS COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A158, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","REDLANDS COMMUNITY HOSPITAL","909-335-5500","05-0272","350 TERRACINA BLVD","REDLANDS",92373,"P.O. BOX 3391","REDLANDS",92373,"JAMES HOLMES","PRESIDENT & CEO",null,"REDLANDS COMMUNITY HOSPITAL",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C158,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C158,'[6]Suspense Closure Open'!$A$5:X317,22,0)))","v":0},6570,627,null,11553,918,null,4660,484,null,5374,558,null,null,null,null,null,null,null,304,18,null,10296,643,null,121,13,null,129,14,null,11076,7796,23410,11076,42282,5144,5932,365,1,11076,7796,23410,11076,42282,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),$BL158,0),0)","v":7796}]
[106361274,361274,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A159,'4. FY 2019-20'!A:A,0)),\"\")","v":52037},"2016-12-31","THC ORANGE COUNTY, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A159, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","KINDRED HOSPITAL - ONTARIO","909-391-0333","05-2037","550 NORTH MONTEREY AVE","ONTARIO",91764,null,null,"","VINCENT TRAC","CEO","WWW.KINDREDHEALTHCARE.COM","KINDRED HEALTHCARE, INC",null,"2016-01-01",{"$f":"IF(ISERROR(VLOOKUP(C159,'[6]Suspense Closure Open'!$A$5:$V$17,22,0)),0,(VLOOKUP(C159,'[6]Suspense Closure Open'!$A$5:X316,22,0)))","v":0},11970,null,null,4093,null,null,308,null,null,8331,null,null,null,null,null,null,null,null,3246,null,null,null,null,null,null,null,null,null,null,null,8639,15216,4093,8639,27948,308,8331,365,1,8639,15216,4093,8639,27948,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),$BL159,0),0)","v":15216}]
[106361266,361266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A160,'4. FY 2019-20'!A:A,0)),\"\")","v":51312},"2016-06-30","SAN BERNARDINO MOUNTAINS COMMUNITY HOSPITAL DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A160, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","MOUNTAINS COMMUNITY HOSPITAL","909-336-3651","05-1312","29101 HOSPITAL ROAD","LAKE ARROWHEAD",92352,"P.O. BOX 70","LAKE ARROWHEAD",92352,"CHARLES HARRISON","ADMINISTRATOR","MCHCARES.COM","SAN BERNARDINO MOUNTAINS COMMUNITY HOSPITAL DISTRICT",null,"2016-01-01",null,609,null,null,197,null,null,290,null,null,122,null,null,null,null,null,null,null,null,39,null,null,342,null,null,null,null,null,null,null,null,412,648,539,412,1599,290,122,365,1,412,648,539,412,1599,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),$BL160,0),0)","v":648}]
[106361246,361246,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A161,'4. FY 2019-20'!A:A,0)),\"\")","v":50327},"2016-12-31","LOMA LINDA UNIVERSITY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A161, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","LOMA LINDA UNIVERSITY MEDICAL CENTER","909-558-4000","05-0372","11234 ANDERSON ST","LOMA LINDA",92354,"P. O. BOX 2000","LOMA LINDA",92354,"KERRY HEINRICH","C.E.O.","WWW.LLU.EDU/LLUMC","LOMA LINDA UNIVERSITY ADVENTIST HEALTH SCIENCES CENTER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A161,'18. Suspense Closure Open'!A:A,0)),0)","v":0},28450,null,5824,18556,null,1224,14612,null,3115,22916,null,3791,19,null,null,null,null,null,5536,null,1589,17249,null,3413,97,null,null,2111,null,null,44434,43626,40442,44434,128502,17727,26707,365,1,44434,43626,40442,44434,128502,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),$BL161,0),0)","v":43626}]
[106361223,361223,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A162,'4. FY 2019-20'!A:A,0)),\"\")","v":50140},"2016-12-31","KAISER FOUNDATION HOSPITALS - FONTANA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A162, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - FONTANA","909-427-5015","05-0140","9961 SIERRA AVENUE","FONTANA",92335,"393 E. WALNUT ST.,  4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS","","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A162,'18. Suspense Closure Open'!A:A,0)),0)","v":0},4130,null,null,45509,null,null,1953,null,null,12638,null,null,null,null,null,2,null,null,1037,null,null,53783,null,null,null,null,null,1905,null,null,14591,7072,99294,14591,120957,1953,12638,365,1,14591,7072,99294,14591,120957,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),$BL162,0),0)","v":7072}]
[106361166,361166,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A163,'4. FY 2019-20'!A:A,0)),\"\")","v":50758},"2016-12-31","MONTCLAIR HOSPITAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A163, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","MONTCLAIR HOSPITAL MEDICAL CENTER","909-625-5411","05-0758","500 SAN BERNARDINO STREET","MONTCLAIR",91763,null,null,"","ED MIRZABEGIAN","CEO","WWW.MONTCLAIRHOSPITALMEDICALCENTER.COM","PRIME HEALTHCARE FOUNDATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A163,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2705,null,null,1520,null,null,1553,null,null,3123,null,null,null,null,null,null,null,null,45,null,null,591,null,null,16,null,null,937,null,null,4676,3703,2111,4676,10490,1553,3123,365,1,4676,3703,2111,4676,10490,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),$BL163,0),0)","v":3703}]
[106361144,361144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A164,'4. FY 2019-20'!A:A,0)),\"\")","v":50586},"2016-12-31","VERITAS HEALTH SERVICES INCORPORATED",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A164, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","CHINO VALLEY MEDICAL CENTER","909-464-8600","05-0586","5451 WALNUT AVENUE","CHINO",91710,null,null,"","JAMES LALLY","CEO","WWW.CVMC.COM","VERITAS HEALTH SERVICES INCORPORATED",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A164,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3284,null,null,3630,null,null,2469,null,null,2266,null,null,null,null,null,null,null,null,2280,null,null,2597,null,null,3,null,null,968,null,null,4735,6535,6227,4735,17497,2469,2266,365,1,4735,6535,6227,4735,17497,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),$BL164,0),0)","v":6535}]
[106361110,361110,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A165,'4. FY 2019-20'!A:A,0)),\"\")","v":50618},"2016-06-30","BEAR VALLEY COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A165, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","BEAR VALLEY COMMUNITY HOSPITAL","909-866-6501","05-0618","41870 GARSTIN","BIG BEAR",92315,"P.O. BOX 1649","BIG BEAR",92315,"JOHN P FRIEL","CEO",null,"BEAR VALLEY COMMUNITY HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A165,'18. Suspense Closure Open'!A:A,0)),0)","v":0},572,null,null,null,null,null,141,null,null,null,null,null,null,null,null,null,null,null,155,null,null,null,null,null,null,null,null,null,null,null,141,727,0,141,868,141,0,365,1,141,727,0,141,868,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),$BL165,0),0)","v":727}]
[106350784,350784,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A166,'4. FY 2019-20'!A:A,0)),\"\")","v":50296},"2016-06-30","SAN BENITO HEALTH CARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A166, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","HAZEL HAWKINS MEMORIAL HOSPITAL","831-637-5711","05-0296","911 SUNSET DRIVE","HOLLISTER",95023,"","","","KEN UNDERWOOD","CEO","WWW.HAZELHSWKINS.COM","SAN BENITO HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A166,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3209,null,null,129,null,null,1525,null,null,640,null,null,null,null,null,null,null,null,126,null,null,1173,null,null,null,null,null,178,null,null,2165,3513,1302,2165,6980,1525,640,365,1,2165,3513,1302,2165,6980,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),$BL166,0),0)","v":3513}]
[106344188,344188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A167,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","CRESTWOOD BEHAVIORAL HEALTH, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A167, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","CRESTWOOD PSYCHIATRIC HEALTH FACILITY - SACRAMENTO","916-520-2785",null,"2600 STOCKTON BLVD, STE B","SACRAMENTO",95817,null,null,null,"CHANDRA THOMAS","ADMINISTRATOR",null,"CRESTWOOD BEHAVIORAL HEALTH, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A167,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,5848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5848,0,0,5848,0,0,365,1,0,5848,0,0,5848,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),$BL167,0),0)","v":0}]
[106344170,344170,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A168,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","CRESTWOOD BEHAVIORAL HEALTH, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A168, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","CRESTWOOD PSYCHIATRIC HEALTH FACILITY - CARMICHAEL","916-977-0949",null,"4741 ENGLE ROAD","CARMICHAEL",95608,null,null,"","NANCY SONCRANT","ADMINISTRATOR",null,"CRESTWOOD BEHAVIORAL HEALTH, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A168,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,5795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5795,0,0,5795,0,0,365,1,0,5795,0,0,5795,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),$BL168,0),0)","v":0}]
[106344114,344114,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A169,'4. FY 2019-20'!A:A,0)),\"\")","v":53311},"2016-12-31","SHRINERS HOSPITAL FOR CHILDREN NORTHERN CALIFORNIA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A169, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SHRINERS HOSPITAL FOR CHILDREN NORTHERN CALIFORNIA","916-453-2000",null,"2425 STOCKTON BLVD.","SACRAMENTO",95817,null,null,null,"MARGARET BRYAN","HOSP. ADMINISTRATOR","WWW.SHRINERSCHILDRENS.ORG","SHRINERS HOSPITAL FOR CHILDREN NORTH CA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A169,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,3071,null,225,495,null,11,null,null,null,null,null,null,111,null,null,1229,null,19,3564,null,128,null,null,null,3802,3803,1248,3802,8853,3296,506,365,1,3802,3803,1248,3802,8853,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),$BL169,0),0)","v":3803}]
[106344035,344035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A170,'4. FY 2019-20'!A:A,0)),\"\")","v":52033},"2016-12-31","VIBRA HOSPITAL OF SACRAMENTO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A170, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","VIBRA HOSPITAL OF SACRAMENTO","916-351-9151","05-2033","330 MONTROSE DRIVE","FOLSOM",95630,null,null,null,"KIMBERLY HORTON","CEO","WWW.VHSACRAMENTO.COM","VIBRA HEALTHCARE",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A170,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,7222,null,null,1110,null,null,537,null,null,4570,null,null,null,null,null,null,null,null,null,null,null,3874,null,null,null,null,null,null,5107,7222,4984,5107,17313,537,4570,365,1,5107,7222,4984,5107,17313,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),$BL170,0),0)","v":7222}]
[106344029,344029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A171,'4. FY 2019-20'!A:A,0)),\"\")","v":50414},"2016-06-30","MERCY HOSPITAL - FOLSOM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A171, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","MERCY HOSPITAL OF FOLSOM","916-938-7400","05-0414","1650 CREEKSIDE DRIVE","FOLSOM",95630,"10901 GOLD CENTER DRIVE","RANCHO CORDOVA",95670,"EDMUNDO CASTANEDA","PRESIDENT","WWW.MERCYFOLSOM.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A171,'18. Suspense Closure Open'!A:A,0)),0)","v":0},7928,null,null,2985,null,null,1693,null,null,2602,null,null,3,null,null,null,null,null,298,null,null,8585,null,null,25,null,null,152,null,null,4295,8406,11570,4295,24271,1693,2602,365,1,4295,8406,11570,4295,24271,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),$BL171,0),0)","v":8406}]
[106344021,344021,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A172,'4. FY 2019-20'!A:A,0)),\"\")","v":54104},"2016-12-31","BHC HERITAGE OAKS HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A172, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","HERITAGE OAKS HOSPITAL","916-489-3336","05-4104","4250 AUBURN BLVD","SACRAMENTO",95841,null,null,"","SHAWN SILVA","C.E.O.","WWW.HERITAGEOAKSHOSPITAL.COM","UNIVERSAL HEALTH SERVICES, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A172,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,9799,null,null,null,null,null,15760,null,null,null,null,null,4250,null,null,null,null,null,null,null,null,9086,null,null,690,null,null,82,null,15760,14821,9086,15760,39667,15760,0,365,1,15760,14821,9086,15760,39667,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),$BL172,0),0)","v":14821}]
[106344017,344017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A173,'4. FY 2019-20'!A:A,0)),\"\")","v":54096},"2016-12-31","SUTTER CENTER FOR PSYCHIATRY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A173, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","SUTTER CENTER FOR PSYCHIATRY","916-386-3000","05-4096","7700 FOLSOM BLVD","SACRAMENTO",95826,"PO BOX 160727","SACRAMENTO",95816,"JOHN BOYD","CAO","SUTTERMEDICALCENTER.ORG/PSYCHIATRY","SUTTER HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A173,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,4226,null,null,836,null,null,3526,null,null,48,null,null,null,null,null,null,null,null,6401,null,null,5257,null,null,23,null,null,375,null,3574,11025,6093,3574,20692,3526,48,365,1,3574,11025,6093,3574,20692,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),$BL173,0),0)","v":11025}]
[106344011,344011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A174,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","SACRAMENTO CO. MENTAL HEALTH TREATMENT CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A174, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","SACRAMENTO COUNTY MENTAL HEALTH TREATMENT CENTER","916-875-1000",null,"2150 STOCKTON BLVD","SACRAMENTO",95817,null,null,null,"ANTHONY MADARIAGA","MFT","WWW.SACCOUNTY.NET","COUNTY OF SACRAMENTO",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A174,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,17330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,17330,0,0,17330,0,0,365,1,0,17330,0,0,17330,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),$BL174,0),0)","v":0}]
[106342392,342392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A175,'4. FY 2019-20'!A:A,0)),\"\")","v":54087},"2016-12-31","SIERRA VISTA HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A175, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","SIERRA VISTA HOSPITAL","916-288-0300","05-4087","8001 BRUCEVILLE ROAD","SACRAMENTO",95823,null,null,"","MIKE ZAUNER","CEO","WWW.SIERRAVISTAHOSPITAL.COM","UNIVERSAL HEALTH SERVICES, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A175,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,6679,null,null,445,null,null,18588,null,null,null,null,null,null,null,null,null,null,null,5491,null,null,13119,null,null,326,null,null,2,null,18588,12498,13564,18588,44650,18588,0,365,1,18588,12498,13564,18588,44650,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),$BL175,0),0)","v":12498}]
[106342344,342344,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A176,'4. FY 2019-20'!A:A,0)),\"\")","v":50674},"2016-12-31","KAISER FOUNDATION HOSPITALS - SOUTH SACRAMENTO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A176, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - SOUTH SACRAMENTO","510-987-3380","05-0674","6600 BRUCEVILLE ROAD","SACRAMENTO","95823-4671","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A176,'18. Suspense Closure Open'!A:A,0)),0)","v":0},4670,null,null,17547,null,null,1906,null,null,6579,null,null,null,null,null,null,null,null,914,null,null,14637,null,null,null,null,null,803,null,null,8485,6387,32184,8485,47056,1906,6579,365,1,8485,6387,32184,8485,47056,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),$BL176,0),0)","v":6387}]
[106341051,341051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A177,'4. FY 2019-20'!A:A,0)),\"\")","v":50108},"2016-12-31","SUTTER MEDICAL CENTER - SACRAMENTO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A177, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SUTTER MEDICAL CENTER - SACRAMENTO","916-454-2222","05-0108","2801 L STREET","SACRAMENTO",95816,"P.O. BOX 160727","SACRAMENTO",95816,"MIKE COHILL","CEO","SUTTERMEDICALCENTER.ORG","SUTTER HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A177,'18. Suspense Closure Open'!A:A,0)),0)","v":0},33372,null,null,12472,null,null,12847,null,null,28091,null,null,null,null,null,5,null,null,18125,null,null,28989,null,null,141,null,null,358,null,null,40938,51996,41466,40938,134400,12847,28091,365,1,40938,51996,41466,40938,134400,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),$BL177,0),0)","v":51996}]
[106341006,341006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A178,'4. FY 2019-20'!A:A,0)),\"\")","v":50599},"2016-06-30","UC DAVIS MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A178, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER","916-734-9136","05-0599","2315 STOCKTON BOULEVARD","SACRAMENTO",95817,"4900 BROADWAY, SUITE 2700","SACRAMENTO","95820-1532","ANN MADDEN-RICE","CEO","WWW.UCDMC.UCDAVIS.EDU","REGENTS OF THE UNIVERSITY OF CALIFORNIA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A178,'18. Suspense Closure Open'!A:A,0)),0)","v":0},52250,null,1631,5653,null,176,35858,null,902,34474,null,867,432,null,null,null,null,null,5911,null,252,37605,null,1541,610,null,null,48,null,null,72101,61134,44975,72101,178210,36760,35341,365,1,72101,61134,44975,72101,178210,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),$BL178,0),0)","v":61134}]
[106340951,340951,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A179,'4. FY 2019-20'!A:A,0)),\"\")","v":50590},"2016-06-30","METHODIST HOSPITAL OF SACRAMENTO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A179, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","METHODIST HOSPITAL OF SACRAMENTO","916-423-3000","05-0590","7500 HOSPITAL DRIVE","SACRAMENTO",95823,"10901 GOLD CENTER DRIVE","RANCHO CORDOVA",95670,"BRIAN IVIE","PRESIDENT","WWW.METHODISTSACRAMENTO.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A179,'18. Suspense Closure Open'!A:A,0)),0)","v":0},9690,null,null,3807,null,null,5641,null,null,12936,null,null,null,null,null,null,null,null,445,null,null,5720,null,null,78,null,null,754,null,null,18577,10967,9527,18577,39071,5641,12936,365,1,18577,10967,9527,18577,39071,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),$BL179,0),0)","v":10967}]
[106340950,340950,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A180,'4. FY 2019-20'!A:A,0)),\"\")","v":50516},"2016-06-30","MERCY SAN JUAN HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A180, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","MERCY SAN JUAN HOSPITAL","916-537-5000","05-0516","6501 COYLE AVENUE","CARMICHAEL",95608,"10901 GOLD CENTER DRIVE","RANCHO CORDOVA",95670,"BRIAN IVIE","PRESIDENT","WWW.MERCYSANJUAN.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A180,'18. Suspense Closure Open'!A:A,0)),0)","v":0},27512,null,null,11423,null,null,20073,null,null,25527,null,null,1,null,null,0,null,null,1676,null,null,17062,null,null,217,null,null,276,null,null,45600,29682,28485,45600,103767,20073,25527,365,1,45600,29682,28485,45600,103767,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),$BL180,0),0)","v":29682}]
[106340947,340947,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A181,'4. FY 2019-20'!A:A,0)),\"\")","v":50017},"2016-06-30","MERCY GENERAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A181, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","MERCY GENERAL HOSPITAL","916-453-4545","05-0017","4001 J STREET","SACRAMENTO",95819,null,null,null,"EDMUNDO CASTANEDA","PRESIDENT","WWW.MERCYGENERAL.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A181,'18. Suspense Closure Open'!A:A,0)),0)","v":0},17651,null,1931,12883,null,815,5821,null,529,12993,null,983,null,null,null,null,null,null,545,null,45,10925,null,1930,122,null,6,175,null,8,20326,20483,26553,20326,67362,6350,13976,365,1,20326,20483,26553,20326,67362,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),$BL181,0),0)","v":20483}]
[106340913,340913,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A182,'4. FY 2019-20'!A:A,0)),\"\")","v":50425},"2016-12-31","KAISER FOUNDATION HOSPITALS - SACRAMENTO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A182, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - SACRAMENTO","510-987-3380","05-0425","2025 MORSE AVE.","SACRAMENTO","95825-2115","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A182,'18. Suspense Closure Open'!A:A,0)),0)","v":0},4215,null,null,20763,null,null,1637,null,null,4787,null,null,null,null,null,null,null,null,292,null,null,12140,null,null,null,null,null,542,null,null,6424,5049,32903,6424,44376,1637,4787,365,1,6424,5049,32903,6424,44376,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),$BL182,0),0)","v":5049}]
[106334589,334589,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A183,'4. FY 2019-20'!A:A,0)),\"\")","v":50770},"2016-12-31","PHYSICIANS HOSPITAL OF MURRIETA, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A183, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA","951-290-4000","05-0770","28062 BAXTER ROAD","MURRIETA",92563,"28062 BAXTER ROAD","MURRIETA",92563,"PETER BAKER","CEO","HTTPS://MURRIETA.LOMALINDAHEALTH.ORG","LOMA LINDA UNIVERSITY ADVENTIST HEALTH SCIENCES CENTER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A183,'18. Suspense Closure Open'!A:A,0)),0)","v":0},8678,null,null,8712,null,null,1305,null,null,2906,null,null,null,null,null,null,null,null,1313,null,null,5524,null,null,null,null,null,424,null,null,4211,10415,14236,4211,28862,1305,2906,365,1,4211,10415,14236,4211,28862,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),$BL183,0),0)","v":10415}]
[106334564,334564,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A184,'4. FY 2019-20'!A:A,0)),\"\")","v":50775},"2016-12-31","TEMECULA VALLEY HOSPITAL, INC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A184, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","TEMECULA VALLEY HOSPITAL","951-331-2200","05-0775","31700 TEMECULA PKWY","TEMECULA",92592,null,null,"","DARLENE WETTON","CEO","WWW.TEMECULAVALLEYHOSPITAL.COM","UNIVERSAL HEALTH SERVICES, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A184,'18. Suspense Closure Open'!A:A,0)),0)","v":0},10358,null,null,6712,null,null,1427,null,null,4067,null,null,null,null,null,null,null,null,710,null,null,5073,null,null,36,null,null,500,null,null,5494,11604,11785,5494,28883,1427,4067,365,1,5494,11604,11785,5494,28883,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),$BL184,0),0)","v":11604}]
[106334487,334487,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A185,'4. FY 2019-20'!A:A,0)),\"\")","v":50292},"2016-06-30","RIVERSIDE UNIVERSITY HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A185, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","RIVERSIDE UNIVERSITY HEALTH SYSTEM","951-486-4000","05-0292","26520 CACTUS AVE","MORENO VALLEY","92555-3911",null,null,null,"ZAREH SARRAFIAN","CHIEF EXECUTIVE OFFI","WWW.RUHEALTH.ORG","COUNTY OF RIVERSIDE",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A185,'18. Suspense Closure Open'!A:A,0)),0)","v":0},9871,3332,null,6845,353,null,16542,49,null,22902,514,null,208,336,null,null,null,null,17442,20149,null,396,892,null,173,15,null,1407,150,null,40007,53083,8486,40007,101576,16591,23416,365,1,40007,53083,8486,40007,101576,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),$BL185,0),0)","v":53083}]
[106334457,334457,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A186,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"2016-06-30","TELECARE RIVERSIDE PHF",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A186, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","TELECARE RIVERSIDE PHF","760-863-8664",null,"47-915 OASIS STREET","INDIO",92201,null,null,"","JOHN NEKIC","ADMINISTRATOR","WWW.TELECARECORP.COM","TELECARE CORPORATION","","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A186,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,499,null,null,null,null,null,1757,null,null,3376,null,null,null,null,null,null,null,0,2256,3376,0,5632,0,0,365,1,0,2256,3376,0,5632,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),$BL186,0),0)","v":2256}]
[106334068,334068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A187,'4. FY 2019-20'!A:A,0)),\"\")","v":50701},"2016-12-31","RANCHO SPRINGS OF UHS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A187, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SOUTHWEST HEALTHCARE SYSTEMS","951-696-6000","05-0701","25500 MEDICAL CENTER DRIVE","MURRIETA",92362,null,null,null,"BRAD NEET","CEO","WWW.IVRMC-RSMC.COM","UNIVERSAL HEALTH SERVICES, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A187,'18. Suspense Closure Open'!A:A,0)),0)","v":0},12309,null,null,14165,null,null,4177,null,null,12463,null,null,null,null,null,null,null,null,1803,null,null,12636,null,null,34,null,null,975,null,null,16640,15121,26801,16640,58562,4177,12463,365,1,16640,15121,26801,16640,58562,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),$BL187,0),0)","v":15121}]
[106334048,334048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A188,'4. FY 2019-20'!A:A,0)),\"\")","v":50765},"2016-12-31","KAISER PERMANENTE HOSPITALS - MORENO VALLEY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A188, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER PERMANENTE HOSPITALS - MORENO VALLEY","951-243-2262","05-0765","27300 IRIS AVENUE","MORENO VALLEY",92555,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER PERMANENTE HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A188,'18. Suspense Closure Open'!A:A,0)),0)","v":0},497,null,null,5408,null,null,105,null,null,1051,null,null,null,null,null,null,null,null,47,null,null,4284,null,null,null,null,null,102,null,null,1156,646,9692,1156,11494,105,1051,365,1,1156,646,9692,1156,11494,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),$BL188,0),0)","v":646}]
[106334025,334025,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A189,'4. FY 2019-20'!A:A,0)),\"\")","v":50686},"2016-12-31","KAISER PERMANENTE HOSPITALS - RIVERSIDE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A189, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER PERMANENTE HOSPITALS - RIVERSIDE","909-353-3091","05-0686","10800 MAGNOLIA AVENUE","RIVERSIDE",92503,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER PERMANENTE HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A189,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1358,null,null,16501,null,null,300,null,null,3228,null,null,null,null,null,null,null,null,164,null,null,19053,null,null,null,null,null,605,null,null,3528,2127,35554,3528,41209,300,3228,365,1,3528,2127,35554,3528,41209,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),$BL189,0),0)","v":2127}]
[106334018,334018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A190,'4. FY 2019-20'!A:A,0)),\"\")","v":50684},"2016-12-31","MENIFEE VALLEY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A190, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","MENIFEE VALLEY MEDICAL CENTER","951-679-8888","05-0684","1117 E. DEVONSHIRE AVE","HEMET",92543,null,null,"","DAN MCLAUGHLIN","CEO","WWW.MENIFEEVALLEYMEDICALCENTER.COM","PHYSICIANS FOR HEALTHY HOSPITALS, INC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A190,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2892,null,null,2033,null,null,745,null,null,1620,null,null,null,null,null,null,null,null,1594,null,null,1949,null,null,null,null,null,88,null,null,2365,4574,3982,2365,10921,745,1620,365,1,2365,4574,3982,2365,10921,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),$BL190,0),0)","v":4574}]
[106332172,332172,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A191,'4. FY 2019-20'!A:A,0)),\"\")","v":52052},"2016-12-31","KND DEVELOPMENT 54, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A191, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","KINDRED HOSPITAL - RIVERSIDE","951-436-3535","05-0759","2224 MEDICAL CENTER DRIVE","PERRIS",92571,"","","","WILLIAM MITCHELL","CEO","WWW.KINDREDHEALTHCARE.COM","KINDRED HEALTHCARE",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A191,'18. Suspense Closure Open'!A:A,0)),0)","v":0},5778,null,null,1387,null,null,1586,null,null,2003,null,null,null,null,null,null,null,null,1494,null,null,null,null,null,null,null,null,null,null,null,3589,7272,1387,3589,12248,1586,2003,365,1,3589,7272,1387,3589,12248,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),$BL191,0),0)","v":7272}]
[106331326,331326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A192,'4. FY 2019-20'!A:A,0)),\"\")","v":50054},"2016-06-30","SAN GORGONIO MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A192, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SAN GORGONIO MEMORIAL HOSPITAL","951-845-1121","05-0054","600 N. HIGHLAND SPRINGS AVE","BANNING",92220,null,null,"","MARK TURNER","CEO","WWW.SGMH.ORG","SAN GORGONIO MEMORIAL HEALTH DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A192,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3605,null,null,5637,null,null,1192,null,null,3226,null,null,null,null,null,null,null,null,960,null,null,1221,null,null,20,null,null,268,null,null,4418,4853,6858,4418,16129,1192,3226,365,1,4418,4853,6858,4418,16129,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),$BL192,0),0)","v":4853}]
[106331312,331312,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A193,'4. FY 2019-20'!A:A,0)),\"\")","v":50022},"2016-12-31","RIVERSIDE COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A193, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","RIVERSIDE COMMUNITY HOSPITAL","951-788-3000","05-0022","4445 MAGNOLIA AVE","RIVERSIDE",92501,null,null,null,"PATRICK BRILLIANT","PRESIDENT/CEO",null,"HCA CORP",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A193,'18. Suspense Closure Open'!A:A,0)),0)","v":0},25328,null,null,25352,null,null,16137,null,null,21679,null,null,37,null,null,null,null,null,1598,null,null,15152,null,null,445,null,null,1279,null,null,37816,28687,40504,37816,107007,16137,21679,365,1,37816,28687,40504,37816,107007,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),$BL193,0),0)","v":28687}]
[106331293,331293,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A194,'4. FY 2019-20'!A:A,0)),\"\")","v":50102},"2016-12-31","PARKVIEW COMMUNITY HOSPITAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A194, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","PARKVIEW COMMUNITY HOSPITAL MEDICAL CENTER","951-688-2211","05-0102","3865 JACKSON STREET","RIVERSIDE",92503,null,null,null,"STEVE POPKIN","CEO","WWW.PCHMC.ORG","PARKVIEW COMMUNITY HOSPITAL MEDICAL CENTER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A194,'18. Suspense Closure Open'!A:A,0)),0)","v":0},9980,null,null,5908,null,null,6260,null,null,10334,null,null,null,null,null,null,null,null,556,null,null,4775,null,null,130,null,null,715,null,null,16594,11381,10683,16594,38658,6260,10334,365,1,16594,11381,10683,16594,38658,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),$BL194,0),0)","v":11381}]
[106331288,331288,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A195,'4. FY 2019-20'!A:A,0)),\"\")","v":50423},"2016-06-30","PALO VERDE HEALTH DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A195, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","PALO VERDE HOSPITAL","760-922-5201","05-0423","250 NORTH FIRST ST.","BLYTHE","92225-1702",null,null,"","RICH GIANELLO","INTERIM CFO",null,"PALO VERDE HEALTH DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A195,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1088,null,null,140,null,null,724,null,null,46,null,null,null,null,null,null,null,null,696,null,null,null,null,null,40,null,null,39,null,null,770,1863,140,770,2773,724,46,365,1,770,1863,140,770,2773,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),$BL195,0),0)","v":1863}]
[106331226,331226,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A196,'4. FY 2019-20'!A:A,0)),\"\")","v":54130},"2016-12-31","VISTA BEHAVIORAL HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A196, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","PACIFIC GROVE HOSPITAL","909-275-8400","05-4130","5900 BROCKTON AVENUE","RIVERSIDE",92506,null,null,"","NICOLE SHEFFIELD","CEO","WWW.PACIFICGROVEHOSPITAL.COM","VISTA BEHAVIORAL HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A196,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,4909,null,null,3147,null,null,93,null,null,null,null,null,null,null,null,null,null,null,837,null,null,4198,null,null,null,null,null,78,null,93,5824,7345,93,13262,93,0,365,1,93,5824,7345,93,13262,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),$BL196,0),0)","v":5824}]
[106331216,331216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A197,'4. FY 2019-20'!A:A,0)),\"\")","v":50534},"2016-12-31","JFK MEMORIAL HOSPITAL INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A197, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","JOHN F. KENNEDY MEMORIAL HOSPITAL","760-347-6191","05-0534","47-111 MONROE STREET","INDIO","92201-2588",null,null,null,"GARY HONTS","C.E.O","WWW.JFKMEMORIALHOSP.COM","TENET HEALTHCARE CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A197,'18. Suspense Closure Open'!A:A,0)),0)","v":0},4516,null,null,2996,null,null,4002,null,null,6283,null,null,18,null,null,null,null,null,52,null,null,1275,null,null,26,null,null,241,null,null,10285,4853,4271,10285,19409,4002,6283,365,1,10285,4853,4271,10285,19409,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),$BL197,0),0)","v":4853}]
[106331194,331194,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A198,'4. FY 2019-20'!A:A,0)),\"\")","v":50390},"2016-12-31","HEMET VALLEY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A198, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","HEMET VALLEY MEDICAL CENTER","951-652-2811","05-0390","1117 E. DEVONSHIRE AVE","HEMET",92543,null,null,"","DAN MCLAUGHLIN","HOSPITAL CEO","WWW.HEMETVALLEYMEDICALCENTER.COM","PHYSICIANS FOR HEALTHY HOSPITALS, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A198,'18. Suspense Closure Open'!A:A,0)),0)","v":0},10910,null,null,6572,null,null,2459,null,null,9544,null,null,null,null,null,null,null,null,700,null,null,8659,null,null,170,null,null,147,null,null,12003,11927,15231,12003,39161,2459,9544,365,1,12003,11927,15231,12003,39161,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),$BL198,0),0)","v":11927}]
[106331168,331168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A199,'4. FY 2019-20'!A:A,0)),\"\")","v":50573},"2016-06-30","EISENHOWER MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A199, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","EISENHOWER MEDICAL CENTER","760-340-3911","05-0573","39000 BOB HOPE DRIVE","RANCHO MIRAGE",92270,"","","","G. AUBREY SERFLING","CHIEF EXEC OFFICER",null,"EISENHOWER MEMORIAL HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A199,'18. Suspense Closure Open'!A:A,0)),0)","v":0},36320,null,3628,13375,null,357,3431,null,null,9809,null,null,null,null,null,null,null,null,1274,null,75,9874,null,499,71,null,null,678,null,47,13240,42093,24105,13240,79438,3431,9809,365,1,13240,42093,24105,13240,79438,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),$BL199,0),0)","v":42093}]
[106331164,{"$f":"A200-106000000","v":331164},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A200,'4. FY 2019-20'!A:A,0)),\"\")","v":50243},"2016-12-31","DESERT REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A200, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","DESERT REGIONAL MEDICAL CENTER","760-323-6511","05-0243","1150 N INDIAN CANYON DRIVE","PALM SPRINGS",92262,null,null,null,"MICHELE FINNEY","CEO","WWW.DESERTMEDCTR.COM","TENET HEALTHCARE CORP",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A200,'18. Suspense Closure Open'!A:A,0)),0)","v":0},17690,null,1409,14903,null,230,17853,null,375,18715,null,431,null,null,null,null,null,null,2232,null,98,15130,null,363,594,null,null,386,null,0,{"$f":"(AD200+AE200+AF200+AG200+AH200+AI200)","v":37374},{"$f":"(X200+Y200+Z200+AJ200+AK200+AL200+AP200+AQ200+AR200+AV200+AW200+AX200+AY200+AZ200+BA200)","v":22409},{"$f":"(AA200+AB200+AC200+AM200+AN200+AO200+AS200+AT200+AU200)","v":30626},{"$f":"BB200","v":37374},{"$f":"BD200+BC200+BB200","v":90409},{"$f":"(AD200+AE200+AF200)/BJ200","v":18228},{"$f":"(AI200+AH200+AG200)/BJ200","v":19146},{"$f":"(D200-G200)","v":365},{"$f":"IF(BI200=365,1,BI200/365)","v":1},{"$f":"BB200/BJ200","v":37374},{"$f":"BC200/BJ200","v":22409},{"$f":"BD200/BJ200","v":30626},{"$f":"BK200","v":37374},{"$f":"BK200+BL200+BM200","v":90409},{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),$BL200,0),0)","v":22409}]
[106331152,331152,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A201,'4. FY 2019-20'!A:A,0)),\"\")","v":50329},"2016-12-31","UHS - CORONA INCORPORATED",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A201, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","CORONA REGIONAL MEDICAL CENTER","909-737-4343","05-0329","800 SOUTH MAIN STREET","CORONA",92880,null,null,"","MARK UFFER","CEO/MANAGING DIR","WWW.CORONAREGIONAL.COM","UNIVERSAL HEALTH SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A201,'18. Suspense Closure Open'!A:A,0)),0)","v":0},7660,2235,null,5463,2088,null,2566,3608,null,5368,15,null,null,null,null,null,null,null,265,94,null,3814,2622,null,45,64,null,599,386,null,11557,11348,13987,11557,36892,6174,5383,365,1,11557,11348,13987,11557,36892,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),$BL201,0),0)","v":11348}]
[106330120,330120,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A202,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","HAZELDEN BETTY FORD FOUNDATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A202, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","THE BETTY FORD CENTER","760-773-4100","","39000 BOB HOPE DRIVE","RANCHO MIRAGE","92270-3221","P. O. BOX 11, RW 17","CENTER CITY",55012,"JAMES STEINHAGEN","ADMINISTRATOR","WWW.HAZELDENBETTYFORD.ORG","HAZELDEN BETTY FORD FOUNDATION","THE BETTY FORD CENTER AT EISENHOWER","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A202,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,365,1,0,0,0,0,0,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),$BL202,0),0)","v":0}]
[106321016,321016,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A203,'4. FY 2019-20'!A:A,0)),\"\")","v":51327},"2016-06-30","SENECA HEALTHCARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A203, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SENECA HEALTHCARE DISTRICT","530-258-2151","05-1327","130 BRENTWOOD DRIVE","CHESTER",96020,"P.O. BOX 737","CHESTER",96020,"LINDA WAGNER","CEO","SENECAHOSPITAL.ORG","SENECA HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A203,'18. Suspense Closure Open'!A:A,0)),0)","v":0},672,null,null,null,null,null,78,null,null,null,null,null,null,null,null,null,null,null,140,null,null,null,null,null,null,null,null,null,null,null,78,812,0,78,890,78,0,365,1,78,812,0,78,890,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),$BL203,0),0)","v":812}]
[106320986,320986,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A204,'4. FY 2019-20'!A:A,0)),\"\")","v":51326},"2016-06-30","PLUMAS DISTRICT HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A204, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","PLUMAS DISTRICT HOSPITAL","530-283-2121","05-0148","1065 BUCKS LAKE ROAD","QUINCY",95971,null,null,"","JEFFREY KEPPLE","CEO",null,"PLUMAS HOSPITAL DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A204,'18. Suspense Closure Open'!A:A,0)),0)","v":0},597,null,null,244,null,null,86,null,null,267,null,null,null,null,null,null,null,null,173,null,null,null,null,null,null,null,null,53,null,null,353,823,244,353,1420,86,267,365,1,353,823,244,353,1420,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),$BL204,0),0)","v":823}]
[106320859,320859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A205,'4. FY 2019-20'!A:A,0)),\"\")","v":51300},"2016-06-30","EASTERN PLUMAS HEALTH CARE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A205, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","EASTERN PLUMAS HEALTH CARE","530-832-6500","05-1300","500 FIRST AVE","PORTOLA",96122,"","","","THOMAS HAYES","CEO","WWW.EPHC.ORG","EASTERN PLUMAS HEALTH CARE","EASTERN PLUMAS HEALTH CARE","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A205,'18. Suspense Closure Open'!A:A,0)),0)","v":0},368,null,null,31,null,null,10,null,null,90,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,2,null,null,100,410,31,100,541,10,90,365,1,100,410,31,100,541,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),$BL205,0),0)","v":410}]
[106314029,314029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A206,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","PLACER PHF",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A206, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","PLACER PHF","916-787-8900",null,"101 CIRBY HILLS DRIVE","ROSEVILLE",95678,null,null,"","NANCY COFFEY","ADMINISTRATOR","WWW.TELECARECORP.COM","TELECARE CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A206,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1107,null,null,null,null,null,4310,null,null,null,null,null,null,null,null,null,null,0,5417,0,0,5417,0,0,365,1,0,5417,0,0,5417,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),$BL206,0),0)","v":0}]
[106314024,314024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A207,'4. FY 2019-20'!A:A,0)),\"\")","v":50772},"2016-12-31","KAISER FOUNDATION HOSPITALS - ROSEVILLE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A207, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - ROSEVILLE","916-784-4000","05-0425","1600 EUREKA ROAD","ROSEVILLE",95661,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A207,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2312,null,null,24755,null,null,1508,null,null,7558,null,null,null,null,null,null,null,null,559,null,null,36685,null,null,null,null,null,556,null,null,9066,3427,61440,9066,73933,1508,7558,365,1,9066,3427,61440,9066,73933,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),$BL207,0),0)","v":3427}]
[106311000,311000,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A208,'4. FY 2019-20'!A:A,0)),\"\")","v":50309},"2016-12-31","SUTTER ROSEVILLE MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A208, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SUTTER ROSEVILLE MEDICAL CENTER","916-781-1000","05-0309","ONE MEDICAL PLAZA","ROSEVILLE",95661,null,null,"","PAT BRADY","CEO","WWW.SUTTERROSEVILLEHOSPITAL.ORG","SUTTER HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A208,'18. Suspense Closure Open'!A:A,0)),0)","v":0},30814,null,7636,9658,null,1506,6201,null,615,10169,null,697,null,null,null,null,null,null,3502,null,423,15859,null,2931,250,null,44,300,null,null,17682,42969,29954,17682,90605,6816,10866,365,1,17682,42969,29954,17682,90605,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),$BL208,0),0)","v":42969}]
[106310791,310791,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A209,'4. FY 2019-20'!A:A,0)),\"\")","v":50498},"2016-12-31","SUTTER AUBURN FAITH HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A209, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SUTTER AUBURN FAITH HOSPITAL","530-888-4500","05-0498","11815 EDUCATION STREET","AUBURN",95602,"","","","MITCH HANNA","CHIEF ADMINISTRATOR","SUTTERAUBURNFAITHHOSPITAL.COM","SUTTER HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A209,'18. Suspense Closure Open'!A:A,0)),0)","v":0},6194,null,null,2158,null,null,673,null,null,1309,null,null,null,null,null,null,null,null,223,null,null,1426,null,null,17,null,null,92,null,null,1982,6526,3584,1982,12092,673,1309,365,1,1982,6526,3584,1982,12092,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),$BL209,0),0)","v":6526}]
[106304583,304583,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A210,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","LAGUNA TREATMENT HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A210, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-15","LAGUNA TREATMENT HOSPITAL","949-565-2377",null,"24552 PACIFIC PARK DRIVE","ALISO VIEJO",92656,"","","","GILBERT GARZA CARMONA","CEO","HTTP://LAGUNATREATMENT.COM/","AMERICAN ADDICTION CENTERS","","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A210,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,199,{"$f":"IF(BI210=365,1,BI210/365)","v":0.54520547945205478},0,0,0,0,0,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),$BL210,0),0)","v":0}]
[106304460,304460,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A211,'4. FY 2019-20'!A:A,0)),\"\")","v":50769},"2016-06-30","HOAG ORTHOPEDIC INSTITUTE, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A211, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","HOAG ORTHOPEDIC INSTITUTE","949-517-3149","05-0769","16250 SAND CANYON AVENUE","IRVINE",92618,"500 SUPERIOR AVENUE, SUITE 200","NEWPORT BEACH",92663,"CARLOS PRIETTO","PRESIDENT & INTM CEO","WWW.ORTHOPEDICHOSPITAL.COM","HOAG MEMORIAL HOSPITAL PRESBYTERIAN AND PHYSICIANS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A211,'18. Suspense Closure Open'!A:A,0)),0)","v":0},4813,null,null,1564,null,null,24,null,null,62,null,null,null,null,null,null,null,null,437,null,null,3576,null,null,null,null,null,119,null,null,86,5369,5140,86,10595,24,62,365,1,86,5369,5140,86,10595,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),$BL211,0),0)","v":5369}]
[106304409,304409,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A212,'4. FY 2019-20'!A:A,0)),\"\")","v":50609},"2016-12-31","KAISER FOUNDATION HOSPITALS - ANAHEIM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A212, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - ANAHEIM","714-281-8645","05-0609","3440 E. LA PALMA AVE","ANAHEIM",92806,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A212,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1398,null,null,36654,null,null,999,null,null,6789,null,null,null,null,null,2,null,null,318,null,null,44061,null,null,null,null,null,334,null,null,7788,2050,80717,7788,90555,999,6789,365,1,7788,2050,80717,7788,90555,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),$BL212,0),0)","v":2050}]
[106304159,304159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A213,'4. FY 2019-20'!A:A,0)),\"\")","v":53308},"2016-12-31","HEALTHBRIDGE CHILDREN'S HOSPITAL-ORANGE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A213, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE","714-289-2400","05-3308","393 SOUTH TUSTIN STREET","ORANGE",92866,"","","","BRIAN COTTER","CEO","WWW.NHSLTD.COM","NEXUS HEALTH SYSTEMS, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A213,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,468,null,null,107,null,null,null,null,null,null,null,null,413,null,null,687,null,null,null,null,null,4,null,null,575,417,687,575,1679,468,107,365,1,575,417,687,575,1679,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),$BL213,0),0)","v":417}]
[106304113,304113,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A214,'4. FY 2019-20'!A:A,0)),\"\")","v":53306},"2016-06-30","CHILDREN'S HOSPITAL AT MISSION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A214, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","CHOC CHILDREN'S AT MISSION HOSPITAL","949-364-1400","05-3306","27700 MEDICAL CENTER ROAD","MISSION VIEJO",92691,"1201 W. LA VETA AVE","ORANGE",92868,"KIMBERLY CRIPE","PRESIDENT / CEO","WWW.CHOC.ORG/CCMH","CHILDREN'S HOSPITAL AT MISSION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A214,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,2162,null,null,1290,null,null,null,null,null,null,null,null,236,null,null,4295,null,null,null,null,null,66,null,null,3452,302,4295,3452,8049,2162,1290,365,1,3452,302,4295,3452,8049,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),$BL214,0),0)","v":302}]
[106304079,304079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A215,'4. FY 2019-20'!A:A,0)),\"\")","v":53034},"2016-05-31","HEALTHSOUTH TUSTIN",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A215, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-06-01","HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL","714-832-9200","05-3034","14851 YORBA ST","TUSTIN",92780,"","","","DIANA HANYAK","CEO","TUSTINREHAB.COM","HEALTHSOUTH CORP",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A215,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,9303,null,null,null,null,null,null,null,null,1029,null,null,null,null,null,null,null,null,624,null,null,4155,null,null,null,null,null,21,1029,9948,4155,1029,15132,0,1029,365,1,1029,9948,4155,1029,15132,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),$BL215,0),0)","v":9948}]
[106301781,301781,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A216,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","FAIRVIEW DEVELOPMENTAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A216, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","FAIRVIEW DEVELOPMENTAL CENTER","714-957-5000","05-0548","2501 HARBOR BLVD.","COSTA MESA",92626,null,null,null,"CHERYL BRIGHT","EXECUTIVE DIRECTOR","DDS.CA.GOV/FAIRVIEW/INDEX.CFM","STATE OF CALIFORNIA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A216,'18. Suspense Closure Open'!A:A,0)),0)","v":0},308,null,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,1,null,null,100,309,0,100,409,100,0,365,1,100,309,0,100,409,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),$BL216,0),0)","v":0}]
[106301566,301566,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A217,'4. FY 2019-20'!A:A,0)),\"\")","v":50746},"2016-12-31","ORANGE COUNTY GLOBAL MEDICAL CENTER, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A217, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","ORANGE COUNTY GLOBAL MEDICAL CENTER","714-953-3500","05-0746","1001 NORTH TUSTIN AVENUE","SANTA ANA",92705,null,null,"","SUZANNE RICHARDS","CEO","HTTPS://ORANGECOUNTY-GMC.COM/","KPC HEALTHCARE INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A217,'18. Suspense Closure Open'!A:A,0)),0)","v":0},6421,null,null,5240,null,null,8213,null,null,10057,null,null,null,null,null,null,null,null,1391,null,null,6265,null,null,135,null,null,600,null,null,18270,8547,11505,18270,38322,8213,10057,365,1,18270,8547,11505,18270,38322,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),$BL217,0),0)","v":8547}]
[106301380,301380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A218,'4. FY 2019-20'!A:A,0)),\"\")","v":52035},"2016-12-31","KINDRED HOSPITAL WESTMINSTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A218, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","KINDRED HOSPITAL WESTMINSTER","714-893-4541","05-2035","200 HOSPITAL CIRCLE","WESTMINSTER",92683,null,null,"","BROOKE SAUNDERS","CEO","KINDREDHEALTHCARE.COM","KINDRED HEALTHCARE, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A218,'18. Suspense Closure Open'!A:A,0)),0)","v":0},21451,null,null,3307,null,null,503,null,null,2938,null,null,null,null,null,null,null,null,6732,null,null,null,null,null,null,null,null,313,null,null,3441,28496,3307,3441,35244,503,2938,365,1,3441,28496,3307,3441,35244,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),$BL218,0),0)","v":28496}]
[106301379,301379,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A219,'4. FY 2019-20'!A:A,0)),\"\")","v":50426},"2016-12-31","WEST ANAHEIM MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A219, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","WEST ANAHEIM MEDICAL CENTER","714-827-3000","05-0426","3033 ORANGE AVENUE","ANAHEIM",92804,null,null,null,"VIRG NARBUTAS","CEO","WWW.WESTANAHEIMMEDCTR.COM","PRIME HEALTHCARE SERVICES, INC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A219,'18. Suspense Closure Open'!A:A,0)),0)","v":0},10056,9204,null,3627,6,null,2383,256,null,6745,0,null,null,0,null,null,0,null,138,0,null,1897,2,null,null,null,null,555,0,null,9384,19953,5532,9384,34869,2639,6745,365,1,9384,19953,5532,9384,34869,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),$BL219,0),0)","v":19953}]
[106301357,301357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A220,'4. FY 2019-20'!A:A,0)),\"\")","v":50780},"2016-09-30","FOOTHILL REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A220, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","FOOTHILL REGIONAL MEDICAL CENTER","714-669-5880","05-2053","14662 NEWPORT AVE","TUSTIN",92680,"3415 SOUTH SEPULVEDA BLVD, 9TH FL","LOS ANGELES",90034,"DAVID TOPPER","CEO","WWW.ALTAHOSPTIALS.COM","ALTA HOSPITALS SYSTEM, LLC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A220,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2389,null,null,1887,null,null,97,null,null,1342,null,null,null,null,null,null,null,null,139,null,null,50,null,null,null,null,null,128,null,null,1439,2656,1937,1439,6032,97,1342,365,1,1439,2656,1937,1439,6032,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),$BL220,0),0)","v":2656}]
[106301342,301342,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A221,'4. FY 2019-20'!A:A,0)),\"\")","v":50168},"2016-06-30","ST JUDE MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A221, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ST JUDE MEDICAL CENTER","714-992-3000","05-0168","101 E. VALENCIA MESA DR.","FULLERTON",92835,null,null,"","LEE PENROSE","PRESIDENT & CEO","WWW.STJUDEMEDICALCENTER.ORG","ST. JOSEPH HEALTH SYSTEM",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A221,'18. Suspense Closure Open'!A:A,0)),0)","v":0},19730,null,3138,13955,null,2870,2834,null,704,7513,null,483,null,null,null,null,null,null,988,null,136,16766,null,1850,293,null,25,733,null,63,11534,25106,35441,11534,72081,3538,7996,365,1,11534,25106,35441,11534,72081,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),$BL221,0),0)","v":25106}]
[106301340,301340,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A222,'4. FY 2019-20'!A:A,0)),\"\")","v":50069},"2016-06-30","ST. JOSEPH HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A222, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ST. JOSEPH HOSPITAL - ORANGE","714-771-8000","05-0069","1100 WEST STEWART DRIVE","ORANGE","92863-5600","P.O. BOX 5600","ORANGE",92663,"STEVEN C MOREAU","CEO","WWW.SJO.ORG","ST. JOSEPH HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A222,'18. Suspense Closure Open'!A:A,0)),0)","v":0},18092,2511,null,14790,978,null,7612,521,null,10102,3,null,null,null,null,null,null,null,1298,59,null,17413,5304,null,238,null,null,255,45,null,18238,22498,38485,18238,79221,8133,10105,365,1,18238,22498,38485,18238,79221,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),$BL222,0),0)","v":22498}]
[106301317,301317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A223,'4. FY 2019-20'!A:A,0)),\"\")","v":50603},"2016-06-30","SADDLEBACK MEMORIAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A223, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","SADDLEBACK MEMORIAL MEDICAL CENTER","949-837-4500","05-0603","24451 HEALTH CENTER DRIVE","LAGUNA HILLS",92653,null,null,null,"MARCIA MANKER","CEO","WWW.MEMORIALCARE.ORG","MEMORIAL HEALTH SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A223,'18. Suspense Closure Open'!A:A,0)),0)","v":0},13695,null,null,14563,null,null,1588,null,null,2607,null,null,10,null,null,null,null,null,668,null,null,19762,null,null,232,null,null,336,null,null,4195,14941,34325,4195,53461,1588,2607,365,1,4195,14941,34325,4195,53461,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),$BL223,0),0)","v":14941}]
[106301304,301304,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A224,'4. FY 2019-20'!A:A,0)),\"\")","v":54135},"2016-04-30","NEWPORT BAY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A224, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-05-01","NEWPORT BAY HOSPITAL","949-650-9750","05-4135","1501 E. 16TH STREET","NEWPORT BEACH",92663,null,null,null,"JAMES E. PARKHURST","CEO","WWW.NEWPORTBAYHOSPITAL.COM","BEACON HEALTHCARE SERVICES, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A224,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,10280,null,null,1070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,317,null,null,null,null,null,null,null,null,null,null,0,10597,1070,0,11667,0,0,365,1,0,10597,1070,0,11667,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),$BL224,0),0)","v":10597}]
[106301297,301297,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A225,'4. FY 2019-20'!A:A,0)),\"\")","v":50589},"2016-12-31","PLACENTIA LINDA HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A225, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","PLACENTIA LINDA HOSPITAL","714-993-2000","05-0589","1301 NORTH ROSE DRIVE","PLACENTIA",92870,null,null,null,"CHRISTINA OH","CEO","WWW.PLACENTIALINDA.COM","TENET HEALTHCARE CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A225,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3314,null,null,2870,null,null,426,null,null,1706,null,null,null,null,null,null,null,null,91,null,null,2525,null,null,40,null,null,105,null,null,2132,3550,5395,2132,11077,426,1706,365,1,2132,3550,5395,2132,11077,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),$BL225,0),0)","v":3550}]
[106301283,301283,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A226,'4. FY 2019-20'!A:A,0)),\"\")","v":50230},"2016-12-31","PRIME HEALTHCARE SERVICES GARDEN GROVE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A226, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","GARDEN GROVE HOSPITAL AND MEDICAL CENTER","714-537-5160","05-0230","12601 GARDEN GROVE BLVD","GARDEN GROVE",92843,null,null,"","VIRG NARBUTAS","CEO","WWW.GARDENGROVEHOSPITAL.COM","PRIME HEALTHCARE SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A226,'18. Suspense Closure Open'!A:A,0)),0)","v":0},5094,null,null,3751,null,null,2631,null,null,5334,null,null,null,null,null,null,null,null,18,null,null,1685,null,null,38,null,null,1770,null,null,7965,6920,5436,7965,20321,2631,5334,365,1,7965,6920,5436,7965,20321,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),$BL226,0),0)","v":6920}]
[106301279,301279,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A227,'4. FY 2019-20'!A:A,0)),\"\")","v":50348},"2016-06-30","THE UNIVERSITY OF CALIFORNIA, IRVINE MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A227, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER","714-456-5678","05-0348","101 THE CITY DRIVE SOUTH","ORANGE","92868-3298","200 S. MANCHESTER 4TH FLOOR","ORANGE","92868-3298","HOWARD J FEDEROFF","CEO, UCIMC","WWW.UCIHS.UCI.EDU","REGENTS OF THE UNIVERSITY OF CALIFORNIA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A227,'18. Suspense Closure Open'!A:A,0)),0)","v":0},22807,1753,1130,8909,487,53,20770,9036,749,24945,26,237,125,104,null,null,null,null,1155,125,6,24522,2608,1293,1993,712,12,null,null,null,55763,29922,37872,55763,123557,30555,25208,365,1,55763,29922,37872,55763,123557,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),$BL227,0),0)","v":29922}]
[106301262,301262,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A228,'4. FY 2019-20'!A:A,0)),\"\")","v":50567},"2016-06-30","MISSION HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A228, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","MISSION HOSPITAL REGIONAL MEDICAL CENTER","949-364-1400","05-0567","27700 MEDICAL CENTER ROAD","MISSION VIEJO",92691,null,null,"","EILEEN HAUBL","SENIOR VP AND CFO","WWW.MISSIONHEALTH.COM","ST. JOSEPH HEALTH SYSTEM",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A228,'18. Suspense Closure Open'!A:A,0)),0)","v":0},23447,900,2180,11466,119,928,3988,96,89,8137,350,242,null,null,null,null,null,null,911,11,147,18691,2155,1397,54,1352,null,1219,49,19,12902,30289,34756,12902,77947,4173,8729,365,1,12902,30289,34756,12902,77947,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),$BL228,0),0)","v":30289}]
[106301258,301258,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A229,'4. FY 2019-20'!A:A,0)),\"\")","v":50747},"2016-12-31","SOUTH COAST GLOBAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A229, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SOUTH COAST GLOBAL MEDICAL CENTER","714-754-5454","05-0747","2701 SOUTH BRISTOL STREET","SANTA ANA",92704,null,null,null,"SUZANNE RICHARDS","CEO","HTTPS://SOUTHCOAST-GMC.COM/","KPC HEALTHCARE INC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A229,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2315,5642,null,1284,98,null,3874,null,null,2702,null,null,null,null,null,null,null,null,48,null,null,210,10,null,14,null,null,928,null,null,6576,8947,1602,6576,17125,3874,2702,365,1,6576,8947,1602,6576,17125,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),$BL229,0),0)","v":8947}]
[106301248,301248,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A230,'4. FY 2019-20'!A:A,0)),\"\")","v":50551},"2016-12-31","LOS ALAMITOS MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A230, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","LOS ALAMITOS MEDICAL CENTER","562-598-1311","05-0551","3751 KATELLA AVENUE","LOS ALAMITOS",90720,null,null,null,"KENT CLAYTON","CEO","WWW.LOSALAMITOSMEDCTR.COM","TENET HEALTHCARE CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A230,'18. Suspense Closure Open'!A:A,0)),0)","v":0},13293,6554,null,11037,1409,null,1626,155,null,3495,128,null,46,null,null,0,null,null,353,25,null,7849,null,null,54,null,null,113,9,null,5404,20447,20295,5404,46146,1781,3623,365,1,5404,20447,20295,5404,46146,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),$BL230,0),0)","v":20447}]
[106301234,301234,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A231,'4. FY 2019-20'!A:A,0)),\"\")","v":50580},"2016-12-31","LA PALMA INTERCOMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A231, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","LA PALMA INTERCOMMUNITY HOSPITAL","714-670-7400","05-0580","7901 WALKER STREET","LA PALMA",90623,null,null,null,"VIRG NARBUTAS","CEO",null,"PRIME HEALTHCARE FOUNDATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A231,'18. Suspense Closure Open'!A:A,0)),0)","v":0},5854,3716,null,1816,31,null,1834,359,null,2502,null,null,null,null,null,null,null,null,83,0,null,1100,112,null,null,null,null,184,24,null,4695,9861,3059,4695,17615,2193,2502,365,1,4695,9861,3059,4695,17615,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),$BL231,0),0)","v":9861}]
[106301209,301209,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A232,'4. FY 2019-20'!A:A,0)),\"\")","v":50526},"2016-12-31","PRIME HEALTHCARE HUNTINGTON BEACH LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A232, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","HUNTINGTON BEACH HOSPITAL","714-942-1473","05-0526","17772 BEACH BLVD.","HUNTINGTON BEACH",92647,null,null,null,"VIRG NARBUTAS","CEO","WWW.HBHOSPITAL.COM","PRIME HEALTHCARE FOUNDATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A232,'18. Suspense Closure Open'!A:A,0)),0)","v":0},4832,4216,null,1604,198,null,787,1629,null,2832,0,null,null,null,null,null,null,null,66,0,null,691,75,null,28,49,null,230,491,null,5248,9912,2568,5248,17728,2416,2832,365,1,5248,9912,2568,5248,17728,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),$BL232,0),0)","v":9912}]
[106301205,301205,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A233,'4. FY 2019-20'!A:A,0)),\"\")","v":50224},"2016-06-30","HOAG MEMORIAL HOSPITAL PRESBYTERIAN",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A233, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","HOAG MEMORIAL HOSPITAL PRESBYTERIAN","949-764-4624","05-0224","ONE HOAG DRIVE","NEWPORT BEACH",92663,null,null,"","ROBERT BRAITHWAITE","PRESIDENT & CEO","WWW.HOAG.ORG","HOAG MEMORIAL HOSPITAL PRESBYTERIAN",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A233,'18. Suspense Closure Open'!A:A,0)),0)","v":0},38104,null,null,15018,null,null,3412,null,null,7941,null,null,null,null,null,null,null,null,951,null,null,39815,null,null,336,null,null,2400,null,null,11353,41791,54833,11353,107977,3412,7941,365,1,11353,41791,54833,11353,107977,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),$BL233,0),0)","v":41791}]
[106301188,301188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A234,'4. FY 2019-20'!A:A,0)),\"\")","v":50744},"2016-12-31","ANAHEIM GLOBAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A234, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","ANAHEIM GLOBAL MEDICAL CENTER","714-533-6220","05-0744","1025 SOUTH ANAHEIM BLVD","ANAHEIM","92805-5806",null,null,null,"SUZANNE RICHARDS","CEO","HTTPS://ANAHEIM-GMC.COM/","KPC HEALTHCARE INC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A234,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2121,3977,null,1513,4433,null,2750,16607,null,4085,25,null,null,null,null,null,null,null,1865,1351,null,1136,949,null,939,692,null,558,3,null,23467,11506,8031,23467,43004,19357,4110,365,1,23467,11506,8031,23467,43004,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),$BL234,0),0)","v":11506}]
[106301175,301175,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A235,'4. FY 2019-20'!A:A,0)),\"\")","v":50570},"2016-12-31","FOUNTAIN VALLEY REGIONAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A235, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","FOUNTAIN VALLEY REGIONAL HOSPITAL","714-966-7000","05-0570","17100 EUCLID STREET","FOUNTAIN VALLEY",92705,null,null,null,"KENNETH MCFARLAND","C.E.O","WWW.FOUNTAINVALLEYHOSPITAL.COM","TENET HEALTHCARE CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A235,'18. Suspense Closure Open'!A:A,0)),0)","v":0},23906,null,null,9397,null,null,9332,null,null,26075,null,null,null,null,null,45,null,null,311,null,null,11536,null,null,329,null,null,4413,null,null,35407,28959,20978,35407,85344,9332,26075,365,1,35407,28959,20978,35407,85344,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),$BL235,0),0)","v":28959}]
[106301155,301155,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A236,'4. FY 2019-20'!A:A,0)),\"\")","v":50543},"2016-12-31","COLLEGE HOSPITAL COSTA MESA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A236, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","COLLEGE HOSPITAL COSTA MESA","949-642-2734","05-0543","301 VICTORIA STREET","COSTA MESA",92627,null,null,"","SUSAN L. TAYLOR, JD.","CEO",null,"CHCM, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A236,'18. Suspense Closure Open'!A:A,0)),0)","v":0},22,917,null,null,6,null,70,34255,null,114,165,null,null,383,null,null,null,null,1,22,null,29,1099,null,null,0,null,null,null,null,34604,1345,1134,34604,37083,34325,279,365,1,34604,1345,1134,34604,37083,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),$BL236,0),0)","v":1345}]
[106301140,301140,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A237,'4. FY 2019-20'!A:A,0)),\"\")","v":50745},"2016-12-31","CHAPMAN GLOBAL MEDICAL CENTER, INC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A237, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","CHAPMAN GLOBAL MEDICAL CENTER","714-633-0011","05-0745","2601 CHAPMAN AVENUE","ORANGE","92869-3206",null,null,null,"SUZANNE RICHARDS","CEO","HTTPS://CHAPMAN-GMC.COM/","KPC HEALTHCARE INC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A237,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1475,2330,null,640,795,null,252,9,null,838,null,null,null,null,null,null,null,null,641,5,null,1022,109,null,3,null,null,75,null,null,1099,4529,2566,1099,8194,261,838,365,1,1099,4529,2566,1099,8194,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),$BL237,0),0)","v":4529}]
[106301127,301127,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A238,'4. FY 2019-20'!A:A,0)),\"\")","v":52039},"2016-12-31","THC ORANGE COUNTY, INC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A238, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","KINDRED HOSPITAL - BREA","714-529-6842","05-2039","875 NORTH BREA BLVD","BREA",92821,null,null,"","DIANE ZEOLI","CEO","KINDREDHEALTHCARE.COM","KINDRED HEALTHCARE INC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A238,'18. Suspense Closure Open'!A:A,0)),0)","v":0},7242,null,null,1341,null,null,605,null,null,1577,null,null,null,null,null,null,null,null,2895,null,null,null,null,null,null,null,null,496,null,null,2182,10633,1341,2182,14156,605,1577,365,1,2182,10633,1341,2182,14156,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),$BL238,0),0)","v":10633}]
[106301098,301098,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A239,'4. FY 2019-20'!A:A,0)),\"\")","v":50226},"2016-06-30","ANAHEIM MEMORIAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A239, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","AHMC ANAHEIM REGIONAL MEDICAL CENTER","714-774-1450","05-0226","1111 WEST LA PALMA AVENUE","ANAHEIM",92801,null,null,null,"DONALD LORACK","CEO",null,"AHMC HEALTHCARE INC.","ANAHEIM MEMORIAL MEDICAL CENTER","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A239,'18. Suspense Closure Open'!A:A,0)),0)","v":0},13190,null,null,9416,null,null,5992,null,null,12241,null,null,null,null,null,null,null,null,1819,null,null,5867,null,null,101,null,null,289,null,null,18233,15399,15283,18233,48915,5992,12241,365,1,18233,15399,15283,18233,48915,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),$BL239,0),0)","v":15399}]
[106300225,300225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A240,'4. FY 2019-20'!A:A,0)),\"\")","v":50678},"2016-06-30","ORANGE COAST MEMORIAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A240, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ORANGE COAST MEMORIAL MEDICAL CENTER","714-378-7000","05-0678","9920 TALBERT AVENUE","FOUNTAIN VALLEY","92708-5153",null,null,null,"MARCIA MANKER","CEO","WWW.MEMORIALCARE.ORG","MEMORIAL HEALTH SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A240,'18. Suspense Closure Open'!A:A,0)),0)","v":0},11633,null,null,9698,null,null,1189,null,null,5610,null,null,null,null,null,null,null,null,226,null,null,12931,null,null,77,null,null,351,null,null,6799,12287,22629,6799,41715,1189,5610,365,1,6799,12287,22629,6799,41715,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),$BL240,0),0)","v":12287}]
[106300032,300032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A241,'4. FY 2019-20'!A:A,0)),\"\")","v":53304},"2016-06-30","CHILDREN'S HOSPITAL OF ORANGE COUNT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A241, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","CHOC CHILDREN'S","714-997-3000","05-3304","1201 W. LA VETA AVE","ORANGE",92868,"","","","KIMBERLY CRIPE","PRESIDENT/CEO","WWW.CHOC.ORG","CHILDREN'S HOSPITAL OF ORANGE COUNTY",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A241,'18. Suspense Closure Open'!A:A,0)),0)","v":0},195,null,null,null,null,null,35761,null,null,6816,null,null,null,null,null,null,null,null,404,null,null,21961,null,null,658,null,null,226,null,null,42577,1483,21961,42577,66021,35761,6816,365,1,42577,1483,21961,42577,66021,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),$BL241,0),0)","v":1483}]
[106291053,291053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A242,'4. FY 2019-20'!A:A,0)),\"\")","v":51328},"2016-06-30","TAHOE FOREST HOSPITAL DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A242, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","TAHOE FOREST HOSPITAL","530-587-6011","05-0494","10121 PINE AVENUE","TRUCKEE",96160,"PO BOX 759","TRUCKEE",96160,"ROBERT SCHAPPER","CEO/ADMINISTRATOR","WWW.TFHD.COM","TAHOE FOREST HOSPITAL DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A242,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1604,null,null,69,null,null,334,null,null,586,null,null,null,null,null,null,null,null,260,null,null,1279,null,null,10,null,null,115,null,null,920,1989,1348,920,4257,334,586,365,1,920,1989,1348,920,4257,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),$BL242,0),0)","v":1989}]
[106291023,291023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A243,'4. FY 2019-20'!A:A,0)),\"\")","v":50150},"2016-06-30","SIERRA NEVADA MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A243, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SIERRA NEVADA MEMORIAL HOSPITAL","530-274-6000","05-0150","155 GLASSON WAY","GRASS VALLEY",95945,"PO BOX 1029","GRASS VALLEY",95945,"KATHERINE A. MEDEIROS","PRESIDENT/CEO","WWW.SNMH.ORG","SIERRA NEVADA MEMORIAL HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A243,'18. Suspense Closure Open'!A:A,0)),0)","v":0},9476,null,null,1534,null,null,1064,null,null,3322,null,null,null,null,null,null,null,null,319,null,null,2589,null,null,41,null,null,131,null,null,4386,9967,4123,4386,18476,1064,3322,365,1,4386,9967,4123,4386,18476,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),$BL243,0),0)","v":9967}]
[106281266,281266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A244,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","DEPARTMENT OF STATE HOSPITALS - NAPA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A244, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","NAPA STATE HOSPITAL","707-253-5000",null,"2100 NAPA-VALLEJO HIGHWAY","NAPA",94558,null,null,null,"DOLLY MATTEUCCI","EXECUTIVE DIRECTOR",null,"STATE OF CALIFORNIA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A244,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,1595,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,6870,null,0,8466,0,0,8466,0,0,365,1,0,8466,0,0,8466,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),$BL244,0),0)","v":0}]
[106281078,281078,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A245,'4. FY 2019-20'!A:A,0)),\"\")","v":50013},"2016-12-31","ST. HELENA HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A245, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","ST. HELENA HOSPITAL","707-963-3611","05-0013","10 WOODLAND ROAD","ST. HELENA",94574,null,null,"","STEVEN HERBER, M.D.","PRESIDENT OF SHNV","WWW.STHELENAHOSPITAL.ORG","ST. HELENA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A245,'18. Suspense Closure Open'!A:A,0)),0)","v":0},12084,3422,null,308,1158,null,569,3550,null,2804,6,null,null,null,null,null,null,null,136,14,null,2783,771,null,41,null,null,30,null,null,6929,15727,5020,6929,27676,4119,2810,365,1,6929,15727,5020,6929,27676,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),$BL245,0),0)","v":15727}]
[106281047,281047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A246,'4. FY 2019-20'!A:A,0)),\"\")","v":50009},"2016-06-30","QUEEN OF THE VALLEY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A246, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","QUEEN OF THE VALLEY MEDICAL CENTER","707-252-4411","05-0009","1000 TRANCAS STREET","NAPA",94558,"P.O. BOX 2340","NAPA",94558,"WALT MICKENS","CEO",null,"QUEEN OF THE VALLEY MEDICAL CENTER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A246,'18. Suspense Closure Open'!A:A,0)),0)","v":0},14472,null,1064,745,null,55,2340,null,172,4867,null,357,null,null,null,null,null,null,318,null,23,4881,null,358,60,null,null,576,null,42,7736,16555,6039,7736,30330,2512,5224,365,1,7736,16555,6039,7736,30330,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),$BL246,0),0)","v":16555}]
[106274043,274043,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A247,'4. FY 2019-20'!A:A,0)),\"\")","v":50248},"2016-06-30","NATIVIDAD MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A247, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","NATIVIDAD MEDICAL CENTER","831-755-4111","05-0248","1441 CONSTITUTION BLVD","SALINAS",93906,null,null,"","GARY GRAY","CEO","WWW.NATIVIDAD.COM","COUNTY OF MONTEREY",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A247,'18. Suspense Closure Open'!A:A,0)),0)","v":0},5373,2285,3463,null,null,null,7935,522,589,6516,null,1621,32,null,null,null,null,null,5227,2899,1181,null,null,null,51,null,null,634,null,1,17183,21146,0,17183,38329,9046,8137,365,1,17183,21146,0,17183,38329,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),$BL247,0),0)","v":21146}]
[106270875,270875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A248,'4. FY 2019-20'!A:A,0)),\"\")","v":50334},"2016-06-30","SALINAS VALLEY MEMORIAL HEALTHCARE SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A248, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SALINAS VALLEY MEMORIAL HEALTHCARE SYSTEM","831-757-4333","05-0334","450 E. ROMIE LANE","SALINAS",93901,"","","","PETE DELGADO","PRESIDENT","WWW.SVMH.COM","SALINAS VALLEY MEMORIAL HOSPITAL DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A248,'18. Suspense Closure Open'!A:A,0)),0)","v":0},22351,null,null,432,null,null,3750,null,null,8459,null,null,null,null,null,null,null,null,1102,null,null,10271,null,null,84,null,null,189,null,null,12209,23726,10703,12209,46638,3750,8459,365,1,12209,23726,10703,12209,46638,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),$BL248,0),0)","v":23726}]
[106270777,270777,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A249,'4. FY 2019-20'!A:A,0)),\"\")","v":50189},"2016-09-30","SOUTHERN MONTEREY COUNTY MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A249, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-10-01","GEORGE L. MEE MEMORIAL HOSPITAL","831-385-6000","05-0189","300 CANAL STREET","KING CITY",93930,null,null,"","SUSAN CHILDERS","CEO","WWW.MEEMEMORIAL.COM","SOUTHERN MONTEREY COUNTY",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A249,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1917,null,null,null,null,null,980,null,null,10298,null,null,null,null,null,null,null,null,185,null,null,95,null,null,49,null,null,52,null,null,11278,2203,95,11278,13576,980,10298,365,1,11278,2203,95,11278,13576,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),$BL249,0),0)","v":2203}]
[106270744,270744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A250,'4. FY 2019-20'!A:A,0)),\"\")","v":50145},"2016-12-31","COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A250, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA","831-624-5311","05-0145","23625 W.R. HOLMAN HIGHWAY","MONTEREY",93940,"P.O. BOX HH","MONTEREY",93942,"STEVEN PACKER M.D.","CEO","WWW.CHOMP.ORG","COMMUNITY HOSPITAL FOUNDATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A250,'18. Suspense Closure Open'!A:A,0)),0)","v":0},25796,2028,1986,1028,43,42,2165,528,90,5568,1359,231,null,null,null,null,null,null,3198,323,67,9952,1354,478,125,25,65,426,67,null,9941,34106,12897,9941,56944,2783,7158,365,1,9941,34106,12897,9941,56944,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),$BL250,0),0)","v":34106}]
[106260011,260011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A251,'4. FY 2019-20'!A:A,0)),\"\")","v":51303},"2016-06-30","SOUTHERN MONO HEALTHCARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A251, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","MAMMOTH HOSPITAL","760-993-4331","05-0638","85 SIERRA PARK ROAD","MAMMOTH LAKES",93546,"PO BOX 660","MAMMOTH LAKES",93546,"MR. GARY MYERS","CEO",null,"SOUTHERN MONO HEALTHCARE DISTRICT","","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A251,'18. Suspense Closure Open'!A:A,0)),0)","v":0},349,null,null,42,null,null,184,null,null,204,null,null,null,null,null,null,null,null,408,null,null,198,null,null,2,null,null,9,null,null,388,768,240,388,1396,184,204,365,1,388,768,240,388,1396,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),$BL251,0),0)","v":768}]
[106250956,250956,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A252,'4. FY 2019-20'!A:A,0)),\"\")","v":50430},"2016-06-30","MODOC MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A252, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","MODOC MEDICAL CENTER","530-233-5131","05-0430","228 MCDOWELL ST.","ALTURAS",96101,"",null,"","KEVIN KRAMER","CEO","MODOCMEDICALCENTER.COM","LAST FRONTIER HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A252,'18. Suspense Closure Open'!A:A,0)),0)","v":0},648,null,null,null,null,null,15,null,null,176,null,null,null,null,null,null,null,null,61,null,null,null,null,null,null,null,null,0,null,null,191,709,0,191,900,15,176,365,1,191,709,0,191,900,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),$BL252,0),0)","v":709}]
[106250955,250955,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A253,'4. FY 2019-20'!A:A,0)),\"\")","v":51308},"2016-06-30","SURPRISE VALLEY HEALTH CARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A253, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SURPRISE VALLEY HEALTH CARE DISTRICT","530-279-6111","05-1308","741 MAIN STREET","CEDARVILLE",96104,"","","","RICHARD CORNWELL","CEO",null,"SURPRISE VALLEY HEALTH CARE DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A253,'18. Suspense Closure Open'!A:A,0)),0)","v":0},72,null,null,null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,1,null,null,41,89,0,41,130,41,0,365,1,41,89,0,41,130,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),$BL253,0),0)","v":89}]
[106244027,244027,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A254,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","MARIE GREEN PSYCHIATRIC CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A254, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","MARIE GREEN PSYCHIATRIC CENTER - PHF","209-381-6879",null,"300 EAST 15TH STREET","MERCED",95341,"P.O. BOX 2807","MERCED",95344,"YVONNIA BROWN, MSW","DIRECTOR",null,"COUNTY OF MERCED",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A254,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,2074,null,null,null,null,null,null,null,null,null,null,null,310,null,null,null,null,null,null,null,2074,0,310,2074,2384,0,2074,365,1,2074,0,310,2074,2384,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),$BL254,0),0)","v":0}]
[106240942,240942,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A255,'4. FY 2019-20'!A:A,0)),\"\")","v":50444},"2016-06-30","MERCY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A255, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","MERCY MEDICAL CENTER","209-564-5000","05-0444","333 MERCY AVENUE","MERCED",95340,"","","","CHUCK KASSIS","PRESIDENT","WWW.MERCYMERCEDCARES.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A255,'18. Suspense Closure Open'!A:A,0)),0)","v":0},21230,null,null,1608,null,null,2956,null,null,12629,null,null,null,null,null,null,null,null,690,null,null,5073,null,null,130,null,null,1049,null,null,15585,23099,6681,15585,45365,2956,12629,365,1,15585,23099,6681,15585,45365,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),$BL255,0),0)","v":23099}]
[106240924,240924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A256,'4. FY 2019-20'!A:A,0)),\"\")","v":50528},"2016-12-31","MEMORIAL HOSPITAL LOS BANOS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A256, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","MEMORIAL HOSPITAL LOS BANOS","209-826-0591","05-0528","520 WEST I STREET","LOS BANOS",93635,null,null,"","ASH GOKIL, MD","CEO","WWW.MEMORIALLOSBANOS.ORG","SUTTER CENTRAL VALLEY HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A256,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1340,null,null,168,null,null,403,null,null,1222,null,null,null,null,null,null,null,null,26,null,null,386,null,null,11,null,null,19,null,null,1625,1396,554,1625,3575,403,1222,365,1,1625,1396,554,1625,3575,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),$BL256,0),0)","v":1396}]
[106231396,231396,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A257,'4. FY 2019-20'!A:A,0)),\"\")","v":50301},"2016-12-31","UKIAH ADVENTIST HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A257, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","UKIAH VALLEY MEDICAL CENTER","707-462-3111","05-0301","275 HOSPITAL DRIVE","UKIAH",95482,null,null,"","GWEN MATTHEWS","PRESIDENT/CEO","WWW.UVMC.ORG","ADVENTIST HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A257,'18. Suspense Closure Open'!A:A,0)),0)","v":0},6135,null,null,292,null,null,689,null,null,1934,null,null,null,null,null,null,null,null,293,null,null,2017,null,null,39,null,null,600,null,null,2623,7067,2309,2623,11999,689,1934,365,1,2623,7067,2309,2623,11999,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),$BL257,0),0)","v":7067}]
[106231013,231013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A258,'4. FY 2019-20'!A:A,0)),\"\")","v":51325},"2016-06-30","MENDOCINO COAST DISTRICT HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A258, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","MENDOCINO COAST DISTRICT HOSPITAL","707-961-1234","05-0569","700  RIVER DRIVE","FORT BRAGG",95437,"","","","BOB S. EDWARDS","C.E.O.",null,"MENDOCINO COAST HOSPITAL DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A258,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2219,null,null,null,null,null,80,null,null,492,null,null,null,null,null,null,null,null,424,null,null,null,null,null,29,null,null,33,null,null,572,2705,0,572,3277,80,492,365,1,572,2705,0,572,3277,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),$BL258,0),0)","v":2705}]
[106230949,230949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A259,'4. FY 2019-20'!A:A,0)),\"\")","v":51310},"2016-12-31","WILLITS HOSPITAL INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A259, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","FRANK R. HOWARD MEMORIAL HOSPITAL","707-459-6801","05-1310","1 MARCELA DRIVE","WILLITS",95490,null,null,"","JASON WELLS","CEO","WWW.ADVENTISTHEALTH.ORG/HOWARD-MEMORIAL","ADVENTIST HEALTH","FRANK R. HOWARD MEMORIAL HOSPITAL","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A259,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2760,null,null,177,null,null,196,null,null,1121,null,null,null,null,null,null,null,null,165,null,null,591,null,null,12,null,null,7,null,null,1317,2944,768,1317,5029,196,1121,365,1,1317,2944,768,1317,5029,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),$BL259,0),0)","v":2944}]
[106220733,220733,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A260,'4. FY 2019-20'!A:A,0)),\"\")","v":51304},"2016-06-30","JOHN C. FREMONT HEALTHCARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A260, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","JOHN C. FREMONT HEALTHCARE DISTRICT","209-966-3631","05-1304","5189 HOSPITAL ROAD","MARIPOSA",95338,"P.O. BOX 216","MARIPOSA","95338-216","ALAN MACPHEE","CEO",null,"JOHN C. FREMONT DISTRICT","","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A260,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1468,null,null,null,null,null,7,null,null,51,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,58,1501,0,58,1559,7,51,365,1,58,1501,0,58,1559,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),$BL260,0),0)","v":1501}]
[106214034,214034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A261,'4. FY 2019-20'!A:A,0)),\"\")","v":50131},"2016-12-31","SUTTER WEST BAY HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A261, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","NOVATO COMMUNITY HOSPITAL","415-209-1300","05-0131","180 ROWLAND WAY","NOVATO",94948,"","","","BRIAN ALEXANDER","CAO","NOVATOCOMMUNITY.ORG","SUTTER HEALTH","SUTTER MARIN DBA NOVATO COMMUNITY HOSPITAL","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A261,'18. Suspense Closure Open'!A:A,0)),0)","v":0},4041,null,null,211,null,null,357,null,null,647,null,null,null,null,null,50,null,null,70,null,null,711,null,null,9,null,null,15,null,null,1004,4135,972,1004,6111,357,647,365,1,1004,4135,972,1004,6111,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),$BL261,0),0)","v":4135}]
[106211006,211006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A262,'4. FY 2019-20'!A:A,0)),\"\")","v":50360},"2016-12-31","MARIN GENERAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A262, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","MARIN GENERAL HOSPITAL","415-925-7000","05-0360","250 BON AIR ROAD","GREENBRAE",94904,"","","","LEE DOMANICO","CEO","MARINGENERAL.ORG","MARIN HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A262,'18. Suspense Closure Open'!A:A,0)),0)","v":0},16821,1405,null,1328,27,null,2755,3003,null,4742,null,null,2,11,null,null,null,null,4878,1306,null,4743,113,null,9,null,null,454,6,null,10500,24892,6211,10500,41603,5758,4742,365,1,10500,24892,6211,10500,41603,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),$BL262,0),0)","v":24892}]
[106210993,210993,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A263,'4. FY 2019-20'!A:A,0)),\"\")","v":52043},"2016-12-31","KENTFIELD REHABILITATION HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A263, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","KENTFIELD REHABILITATION HOSPITAL","415-456-9680","05-2043","1125 SIR FRANCIS DRAKE BLVD","KENTFIELD",94904,null,null,null,"ANN GORS","CEO","WWW.KENTFIELDREHAB.COM","VIBRA HEALTHCARE LLC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A263,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,7170,null,null,704,null,null,271,null,null,5676,null,null,null,null,null,null,null,null,null,null,null,5218,null,null,null,null,null,null,5947,7170,5922,5947,19039,271,5676,365,1,5947,7170,5922,5947,19039,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),$BL263,0),0)","v":7170}]
[106210992,{"$f":"A264-106000000","v":210992},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A264,'4. FY 2019-20'!A:A,0)),\"\")","v":50510},"2016-12-31","KAISER FOUNDATION HOSPITALS - SAN RAFAEL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A264, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - SAN RAFAEL","510-987-3380","05-0510","99 MONTECILLO ROAD","SAN RAFAEL","94903-3308","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A264,'18. Suspense Closure Open'!A:A,0)),0)","v":0},574,null,null,10153,null,null,144,null,null,44,null,null,null,null,null,null,null,null,97,null,null,4665,null,null,null,null,null,69,null,null,{"$f":"(AD264+AE264+AF264+AG264+AH264+AI264)","v":188},{"$f":"(X264+Y264+Z264+AJ264+AK264+AL264+AP264+AQ264+AR264+AV264+AW264+AX264+AY264+AZ264+BA264)","v":740},{"$f":"(AA264+AB264+AC264+AM264+AN264+AO264+AS264+AT264+AU264)","v":14818},{"$f":"BB264","v":188},{"$f":"BD264+BC264+BB264","v":15746},{"$f":"(AD264+AE264+AF264)/BJ264","v":144},{"$f":"(AI264+AH264+AG264)/BJ264","v":44},{"$f":"(D264-G264)","v":365},{"$f":"IF(BI264=365,1,BI264/365)","v":1},{"$f":"BB264/BJ264","v":188},{"$f":"BC264/BJ264","v":740},{"$f":"BD264/BJ264","v":14818},{"$f":"BK264","v":188},{"$f":"BK264+BL264+BM264","v":15746},{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),$BL264,0),0)","v":740}]
[106204019,204019,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A265,'4. FY 2019-20'!A:A,0)),\"\")","v":53300},"2016-09-30","VALLEY CHILDREN'S HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A265, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","VALLEY CHILDREN'S HOSPITAL","559-353-3000","05-3300","9300 VALLEY CHILDREN'S PLACE","MADERA","93636-8761","","","","TODD SUNTRAPAK","PRESIDENT AND CEO","WWW.VALLEYCHILDRENS.ORG","VALLEY CHILDREN'S HEALTHCARE",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A265,'18. Suspense Closure Open'!A:A,0)),0)","v":0},107,null,1,null,null,null,44543,null,621,12479,null,17,null,null,null,null,null,null,635,null,8,16209,null,263,45,null,1,157,null,22,57660,976,16472,57660,75108,45164,12496,365,1,57660,976,16472,57660,75108,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),$BL265,0),0)","v":976}]
[106201281,201281,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A266,'4. FY 2019-20'!A:A,0)),\"\")","v":50568},"2016-06-30","MADERA COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A266, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","MADERA COMMUNITY HOSPITAL","559-675-5555","05-0568","1250 E ALMOND AVENUE","MADERA",93637,"","","","EVAN J RAYNER","ADMINISTRATOR / CEO","MADERAHOSPITAL.ORG","MADERA COMMUNITY HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A266,'18. Suspense Closure Open'!A:A,0)),0)","v":0},4761,null,null,602,null,null,2353,null,null,3823,null,null,3,null,null,null,null,null,762,null,null,887,null,null,17,null,null,105,null,null,6176,5648,1489,6176,13313,2353,3823,365,1,6176,5648,1489,6176,13313,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),$BL266,0),0)","v":5648}]
[106197931,197931,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A267,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","EXODUS RECOVERY, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A267, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","EXODUS RECOVERY - PHF","310-237-0454",null,"9808 VENICE BLVD 3RD FLOOR","CULVER CITY",90232,"9808 VENICE BLVD STE 700","CULVER CITY","90232-6824","LUANA MURPHY","PRESIDENT/CEO",null,"LUANA MURPHY",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A267,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,4818,null,null,null,null,null,688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4818,688,0,4818,5506,4818,0,365,1,4818,688,0,4818,5506,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),$BL267,0),0)","v":0}]
[106196405,196405,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A268,'4. FY 2019-20'!A:A,0)),\"\")","v":50204},"2016-12-31","LANCASTER HOSPITAL CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A268, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","PALMDALE REGIONAL MEDICAL CENTER","661-382-5000","05-0204","38600 MEDICAL CENTER DRIVE","PALMDALE",93551,null,null,"","RICHARD ALLEN","CEO","WWW.PALMDALEREGIONALHOSPITAL.COM","UNIVERSAL HEALTH SERVICES, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A268,'18. Suspense Closure Open'!A:A,0)),0)","v":0},14133,null,null,6072,null,null,2640,null,null,8737,null,null,null,null,null,null,null,null,1403,null,null,5560,null,null,202,null,null,387,null,null,11377,16125,11632,11377,39134,2640,8737,365,1,11377,16125,11632,11377,39134,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),$BL268,0),0)","v":16125}]
[106196404,196404,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A269,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-08-31","JOYCE EISENBERG KEEFER MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A269, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-09-01","JOYCE EISENBERG KEEFER MEDICAL CENTER","818-774-3000","05-4147","7150 TAMPA AVE.","RESEDA",91335,null,null,"","MOLLY FORREST","CEO","HTTP://WWW.JHA.ORG","JEWISH HOME FOR THE AGING",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A269,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,472,null,null,2910,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,472,2910,0,3382,0,0,365,1,0,472,2910,0,3382,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),$BL269,0),0)","v":0}]
[106196403,196403,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A270,'4. FY 2019-20'!A:A,0)),\"\")","v":50139},"2016-12-31","KAISER FOUNDATION HOSPITAL - DOWNEY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A270, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITAL - DOWNEY","310-803-2121","05-0139","9333 IMPERIAL HIGHWAY","DOWNEY",90242,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A270,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1727,null,null,22882,null,null,1021,null,null,7114,null,null,null,null,null,null,null,null,569,null,null,31462,null,null,null,null,null,1056,null,null,8135,3352,54344,8135,65831,1021,7114,365,1,8135,3352,54344,8135,65831,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),$BL270,0),0)","v":3352}]
[106196168,196168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A271,'4. FY 2019-20'!A:A,0)),\"\")","v":53309},"2016-06-30","EARL & LORAINE MILLER CHILDREN'S HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A271, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","MILLER CHILDREN'S HOSPITAL","562-933-2000","05-3309","2801 ATLANTIC AVENUE","LONG BEACH",90806,null,null,"","JOHN BISHOP","CEO","WWW.MEMORIALCARE.ORG","MEMORIAL HEALTH SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A271,'18. Suspense Closure Open'!A:A,0)),0)","v":0},110,null,null,64,null,null,34484,null,null,13982,null,null,null,null,null,null,null,null,800,null,null,22585,null,null,97,null,null,80,null,null,48466,1087,22649,48466,72202,34484,13982,365,1,48466,1087,22649,48466,72202,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),$BL271,0),0)","v":1087}]
[106196035,196035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A272,'4. FY 2019-20'!A:A,0)),\"\")","v":50723},"2016-12-31","KAISER FOUNDATION HOSPITALS - BALDWIN PARK",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A272, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - BALDWIN PARK","626-851-1011","05-0723","1011 BALDWIN PARK BLVD.","BALDWIN PARK",91706,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A272,'18. Suspense Closure Open'!A:A,0)),0)","v":0},877,null,null,16316,null,null,369,null,null,2188,null,null,null,null,null,null,null,null,76,null,null,16808,null,null,null,null,null,384,null,null,2557,1337,33124,2557,37018,369,2188,365,1,2557,1337,33124,2557,37018,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),$BL272,0),0)","v":1337}]
[106194981,194981,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A273,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","LA CASA PSYCHIATRIC HEALTH FACILITY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A273, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","LA CASA PSYCHIATRIC HEALTH FACILITY","562-630-8672",null,"6060 PARAMOUNT BLVD","LONG BEACH",90805,null,null,"","TIFFANY JUMP","ADMINISTRATOR","WWW.TELECARECORP.COM","TELECARE CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A273,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,625,null,null,null,null,null,5111,null,null,null,null,null,null,null,null,null,null,0,5736,0,0,5736,0,0,365,1,0,5736,0,0,5736,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),$BL273,0),0)","v":0}]
[106194967,194967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A274,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","STAR VIEW ADOLESCENT CENTER, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A274, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","STAR VIEW ADOLESCENT CENTER, INC.","310-373-4556",null,"4025 W 226TH STREET","TORRANCE",90505,"7677 OAKPORT ST, SUITE 1010","OAKLAND",94621,"KENT DUNLAP","PRESIDENT & CEO","WWW.STARSGROUP.COM","STARS BEHAVIORAL HEALTH GROUP HOLDING COMPANY",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A274,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5329,null,null,null,null,null,null,null,null,null,null,0,5329,0,0,5329,0,0,365,1,0,5329,0,0,5329,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),$BL274,0),0)","v":0}]
[106194219,194219,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A275,'4. FY 2019-20'!A:A,0)),\"\")","v":50696},"2016-06-30","KECK HOSPITAL OF USC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A275, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","KECK HOSPITAL OF USC","323-442-8500","05-0696","1500 SAN PABLO STREET","LOS ANGELES",90033,"","","","THOMAS E. JACKIEWICZ","CHIEF EXECUTIVE OFFICER","WWW.KECKMEDICINE.ORG","UNIVERSITY OF SOUTHERN CALIFORNIA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A275,'18. Suspense Closure Open'!A:A,0)),0)","v":0},29022,null,1653,11540,null,162,7322,null,270,9189,null,117,null,null,null,null,null,null,1127,null,116,23479,null,1455,9,null,2,107,null,24,16898,32060,36636,16898,85594,7592,9306,365,1,16898,32060,36636,16898,85594,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),$BL275,0),0)","v":32060}]
[106194010,194010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A276,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","AMERICN RECOVERY CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A276, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","AMERICAN RECOVERY CENTER","909-865-2336",null,"2180 WEST VALLEY BLVD","POMONA",91768,"","","","CELIA ARAGON","ADMINISTRATOR",null,"BEHAVIORAL HEALTH SERVICES, INC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A276,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,365,1,0,0,0,0,0,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),$BL276,0),0)","v":0}]
[106191450,191450,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A277,'4. FY 2019-20'!A:A,0)),\"\")","v":50677},"2016-12-31","KAISER FOUNDATION HOSPITALS - WOODLAND HILLS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A277, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - WOODLAND HILLS","818-719-2777","05-0677","5601 DE SOTO AVENUE","WOODLAND HILLS",91365,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A277,'18. Suspense Closure Open'!A:A,0)),0)","v":0},562,null,null,18773,null,null,257,null,null,1425,null,null,null,null,null,null,null,null,93,null,null,10925,null,null,null,null,null,360,null,null,1682,1015,29698,1682,32395,257,1425,365,1,1682,1015,29698,1682,32395,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),$BL277,0),0)","v":1015}]
[106191306,191306,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A278,'4. FY 2019-20'!A:A,0)),\"\")","v":50717},"2016-06-30","RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A278, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER","562-385-8035","05-0717","7601 E. IMPERIAL HWY","DOWNEY","90242-3456","",null,null,"JORGE OROZCO","CEO","WWW.RANCHO.ORG","COUNTY OF LOS ANGELES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A278,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3734,null,null,988,null,null,24155,null,null,19064,null,null,4915,null,null,null,null,null,1525,null,null,1968,null,null,null,null,null,80,null,null,43219,10254,2956,43219,56429,24155,19064,365,1,43219,10254,2956,43219,56429,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),$BL278,0),0)","v":10254}]
[106191300,191300,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A279,'4. FY 2019-20'!A:A,0)),\"\")","v":2},"2016-12-31","KAISER FOUNDATION HOSPITALS - SO. CA. REGION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A279, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - SO. CA. REGION","626-405-5000",null,"393 E. WALNUT STREET","PASADENA",91188,"393 E. WALNUT STREET - 4TH FL.","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS","","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A279,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,365,1,0,0,0,0,0,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),$BL279,0),0)","v":0}]
[106191231,191231,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A280,'4. FY 2019-20'!A:A,0)),\"\")","v":50040},"2016-06-30","LOS ANGELES COUNTY OLIVE VIEW-UCLA MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A280, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","LOS ANGELES COUNTY OLIVE VIEW-UCLA MEDICAL CENTER","818-364-1555","05-0040","14445 OLIVE VIEW DRIVE","SYLMAR","91342-1495","","","","CHRISTINA GHALY, MD","CEO",null,"COUNTY OF LOS ANGELES","LOS ANGELES COUNTY OLIVE VIEW-UCLA MEDICAL CENTER","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A280,'18. Suspense Closure Open'!A:A,0)),0)","v":0},6214,926,null,925,246,null,29398,1239,null,13689,4206,null,830,87,null,null,null,null,735,4769,null,731,18,null,null,null,null,18,null,null,48532,13579,1920,48532,64031,30637,17895,365,1,48532,13579,1920,48532,64031,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),$BL280,0),0)","v":13579}]
[106191230,191230,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A281,'4. FY 2019-20'!A:A,0)),\"\")","v":50779},"2016-06-30","MARTIN LUTHER KING JR. - LOS ANGELES (MLK-LA) HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A281, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL","424-338-8740","05-0779","1680 E. 120TH STREET","LOS ANGELES",90059,"","","","ELAINE BATCHLOR","CHIEF EXECUTIVE OFFICER","WWW.MLKCOMMUNITYHOSPITAL.ORG","MARTIN LUTHER KING JR. HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A281,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3088,null,null,1096,null,null,3771,null,null,9124,null,null,701,null,null,null,null,null,669,null,null,null,null,null,0,null,null,null,null,null,12895,4458,1096,12895,18449,3771,9124,365,1,12895,4458,1096,12895,18449,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),$BL281,0),0)","v":4458}]
[106191228,191228,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A282,'4. FY 2019-20'!A:A,0)),\"\")","v":50373},"2016-06-30","LOS ANGELES COUNTY + USC MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A282, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","LOS ANGELES COUNTY + USC MEDICAL CENTER","323-409-6871","05-0373","1200 NORTH STATE STREET","LOS ANGELES",90033,null,null,"","DAN CASTILLO, MHA","CHIEF EXEC. OFFICER","WWW.DHS.LACOUNTY.GOV","COUNTY OF LOS ANGELES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A282,'18. Suspense Closure Open'!A:A,0)),0)","v":0},16760,2322,null,5210,746,null,80120,4393,null,46715,9680,null,12357,null,null,null,null,null,7502,3670,null,2127,116,null,null,null,null,148,null,null,140908,42759,8199,140908,191866,84513,56395,365,1,140908,42759,8199,140908,191866,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),$BL282,0),0)","v":42759}]
[106191227,191227,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A283,'4. FY 2019-20'!A:A,0)),\"\")","v":50376},"2016-06-30","LOS ANGELES COUNTY/HARBOR-UCLA MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A283, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","LOS ANGELES COUNTY/HARBOR-UCLA MEDICAL CENTER","310-222-3221","05-0376","1000 W.CARSON STREET","TORRANCE","90502-2910","1000 W.CARSON ST.,BLDG N-25","TORRANCE","90509-2910","KIM MCKENZIE","CEO","WWW.DHS.LACOUNTY.GOV","LOS ANGELES COUNTY DEPT OF HEALTH SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A283,'18. Suspense Closure Open'!A:A,0)),0)","v":0},11072,1098,null,3450,416,null,41876,3710,null,28489,1462,null,6373,574,null,null,null,null,3804,5671,null,1714,null,null,null,null,null,84,8,null,75537,28684,5580,75537,109801,45586,29951,365,1,75537,28684,5580,75537,109801,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),$BL283,0),0)","v":28684}]
[106191225,191225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A284,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","TOM REDGATE MEMORIAL RECOVERY CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A284, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","TOM REDGATE MEMORIAL RECOVERY CENTER","310-599-8444",null,"1775 CHESTNUT ST","LONG BEACH",90813,"","","","CANDY CARGILL-FULLER","ADMINISTRATOR",null,"BEHAVIORAL HEALTH SERVICES, INC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A284,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,365,1,0,0,0,0,0,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),$BL284,0),0)","v":0}]
[106191216,191216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A285,'4. FY 2019-20'!A:A,0)),\"\")","v":50660},"2016-06-30","USC NORRIS CANCER CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A285, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","USC KENNETH NORRIS JR. CANCER HOSPITAL","323-865-3000","05-0660","1441 EASTLAKE AVENUE","LOS ANGELES",90033,"","","","RODNEY HANNERS","CHIEF EXECUTIVE OFFICER","WWW.USCNORRISCANCER.USC,EDU","UNIVERSITY OF SOUTHERN CALIFORNIA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A285,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2645,null,null,694,null,null,2238,null,null,1801,null,null,null,null,null,null,null,null,50,null,null,4252,null,null,10,null,null,13,null,null,4039,2718,4946,4039,11703,2238,1801,365,1,4039,2718,4946,4039,11703,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),$BL285,0),0)","v":2718}]
[106190958,190958,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A286,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","STATE OF CALIFORNIA - DEPARTMENT OF STATE HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A286, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","METROPOLITAN STATE HOSPITAL","562-863-7011","05-4133","11401 BLOOMFIELD AVE","NORWALK",90650,null,null,null,"MICHAEL BARSOM","EXECUTIVE DIRECTOR","WWW.DSH.CA.GOV","STATE OF CALIFORNIA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A286,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,27533,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,199986,null,0,227519,0,0,227519,0,0,365,1,0,227519,0,0,227519,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),$BL286,0),0)","v":0}]
[106190949,190949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A287,'4. FY 2019-20'!A:A,0)),\"\")","v":50624},"2016-09-30","HENRY MAYO NEWHALL MEMORIAL HSP",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A287, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","HENRY MAYO NEWHALL HOSPITAL","661-253-8000","05-0624","23845 MCBEAN PARKWAY","VALENCIA","91355-2083","","","","ROGER E. SEAVER","PRESIDENT / CEO","WWW.HENRYMAYO.COM","HENRY MAYO NEWHALL MEMORIAL HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A287,'18. Suspense Closure Open'!A:A,0)),0)","v":0},17320,969,2528,7141,432,393,4130,2309,142,2931,0,82,2,null,null,null,null,null,895,5,59,15833,1689,784,93,16,3,355,58,12,9594,22315,26272,9594,58181,6581,3013,365,1,9594,22315,26272,9594,58181,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),$BL287,0),0)","v":22315}]
[106190930,190930,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A288,'4. FY 2019-20'!A:A,0)),\"\")","v":54009},"2016-06-30","RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A288, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA","310-825-9111","05-4009","150 UCLA MEDICAL PLAZA","LOS ANGELES","90095-7400",null,null,"","JOHN MAZZIOTTA, MD, PHD","CHIEF EXEC OFFICER","WWW.MEDNET.UCLA.EDU","REGENTS OF THE UNIVERSITY OF CALIFORNIA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A288,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,6304,null,null,1017,null,null,3896,null,null,157,null,null,null,null,null,null,null,null,null,null,null,11984,null,null,1256,null,null,863,null,4053,8423,13001,4053,25477,3896,157,365,1,4053,8423,13001,4053,25477,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),$BL288,0),0)","v":8423}]
[106190883,190883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A289,'4. FY 2019-20'!A:A,0)),\"\")","v":50735},"2016-06-30","WHITTIER  HOSPITAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A289, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","WHITTIER HOSPITAL MEDICAL CENTER","562-945-3561","05-0735","9080 COLIMA ROAD","WHITTIER",90605,null,null,null,"HOWARD TERNES","CEO","WWW.WHITTIERHOSPITAL.COM","AHMC HEALTHCARE INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A289,'18. Suspense Closure Open'!A:A,0)),0)","v":0},5364,null,null,4993,null,null,4659,null,null,8074,null,null,null,null,null,null,null,null,494,null,null,4568,null,null,73,null,null,1395,null,null,12733,7326,9561,12733,29620,4659,8074,365,1,12733,7326,9561,12733,29620,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),$BL289,0),0)","v":7326}]
[106190878,190878,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A290,'4. FY 2019-20'!A:A,0)),\"\")","v":50103},"2016-12-31","WHITE MEMORIAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A290, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","WHITE MEMORIAL MEDICAL CENTER","323-268-5000","05-0103","1720 CESAR E. CHAVEZ AVENUE","LOS ANGELES","90033-2462","","","","JOHN RAFFOUL","PRESIDENT & CEO","WWW.WHITEMEMORIAL.COM","ADVENTIST HEALTH SYSTEM",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A290,'18. Suspense Closure Open'!A:A,0)),0)","v":0},12032,2111,2215,8074,310,209,17606,5963,14,24541,46,760,0,0,null,null,null,null,1284,592,18,4170,222,127,277,295,null,1117,118,null,48930,20059,13112,48930,82101,23583,25347,365,1,48930,20059,13112,48930,82101,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),$BL290,0),0)","v":20059}]
[106190859,190859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A291,'4. FY 2019-20'!A:A,0)),\"\")","v":50481},"2016-12-31","WEST HILLS HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A291, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","WEST HILLS HOSPITAL AND MEDICAL CENTER","818-676-4000","05-0481","7300 MEDICAL CENTER DRIVE","WEST HILLS",91307,null,null,null,"DOUG LONG","CEO","WWW.WESTHILLSHOSPITAL.COM","HCA CORPORATION, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A291,'18. Suspense Closure Open'!A:A,0)),0)","v":0},21456,null,null,3732,null,null,2833,null,null,4338,null,null,null,null,null,null,null,null,726,null,null,8960,null,null,165,null,null,357,null,null,7171,22704,12692,7171,42567,2833,4338,365,1,7171,22704,12692,7171,42567,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),$BL291,0),0)","v":22704}]
[106190857,190857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A292,'4. FY 2019-20'!A:A,0)),\"\")","v":50096},"2016-12-31","WEST COVINA MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A292, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","WEST COVINA MEDICAL CENTER","818-338-8481","05-0096","725 SOUTH ORANGE BLVD","WEST COVINA",91790,null,null,null,"GERALD WALLMAN","ADMINISTRATOR","WCMC725.COM","WEST COVINA MEDICAL CENTER","DOCTORS HOSPITAL OF WEST COVINA","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A292,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1047,null,null,8,null,null,44,null,null,95,null,null,null,null,null,null,null,null,566,null,null,null,null,null,null,null,null,378,null,null,139,1991,8,139,2138,44,95,365,1,139,1991,8,139,2138,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),$BL292,0),0)","v":1991}]
[106190818,190818,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A293,'4. FY 2019-20'!A:A,0)),\"\")","v":50124},"2016-06-30","USC VERDUGO HILLS HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A293, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-05-29","USC VERDUGO HILLS HOSPITAL","818-790-7100","05-0124","1812 VERDUGO BOULEVARD","GLENDALE",91208,"","","","KEITH HOBBS","CEO","USCVHH.ORG","USC VERDUGO HILLS HOSPITAL","VERDUGO HILLS HOSPITAL","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A293,'18. Suspense Closure Open'!A:A,0)),0)","v":0},9943,7374,null,1581,803,null,1415,22,null,1860,3,null,null,null,null,null,null,null,null,null,null,5012,874,null,258,10,null,161,3,null,3300,17749,{"$f":"(AA293+AB293+AC293+AM293+AN293+AO293+AS293+AT293+AU293)","v":8270},3300,29319,1317.8517587939698,1708.5301507537688,398,{"$f":"IF(BI293=365,1,BI293/365)","v":1.0904109589041096},{"$f":"BB293/BJ293","v":3026.3819095477388},16277.349246231157,{"$f":"BD293/BJ293","v":7584.2964824120609},3026.3819095477388,26888.027638190957,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),$BL293,0),0)","v":16277.349246231157}]
[106190812,190812,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A294,'4. FY 2019-20'!A:A,0)),\"\")","v":50126},"2016-10-31","VALLEY PRESBYTERIAN HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A294, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-11-01","VALLEY PRESBYTERIAN HOSPITAL","818-902-5718","05-0126","15107 VANOWEN STREET","VAN NUYS","91405-4542","","","","GUSTAVO VALDESPINO","PRESIDENT","WWW.VALLEYPRES.ORG","VALLEY PRESBYTERIAN HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A294,'18. Suspense Closure Open'!A:A,0)),0)","v":0},15426,null,2492,3302,null,28,16085,null,31,22370,null,295,null,null,null,null,null,null,861,null,132,4676,null,324,57,null,null,391,null,null,38781,19359,8330,38781,66470,16116,22665,365,1,38781,19359,8330,38781,66470,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),$BL294,0),0)","v":19359}]
[106190796,190796,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A295,'4. FY 2019-20'!A:A,0)),\"\")","v":50262},"2016-06-30","UNIVERSITY OF CALIFORNIA LOS ANGELES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A295, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","RONALD REAGAN UCLA MEDICAL CENTER","310-825-5041","05-0262","10833 LE CONTE AVE.","LOS ANGELES",90095,"10920 WILSHIRE BLVD., STE 1700","LOS ANGELES",90024,"JOHN MAZZIOTTA","CEO","WWW.MEDNET.UCLA.EDU","REGENTS OF THE UNIVERSITY OF CALIFORNIA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A295,'18. Suspense Closure Open'!A:A,0)),0)","v":0},47761,null,null,7916,null,null,29536,null,null,11373,null,null,null,null,null,4,null,null,1405,null,null,67710,null,null,109,null,null,2072,null,null,40909,51347,75630,40909,167886,29536,11373,365,1,40909,51347,75630,40909,167886,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),$BL295,0),0)","v":51347}]
[106190782,190782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A296,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","TARZANA TREATMENT CENTERS, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A296, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","TARZANA TREATMENT CENTER","818-996-1051","05-4148","18646 OXNARD STREET","TARZANA",91356,"","","","ALBERT SENELLA","PRESIDENT & C.E.O.","WWW.TARZANATC.ORG","TARZANA TREATMENT CENTERS, INC.","","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A296,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,365,1,0,0,0,0,0,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),$BL296,0),0)","v":0}]
[106190766,190766,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A297,'4. FY 2019-20'!A:A,0)),\"\")","v":50771},"2016-12-31","COAST PLAZA HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A297, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","COAST PLAZA HOSPITAL","562-868-3751","05-0771","13100 STUDEBAKER ROAD","NORWALK",90650,"","","","GREGORY PADILLA","CEO",null,"AVANTI HOSPITALS, LLC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A297,'18. Suspense Closure Open'!A:A,0)),0)","v":0},4417,null,null,1350,null,null,1685,null,null,4512,null,null,null,null,null,null,null,null,265,null,null,496,null,null,127,null,null,176,null,null,6197,4985,1846,6197,13028,1685,4512,365,1,6197,4985,1846,6197,13028,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),$BL297,0),0)","v":4985}]
[106190762,190762,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A298,'4. FY 2019-20'!A:A,0)),\"\")","v":50502},"2016-06-30","ST. VINCENT MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A298, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ST. VINCENT MEDICAL CENTER","213-484-7111","05-0502","2131 WEST THIRD STREET","LOS ANGELES",90057,null,null,"","FRANK CRACOLICI","CEO",null,"VERITY HEALTH SYSTEM",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A298,'18. Suspense Closure Open'!A:A,0)),0)","v":0},20235,null,4935,7672,null,175,4235,null,6,6114,null,124,null,null,null,null,null,null,823,null,44,4151,null,348,181,null,null,107,null,null,10479,26325,12346,10479,49150,4241,6238,365,1,10479,26325,12346,10479,49150,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),$BL298,0),0)","v":26325}]
[106190758,190758,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A299,'4. FY 2019-20'!A:A,0)),\"\")","v":50235},"2016-12-31","PROVIDENCE SAINT JOSEPH MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A299, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","PROVIDENCE SAINT JOSEPH MEDICAL CENTER","818-843-5111","05-0235","501 SOUTH BUENA VISTA STREET","BURBANK","91505-4866","","","","KELLY LINDEN","CEO","WWW.PROVIDENCE.ORG","PROVIDENCE HEALTH & SERVICES","","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A299,'18. Suspense Closure Open'!A:A,0)),0)","v":0},30911,null,1821,4215,null,86,7683,null,16,8623,null,34,null,null,null,null,null,null,531,null,52,18009,null,776,268,null,8,161,null,4,16356,33756,23086,16356,73198,7699,8657,365,1,16356,33756,23086,16356,73198,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),$BL299,0),0)","v":33756}]
[106190756,190756,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A300,'4. FY 2019-20'!A:A,0)),\"\")","v":50290},"2016-12-31","PROVIDENCE SAINT JOHN'S HEALTH CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A300, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","PROVIDENCE SAINT JOHN'S HEALTH CENTER","310-829-5511","05-0290","2121 SANTA MONICA BLVD","SANTA MONICA",90404,"","","","MARCEL LOH","CEO","HTTP://CALIFORNIA.PROVIDENCE.ORG/SAINT-JOHNS/","PROVIDENCE HEALTH & SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A300,'18. Suspense Closure Open'!A:A,0)),0)","v":0},28108,null,null,3237,null,null,1678,null,null,1384,null,null,null,null,null,null,null,null,546,null,null,18719,null,null,227,null,null,186,null,null,3062,29067,21956,3062,54085,1678,1384,365,1,3062,29067,21956,3062,54085,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),$BL300,0),0)","v":29067}]
[106190754,190754,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A301,'4. FY 2019-20'!A:A,0)),\"\")","v":50104},"2016-06-30","ST. FRANCIS MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A301, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ST. FRANCIS MEDICAL CENTER","310-603-6000","05-0104","3630 E. IMPERIAL HIGHWAY","LYNWOOD",90262,null,null,"","GERALD KOZAI","CEO","WWW.STFRANCISMEDICALCENTER.ORG","VERITY HEALTH SYSTEM",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A301,'18. Suspense Closure Open'!A:A,0)),0)","v":0},11406,3414,null,9154,892,null,24273,7659,null,23265,1,null,456,7,null,null,null,null,169,null,null,3059,192,null,427,null,null,504,370,null,55198,16753,13297,55198,85248,31932,23266,365,1,55198,16753,13297,55198,85248,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),$BL301,0),0)","v":16753}]
[106190712,190712,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A302,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"2016-12-31","SHRINERS CHILDREN HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A302, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","SHRINERS HOSPITAL FOR CHILDREN - LA","626-389-9300","05-3310","3160 GENEVA STREET","LOS ANGELES",90020,"","","","LOU LAZATIN","ADMINISTRATOR","WWW.SHRINERSSHQ.ORG","SHRINERS HOSPITALS FOR CHILDREN LOS ANGELES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A302,'18. Suspense Closure Open'!A:A,0)),0)","v":303},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,null,null,null,null,null,0,149,0,0,149,0,0,365,1,0,149,0,0,149,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),$BL302,0),0)","v":149}]
[106190708,190708,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A303,'4. FY 2019-20'!A:A,0)),\"\")","v":50755},"2016-12-31","PRIME HEALTHCARE SERVICES-SHERMAN OAKS, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A303, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SHERMAN OAKS HOSPITAL","818-981-7111","05-0755","4929 VAN NUYS BLVD.","SHERMAN OAKS",91403,null,null,"","BOCKHI PARK","CEO","SHERMANOAKSHOSPITAL.ORG","PRIME HEALTHCARE SERVICES FOUNDATION, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A303,'18. Suspense Closure Open'!A:A,0)),0)","v":0},12503,4957,null,1636,786,null,2056,12,null,4382,null,null,null,null,null,null,null,null,237,0,null,1437,498,null,76,null,null,272,2,null,6450,18047,4357,6450,28854,2068,4382,365,1,6450,18047,4357,6450,28854,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),$BL303,0),0)","v":18047}]
[106190696,190696,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A304,'4. FY 2019-20'!A:A,0)),\"\")","v":50378},"2016-12-31","PACIFICA OF THE VALLEY HOSPITAL CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A304, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","PACIFICA HOSPITAL OF THE VALLEY","818-252-2450","05-0378","9449 SAN FERNANDO ROAD","SUN VALLEY",91352,null,null,"","DENISE SMYTHE","CFO",null,"PACIFICA OF THE VALLEY CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A304,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1514,3005,null,301,897,null,2167,8623,null,3846,17,null,null,null,null,null,null,null,217,101,null,825,552,null,14,55,null,98,203,null,14653,5207,2575,14653,22435,10790,3863,365,1,14653,5207,2575,14653,22435,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),$BL304,0),0)","v":5207}]
[106190687,190687,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A305,'4. FY 2019-20'!A:A,0)),\"\")","v":50112},"2016-06-30","SANTA MONICA-UCLA MEDICAL CENTER AND ORTHOPAEDIC HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A305, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SANTA MONICA-UCLA MEDICAL CENTER AND ORTHOPAEDIC HOSPITAL","310-319-4000","05-0112","1250 16TH STREET","SANTA MONICA",90404,"10920 WILSHIRE BL. SUITE 1700","LOS ANGELES",90024,"JOHNESE SPISSO, MPA","CEO","WWW.MEDNET.UCLAHEALTH.ORG","REGENTS OF THE UNIVERSITY OF CALIFORNIA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A305,'18. Suspense Closure Open'!A:A,0)),0)","v":0},28698,null,null,9429,null,null,6974,null,null,5852,null,null,null,null,null,null,null,null,324,null,null,26666,null,null,148,null,null,737,null,null,12826,29907,36095,12826,78828,6974,5852,365,1,12826,29907,36095,12826,78828,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),$BL305,0),0)","v":29907}]
[106190681,190681,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A306,'4. FY 2019-20'!A:A,0)),\"\")","v":50751},"2016-12-31","MIRACLE MILE MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A306, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","MIRACLE MILE MEDICAL CENTER","323-930-1040","05-0751","6000 SAN VICENTE BLVD","LOS ANGELES",90036,"","","","DR. GIL TEPPER","CEO","WWW.MIRACLEMILEMEDICALCENTER.COM","DR. GIL TEPPER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A306,'18. Suspense Closure Open'!A:A,0)),0)","v":0},239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423,null,null,null,null,null,null,null,null,0,null,null,0,662,0,0,662,0,0,365,1,0,662,0,0,662,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),$BL306,0),0)","v":662}]
[106190680,190680,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A307,'4. FY 2019-20'!A:A,0)),\"\")","v":50078},"2016-12-31","PROVIDENCE LITTLE CO OF MARY MED CTR - SAN PEDRO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A307, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","PROVIDENCE LITTLE CO OF MARY MED CTR - SAN PEDRO","310-832-3311","05-0078","1300 WEST SEVENTH STREET","SAN PEDRO",90732,"501 S. BUENA VISTA STREET","BURBANK","91505-4866","MARY E KINGSTON","CEO","HTTP://CALIFORNIA.PROVIDENCE.ORG/SANPEDRO","PROVIDENCE HEALTH & SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A307,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3864,2662,2059,4016,1943,460,2948,1955,114,4016,118,137,null,null,null,null,null,null,594,17,75,2759,663,2141,350,270,32,268,206,24,9288,10421,11982,9288,31691,5017,4271,365,1,9288,10421,11982,9288,31691,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),$BL307,0),0)","v":10421}]
[106190673,190673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A308,'4. FY 2019-20'!A:A,0)),\"\")","v":50588},"2016-12-31","PRIME HEALTHCARE SERVICES - SAN DIMAS, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A308, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SAN DIMAS COMMUNITY HOSPITAL","909-599-6811","05-0588","1350 WEST COVINA BLVD","SAN DIMAS",91773,null,null,"","KURT WEINMEISTER","CEO","SANDIMASHOSPITAL.COM","PRIME HEALTHCARE SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A308,'18. Suspense Closure Open'!A:A,0)),0)","v":0},4968,null,null,2599,null,null,1072,null,null,1834,null,null,null,null,null,null,null,null,113,null,null,2712,null,null,null,null,null,245,null,null,2906,5326,5311,2906,13543,1072,1834,365,1,2906,5326,5311,2906,13543,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),$BL308,0),0)","v":5326}]
[106190661,190661,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A309,'4. FY 2019-20'!A:A,0)),\"\")","v":50763},"2016-12-31","SUCCESS HEALTHCARE 1 LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A309, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SILVER LAKE MEDICAL CENTER","213-989-6128","05-0763","1711 WEST TEMPLE STREET","LOS ANGELES",90026,null,null,null,"MICHAEL PHILLIPS","CEO","WWW.SILVERLAKEMC.COM","SUCCESS HEALTHCARE LLC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A309,'18. Suspense Closure Open'!A:A,0)),0)","v":0},8218,17049,null,761,1647,null,2341,19274,null,3060,38,null,null,null,null,null,null,null,327,3,null,128,46,null,1,null,null,216,154,null,24713,25968,2582,24713,53263,21615,3098,365,1,24713,25968,2582,24713,53263,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),$BL309,0),0)","v":25968}]
[106190636,190636,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A310,'4. FY 2019-20'!A:A,0)),\"\")","v":50382},"2016-12-31","CITRUS VALLEY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A310, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","CITRUS VALLEY MEDICAL CENTER","626-858-8541","05-0369","1115 SO. SUNSET AVE","WEST COVINA",91790,"PO BOX 6108","COVINA","91722-5108","ROBERT CURRY","PRESIDENT/CEO","CVHP.ORG","CITRUS VALLEY HEALTH PARTNERS","","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A310,'18. Suspense Closure Open'!A:A,0)),0)","v":0},25572,692,2629,15430,56,156,18557,4224,89,17148,3,314,null,null,null,null,null,null,316,3,68,12347,68,453,775,58,null,1674,196,null,40335,31983,28510,40335,100828,22870,17465,365,1,40335,31983,28510,40335,100828,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),$BL310,0),0)","v":31983}]
[106190631,190631,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A311,'4. FY 2019-20'!A:A,0)),\"\")","v":50169},"2016-09-30","PRESBYTERIAN INTERCOMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A311, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","PRESBYTERIAN INTERCOMMUNITY HOSPITAL","562-698-0811","05-0169","12401 E. WASHINGTON BLVD","WHITTIER","90602-1006","12102 WASHINGTON BLVD","WHITTIER",90606,"JAMES R. WEST","CHIEF EXECUTIVE OFFICER","HTTP://PIHHEALTH.ORG/","INTERHEALTH CORP.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A311,'18. Suspense Closure Open'!A:A,0)),0)","v":0},20214,null,1522,18348,null,152,7657,null,145,4191,null,11,null,null,null,null,null,null,1928,null,66,15500,null,792,864,null,null,1349,null,85,12004,26028,34792,12004,72824,7802,4202,365,1,12004,26028,34792,12004,72824,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),$BL311,0),0)","v":26028}]
[106190630,190630,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A312,'4. FY 2019-20'!A:A,0)),\"\")","v":50231},"2016-12-31","POMONA VALLEY HOSPITAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A312, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","POMONA VALLEY HOSPITAL MEDICAL CENTER","909-865-9500","05-0231","1798 NORTH GAREY AVENUE","POMONA",91767,null,null,"","RICHARD E YOCHUM","CEO","WWW.PVHMC.ORG","POMONA VALLEY HOSPITAL MEDICAL CENTER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A312,'18. Suspense Closure Open'!A:A,0)),0)","v":0},13841,null,null,14392,null,null,26169,null,null,21651,null,null,null,null,null,null,null,null,532,null,null,11634,null,null,361,null,null,1755,null,null,47820,16489,26026,47820,90335,26169,21651,365,1,47820,16489,26026,47820,90335,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),$BL312,0),0)","v":16489}]
["106190587(o)",null,{"$f":"IFERROR(INDEX(#REF!,MATCH(A313,#REF!,0)),\"\")","v":""},"2016-12-31","CHLB, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A313, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","COLLEGE MEDICAL CENTER","562-424-7422","05-0776","2776 PACIFIC AVE","LONG BEACH",90806,null,null,"","JOE AVELINO","CEO","WWW.COLLEGEMEDICALCENTER.COM","CHLB, LLC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A313,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1695,5469,null,632,1581,null,4156,35017,null,2810,12,null,null,null,null,null,null,null,0,476,null,182,571,null,31,293,null,27,912,null,41995,8903,2966,41995,53864,39173,2822,365,1,41995,8903,2966,41995,53864,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),$BL313,0),0)","v":0}]
[106190587,{"$f":"A314-106000000","v":190587},{"$f":"IFERROR(INDEX(#REF!,MATCH(A314,#REF!,0)),\"\")","v":""},"2016-12-31","CHLB, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A314, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","COLLEGE MEDICAL CENTER","562-424-7422","05-0776","2776 PACIFIC AVE","LONG BEACH",90806,null,null,null,"JOE AVELINO","CEO","WWW.COLLEGEMEDICALCENTER.COM","CHLB, LLC",null,"2016-01-01",{"$f":"IFERROR(INDEX(#REF!,MATCH(A314,#REF!,0)),0)","v":0},{"$f":"INT(X313*1.129455666)","v":1914},{"$f":"INT(Y313*1.129455666)","v":6176},0,713,1785,0,4694,39550,0,3173,13,0,0,0,0,0,0,0,0,537,0,205,644,0,35,330,0,30,1030,0,47430,{"$f":"(X314+Y314+Z314+AJ314+AK314+AL314+AP314+AQ314+AR314+AV314+AW314+AX314+AY314+AZ314+BA314)","v":10052},3347,47430,60829,44244,3186,365,1,47430,10052,3347,47430,60829,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),$BL314,0),0)","v":10052}]
[106190568,190568,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A315,'4. FY 2019-20'!A:A,0)),\"\")","v":50116},"2016-06-30","NORTHRIDGE HOSPITAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A315, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","NORTHRIDGE HOSPITAL MEDICAL CENTER","818-885-8500","05-0116","18300 ROSCOE BLVD","NORTHRIDGE",91328,"251 SO. LAKE AVENUE","PASADENA",91101,"SALIBA SALO","CEO","WWW.NORTHRIDGEHOSPITAL.ORG/","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A315,'18. Suspense Closure Open'!A:A,0)),0)","v":0},17750,1269,1196,6744,2475,208,7885,698,12,7051,9,16,null,null,null,null,null,null,634,59,319,9063,4608,2403,255,25,null,17,2,null,15671,21526,25501,15671,62698,8595,7076,365,1,15671,21526,25501,15671,62698,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),$BL315,0),0)","v":21526}]
[106190555,190555,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A316,'4. FY 2019-20'!A:A,0)),\"\")","v":50625},"2016-06-30","CEDARS-SINAI MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A316, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","CEDARS-SINAI MEDICAL CENTER","323-568-8504","05-0625","8700 BEVERLY BLVD","LOS ANGELES","90048-1865",null,null,"","PRISELAC THOMAS","PRESIDENT & CEO","WWW.CEDARS~SINAI.EDU","CEDARS-SINAI MEDICAL CENTER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A316,'18. Suspense Closure Open'!A:A,0)),0)","v":0},108432,null,5008,9504,null,274,20558,null,103,13405,null,28,null,null,null,null,null,null,5024,null,406,83556,null,3059,4,null,null,1991,null,36,34094,120901,96393,34094,251388,20661,13433,365,1,34094,120901,96393,34094,251388,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),$BL316,0),0)","v":120901}]
[106190552,190552,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A317,'4. FY 2019-20'!A:A,0)),\"\")","v":50552},"2016-12-31","MOTION PICTURE AND TELEVISION FUND",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A317, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","MOTION PICTURE AND TELEVISION HOSPITAL","818-876-4169","05-0552","23388 MULHOLLAND DRIVE","WOODLAND HILLS",91364,null,null,null,"ROBERT BEITCHER","PRESIDENT / CEO","WWW.MPTF.COM","MPTF",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A317,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,788,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,79,null,8,867,31,8,906,8,0,365,1,8,867,31,8,906,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),$BL317,0),0)","v":867}]
[106190547,190547,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A318,'4. FY 2019-20'!A:A,0)),\"\")","v":50736},"2016-06-30","MONTEREY PARK HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A318, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","MONTEREY PARK HOSPITAL","626-570-9000","05-0736","900 SOUTH ATLANTIC BLVD","MONTEREY PARK",91754,null,null,null,"PHILIP A. COHEN","CEO",null,"AHMC HEALTHCARE INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A318,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3217,null,null,2306,null,null,2672,null,null,8805,null,null,null,null,null,null,null,null,58,null,null,2208,null,null,63,null,null,819,null,null,11477,4157,4514,11477,20148,2672,8805,365,1,11477,4157,4514,11477,20148,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),$BL318,0),0)","v":4157}]
[106190541,190541,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A319,'4. FY 2019-20'!A:A,0)),\"\")","v":52054},"2016-12-31","ALAKOR HEALTHCARE LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A319, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","MONROVIA MEMORIAL HOSPITAL","626-408-9800","05-0155","323 S. HELIOTROPE AVENUE","MONROVIA",91016,"","","","RON KUPFERSTEIN","CEO",null,"ALAKOR HEALTHCARE LLC","MONROVIA COMMINTY HOSPITAL","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A319,'18. Suspense Closure Open'!A:A,0)),0)","v":0},11481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,null,null,null,null,null,null,null,null,null,null,null,0,12142,0,0,12142,0,0,365,1,0,12142,0,0,12142,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),$BL319,0),0)","v":12142}]
[106190534,190534,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A320,'4. FY 2019-20'!A:A,0)),\"\")","v":50742},"2016-12-31","OLYMPIA MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A320, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","OLYMPIA MEDICAL CENTER","323-932-5413","05-0742","5900 WEST OLYMPIC BLVD","LOS ANGELES",90036,null,null,null,"MATT WILLIAMS","CEO/CFO","WWW.OLYMPIAMC.COM","OLYMPIA MEDICAL CENTER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A320,'18. Suspense Closure Open'!A:A,0)),0)","v":0},14378,null,null,1627,null,null,2855,null,null,5281,null,null,null,null,null,null,null,null,1620,null,null,977,null,null,664,null,null,99,null,null,8136,16761,2604,8136,27501,2855,5281,365,1,8136,16761,2604,8136,27501,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),$BL320,0),0)","v":16761}]
[106190529,190529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A321,'4. FY 2019-20'!A:A,0)),\"\")","v":50238},"2016-12-31","METHODIST HOSPITAL OF SOUTHERN CALIFORNIA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A321, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","METHODIST HOSPITAL OF SOUTHERN CALIFORNIA","626-445-4441","05-0238","300 WEST HUNTINGTON DRIVE","ARCADIA",91007,"PO BOX 60016","ARCADIA","91006-6601","DAN F. AUSMAN","CEO","WWW.METHODISTHOSPITAL.ORG","METHODIST HOSPITAL OF SOUTHERN CALIFORNIA","","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A321,'18. Suspense Closure Open'!A:A,0)),0)","v":0},28599,null,6226,10030,null,119,4669,null,97,6038,null,34,null,null,null,null,null,null,1371,null,73,12806,null,642,156,null,null,1423,null,null,10838,37848,23597,10838,72283,4766,6072,365,1,10838,37848,23597,10838,72283,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),$BL321,0),0)","v":37848}]
[106190525,190525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A322,'4. FY 2019-20'!A:A,0)),\"\")","v":50485},"2016-06-30","LONG BEACH MEMORIAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A322, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","LONG BEACH MEMORIAL MEDICAL CENTER","562-933-2000","05-0485","2801 ATLANTIC AVENUE","LONG BEACH",90806,null,null,"","JOHN BISHOP","CEO","WWW.MEMORIALCARE.ORG","MEMORIAL HEALTH SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A322,'18. Suspense Closure Open'!A:A,0)),0)","v":0},30653,null,2487,14963,null,717,10068,null,398,19516,null,602,98,null,null,null,null,null,1414,null,31,19929,null,2231,130,null,19,553,null,null,30584,35385,37840,30584,103809,10466,20118,365,1,30584,35385,37840,30584,103809,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),$BL322,0),0)","v":35385}]
[106190524,190524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A323,'4. FY 2019-20'!A:A,0)),\"\")","v":50704},"2016-12-31","MISSION COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A323, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","MISSION COMMUNITY HOSPITAL - PANORAMA","818-787-2222","05-2704","14850 ROSCOE BOULEVARD","PANORAMA CITY",91402,"","","","JAMES THEIRING","CEO","WWW.MCHOLINE.ORG","DEANCO HEALTHCARE, LLC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A323,'18. Suspense Closure Open'!A:A,0)),0)","v":0},10936,3230,null,1379,312,null,3992,15614,null,3057,50,null,null,null,null,null,null,null,613,95,null,952,156,null,193,126,null,316,290,null,22713,15799,2799,22713,41311,19606,3107,365,1,22713,15799,2799,22713,41311,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),$BL323,0),0)","v":15799}]
[106190522,190522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A324,'4. FY 2019-20'!A:A,0)),\"\")","v":50058},"2016-06-30","GLENDALE MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A324, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","GLENDALE MEMORIAL HOSPITAL AND HEALTH CENTER","818-502-1900","05-0058","1429 SOUTH CENTRAL AVENUE","GLENDALE","91204-2594",null,null,null,"JACK IVIE","PRESIDENT/CEO","GLENDALEMEMORIAL.COM","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A324,'18. Suspense Closure Open'!A:A,0)),0)","v":0},24068,null,2996,4425,null,27,7484,null,40,9524,null,414,null,null,null,null,null,null,99,null,53,3124,null,104,302,null,null,984,null,null,17462,28502,7680,17462,53644,7524,9938,365,1,17462,28502,7680,17462,53644,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),$BL324,0),0)","v":28502}]
[106190521,190521,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A325,'4. FY 2019-20'!A:A,0)),\"\")","v":50468},"2016-12-31","MEMORIAL HOSPITAL OF GARDENA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A325, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","MEMORIAL HOSPITAL OF GARDENA","310-532-4200","05-0468","1145 WEST REDONDO BEACH BLVD","GARDENA",90247,"","","","KATHY WOJNO","CEO","WWW.MHGLAX.COM","AVANTI HOSPITALS, LLC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A325,'18. Suspense Closure Open'!A:A,0)),0)","v":0},4713,null,null,2441,null,null,5145,null,null,9109,null,null,51,null,null,0,null,null,481,null,null,392,null,null,126,null,null,274,null,null,14254,5645,2833,14254,22732,5145,9109,365,1,14254,5645,2833,14254,22732,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),$BL325,0),0)","v":5645}]
[106190517,190517,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A326,'4. FY 2019-20'!A:A,0)),\"\")","v":50761},"2016-12-31","PROVIDENCE TARZANA MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A326, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","PROVIDENCE TARZANA MEDICAL CENTER","818-881-0800","05-0761","18321 CLARK STREET","TARZANA",91356,"","","","DALE SUROWITZ","ADMINISTRATOR",null,"PROVIDENCE HEALTH AND SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A326,'18. Suspense Closure Open'!A:A,0)),0)","v":0},22636,null,null,3180,null,null,4877,null,null,5341,null,null,null,null,null,null,null,null,518,null,null,15316,null,null,151,null,null,176,null,null,10218,23481,18496,10218,52195,4877,5341,365,1,10218,23481,18496,10218,52195,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),$BL326,0),0)","v":23481}]
[106190500,190500,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A327,'4. FY 2019-20'!A:A,0)),\"\")","v":50740},"2016-06-30","MARINA DEL REY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A327, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","MARINA DEL REY HOSPITAL","310-823-8911","05-0740","4650 LINCOLN BLVD","MARINA DEL REY",90291,null,null,null,"MARK GAVENS","CEO",null,"MARINA DEL REY HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A327,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3014,null,null,865,null,null,545,null,null,482,null,null,null,null,null,null,null,null,372,null,null,1366,null,null,5,null,null,69,null,null,1027,3460,2231,1027,6718,1099.0331491712707,971.98895027624303,181,0.49589041095890413,2071.0220994475139,6977.348066298342,4498.9779005524861,2071.0220994475139,13547.348066298342,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),$BL327,0),0)","v":6977.348066298342}]
[106190475,190475,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A328,'4. FY 2019-20'!A:A,0)),\"\")","v":50727},"2016-06-30","COMMUNITY HOSPITAL LONG BEACH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A328, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","COMMUNITY HOSPITAL LONG BEACH","562-498-1000","05-0727","1720 TERMINO AVENUE","LONG BEACH",90804,null,null,"","JOHN BISHOP","CEO","WWW.MEMORIALCARE.ORG","MEMORIAL HEALTH SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A328,'18. Suspense Closure Open'!A:A,0)),0)","v":548},7463,1560,null,2685,1107,null,889,1274,null,2232,3141,null,null,null,null,null,null,null,129,32,null,2003,1060,null,138,105,null,29,58,null,7536,9514,6855,7536,23905,2163,5373,365,1,7536,9514,6855,7536,23905,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),$BL328,0),0)","v":9514}]
[106190470,{"$f":"A329-106000000","v":190470},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A329,'4. FY 2019-20'!A:A,0)),\"\")","v":50353},"2016-12-31","PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A329, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE","310-540-6767","05-0353","4101 TORRANCE BLVD","TORRANCE",90503,null,null,"","MARY KINGSTON","CHIEF EXEC OFFICER","LCMHS.ORG","PROVIDENCE HEALTH & SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A329,'18. Suspense Closure Open'!A:A,0)),0)","v":0},19478,null,null,11112,null,null,7506,null,null,7099,null,null,null,null,null,null,null,null,1021,null,null,20677,null,null,360,null,null,312,null,null,{"$f":"(AD329+AE329+AF329+AG329+AH329+AI329)","v":14605},{"$f":"(X329+Y329+Z329+AJ329+AK329+AL329+AP329+AQ329+AR329+AV329+AW329+AX329+AY329+AZ329+BA329)","v":21171},{"$f":"(AA329+AB329+AC329+AM329+AN329+AO329+AS329+AT329+AU329)","v":31789},{"$f":"BB329","v":14605},{"$f":"BD329+BC329+BB329","v":67565},{"$f":"(AD329+AE329+AF329)/BJ329","v":7506},{"$f":"(AI329+AH329+AG329)/BJ329","v":7099},{"$f":"(D329-G329)","v":365},{"$f":"IF(BI329=365,1,BI329/365)","v":1},{"$f":"BB329/BJ329","v":14605},{"$f":"BC329/BJ329","v":21171},{"$f":"BD329/BJ329","v":31789},{"$f":"BK329","v":14605},{"$f":"BK329+BL329+BM329","v":67565},{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),$BL329,0),0)","v":21171}]
[106190468,190468,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A330,'4. FY 2019-20'!A:A,0)),\"\")","v":52046},"2016-06-30","PROMISE HOSPITAL OF EAST LOS ANGELES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A330, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","PROMISE HOSPITAL ELA - ELA CAMPUS, SUBURBAN CAMPUS","560-531-3110","05-2046","16453 SOUTH COLORADO AVENUE","PARAMOUNT",90723,"","","","MICHAEL KERR","CEO","WWW.PROMISEEASTLA.COM","PROMISE HOSPITAL OF EAST LOS ANGELES LP",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A330,'18. Suspense Closure Open'!A:A,0)),0)","v":302},41402,null,null,1483,null,null,793,null,null,6907,null,null,null,null,null,null,null,null,752,null,null,2789,null,null,null,null,null,null,null,null,7700,42154,4272,7700,54126,793,6907,365,1,7700,42154,4272,7700,54126,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),$BL330,0),0)","v":42154}]
[106190462,190462,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A331,'4. FY 2019-20'!A:A,0)),\"\")","v":54078},"2016-12-31","AURORA LAS ENCINAS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A331, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","AURORA LAS ENCINAS","626-795-9901","05-4078","2900 E DEL MAR BLVD","PASADENA",91107,"","","","TOM MAHLE","CEO/ADMINISTRATOR","WWW.AURORABEHAVIORAL.COM","SIGNATURE HEALTHCARE SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A331,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,7025,null,null,1803,null,null,1205,null,null,54,null,null,40,null,null,null,null,null,5841,null,null,10858,null,null,742,null,null,947,null,1259,14595,12661,1259,28515,1205,54,365,1,1259,14595,12661,1259,28515,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),$BL331,0),0)","v":14595}]
[106190449,190449,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A332,'4. FY 2019-20'!A:A,0)),\"\")","v":52038},"2016-12-31","KINDRED HOSPITAL LA MIRADA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A332, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","KINDRED HOSPITAL - LA MIRADA","562-944-1900","05-2038","14900 EAST IMPERIAL HIGHWAY","LA MIRADA","90638-2172",null,null,"","DAVE KOWALSKI","ADMINISTRATOR","WWW.KINDREDHEALTHCARE.COM","KINDRED HEALTHCARE INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A332,'18. Suspense Closure Open'!A:A,0)),0)","v":0},39553,null,null,3454,null,null,864,null,null,7865,null,null,null,null,null,null,null,null,7856,null,null,null,null,null,null,null,null,null,null,null,8729,47409,3454,8729,59592,864,7865,365,1,8729,47409,3454,8729,59592,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),$BL332,0),0)","v":47409}]
[106190434,190434,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A333,'4. FY 2019-20'!A:A,0)),\"\")","v":50561},"2016-12-31","KAISER PERMANENTE HOSPITALS - WEST LA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A333, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER PERMANENTE HOSPITALS - WEST LA","213-857-2135","05-0561","6041 CADILLAC AVENUE","WEST LOS ANGELES",90034,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER PERMANENTE HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A333,'18. Suspense Closure Open'!A:A,0)),0)","v":0},879,null,null,12982,null,null,518,null,null,2637,null,null,null,null,null,null,null,null,51,null,null,11053,null,null,null,null,null,581,null,null,3155,1511,24035,3155,28701,518,2637,365,1,3155,1511,24035,3155,28701,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),$BL333,0),0)","v":1511}]
[106190432,190432,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A334,'4. FY 2019-20'!A:A,0)),\"\")","v":50137},"2016-12-31","KAISER FOUNDATION HOSPITALS - PANORAMA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A334, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - PANORAMA","818-375-2295","05-0137","13652 CANTARA STREET","PANORAMA CITY",91402,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A334,'18. Suspense Closure Open'!A:A,0)),0)","v":0},759,null,null,11049,null,null,299,null,null,2232,null,null,null,null,null,null,null,null,242,null,null,13789,null,null,null,null,null,655,null,null,2531,1656,24838,2531,29025,299,2232,365,1,2531,1656,24838,2531,29025,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),$BL334,0),0)","v":1656}]
[106190431,190431,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A335,'4. FY 2019-20'!A:A,0)),\"\")","v":50411},"2016-12-31","KAISER FOUNDATION HOSPITALS - SOUTH BAY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A335, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - SOUTH BAY","310-517-5279","05-0411","25825 S. VERMONT AVE.","HARBOR",90710,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A335,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1631,null,null,15705,null,null,521,null,null,2477,null,null,null,null,null,null,null,null,133,null,null,15994,null,null,null,null,null,348,null,null,2998,2112,31699,2998,36809,521,2477,365,1,2998,2112,31699,2998,36809,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),$BL335,0),0)","v":2112}]
[106190429,190429,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A336,'4. FY 2019-20'!A:A,0)),\"\")","v":50138},"2016-12-31","KAISER FOUNDATION HOSPITALS - SUNSET",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A336, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - SUNSET","213-667-4867","05-0138","4867 SUNSET BOULEVARD","LOS ANGELES",90027,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A336,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2184,512,null,48830,4684,null,1426,280,null,8438,1024,null,null,null,null,5,null,null,558,49,null,50073,8206,null,null,null,null,1661,1445,null,11168,6409,111798,11168,129375,1706,9462,365,1,11168,6409,111798,11168,129375,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),$BL336,0),0)","v":6409}]
[106190422,190422,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A337,'4. FY 2019-20'!A:A,0)),\"\")","v":50351},"2016-12-31","TORRANCE MEMORIAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A337, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","TORRANCE MEMORIAL MEDICAL CENTER","310-325-9110","05-0351","3330 LOMITA BOULEVARD","TORRANCE","90505-5073",null,null,null,"CRAIG LEACH","CEO","TORRANCEMEMORIAL.ORG","TORRANCE HOSPITAL ASSOCIATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A337,'18. Suspense Closure Open'!A:A,0)),0)","v":0},28374,null,null,21893,null,null,4518,null,null,5041,null,null,null,null,null,null,null,null,822,null,null,34120,null,null,null,null,null,2353,null,null,9559,31549,56013,9559,97121,4518,5041,365,1,9559,31549,56013,9559,97121,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),$BL337,0),0)","v":31549}]
[106190400,190400,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A338,'4. FY 2019-20'!A:A,0)),\"\")","v":50438},"2016-12-31","PASADENA HOSPITAL ASSOCIATION, LTD.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A338, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","HUNTINGTON MEMORIAL HOSPITAL","626-397-5000","05-0438","100 W. CALIFORNIA BLVD","PASADENA","91102-3010","P.O. BOX 7013","PASADENA","91109-7013","STEPHEN A. RALPH","CEO","WWW.HUNTINGTONHOSPITAL.COM","PASADENA HOSPITAL ASSOCIATION, LTD","","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A338,'18. Suspense Closure Open'!A:A,0)),0)","v":0},36428,1532,1547,18016,548,864,10075,3623,155,9230,18,67,65,null,null,null,null,null,1371,23,204,38812,839,1560,110,13,30,1299,152,353,23168,43127,60639,23168,126934,13853,9315,365,1,23168,43127,60639,23168,126934,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),$BL338,0),0)","v":43127}]
[106190392,190392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A339,'4. FY 2019-20'!A:A,0)),\"\")","v":50471},"2016-08-31","GOOD SAMARITAN HOSPITAL - LA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A339, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-09-01","GOOD SAMARITAN HOSPITAL - LA","213-977-2121","05-0471","1225 WILSHIRE BL","LOS ANGELES",90017,"","","","ANDREW LEEKA","PRESIDENT/CEO","WWW.GOODSAM.ORG","GOOD SAMARITAN HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A339,'18. Suspense Closure Open'!A:A,0)),0)","v":0},18569,null,null,7101,null,null,13665,null,null,7089,null,null,null,null,null,null,null,null,414,null,null,10079,null,null,639,null,null,91,null,null,20754,19713,17180,20754,57647,13665,7089,365,1,20754,19713,17180,20754,57647,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),$BL339,0),0)","v":19713}]
[106190385,190385,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A340,'4. FY 2019-20'!A:A,0)),\"\")","v":50278},"2016-12-31","PROVIDENCE HOLY CROSS MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A340, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","PROVIDENCE HOLY CROSS MEDICAL CENTER","818-365-8051","05-0278","15031 RINALDI STREET","MISSION HILLS","91345-1285","501 S. BUENA VISTA STREET","BURBANK","91505-4866","BERNIE KLEIN, MD","CEO/ADMINISTRATOR","CALIFORNIA.PROVIDENCE.ORG/HOLY-CROSS","PROVIDENCE HEALTH AND SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A340,'18. Suspense Closure Open'!A:A,0)),0)","v":0},20623,null,803,11930,null,536,12513,null,247,14340,null,33,238,null,null,null,null,null,1264,null,126,9588,null,949,1399,null,null,1303,null,null,27133,25756,23003,27133,75892,12760,14373,365,1,27133,25756,23003,27133,75892,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),$BL340,0),0)","v":25756}]
[106190382,190382,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A341,'4. FY 2019-20'!A:A,0)),\"\")","v":50063},"2016-12-31","CHA HOLLYWOOD PRESBYTERIAN MEDICAL CENTER, LP",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A341, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","HOLLYWOOD PRESBYTERIAN MEDICAL CENTER","213-413-3000","05-0063","1300 NORTH VERMONT AVENUE","LOS ANGELES","90027-6000","","","","MARK MEYERS","CEO","WWW.HOLLYWOODPRESBYTERIAN.COM","CHA HOLLYWOOD PRESBYTERIAN MEDICAL CENTER, LP",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A341,'18. Suspense Closure Open'!A:A,0)),0)","v":0},17167,null,3680,5384,null,318,15198,null,119,17264,null,312,null,null,null,null,null,null,156,null,null,1885,null,68,43,null,null,412,null,22,32893,21480,7655,32893,62028,15317,17576,365,1,32893,21480,7655,32893,62028,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),$BL341,0),0)","v":21480}]
[106190380,190380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A342,'4. FY 2019-20'!A:A,0)),\"\")","v":50135},"2016-09-30","SOUTHERN CA HEALTHCARE SYS., INC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A342, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD","323-462-2271","05-0135","6245 DE LONGPRE","HOLLYWOOD",90028,"3415 SOUTH SEPULVEDA BLVD, 9TH","LOS ANGELES",90034,"DAVID TOPPER","CEO","WWW.ALTAHOSPITALS.COM","ALTA HOSPITALS SYSTEM, LLC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A342,'18. Suspense Closure Open'!A:A,0)),0)","v":0},21949,14525,2612,4549,2854,120,7479,21962,79,22909,101,1155,null,null,null,null,null,null,850,90,84,1535,1459,649,18,121,1,343,922,null,53685,41515,11166,53685,106366,29520,24165,365,1,53685,41515,11166,53685,106366,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),$BL342,0),0)","v":41515}]
[106190352,190352,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A343,'4. FY 2019-20'!A:A,0)),\"\")","v":50738},"2016-06-30","GREATER EL MONTE COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A343, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","GREATER EL MONTE COMMUNITY HOSPITAL","626-579-7777","05-0738","1701 SANTA ANITA AVENUE","SOUTH EL MONTE",91733,null,null,null,"STANLEY TOY","CEO","WWW.GREATERELMONTE.COM","AHMC HEALTHCARE INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A343,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2614,null,null,1595,null,null,3518,null,null,6198,null,null,null,null,null,null,null,null,38,null,null,976,null,null,42,null,null,206,null,null,9716,2900,2571,9716,15187,3518,6198,365,1,9716,2900,2571,9716,15187,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),$BL343,0),0)","v":2900}]
[106190328,190328,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A344,'4. FY 2019-20'!A:A,0)),\"\")","v":50205},"2016-12-31","EAST VALLEY GLENDORA HOSPITAL, L.P.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A344, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","GLENDORA COMMUNITY HOSPITAL","626-852-5000","05-0205","150 WEST ROUTE 66","GLENDORA","91740-6207",null,null,null,"ED MIRZABEGIAN","CEO","WWW.EVHMC.COM","PRIME HEALTHCARE SERVICES FOUNDATION, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A344,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2766,7037,null,882,205,null,1203,111,null,951,20,null,null,null,null,null,null,null,2,null,null,140,21,null,null,null,null,14,null,null,2285,9819,1248,2285,13352,1314,971,365,1,2285,9819,1248,2285,13352,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),$BL344,0),0)","v":9819}]
[106190323,190323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A345,'4. FY 2019-20'!A:A,0)),\"\")","v":50239},"2016-12-31","GLENDALE ADVENTIST MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A345, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","GLENDALE ADVENTIST MEDICAL CENTER","818-409-8000","05-0239","1509 WILSON TERRACE","GLENDALE",91206,"","","","KEVIN ROBERTS","PRESIDENT/CEO","GLENDALEADVENTIST.COM","ADVENTIST HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A345,'18. Suspense Closure Open'!A:A,0)),0)","v":0},39050,9288,5310,4950,565,593,6600,5588,39,15265,14,0,null,null,null,null,null,null,406,51,34,10710,1669,1046,1315,205,119,984,256,null,27506,57018,19533,27506,104057,12227,15279,365,1,27506,57018,19533,27506,104057,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),$BL345,0),0)","v":57018}]
[106190317,190317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A346,'4. FY 2019-20'!A:A,0)),\"\")","v":54028},"2016-06-30","GATEWAYS HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A346, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","GATEWAYS HOSPITAL","323-644-2000","05-4028","1891 EFFIE STREET","LOS ANGELES",90026,null,null,"","MARA PELSMAN","CEO","WWW.GATEWAYSHOSPITAL.ORG","GATEWAYS HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A346,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,9070,null,null,null,null,null,2813,null,null,null,null,null,null,null,null,7,null,0,11890,0,0,11890,0,0,365,1,0,11890,0,0,11890,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),$BL346,0),0)","v":11890}]
[106190315,190315,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A347,'4. FY 2019-20'!A:A,0)),\"\")","v":50737},"2016-06-30","GARFIELD MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A347, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","GARFIELD MEDICAL CENTER","626-307-2010","05-0737","525 N. GARFIELD AVE","MONTEREY PARK",91754,null,null,null,"PHILLIP A. COHEN","CEO",null,"AHMC HEALTHCARE INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A347,'18. Suspense Closure Open'!A:A,0)),0)","v":0},14811,null,3332,8600,null,1232,6638,null,102,12722,null,1453,null,null,null,null,null,null,557,null,121,4004,null,690,152,null,null,2850,null,18,20915,21841,14526,20915,57282,6740,14175,365,1,20915,21841,14526,20915,57282,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),$BL347,0),0)","v":21841}]
[106190307,190307,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A348,'4. FY 2019-20'!A:A,0)),\"\")","v":50018},"2016-12-31","PAMC, LTD",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A348, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","PACIFIC ALLIANCE MEDICAL CENTER","213-624-8111","05-0018","531 WEST COLLEGE","LOS ANGELES",90012,null,null,null,"JOHN EDWARDS","CEO","WWW.PAMC.NET","PAMC, LTD",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A348,'18. Suspense Closure Open'!A:A,0)),0)","v":333},4089,null,null,1981,null,null,3767,null,null,13284,null,null,null,null,null,null,null,null,227,null,null,773,null,null,null,null,null,337,null,null,17051,4653,2754,17051,24458,3767,13284,365,1,17051,4653,2754,17051,24458,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),$BL348,0),0)","v":4653}]
[106190305,190305,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A349,'4. FY 2019-20'!A:A,0)),\"\")","v":52032},"2016-12-31","THC ORANGE COUNTY, INC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A349, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","KINDRED HOSPITAL LOS ANGELES","310-642-0325","05-2032","5525 W. SLAUSON AVE.","LOS ANGELES",90056,null,null,"","PHILLIP WOLFE","ADMINISTRATOR","WWW.KINDREDHEALTHCARE.COM","KINDRED HEALTHCARE, INC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A349,'18. Suspense Closure Open'!A:A,0)),0)","v":0},17209,null,null,401,null,null,285,null,null,3929,null,null,null,null,null,null,null,null,6757,null,null,null,null,null,null,null,null,null,null,null,4214,23966,401,4214,28581,285,3929,365,1,4214,23966,401,4214,28581,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),$BL349,0),0)","v":23966}]
[106190298,190298,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A350,'4. FY 2019-20'!A:A,0)),\"\")","v":50597},"2016-12-31","FOOTHILL HOSPITAL  - MORRIS L. JOHNSTON MEMORIAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A350, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","FOOTHILL PRESBYTERIAN HOSPITAL","626-858-8541","05-0597","250 SO. GRAND AVE","GLENDORA",91741,"PO BOX 6108","COVINA","91722-5108","ROBERT CURRY","PRESIDENT/CEO","WWW.CVHP.ORG","CITRUS VALLEY HEALTH PARTNERS","","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A350,'18. Suspense Closure Open'!A:A,0)),0)","v":0},6190,null,null,4403,null,null,1789,null,null,2915,null,null,null,null,null,null,null,null,56,null,null,4096,null,null,88,null,null,629,null,null,4704,6963,8499,4704,20166,1789,2915,365,1,4704,6963,8499,4704,20166,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),$BL350,0),0)","v":6963}]
[106190280,190280,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A351,'4. FY 2019-20'!A:A,0)),\"\")","v":50158},"2016-12-31","PRIME HEALTHCARE SERVICES-ENCINO, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A351, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","ENCINO HOSPITAL MEDICAL CENTER","818-995-5000","05-0158","16237 VENTURA BLVD","ENCINO",91436,null,null,"","BOCKHI PARK","CEO",null,"PRIME HEALTHCARE SERVICES FOUNDATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A351,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3102,3380,null,497,371,null,539,7,null,1699,41,null,null,null,null,null,null,null,5,0,null,526,106,null,13,null,null,349,140,null,2286,6989,1500,2286,10775,546,1740,365,1,2286,6989,1500,2286,10775,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),$BL351,0),0)","v":6989}]
[106190256,190256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A352,'4. FY 2019-20'!A:A,0)),\"\")","v":50641},"2016-12-31","EAST LOS ANGELES DOCTOR'S HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A352, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","EAST LOS ANGELES DOCTOR'S HOSPITAL","323-268-5514","05-0641","4060 WHITTIER BOULEVARD","LOS ANGELES",90023,"","","","ARACELI LONERGAN","CEO",null,"AVANTI HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A352,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3385,null,null,1495,null,null,4181,null,null,4917,null,null,null,null,null,null,null,null,167,null,null,347,null,null,3,null,null,137,null,null,9098,3692,1842,9098,14632,4181,4917,365,1,9098,3692,1842,9098,14632,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),$BL352,0),0)","v":3692}]
[106190243,190243,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A353,'4. FY 2019-20'!A:A,0)),\"\")","v":50393},"2016-09-30","DOWNEY REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A353, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","DOWNEY REGIONAL MEDICAL CENTER","562-904-5000","05-0393","11500 BROOKSHIRE AVE","DOWNEY",90241,null,null,null,"RAMONA PRATT","CHIEF OPERATING OFFICER","WWW.PIHHEALTH.ORG","PIH HEALTH HOSPITAL","DOWNEY REGIONAL MEDICAL CENTER","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A353,'18. Suspense Closure Open'!A:A,0)),0)","v":0},8940,null,null,6949,null,null,3017,null,null,3322,null,null,null,null,null,null,null,null,141,null,null,5191,null,null,285,null,null,543,null,null,6339,9909,12140,6339,28388,3017,3322,365,1,6339,9909,12140,6339,28388,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),$BL353,0),0)","v":9909}]
[106190240,190240,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A354,'4. FY 2019-20'!A:A,0)),\"\")","v":50581},"2016-12-31","LAKEWOOD REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A354, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","LAKEWOOD REGIONAL MEDICAL CENTER","562-531-2550","05-0581","3700 EAST SOUTH STREET","LAKEWOOD",90712,null,null,null,"JOHN GRAH","C.E.O","WWW.LAKEWOODREGIONAL.COM","TENET HEALTHCARE CORPORATION","","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A354,'18. Suspense Closure Open'!A:A,0)),0)","v":0},11670,null,null,11291,null,null,3782,null,null,7762,null,null,null,null,null,null,null,null,515,null,null,4418,null,null,67,null,null,317,null,null,11544,12569,15709,11544,39822,3782,7762,365,1,11544,12569,15709,11544,39822,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),$BL354,0),0)","v":12569}]
[106190232,190232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A355,'4. FY 2019-20'!A:A,0)),\"\")","v":54053},"2016-12-31","DEL AMO HOSPITAL, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A355, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","DEL AMO HOSPITAL","310-531-1151","05-4053","23700 CAMINO DEL SOL","TORRANCE",90505,null,null,"","LISA MONTES","CEO","WWW.DELAMOHOSPITAL.COM","UNIVERSAL HEALTH SERVIVCES, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A355,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,10543,null,null,3627,null,null,12322,null,null,null,null,null,null,null,null,null,null,null,5012,null,null,11414,null,null,271,null,null,1042,null,12322,16868,15041,12322,44231,12322,0,365,1,12322,16868,15041,12322,44231,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),$BL355,0),0)","v":16868}]
[106190200,190200,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A356,'4. FY 2019-20'!A:A,0)),\"\")","v":50132},"2016-06-30","SAN GABRIEL VALLEY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A356, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","SAN GABRIEL VALLEY MEDICAL CENTER","626-289-5454","05-0132","438 WEST LAS TUNAS DRIVE","SAN GABRIEL",91776,null,null,null,"MAKOTO NAKAYAMA","CEO",null,"AHMC HEALTHCARE INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A356,'18. Suspense Closure Open'!A:A,0)),0)","v":0},13700,5471,null,4321,4564,null,4405,292,null,9002,31,null,null,null,null,null,null,null,561,31,null,4665,733,null,16,null,null,1480,null,null,13730,21259,14283,13730,49272,4697,9033,365,1,13730,21259,14283,13730,49272,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),$BL356,0),0)","v":21259}]
[106190198,190198,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A357,'4. FY 2019-20'!A:A,0)),\"\")","v":50663},"2016-09-30","LOS ANGELES COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A357, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","LOS ANGELES COMMUNITY HOSPITAL","323-267-0477","05-0663","4801 EAST OLYMPIC BLVD","LOS ANGELES",90023,"3415 SOUTH SEPULVEDA BLVD, 9TH FL","LOS ANGELES",90034,"DAVID TOPPER","CEO","WWW.ALTAHOSPITALS.COM","ALTA HOSPITALS SYSTEM, LLC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A357,'18. Suspense Closure Open'!A:A,0)),0)","v":0},7349,2434,null,2732,299,null,5612,6611,null,18838,43,null,null,null,null,null,null,null,1648,183,null,4090,53,null,3,null,null,264,null,null,31104,11881,7174,31104,50159,12223,18881,365,1,31104,11881,7174,31104,50159,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),$BL357,0),0)","v":11881}]
[106190197,190197,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A358,'4. FY 2019-20'!A:A,0)),\"\")","v":50091},"2016-12-31","COMMUNITY HOSPITAL OF HUNTINGTON PARK",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A358, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","COMMUNITY HOSPITAL OF HUNTINGTON PARK","323-583-1931","05-0091","2623 E. SLAUSON AVENUE","HUNTINGTON PARK",90255,"1145 WEST REDONDO BEACH BLVD","GARDENA",90247,"ARACELI LONERGAN","CEO",null,"AVANTI HOSPITALS LLC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A358,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2045,null,null,2227,null,null,4709,null,null,4028,null,null,null,null,null,null,null,null,166,null,null,370,null,null,9,null,null,175,null,null,8737,2395,2597,8737,13729,4709,4028,365,1,8737,2395,2597,8737,13729,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),$BL358,0),0)","v":2395}]
[106190196,190196,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A359,'4. FY 2019-20'!A:A,0)),\"\")","v":52050},"2016-12-31","SOUTH BAY COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A359, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","KINDRED HOSPITAL - SOUTH BAY","310-323-5330","05-0456","1246 WEST 155TH STREET","GARDENA","90247-4011","P.O. BOX 2106","GARDENA",90247,"MICHAEL KERR","CEO",null,"KINDRED HEALTHCARE",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A359,'18. Suspense Closure Open'!A:A,0)),0)","v":0},12247,null,null,349,null,null,32,null,null,1287,null,null,null,null,null,null,null,null,903,null,null,null,null,null,null,null,null,null,null,null,1319,13150,349,1319,14818,32,1287,365,1,1319,13150,349,1319,14818,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),$BL359,0),0)","v":13150}]
[106190184,190184,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A360,'4. FY 2019-20'!A:A,0)),\"\")","v":54055},"2016-12-31","COLLEGE HOSPITAL INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A360, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","COLLEGE HOSPITAL","562-924-9581","05-4055","10802 COLLEGE PLACE","CERRITOS","90703-1570","11627 TELEGRAPH ROAD, SUITE 21","SANTA FE SPRINGS",90670,"STEPHEN WITT","CEO","COLLEGEHOSPITALS.COM","CERRITOS TOWNHOUSE INVESTMENT CO.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A360,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,13355,null,null,null,null,null,2872,null,null,null,null,null,1031,null,null,null,null,null,413,null,null,43590,null,null,1257,null,null,118,null,2872,16174,43590,2872,62636,2872,0,365,1,2872,16174,43590,2872,62636,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),$BL360,0),0)","v":16174}]
[106190176,190176,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A361,'4. FY 2019-20'!A:A,0)),\"\")","v":50146},"2016-09-30","CITY OF HOPE HELFORD RESEARCH HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A361, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","CITY OF HOPE HELFORD RESEARCH HOSPITAL","626-256-4673","05-0146","1500 EAST DUARTE ROAD","DUARTE",91010,"","","","ROBERT STONE","CEO","WWW.CITYOFHOPE.ORG","CITY OF HOPE NATIONAL MEDICAL CENTER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A361,'18. Suspense Closure Open'!A:A,0)),0)","v":0},19561,null,null,739,null,null,11957,null,null,3195,null,null,null,null,null,null,null,null,852,null,null,31202,null,null,8,null,null,94,null,null,15152,20515,31941,15152,67608,11957,3195,365,1,15152,20515,31941,15152,67608,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),$BL361,0),0)","v":20515}]
[106190170,190170,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A362,'4. FY 2019-20'!A:A,0)),\"\")","v":53302},"2016-06-30","CHILDREN'S HOSPITAL OF LOS ANGELES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A362, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","CHILDREN'S HOSPITAL OF LOS ANGELES","323-660-2450","05-3302","4650 SUNSET BOULEVARD, MAIL STOP 21","LOS ANGELES",90027,"","","","PAUL VIVIANO","CHIEF EXECUTIVE OFFICER","WWW.CHLA.ORG","CHILDREN'S HOSPITAL OF LOS ANGELES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A362,'18. Suspense Closure Open'!A:A,0)),0)","v":0},310,null,null,null,null,null,67262,null,null,8990,null,null,null,null,null,null,null,null,2344,null,null,24797,null,null,535,null,null,1728,null,null,76252,4917,24797,76252,105966,67262,8990,365,1,76252,4917,24797,76252,105966,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),$BL362,0),0)","v":4917}]
[106190163,190163,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A363,'4. FY 2019-20'!A:A,0)),\"\")","v":54069},"2016-12-31","AURORA CHARTER OAK - LOS ANGELES",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A363, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","AURORA CHARTER OAK","626-966-1632","05-4069","1161 EAST COVINA BOULEVARD","COVINA",91724,null,null,"","TODD A SMITH","CEO","AURORABEHAVIORAL.COM","SIGNATURE HEALTH CARE",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A363,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,11766,null,null,9181,null,null,6768,null,null,9,null,null,3127,null,null,null,null,null,254,null,null,13800,null,null,2225,null,null,192,null,6777,17564,22981,6777,47322,6768,9,365,1,6777,17564,22981,6777,47322,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),$BL363,0),0)","v":17564}]
[106190155,190155,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A364,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","CALIFORNIA REHABILITATION INSTITUTE, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A364, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-07-19","CALIFORNIA REHABILITATION INSTITUTE","424-522-7100","05-3039","2070 CENTURY PARK EAST","LOS ANGELES","90067-1907",null,null,"","SCOTT ROTSTED","CEO/ADMINISTRATOR","WWW.CALIFORNIAREHABINSTITUTE.COM","SELECT MEDICAL CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A364,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,3012,null,null,277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,null,null,null,null,null,64,null,null,24,0,5108,277,0,5385,0,0,165,0.45205479452054792,0,11299.515151515152,612.75757575757575,0,11912.272727272728,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),$BL364,0),0)","v":0}]
[106190150,190150,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A365,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","KEDREN COMMUNITY HEALTH CENTER, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A365, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","KEDREN COMMUNITY MENTAL HEALTH CENTER","323-233-0425","05-4083","4211 SOUTH AVALON BOULEVARD","LOS ANGELES","90011-5628",null,null,null,"JOHN H. GRIFFITH, PH.D.","PRESIDENT/CEO",null,"KEDREN COMMUNITY HEALTH CENTER, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A365,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,16746,null,null,null,null,null,3295,null,null,null,null,null,null,null,null,null,null,0,20041,0,0,20041,0,0,365,1,0,20041,0,0,20041,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),$BL365,0),0)","v":0}]
[106190148,190148,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A366,'4. FY 2019-20'!A:A,0)),\"\")","v":50739},"2016-12-31","PRIME HEALTHCARE CENTINELA, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A366, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","CENTINELA HOSPITAL MEDICAL CENTER","310-680-8200","05-0739","555 EAST HARDY STREET","INGLEWOOD",90301,null,null,"","LINDA BRADLEY","CEO","WWW.CENTINELAMED.COM","PRIME HEALTHCARE SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A366,'18. Suspense Closure Open'!A:A,0)),0)","v":0},21108,null,3194,6653,null,18,7538,null,8,18508,null,null,130,null,1,null,null,null,477,null,259,2697,null,null,1727,null,null,4181,null,null,26054,31077,9368,26054,66499,7546,18508,365,1,26054,31077,9368,26054,66499,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),$BL366,0),0)","v":31077}]
[106190137,190137,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A367,'4. FY 2019-20'!A:A,0)),\"\")","v":50782},"2016-03-31","CASA COLINA HOSPITAL FOR REHABILITATIVE MEDICINE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A367, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-04-01","CASA COLINA HOSPITAL","909-596-7733","05-3027","255 E. BONITA AVE.","POMONA",91767,"P.O. BOX 6001","POMONA","91769-6001","FELICE L. LOVERSO PH.D.","CEO","WWW.CASACOLINA.ORG","CASA COLINA, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A367,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,10246,null,null,2128,null,null,637,null,null,898,null,null,null,null,null,null,null,null,5822,null,null,2264,null,null,null,null,null,127,1535,16195,4392,1535,22122,637,898,365,1,1535,16195,4392,1535,22122,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),$BL367,0),0)","v":16195}]
[106190125,190125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A368,'4. FY 2019-20'!A:A,0)),\"\")","v":50149},"2016-06-30","CALIFORNIA HOSPITAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A368, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","CALIFORNIA HOSPITAL MEDICAL CENTER","213-748-2411","05-0149","1401 S. GRAND AVENUE","LOS ANGELES",90015,"","","","MARGARET R. PETERSON","CEO","WWW.DIGNITYHEALTH.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A368,'18. Suspense Closure Open'!A:A,0)),0)","v":0},5281,null,null,4285,null,null,23250,null,null,33161,null,null,262,null,null,null,null,null,409,null,null,3897,null,null,2275,null,null,1738,null,null,56411,9965,8182,56411,74558,23250,33161,365,1,56411,9965,8182,56411,74558,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),$BL368,0),0)","v":9965}]
[106190081,190081,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A369,'4. FY 2019-20'!A:A,0)),\"\")","v":50350},"2016-12-31","BEVERLY COMMUNITY HOSPITAL ASSOCIATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A369, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","BEVERLY HOSPITAL","323-726-1222","05-0350","309 WEST BEVERLY BOULEVARD","MONTEBELLO",90640,null,null,null,"ALICE CHENG","CEO","WWW.BEVERLY.ORG","BEVERLY COMMUNITY HOSPITAL ASSOCIATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A369,'18. Suspense Closure Open'!A:A,0)),0)","v":0},10998,null,null,5472,null,null,4511,null,null,12185,null,null,null,null,null,null,null,null,135,null,null,2699,null,null,124,null,null,614,null,null,16696,11871,8171,16696,36738,4511,12185,365,1,16696,11871,8171,16696,36738,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),$BL369,0),0)","v":11871}]
[106190053,190053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A370,'4. FY 2019-20'!A:A,0)),\"\")","v":50191},"2016-06-30","ST. MARY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A370, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ST. MARY MEDICAL CENTER","562-491-9000","05-0191","1050 LINDEN AVENUE","LONG BEACH","90813-3393",null,null,null,"JOEL YUHAS","CEO","WWW.STMARYMEDICALCENTER.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A370,'18. Suspense Closure Open'!A:A,0)),0)","v":0},12013,null,4005,6897,null,281,11947,null,105,13639,null,186,3,null,null,null,null,null,1061,null,366,2362,null,562,350,null,3,648,null,5,25877,18454,10102,25877,54433,12052,13825,365,1,25877,18454,10102,25877,54433,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),$BL370,0),0)","v":18454}]
[106190052,190052,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A371,'4. FY 2019-20'!A:A,0)),\"\")","v":52031},"2016-08-31","BARLOW RESPIRATORY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A371, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-09-01","BARLOW RESPIRATORY HOSPITAL","213-250-4200","05-2031","2000 STADIUM WAY","LOS ANGELES",90026,null,null,"","AMIT MOHAN","CEO","WWW.BARLOW2000.ORG","BARLOW RESPIRATORY HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A371,'18. Suspense Closure Open'!A:A,0)),0)","v":0},17557,null,null,733,null,null,1723,null,null,927,null,null,null,null,null,null,null,null,1061,null,null,2057,null,null,57,null,null,null,null,null,2650,18675,2790,2650,24115,1723,927,365,1,2650,18675,2790,2650,24115,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),$BL371,0),0)","v":18675}]
[106190049,190049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A372,'4. FY 2019-20'!A:A,0)),\"\")","v":52045},"2016-12-31","KINDRED HOSPITAL - BALDWIN PARK",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A372, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","KINDRED HOSPITAL - BALDWIN PARK","626-388-2700","05-0245","14148 FRANCISQUITO AVENUE","BALDWIN PARK",91706,"","","","FIONA BASA-REYES","CEO",null,"KINDRED HEALTHCARE","VISTA HOSPITAL OF SAN GABRIEL VALLEY","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A372,'18. Suspense Closure Open'!A:A,0)),0)","v":0},21743,null,null,500,null,null,212,null,null,1950,null,null,null,null,null,null,null,null,1806,null,null,null,null,null,null,null,null,null,null,null,2162,23549,500,2162,26211,212,1950,365,1,2162,23549,500,2162,26211,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),$BL372,0),0)","v":23549}]
[106190045,190045,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A373,'4. FY 2019-20'!A:A,0)),\"\")","v":51307},"2016-06-30","AVALON MEDICAL DEVELOPMENT CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A373, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","CATALINA ISLAND MEDICAL CENTER","310-510-0700","05-0427","100 FALLS CANYON ROAD","AVALON",90704,"P.O. BOX 1563","AVALON",90704,"JOHN FRIEL","ADMINISTRATOR",null,"AVALON MEDICAL DEVELOPMENT CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A373,'18. Suspense Closure Open'!A:A,0)),0)","v":0},185,null,null,null,null,null,52,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,1,null,null,52,189,0,52,241,52,0,365,1,52,189,0,52,241,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),$BL373,0),0)","v":189}]
[106190034,190034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A374,'4. FY 2019-20'!A:A,0)),\"\")","v":50056},"2016-06-30","ANTELOPE VALLEY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A374, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","ANTELOPE VALLEY HOSPITAL","661-949-5000","05-0056","1600 WEST AVENUE J","LANCASTER",93534,null,null,null,"MICHAEL WALL","CHIEF EXECUTIVE OFFICER","WWW.AVHOSPITAL.ORG","ANTELOPE VALLEY HOSPITAL DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A374,'18. Suspense Closure Open'!A:A,0)),0)","v":0},19225,234,null,12445,228,null,13335,1498,null,16981,145,null,null,null,null,null,null,null,16427,679,null,876,84,null,712,52,null,480,35,null,31959,37844,13633,31959,83436,14833,17126,365,1,31959,37844,13633,31959,83436,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),$BL374,0),0)","v":37844}]
[106190020,190020,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A375,'4. FY 2019-20'!A:A,0)),\"\")","v":54032},"2016-12-31","BHC ALHAMBRA HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A375, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","BHC ALHAMBRA HOSPITAL","626-286-1191","05-4032","4619 N ROSEMEAD BLVD","ROSEMEAD",91770,null,null,"","PEGGY MINNICK","C.E.O.","WWW.BHCALHAMBRA.COM","UNIVERSAL HEALTH SERVICES, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A375,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,3272,null,null,1176,null,null,7473,null,null,null,null,null,null,null,null,null,null,null,2303,null,null,18066,null,null,72,null,null,null,null,7473,5647,19242,7473,32362,7473,0,365,1,7473,5647,19242,7473,32362,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),$BL375,0),0)","v":5647}]
[106190017,190017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A376,'4. FY 2019-20'!A:A,0)),\"\")","v":50281},"2016-06-30","ALHAMBRA HOSPITAL MEDICAL CENTER LP",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A376, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ALHAMBRA HOSPITAL MEDICAL CENTER LP","626-570-1606","05-0281","100 SOUTH RAYMOND AVENUE","ALHAMBRA",91802,null,null,null,"IRIS LAI","CEO",null,"ALHAMBRA HOSPITAL MEDICAL CENTER LP",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A376,'18. Suspense Closure Open'!A:A,0)),0)","v":0},7095,null,3253,4141,null,117,1194,null,72,7525,null,86,null,null,null,null,null,null,75,null,37,1094,null,162,99,null,null,46,null,null,8877,10605,5514,8877,24996,1266,7611,365,1,8877,10605,5514,8877,24996,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),$BL376,0),0)","v":10605}]
[106184008,184008,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A377,'4. FY 2019-20'!A:A,0)),\"\")","v":51320},"2016-12-31","BANNER LASSEN COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A377, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","BANNER LASSEN MEDICAL CENTER","530-252-2000","05-1320","1800 SPRING RIDGE DRIVE","SUSANVILLE",96130,"","","","CATHERINE HARSHBARGER","CEO","BANNERHEALTH.COM","BANNER HEALTH SYSTEM",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A377,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1341,null,null,20,null,null,90,null,null,693,null,null,null,null,null,null,null,null,284,null,null,595,null,null,70,null,null,12,null,null,783,1707,615,783,3105,90,693,365,1,783,1707,615,783,3105,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),$BL377,0),0)","v":1707}]
[106171395,171395,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A378,'4. FY 2019-20'!A:A,0)),\"\")","v":51329},"2016-12-31","SUTTER WEST BAY HOSPITALS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A378, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","SUTTER LAKESIDE HOSPITAL","707-252-5000","05-0476","5176 HILL ROAD EAST","LAKEPORT",95453,"","","","SIRI NELSON","CAO","WWW.SUTTERLAKESIDE.ORG","SUTTER HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A378,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3331,null,null,65,null,null,257,null,null,1262,null,null,null,null,null,4,null,null,83,null,null,561,null,null,7,null,null,10,null,null,1519,3431,630,1519,5580,257,1262,365,1,1519,3431,630,1519,5580,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),$BL378,0),0)","v":3431}]
[106171049,171049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A379,'4. FY 2019-20'!A:A,0)),\"\")","v":51317},"2016-12-31","ADVENTIST HEALTH CLEARLAKE HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A379, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","ST. HELENA HOSPITAL CLEAR LAKE","707-995-5705","05-1317","15630 18TH AVENUE","CLEARLAKE",95422,"PO BOX 6710","CLEARLAKE",95422,"DAVID SANTOS","CEO",null,"ADVENTIST HEALTH","REDBUD COMMUNITY HOSPITAL","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A379,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2135,null,null,40,null,null,220,null,null,1939,null,null,null,null,null,null,null,null,93,null,null,887,null,null,70,null,null,407,null,null,2159,2705,927,2159,5791,220,1939,365,1,2159,2705,927,2159,5791,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),$BL379,0),0)","v":2705}]
[106164029,164029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A380,'4. FY 2019-20'!A:A,0)),\"\")","v":50121},"2016-12-31","HANFORD COMMUNITY MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A380, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","ADVENTIST MEDICAL CENTER HANFORD/SELMA","559-582-9000","05-0121","115 MALL DRIVE","HANFORD",93230,"PO BOX 1970","HANFORD",93232,"WAYNE FERCH","CEO","WWW.ADVENTISTHEALTHCV.COM","ADVENTIST HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A380,'18. Suspense Closure Open'!A:A,0)),0)","v":0},20554,null,null,3140,null,null,5188,null,null,9461,null,null,null,null,null,null,null,null,1760,null,null,2263,null,null,50,null,null,4125,null,null,14649,26489,5403,14649,46541,5188,9461,365,1,14649,26489,5403,14649,46541,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),$BL380,0),0)","v":26489}]
[106154160,154160,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A381,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","CRESTWOOD BEHAVIORAL HEALTH, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A381, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","CRESTWOOD PSYCHIATRIC HEALTH FACILITY - BAKERSFIELD","661-363-8127",null,"6700 EUCALYPTUS DRIVE, STE C","BAKERSFIELD",93306,null,null,null,"RHONDA VAN CLEVE","ADMINISTRATOR",null,"CRESTWOOD BEHAVIORAL HEALTH, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A381,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,4660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4660,0,0,4660,0,0,365,1,0,4660,0,0,4660,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),$BL381,0),0)","v":0}]
[106154101,154101,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A382,'4. FY 2019-20'!A:A,0)),\"\")","v":50724},"2016-12-31","BAKERSFIELD HEART HOSPITAL, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A382, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","BAKERSFIELD HEART HOSPITAL","661-316-6075","05-0724","3001 SILLECT AVENUE","BAKERSFIELD",93308,null,null,"","MICHELLE OXFORD","CEO","BAKERSFIELDHEARTHOSPITAL.COM","CARDIOVASCULAR CARE GROUP",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A382,'18. Suspense Closure Open'!A:A,0)),0)","v":0},9316,null,null,1372,null,null,357,null,null,89,null,null,null,null,null,null,null,null,2507,null,null,null,null,null,5,null,null,231,null,null,446,12059,1372,446,13877,357,89,365,1,446,12059,1372,446,13877,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),$BL382,0),0)","v":12059}]
[106154044,154044,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A383,'4. FY 2019-20'!A:A,0)),\"\")","v":54155},"2016-12-31","AURORA BAKERSFIELD BEHAVIORAL HEALTHCARE HOSP",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A383, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-06-01","AURORA BAKERSFIELD","877-755-4907","05-4155","5201 WHITE LANE","BAKERSFIELD","93309-6200","","","","EDWARD J. WHITEHOUSE","CEO","WWW.BAKERSFIELDBEHAVIORAL.COM","SIGNATURE HEALTHCARE SERVICES",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A383,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,1525,null,null,140,null,null,1862,null,null,null,null,null,800,null,null,null,null,null,null,null,null,1959,null,null,1066,null,null,null,null,1862,3391,2099,1862,7352,3190.7511737089199,0,213,0.58356164383561648,3190.7511737089199,5810.8685446009385,3596.8779342723001,3190.7511737089199,12598.497652582158,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),$BL383,0),0)","v":5810.8685446009385}]
[106154022,154022,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A384,'4. FY 2019-20'!A:A,0)),\"\")","v":53031},"2016-12-31","HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL, LLC",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A384, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL","661-323-5500","05-3031","5001 COMMERCE DRIVE","BAKERSFIELD",93309,"","","","MARTHA SAMORA","CHIEF EXECUTIVE OFFICER","HEALTHSOUTHBAKERSFIELD.COM","HEALTHSOUTH CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A384,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,13853,null,null,1128,null,null,688,null,null,3667,null,null,null,null,null,null,null,null,1907,null,null,1185,null,null,null,null,null,111,4355,15871,2313,4355,22539,688,3667,365,1,4355,15871,2313,4355,22539,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),$BL384,0),0)","v":15871}]
[106150808,150808,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A385,'4. FY 2019-20'!A:A,0)),\"\")","v":51301},"2016-06-30","TEHACHAPI VALLEY HEALTHCARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A385, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","TEHACHAPI HOSPITAL","661-822-3241","05-1301","115 WEST E. ST.","TEHACHAPI",93561,"305 S. ROBINSON STREET","TEHACHAPI",93561,"EUGENE SUKSI","CEO",null,"TEHACHAPI VALLEY HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A385,'18. Suspense Closure Open'!A:A,0)),0)","v":0},100,null,null,17,null,null,4,null,null,53,null,null,null,null,null,null,null,null,8,null,null,17,null,null,null,null,null,3,null,null,57,111,34,57,202,4,53,365,1,57,111,34,57,202,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),$BL385,0),0)","v":111}]
[106150788,150788,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A386,'4. FY 2019-20'!A:A,0)),\"\")","v":50455},"2016-12-31","SAN JOAQUIN COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A386, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SAN JOAQUIN COMMUNITY HOSPITAL","661-395-3000","05-0455","2615 CHESTER AVENUE","BAKERSFIELD",93301,"P. O. BOX 2615","BAKERSFIELD","93303-2615","SHARLET BRIGGS","CEO","HTTPS://WWW.ADVENTISTHEALTH.ORG/SJCH/PAGES/DEFAULT.ASPX","ADVENTIST HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A386,'18. Suspense Closure Open'!A:A,0)),0)","v":0},17296,null,null,13320,null,null,4609,null,null,14678,null,null,null,null,null,null,null,null,2500,null,null,15676,null,null,18,null,null,314,null,null,19287,20128,28996,19287,68411,4609,14678,365,1,19287,20128,28996,19287,68411,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),$BL386,0),0)","v":20128}]
[106150782,150782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A387,'4. FY 2019-20'!A:A,0)),\"\")","v":51333},"2016-12-31","RIDGECREST REGIONAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A387, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","RIDGECREST REGIONAL HOSPITAL","760-499-3902","05-1333","1081 N. CHINA LAKE BLVD","RIDGECREST",93555,null,null,"","JIM SUVER","CEO","WWW.RRH.ORG","RIDGECREST REGIONAL HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A387,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3063,null,null,null,null,null,1372,null,null,289,null,null,null,null,null,null,null,null,1558,null,null,null,null,null,null,null,null,45,null,null,1661,4666,0,1661,6327,1372,289,365,1,1661,4666,0,1661,6327,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),$BL387,0),0)","v":4666}]
[106150775,150775,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A388,'4. FY 2019-20'!A:A,0)),\"\")","v":50257},"2016-12-31","GOOD SAMARITAN HOSPITAL CALIFORNIA LIMITED PARTNERSHIP",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A388, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","GOOD SAMARITAN HOSPITAL","805-399-4661","05-0257","901 OLIVE DRIVE","BAKERSFIELD",93308,null,null,null,"GANESH ACHARYA","CEO","WWW.GOODSAMHOSPITAL.COM","ALLIANCE INVESTMENT  INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A388,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2041,2673,null,325,789,null,1015,2512,null,2052,null,null,null,null,null,null,null,null,162,2948,null,null,null,null,null,null,null,48,null,null,5579,7872,1114,5579,14565,3527,2052,365,1,5579,7872,1114,5579,14565,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),$BL388,0),0)","v":7872}]
[106150761,150761,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A389,'4. FY 2019-20'!A:A,0)),\"\")","v":50295},"2016-06-30","MERCY HEALTHCARE BAKERSFIELD",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A389, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","MERCY HOSPITAL - BAKERSFIELD","661-632-6523","05-0295","2215 TRUXTUN AVENUE","BAKERSFIELD",93301,"P.O. BOX 119","BAKERSFIELD",93302,"BRUCE PETERS","PRESIDENT","WWW.DIGNITYHEALTH.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A389,'18. Suspense Closure Open'!A:A,0)),0)","v":0},10212,null,null,3187,null,null,2986,null,null,9850,null,null,null,null,null,null,null,null,536,null,null,17244,null,null,470,null,null,165,null,null,12836,11383,20431,12836,44650,2986,9850,365,1,12836,11383,20431,12836,44650,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),$BL389,0),0)","v":11383}]
[106150737,150737,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A390,'4. FY 2019-20'!A:A,0)),\"\")","v":51314},"2016-06-30","KERN VALLEY HOSPITAL DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A390, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","KERN VALLEY HOSPITAL DISTRICT","760-379-2681","05-1314","6412 LAUREL AVENUE","LAKE ISABELLA",93240,"P.O. BOX 1628","LAKE ISABELLA",93240,"TIMOTHY MCGLEW","C.E.O.","KVHD.ORG","KERN VALLEY HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A390,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1025,null,null,613,null,null,194,null,null,434,null,null,null,null,null,null,null,null,87,null,null,37,null,null,null,null,null,137,null,null,628,1249,650,628,2527,194,434,365,1,628,1249,650,628,2527,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),$BL390,0),0)","v":1249}]
[106150736,150736,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A391,'4. FY 2019-20'!A:A,0)),\"\")","v":50315},"2016-06-30","COUNTY OF KERN",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A391, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","KERN MEDICAL CENTER","661-326-2000","05-0315","1700 MOUNT VERNON AVENUE","BAKERSFIELD",93306,null,null,"","RUSSELL JUDD","CEO","WWW.KERNMEDICALCENTER.COM","COUNTY OF KERN",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A391,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3825,1829,null,1004,194,null,16296,19,null,14611,25,null,2380,4619,null,null,null,null,1962,321,null,1276,150,null,null,null,null,null,null,null,30951,14936,2624,30951,48511,16315,14636,365,1,30951,14936,2624,30951,48511,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),$BL391,0),0)","v":14936}]
[106150722,150722,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A392,'4. FY 2019-20'!A:A,0)),\"\")","v":50036},"2016-06-30","BAKERSFIELD MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A392, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","BAKERSFIELD MEMORIAL HOSPITAL","661-327-4647","05-0036","420 34TH STREET","BAKERSFIELD",93302,"P.O. BOX 119","BAKERSFIELD",93302,"JON VON BOENING","PRESIDENT & CEO","WWW.DIGNITYHEALTH.ORG","DIGNITY HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A392,'18. Suspense Closure Open'!A:A,0)),0)","v":0},16199,null,null,6846,null,null,10997,null,null,16491,null,null,null,null,null,null,null,null,257,null,null,10633,null,null,175,null,null,176,null,null,27488,16807,17479,27488,61774,10997,16491,365,1,27488,16807,17479,27488,61774,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),$BL392,0),0)","v":16807}]
[106150706,{"$f":"A393-106000000","v":150706},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A393,'4. FY 2019-20'!A:A,0)),\"\")","v":50608},"2016-12-31","CENTRAL CALIFORNIA FOUNDATION FOR HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A393, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","DELANO REGIONAL MEDICAL CENTER","661-725-4800","05-0608","1401 GARCES HIGHWAY","DELANO",93215,"P.O. BOX 460","DELANO","93216-460","BAHRAM GHAFFARI","PRESIDENT","WWW.DRMC.COM","CENTRAL CALIFORNIA FOUNDATION FOR HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A393,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3363,null,null,535,null,null,1209,null,null,2519,null,null,null,null,null,null,null,null,415,null,null,334,null,null,125,null,null,171,null,null,{"$f":"(AD393+AE393+AF393+AG393+AH393+AI393)","v":3728},{"$f":"(X393+Y393+Z393+AJ393+AK393+AL393+AP393+AQ393+AR393+AV393+AW393+AX393+AY393+AZ393+BA393)","v":4074},{"$f":"(AA393+AB393+AC393+AM393+AN393+AO393+AS393+AT393+AU393)","v":869},{"$f":"BB393","v":3728},{"$f":"BD393+BC393+BB393","v":8671},{"$f":"(AD393+AE393+AF393)/BJ393","v":1209},{"$f":"(AI393+AH393+AG393)/BJ393","v":2519},{"$f":"(D393-G393)","v":365},{"$f":"IF(BI393=365,1,BI393/365)","v":1},{"$f":"BB393/BJ393","v":3728},{"$f":"BC393/BJ393","v":4074},{"$f":"BD393/BJ393","v":869},{"$f":"BK393","v":3728},{"$f":"BK393+BL393+BM393","v":8671},{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),$BL393,0),0)","v":4074}]
[106141338,141338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A394,'4. FY 2019-20'!A:A,0)),\"\")","v":50388},"2016-06-30","SOUTHERN INYO HEALTHCARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A394, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SOUTHERN INYO HOSPITAL","760-876-5501","05-0388","501 EAST LOCUST STREET","LONE PINE",93545,"P.O. BOX 1009","LONE PINE",93545,"ALAN GERMANY","ADMINISTRATOR","WWW.SIHD.ORG","SOUTHERN INYO HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A394,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,0,4,0,0,4,0,0,365,1,0,4,0,0,4,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),$BL394,0),0)","v":4}]
[106141273,141273,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A395,'4. FY 2019-20'!A:A,0)),\"\")","v":51324},"2016-06-30","NORTHERN INYO LOCAL HOSPITAL DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A395, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","NORTHERN INYO HOSPITAL","760-873-5811","05-1324","150 PIONEER LANE","BISHOP",93514,"","","","KEVIN FLANIGAN MD","CEO","WWW.NIH.ORG","NORTHERN INYO COUNTY LOCAL HOSPITAL DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A395,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2068,null,null,110,null,null,213,null,null,515,null,null,null,null,null,14,null,null,116,null,null,702,null,null,20,null,null,18,null,null,728,2222,826,728,3776,213,515,365,1,728,2222,826,728,3776,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),$BL395,0),0)","v":2222}]
[106130760,130760,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A396,'4. FY 2019-20'!A:A,0)),\"\")","v":50342},"2016-06-30","PIONEERS MEMORIAL HEALTHCARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A396, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","PIONEERS MEMORIAL HEALTHCARE DISTRICT","760-351-3333","05-0342","207 WEST LEGION ROAD","BRAWLEY",92227,"","","","LARRY LEWIS","CEO",null,"PIONEERS MEMORIAL HEALTHCARE DISTRICT","PIONEERS MEMORIAL HOSPITAL DISTRICT","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A396,'18. Suspense Closure Open'!A:A,0)),0)","v":0},7464,null,null,394,null,null,2315,null,null,6913,null,null,null,null,null,null,null,null,56,null,null,798,null,null,20,null,null,994,null,null,9228,8534,1192,9228,18954,2315,6913,365,1,9228,8534,1192,9228,18954,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),$BL396,0),0)","v":8534}]
[106130699,130699,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A397,'4. FY 2019-20'!A:A,0)),\"\")","v":50045},"2016-06-30","EL CENTRO REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A397, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","EL CENTRO REGIONAL MEDICAL CENTER","619-339-7100","05-0045","1415 ROSS AVENUE","EL CENTRO",92243,"","","","DR. ADOLPHE EDWARD","CEO","WWW.ECRMC.ORG","CITY OF EL CENTRO",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A397,'18. Suspense Closure Open'!A:A,0)),0)","v":0},9746,null,null,629,null,null,2340,null,null,4348,null,null,null,null,null,null,null,null,479,null,null,1486,null,null,224,null,null,401,null,null,6688,10850,2115,6688,19653,2340,4348,365,1,6688,10850,2115,6688,19653,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),$BL397,0),0)","v":10850}]
[106124004,124004,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A398,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","SEMPERVIRENS PSYCHIATRIC HEALTH FACILITY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A398, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","SEMPERVIRENS","707-268-2990","05-4124","720 WOOD STREET","EUREKA",95501,null,null,null,"DONNA WHEELER","INTERIM DIRECTOR",null,"COUNTY OF HUMBOLDT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A398,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,1941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2258,null,null,null,null,null,17,null,null,null,null,0,4216,0,0,4216,0,0,365,1,0,4216,0,0,4216,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),$BL398,0),0)","v":0}]
[106121080,121080,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A399,'4. FY 2019-20'!A:A,0)),\"\")","v":50006},"2016-06-30","ST. JOSEPH HOSPITAL - EUREKA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A399, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ST. JOSEPH HOSPITAL - EUREKA","707-445-8121","05-0006","2700 DOLBEER STREET","EUREKA",95501,null,null,"","DAVID O'BRIEN, M.D.","CEO","WWW.STJOSEPHEUREKA.ORG","ST. JOSEPH HEALTH SYSTEM",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A399,'18. Suspense Closure Open'!A:A,0)),0)","v":0},15931,null,1490,914,null,62,1301,null,76,7315,null,193,null,null,null,null,null,null,1234,null,28,3022,null,276,20,null,null,208,null,null,8885,18911,4274,8885,32070,1377,7508,365,1,8885,18911,4274,8885,32070,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),$BL399,0),0)","v":18911}]
[106121051,121051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A400,'4. FY 2019-20'!A:A,0)),\"\")","v":51318},"2016-06-30","REDWOOD MEMORIAL HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A400, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","REDWOOD MEMORIAL HOSPITAL","707-725-3361","05-0172","3300 RENNER AVENUE","FORTUNA",95540,null,null,"","DAVID O'BRIEN, MD","CEO","WWW.STJOSEPHEUREKA.ORG","ST. JOSEPH HEALTH SYSTEM",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A400,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3025,null,null,175,null,null,278,null,null,940,null,null,null,null,null,null,null,null,52,null,null,452,null,null,6,null,null,189,null,null,1218,3272,627,1218,5117,278,940,365,1,1218,3272,627,1218,5117,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),$BL400,0),0)","v":3272}]
[106121031,121031,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A401,'4. FY 2019-20'!A:A,0)),\"\")","v":51309},"2016-06-30","SOUTHERN HUMBOLDT COMMUNITY HEALTHCARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A401, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","JEROLD PHELPS COMMUNITY HOSPITAL","707-923-3921","05-1309","733 CEDAR STREET","GARBERVILLE",95542,null,null,"","MATT REES","CEO","WWW.SHCHD.ORG","SOUTHERN HUMBOLDT COMMUNITY HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A401,'18. Suspense Closure Open'!A:A,0)),0)","v":0},647,null,null,null,null,null,7,null,null,19,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,26,650,0,26,676,7,19,365,1,26,650,0,26,676,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),$BL401,0),0)","v":650}]
[106121002,121002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A402,'4. FY 2019-20'!A:A,0)),\"\")","v":50028},"2016-06-30","AMERICAN HOSPITAL MANAGEMENT CORPORATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A402, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","MAD RIVER COMMUNITY HOSPITAL","530-822-3621","05-0028","3800 JANES ROAD","ARCATA",95521,"P.O. BOX 1115","ARCATA",95521,"DOUGLAS SHAW","PRESIDENT","WWW.MADRIVERHOSPITAL.COM","AMERICAN HOSPITAL MANAGEMENT CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A402,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3595,null,null,null,null,null,630,null,null,2446,null,null,null,null,null,null,null,null,1458,null,null,null,null,null,240,null,null,75,null,null,3076,5368,0,3076,8444,630,2446,365,1,3076,5368,0,3076,8444,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),$BL402,0),0)","v":5368}]
[106110889,110889,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A403,'4. FY 2019-20'!A:A,0)),\"\")","v":51306},"2016-06-30","GLENN MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A403, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","GLENN MEDICAL CENTER","530-934-1800","05-1306","1133W. SYCAMORE ST.","WILLOWS",95988,"",null,"","SAM RUMA","CEO",null,"GLENN MEDICAL CENTER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A403,'18. Suspense Closure Open'!A:A,0)),0)","v":0},595,null,null,null,null,null,223,null,null,null,null,null,null,null,null,null,null,null,96,null,null,null,null,null,null,null,null,6,null,null,223,697,0,223,920,223,0,365,1,223,697,0,223,920,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),$BL403,0),0)","v":697}]
[106105125,105125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A404,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","CENTRAL STAR BEHAVIORAL HEALTH, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A404, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","CENTRAL STAR PSYCHIATRIC HEALTH FACILITY","559-600-2382",null,"4411 E KINGS CANYON RD, #319","FRESNO",93702,"7677 OAKPORT ST, SUITE 1010","OAKLAND",94621,"KENT DUNLAP","PRESIDENT","STARSINC.COM/FRESNO","STARS BEHAVIORAL HEALTH GROUP HOLDING COMPANY",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A404,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3601,null,null,null,null,null,null,null,null,null,null,0,3601,0,0,3601,0,0,365,1,0,3601,0,0,3601,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),$BL404,0),0)","v":0}]
[106105051,105051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A405,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","DEPARTMENT OF STATE HOSPITALS - COALINGA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A405, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","COALINGA STATE HOSPITAL","559-935-4300",null,"24511 W. JAYNE AVE.","COALINGA",93210,"PO BOX 5000","COALINGA",93210,"AUDREY KING","EXECUTIVE DIRECTOR",null,"STATE OF CALIFORNIA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A405,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,9283,null,0,9283,0,0,9283,0,0,365,1,0,9283,0,0,9283,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),$BL405,0),0)","v":0}]
[106104089,104089,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A406,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","EXODUS RECOVERY, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A406, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","EXODUS PSYCHIATRIC HEALTH FACILITY FRESNO","559-600-7180",null,"4411 E. KINGS CANYON ROAD","FRESNO",93702,null,null,"","LUANA MURPHY","PRESIDENT/CEO",null,"LUANA MURPHY","CRESTWOOD PSYCHIATRIC HEALTH FACILITY - FRESNO","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A406,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,4755,null,null,null,null,null,648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4755,648,0,4755,5403,4755,0,365,1,4755,648,0,4755,5403,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),$BL406,0),0)","v":0}]
[106104062,104062,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A407,'4. FY 2019-20'!A:A,0)),\"\")","v":50710},"2016-12-31","KAISER FOUNDATION HOSPITALS - FRESNO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A407, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - FRESNO","510-987-3380","05-0710","7300 N. FRESNO STREET","FRESNO","93720-2941","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A407,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1044,null,null,14268,null,null,263,null,null,724,null,null,null,null,null,null,null,null,150,null,null,10150,null,null,null,null,null,350,null,null,987,1544,24418,987,26949,263,724,365,1,987,1544,24418,987,26949,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),$BL407,0),0)","v":1544}]
[106104047,104047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A408,'4. FY 2019-20'!A:A,0)),\"\")","v":50708},"2016-12-31","FRESNO SURGERY CENTER LP",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A408, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","FRESNO SURGICAL HOSPITAL","559-431-8000","05-0780","6125 NORTH FRESNO STREET","FRESNO",93710,null,null,"","KRISTINE KASSAHN","CEO","WWW.FRESNOSURGICALHOSPITAL.COM","FSC HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A408,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1376,null,null,223,null,null,1,null,null,43,null,null,null,null,null,null,null,null,159,null,null,1374,null,null,null,null,null,1,null,null,44,1536,1597,44,3177,1,43,365,1,44,1536,1597,44,3177,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),$BL408,0),0)","v":1536}]
[106104023,104023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A409,'4. FY 2019-20'!A:A,0)),\"\")","v":53032},"2016-12-31","SAN JOAQUIN VALLEY REHABILITATION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A409, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","SAN JOAQUIN VALLEY REHABILITATION HOSPITAL","916-323-7685","05-3032","7173 NORTH SHARON AVE","FRESNO",93720,null,null,null,"EDWARD PALACIOS","CEO","WWW.SANJOAQUINREHAB.COM","VIBRA HEALTHCARE LLC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A409,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,13615,null,null,1420,null,null,215,null,null,864,null,null,null,null,null,null,null,null,null,null,null,2094,null,null,null,null,null,null,1079,13615,3514,1079,18208,215,864,365,1,1079,13615,3514,1079,18208,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),$BL409,0),0)","v":13615}]
[106100899,100899,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A410,'4. FY 2019-20'!A:A,0)),\"\")","v":50093},"2016-06-30","SAINT AGNES MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A410, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","SAINT AGNES MEDICAL CENTER","559-450-3000","05-0093","1303 EAST HERNDON AVENUE","FRESNO",93720,null,null,"","NANCY HOLLINGSWORTH","CEO","WWW.SAMC.COM","TRINITY HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A410,'18. Suspense Closure Open'!A:A,0)),0)","v":0},43418,null,null,7110,null,null,7215,null,null,19734,null,null,null,null,null,null,null,null,371,null,null,14232,null,null,309,null,null,137,null,null,26949,44235,21342,26949,92526,7215,19734,365,1,26949,44235,21342,26949,92526,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),$BL410,0),0)","v":44235}]
[106100797,100797,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A411,'4. FY 2019-20'!A:A,0)),\"\")","v":50192},"2016-12-31","REEDLEY COMMUNITY HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A411, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","ADVENTIST MEDICAL CENTER-REEDLEY","559-638-8155","05-0192","372 WEST CYPRESS AVENUE","REEDLEY",93654,null,null,"","WAYNE FERCH","PRESIDENT/CEO","WWW.ADVENTISTHEALTHCV.COM","ADVENTIST HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A411,'18. Suspense Closure Open'!A:A,0)),0)","v":0},749,null,null,129,null,null,899,null,null,2144,null,null,null,null,null,null,null,null,27,null,null,63,null,null,73,null,null,414,null,null,3043,1263,192,3043,4498,899,2144,365,1,3043,1263,192,3043,4498,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),$BL411,0),0)","v":1263}]
[106100717,100717,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A412,'4. FY 2019-20'!A:A,0)),\"\")","v":50060},"2016-08-31","COMMUNITY REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A412, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-09-01","COMMUNITY REGIONAL MEDICAL CENTER - FRESNO","559-459-6000","05-0060","2823 FRESNO STREET","FRESNO",93715,"PO BOX 1232","FRESNO",93715,"TIM A JOSLIN","CEO","WWW.COMMUNITYMEDICAL.ORG","COMMUNITY MEDICAL CENTERS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A412,'18. Suspense Closure Open'!A:A,0)),0)","v":0},54317,3472,2446,14532,592,736,56186,13032,1417,67562,6,2444,null,null,null,null,null,null,2086,263,359,13664,2169,1875,331,21,20,2000,70,71,140647,65456,33568,140647,239671,70635,70012,365,1,140647,65456,33568,140647,239671,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),$BL412,0),0)","v":65456}]
[106100697,100697,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A413,'4. FY 2019-20'!A:A,0)),\"\")","v":50397},"2016-06-30","COALINGA REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A413, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","COALINGA REGIONAL MEDICAL CENTER","559-936-6400","05-0397","1191 PHELPS AVENUE","COALINGA",93210,"","","","SHARON SPURGEON","CEO/ADMINISTRATOR","COALINGAMEDICALCENTER.COM","COALINGA HOSPITAL DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A413,'18. Suspense Closure Open'!A:A,0)),0)","v":564},259,null,null,21,null,null,45,null,null,77,null,null,null,null,null,null,null,null,4,null,null,105,null,null,2,null,null,10,null,null,122,275,126,122,523,45,77,365,1,122,275,126,122,523,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),$BL413,0),0)","v":275}]
[106100005,100005,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A414,'4. FY 2019-20'!A:A,0)),\"\")","v":50492},"2016-08-31","COMMUNITY MEDICAL CENTERS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A414, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-09-01","CLOVIS COMMUNITY MEDICAL CENTER","559-324-4000","05-0492","2755 HERNDON AVE","CLOVIS",93611,"P.O. BOX 1232","FRESNO",93715,"TIM A JOSLIN","CEO","WWW.COMMUNITYMEDICAL.ORG","COMMUNITY MEDICAL CENTERS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A414,'18. Suspense Closure Open'!A:A,0)),0)","v":0},19135,null,null,6875,null,null,3120,null,null,12236,null,null,null,null,null,null,null,null,103,null,null,17127,null,null,39,null,null,142,null,null,15356,19419,24002,15356,58777,3120,12236,365,1,15356,19419,24002,15356,58777,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),$BL414,0),0)","v":19419}]
[106094002,94002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A415,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","EL DORADO COUNTY PHF",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A415, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","EL DORADO COUNTY PHF","530-621-6210",null,"935-B SPRING STREET","PLACERVILLE",95667,null,null,"","ERIC KAMMERSGARD","ADMINISTRATOR","WWW.TELECARECORP.COM","TELECARE CORPORATION","EL DORADO COUNTY PHF","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A415,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,262,null,null,null,null,null,2722,null,null,null,null,null,null,null,null,null,null,0,2984,0,0,2984,0,0,365,1,0,2984,0,0,2984,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),$BL415,0),0)","v":0}]
[106090933,90933,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A416,'4. FY 2019-20'!A:A,0)),\"\")","v":50254},"2016-10-31","MARSHALL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A416, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-11-01","MARSHALL HOSPITAL","530-626-2786","05-0254","1100 MARSHALL WAY","PLACERVILLE",95667,null,null,"","JAMES WHIPPLE","CEO",null,"MARSHALL MEDICAL CENTER","MARSHALL HOSPITAL","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A416,'18. Suspense Closure Open'!A:A,0)),0)","v":0},12190,null,null,1720,null,null,1040,null,null,3743,null,null,null,null,null,null,null,null,352,null,null,2329,null,null,null,null,null,13,null,null,4783,12555,4049,4783,21387,1040,3743,365,1,4783,12555,4049,4783,21387,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),$BL416,0),0)","v":12555}]
[106090793,90793,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A417,'4. FY 2019-20'!A:A,0)),\"\")","v":50352},"2016-12-31","BARTON HEALTHCARE SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A417, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","BARTON MEMORIAL HOSPITAL","530-541-3420","05-2345","2170 SOUTH AVENUE","SOUTH LAKE TAHOE",96150,"PO BOX 9578","SOUTH LAKE TAHOE",96150,"CLINT PURVANCE, MD","CEO","WWW.BARTONHEALTH.ORG","BARTON HEALTHCARE SYSTEM",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A417,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2309,null,null,311,null,null,512,null,null,1150,null,null,null,null,null,null,null,null,579,null,null,1419,null,null,35,null,null,371,null,null,1662,3294,1730,1662,6686,512,1150,365,1,1662,3294,1730,1662,6686,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),$BL417,0),0)","v":3294}]
[106084001,84001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A418,'4. FY 2019-20'!A:A,0)),\"\")","v":50417},"2016-12-31","SUTTER COAST HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A418, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","SUTTER COAST HOSPITAL","707-464-8511","05-0417","800 EAST WASHINGTON BOULEVARD","CRESCENT CITY",95531,"",null,"","MITCHELL J HANNA","CEO",null,"SUTTER COAST HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A418,'18. Suspense Closure Open'!A:A,0)),0)","v":0},3641,null,948,372,null,135,216,null,20,1499,null,127,null,null,null,6,null,null,391,null,16,571,null,39,23,null,null,33,null,null,1862,5052,1123,1862,8037,236,1626,365,1,1862,5052,1123,1862,8037,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),$BL418,0),0)","v":5052}]
[106074097,74097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A419,'4. FY 2019-20'!A:A,0)),\"\")","v":50760},"2016-12-31","KAISER FOUNDATION HOSPITALS - ANTIOCH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A419, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - ANTIOCH","510-987-3380",null,"451 SAND CREEK ROAD","ANTIOCH",94531,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A419,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1909,null,null,9787,null,null,220,null,null,1935,null,null,null,null,null,null,null,null,180,null,null,7876,null,null,null,null,null,159,null,null,2155,2248,17663,2155,22066,220,1935,365,1,2155,2248,17663,2155,22066,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),$BL419,0),0)","v":2248}]
[106074039,74039,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A420,'4. FY 2019-20'!A:A,0)),\"\")","v":54131},"2016-12-31","JOHN MUIR BEHAVIORAL HEALTH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A420, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","JOHN MUIR BEHAVIORAL HEALTH","800-680-6500","05-4131","2740 GRANT STREET","CONCORD",94520,null,null,"","CALVIN KNIGHT","PRESIDENT / CEO","JOHNMUIRHEALTH.COM","JOHN MUIR HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A420,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,1031,null,null,219,null,null,5189,null,null,66,null,null,null,null,null,null,null,null,null,null,null,5927,null,null,null,null,null,73,null,5255,1104,6146,5255,12505,5189,66,365,1,5255,1104,6146,5255,12505,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),$BL420,0),0)","v":1104}]
[106074017,74017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A421,'4. FY 2019-20'!A:A,0)),\"\")","v":50689},"2016-12-31","SAN RAMON REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A421, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SAN RAMON REGIONAL MEDICAL CENTER","925-275-9200","05-0689","6001 NORRIS CANYON ROAD","SAN RAMON",94583,null,null,null,"GARY SLOAN","C.E.O","WWW.SANRAMONMEDCTR.COM","TENET HEALTHCARE CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A421,'18. Suspense Closure Open'!A:A,0)),0)","v":0},6670,null,null,3820,null,null,291,null,null,722,null,null,null,null,null,null,null,null,386,null,null,7188,null,null,3,null,null,218,null,null,1013,7277,11008,1013,19298,291,722,365,1,1013,7277,11008,1013,19298,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),$BL421,0),0)","v":7277}]
[106071018,71018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A422,'4. FY 2019-20'!A:A,0)),\"\")","v":50496},"2016-12-31","JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A422, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS","925-682-8200","05-0496","2540 EAST STREET","CONCORD",94520,"P.O. BOX 4110","CONCORD","94524-4110","CALVIN KNIGHT","CEO AND PRESIDENT","JOHNMUIRHEALTH.COM","JOHN MUIR HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A422,'18. Suspense Closure Open'!A:A,0)),0)","v":0},23138,null,null,7878,null,null,2648,null,null,8706,null,null,null,null,null,null,null,null,null,null,null,7276,null,null,null,null,null,631,null,null,11354,23769,15154,11354,50277,2648,8706,365,1,11354,23769,15154,11354,50277,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),$BL422,0),0)","v":23769}]
[106070990,70990,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A423,'4. FY 2019-20'!A:A,0)),\"\")","v":50072},"2016-12-31","KAISER FOUNDATION HOSPITALS - WALNUT CREEK",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A423, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - WALNUT CREEK","510-987-3380","05-0072","1425 SOUTH MAIN ST.","WALNUT CREEK","94596-5318","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A423,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1427,null,null,20805,null,null,366,null,null,1849,null,null,null,null,null,null,null,null,797,null,null,19821,null,null,null,null,null,449,null,null,2215,2673,40626,2215,45514,366,1849,365,1,2215,2673,40626,2215,45514,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),$BL423,0),0)","v":2673}]
[106070988,70988,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A424,'4. FY 2019-20'!A:A,0)),\"\")","v":50180},"2016-12-31","JOHN MUIR MEDICAL CENTER-WALNUT CREEK CAMPUS",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A424, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","JOHN MUIR MEDICAL CENTER-WALNUT CREEK CAMPUS","925-939-3000","05-0180","1601 YGNACIO VALLEY ROAD","WALNUT CREEK","94598-3194","1400 TREAT BOULEVARD","WALNUT CREEK","94597-2142","CALVIN KNIGHT","PRESIDENT/CEO","JOHNMUIRHEALTH.COM","JOHN MUIR HEALTH","JOHN MUIR MEDICAL CENTER-WALNUT CREEK CAMPUS","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A424,'18. Suspense Closure Open'!A:A,0)),0)","v":0},33660,null,3453,9624,null,829,4431,null,87,12223,null,487,null,null,null,null,null,null,null,null,null,26851,null,2570,858,null,null,2327,null,246,17228,40544,39874,17228,97646,4518,12710,365,1,17228,40544,39874,17228,97646,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),$BL424,0),0)","v":40544}]
[106070934,70934,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A425,'4. FY 2019-20'!A:A,0)),\"\")","v":50523},"2016-12-31","SUTTER DELTA MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A425, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","SUTTER DELTA MEDICAL CENTER","925-779-7200","05-0523","3901 LONE TREE WAY","ANTIOCH",94509,null,null,"","DORI STEVENS","CEO","WWW.SUTTERDELTA.ORG","SUTTER HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A425,'18. Suspense Closure Open'!A:A,0)),0)","v":0},11478,null,null,3014,null,null,3172,null,null,7267,null,null,null,null,null,null,null,null,272,null,null,3611,null,null,79,null,null,147,null,null,10439,11976,6625,10439,29040,3172,7267,365,1,10439,11976,6625,10439,29040,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),$BL425,0),0)","v":11976}]
[106070924,70924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A426,'4. FY 2019-20'!A:A,0)),\"\")","v":50276},"2016-06-30","CONTRA COSTA REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A426, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","CONTRA COSTA REGIONAL MEDICAL CENTER","925-370-4222","05-0276","2500 ALHAMBRA STREET","MARTINEZ",94533,"50 DOUGLAS DRIVE","MARTINEZ",94533,"WILLIAM WALKER,M.D","HEALTH SVCS DIRECTOR","HTTP://WWW.CCHEALTH.ORG","COUNTY OF CONTRA COSTA",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A426,'18. Suspense Closure Open'!A:A,0)),0)","v":0},10806,2325,null,87,null,null,9029,3708,null,13935,null,null,674,85,null,null,null,null,2869,426,null,761,1,null,null,null,null,7,null,null,26672,17192,849,26672,44713,12737,13935,365,1,26672,17192,849,26672,44713,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),$BL426,0),0)","v":17192}]
[106060870,60870,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A427,'4. FY 2019-20'!A:A,0)),\"\")","v":50434},"2016-03-31","COLUSA REGIONAL MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A427, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-04-01","COLUSA REGIONAL MEDICAL CENTER","916-323-7685","05-0434","199 E. WEBSTER ST.","COLUSA","95932-3310","","","","WALT BECK","CEO","WWW.COLUSAMEDICALCENTER.ORG","COLUSA REGIONAL MEDICAL CENTER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A427,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1921,null,null,null,null,null,462,null,null,null,null,null,111,null,null,null,null,null,null,null,null,710,null,null,406,null,null,null,null,null,462,2438,710,462,3610,462,0,365,1,462,2438,710,462,3610,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),$BL427,0),0)","v":2438}]
[106050932,50932,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A428,'4. FY 2019-20'!A:A,0)),\"\")","v":51332},"2016-06-30","MARK TWAIN MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A428, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","MARK TWAIN MEDICAL CENTER","209-754-3521","05-1332","768 MOUNTAIN RANCH ROAD","SAN ANDREAS",95249,null,null,null,"ROBERT DIEHL","PRESIDENT","MARKTWAINMEDICALCENTER.ORG","MARK TWAIN MEDICAL CENTER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A428,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2401,null,null,227,null,null,97,null,null,512,null,null,null,null,null,null,null,null,135,null,null,315,null,null,4,null,null,24,null,null,609,2564,542,609,3715,97,512,365,1,609,2564,542,609,3715,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),$BL428,0),0)","v":2564}]
[106044006,44006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A429,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","BUTTE COUNTY MENTAL HEALTH PSYCHIATRIC HEALTH FACILITY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A429, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","BUTTE COUNTY DEPARTMENT OF BEHAVIORAL HEALTH","530-891-2775","","592 RIO LINDA AVENUE","CHICO",95926,"3217 COHASSET ROAD","CHICO",95973,"DORIAN KITTRELL, MFT","DIRECTOR",null,"COUNTY OF BUTTE",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A429,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5300,null,null,null,null,null,null,null,null,null,null,0,5300,0,0,5300,0,0,365,1,0,5300,0,0,5300,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),$BL429,0),0)","v":0}]
[106040962,40962,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A430,'4. FY 2019-20'!A:A,0)),\"\")","v":50039},"2016-06-30","ENLOE MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A430, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","ENLOE MEDICAL CENTER","530-332-7300","05-0039","1531 ESPLANADE","CHICO",95926,"","","","MIKE WILTERMOOD","CEO","WWW.ENLOE.ORG","ENLOE MEDICAL CENTER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A430,'18. Suspense Closure Open'!A:A,0)),0)","v":0},37243,1950,4648,801,31,48,4945,3,448,11318,null,938,6,null,null,null,null,null,889,414,137,9895,816,935,94,11,null,165,10,48,17652,45615,12526,17652,75793,5396,12256,365,1,17652,45615,12526,17652,75793,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),$BL430,0),0)","v":45615}]
[106040937,40937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A431,'4. FY 2019-20'!A:A,0)),\"\")","v":50030},"2016-11-30","OROVILLE HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A431, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-12-01","OROVILLE HOSPITAL","530-533-8500","05-0030","2767 OLIVE HIGHWAY","OROVILLE",95966,"","","","ROBERT J. WENTZ","CEO","WWW.OROVILLEHOSPITAL.COM","OROHEALTH CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A431,'18. Suspense Closure Open'!A:A,0)),0)","v":0},21255,null,null,569,null,null,2748,null,null,13145,null,null,null,null,null,21,null,null,2783,null,null,691,null,null,17,null,null,483,null,null,15893,24538,1281,15893,41712,2748,13145,365,1,15893,24538,1281,15893,41712,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),$BL431,0),0)","v":24538}]
[106040875,40875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A432,'4. FY 2019-20'!A:A,0)),\"\")","v":50225},"2016-12-31","ADVENTIST HEALTH / FEATHER RIVER HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A432, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","FEATHER RIVER HOSPITAL","530-877-9361","05-0225","5974 PENTZ RD","PARADISE","95969-5593","","","","MONTY KNITTEL","PRESIDENT/CEO","FRHOSP.ORG","ADVENTIST HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A432,'18. Suspense Closure Open'!A:A,0)),0)","v":0},9588,null,null,277,null,null,946,null,null,3209,null,null,null,null,null,null,null,null,85,null,null,1327,null,null,107,null,null,225,null,null,4155,10005,1604,4155,15764,946,3209,365,1,4155,10005,1604,4155,15764,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),$BL432,0),0)","v":10005}]
[106040802,40802,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A433,'4. FY 2019-20'!A:A,0)),\"\")","v":51311},"2016-06-30","ORCHARD HOSPTIAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A433, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","ORCHARD HOSPTIAL","530-846-5671","05-1311","240 SPRUCE STREET","GRIDLEY",95948,null,null,"","STEVEN STARK","CEO","HTTP://WWW.ORCHARDHOSPITAL.COM/","ORCHARD HOSPTIAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A433,'18. Suspense Closure Open'!A:A,0)),0)","v":0},2665,null,null,null,null,null,143,null,null,390,null,null,null,null,null,null,null,null,200,null,null,null,null,null,null,null,null,15,null,null,533,2880,0,533,3413,143,390,365,1,533,2880,0,533,3413,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),$BL433,0),0)","v":2880}]
[106034002,34002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A434,'4. FY 2019-20'!A:A,0)),\"\")","v":50014},"2016-12-31","SUTTER AMADOR HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A434, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","SUTTER AMADOR HOSPITAL","209-223-7500","05-0014","200 MISSION BLVD","JACKSON",95642,null,null,"","PATRICK FRY","CEO","WWW.SUTTERAMADOR.ORG","SUTTER HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A434,'18. Suspense Closure Open'!A:A,0)),0)","v":0},4812,null,null,499,null,null,332,null,null,1568,null,null,null,null,null,12,null,null,375,null,null,1078,null,null,18,null,null,10,null,null,1900,5215,1589,1900,8704,332,1568,365,1,1900,5215,1589,1900,8704,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),$BL434,0),0)","v":5215}]
[106015000,15000,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A435,'4. FY 2019-20'!A:A,0)),\"\")","v":1},"2016-12-31","KAISER FOUNDATION HOSPITALS - NO. CA. REGION",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A435, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - NO. CA. REGION","626-405-5000",null,"393 E. WALNUT STREET","PASADENA",91188,"393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A435,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,365,1,0,0,0,0,0,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),$BL435,0),0)","v":0}]
[106014337,14337,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A436,'4. FY 2019-20'!A:A,0)),\"\")","v":50777},"2016-12-31","KAISER FOUNDATION HOSPITALS - SAN LEANDRO",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A436, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - SAN LEANDRO","510-987-3380",null,"2500 MERCED ST","SAN LEANDRO","94577-4201","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A436,'18. Suspense Closure Open'!A:A,0)),0)","v":0},1746,null,null,15080,null,null,277,null,null,2083,null,null,null,null,null,null,null,null,181,null,null,18321,null,null,null,null,null,318,null,null,2360,2245,33401,2360,38006,277,2083,365,1,2360,2245,33401,2360,38006,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),$BL436,0),0)","v":2245}]
[106014326,14326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A437,'4. FY 2019-20'!A:A,0)),\"\")","v":50075},"2016-12-31","KAISER FOUNDATION HOSPITALS - OAKLAND",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A437, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - OAKLAND","510-987-3380","05-0075","275 W. MACARTHUR BLVD.","OAKLAND","94611-5641","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A437,'18. Suspense Closure Open'!A:A,0)),0)","v":0},7827,null,null,30246,null,null,1294,null,null,7206,null,null,null,null,null,null,null,null,1637,null,null,34271,null,null,null,null,null,1442,null,null,8500,{"$f":"(X437+Y437+Z437+AJ437+AK437+AL437+AP437+AQ437+AR437+AV437+AW437+AX437+AY437+AZ437+BA437)","v":10906},64517,8500,83923,1294,7206,365,1,8500,{"$f":"BC437/BJ437","v":10906},64517,8500,83923,"`"]
[106014233,14233,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A438,'4. FY 2019-20'!A:A,0)),\"\")","v":50488},"2016-12-31","EDEN MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A438, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","EDEN MEDICAL CENTER","510-537-1234","05-0488","20103 LAKE CHABOT ROAD","CASTRO VALLEY",94546,null,null,null,"TERRY GLUBKA","CEO","WWW.EDENMEDCENTER.ORG","EDEN MEDICAL CENTER",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A438,'18. Suspense Closure Open'!A:A,0)),0)","v":0},15706,null,null,3960,null,null,4087,null,null,6334,null,null,null,null,null,null,null,null,745,null,null,6893,null,null,96,null,null,354,null,null,10421,16901,10853,10421,38175,4087,6334,365,1,10421,16901,10853,10421,38175,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),$BL438,0),0)","v":16901}]
[106014226,14226,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A439,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","TELECARE WILLOW ROCK CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A439, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","WILLOW ROCK CENTER","510-895-5502",null,"2050 FAIRMONT DRIVE","SAN LEANDRO",94578,null,null,"","JOHN ADAM","ADMINISTRATOR","WWW.TELECARECORP.COM","TELECARE CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A439,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,276,null,null,null,null,null,2390,null,null,1115,null,null,null,null,null,null,null,0,2666,1115,0,3781,0,0,365,1,0,2666,1115,0,3781,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),$BL439,0),0)","v":0}]
[106014207,14207,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A440,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30","TELECARE HERITAGE PSYCHIATRIC HEALTH FACILITY",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A440, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2015-07-01","TELECARE HERITAGE PSYCHIATRIC HEALTH FACILITY","510-535-5115",null,"2633 EAST 27TH ST","OAKLAND",94601,null,null,"","PATTY ESPESETH","ADMINISTRATOR","WWW.TELECARECORP.COM","TELECARE CORPORATION",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A440,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7782,null,null,null,null,null,null,null,0,312,7782,0,8094,0,0,365,1,0,312,7782,0,8094,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),$BL440,0),0)","v":0}]
[106014132,14132,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A441,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"2016-12-31","KAISER FOUNDATION HOSPITALS - FREMONT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A441, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","KAISER FOUNDATION HOSPITALS - FREMONT","510-987-3380",null,"39400 PASEO PADRE PARKWAY","FREMONT","94538-2310","393 E. WALNUT ST., 4TH FLOOR","PASADENA",91188,"BERNARD TYSON","CHAIRMAN","WWW.KP.ORG","KAISER FOUNDATION HOSPITALS",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A441,'18. Suspense Closure Open'!A:A,0)),0)","v":0},444,null,null,7829,null,null,100,null,null,545,null,null,null,null,null,null,null,null,72,null,null,3968,null,null,null,null,null,106,null,null,645,622,11797,645,13064,100,545,365,1,645,622,11797,645,13064,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),$BL441,0),0)","v":622}]
[106014050,14050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A442,'4. FY 2019-20'!A:A,0)),\"\")","v":50283},"2016-08-31","THE HOSPITAL COMMITTEE OF LIVERMORE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A442, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-09-01","VALLEYCARE MEDICAL CENTER","925-847-3000","05-0283","5555 W. LAS POSITAS BLVD","PLEASANTON",94588,"5565 W. LAS POSITAS BLVD SUTE","LIVERMORE",94588,"SCOTT GREGERSON","PRESIDENT","VALLEYCARE.COM","THE HOSPITAL COMMITTEE OF LIVERMORE",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A442,'18. Suspense Closure Open'!A:A,0)),0)","v":0},11194,2194,null,2047,12,null,2015,null,null,2972,null,null,null,null,null,null,null,null,551,null,null,9744,113,null,12,1,null,1152,14,null,4987,15118,11916,4987,32021,2015,2972,365,1,4987,15118,11916,4987,32021,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),$BL442,0),0)","v":15118}]
[106014034,14034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A443,'4. FY 2019-20'!A:A,0)),\"\")","v":54110},"2016-12-31","BHC FREMONT HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A443, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","FREMONT HOSPITAL","510-574-4825","05-4110","39001 SUNDALE DRIVE","FREMONT",94538,null,null,"","JOHN COOPER","CEO","WWW.FREMONTHOSPITAL.COM","UNIVERSAL HEALTH SERVICES, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A443,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,7897,null,null,1698,null,null,5623,null,null,null,null,null,null,null,null,null,null,null,4632,null,null,21558,null,null,10,null,null,31,null,5623,12570,23256,5623,41449,5623,0,365,1,5623,12570,23256,5623,41449,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),$BL443,0),0)","v":12570}]
[106013687,13687,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A444,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","MERRITT PERALTA INSTITUTE CDRH",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A444, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","MERRITT PERALTA INSTITUTE CDRH","510-869-8802","05-0043","3012 SUMMIT STREET, 5TH FLOOR","OAKLAND","94609-3480","350 HAWTHORNE AVE","OAKLAND",94609,"CHARLES PROSPER","HOSPITAL CEO","WWW.ALTABATES.COM","SUTTER HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A444,'18. Suspense Closure Open'!A:A,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,365,1,0,0,0,0,0,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),$BL444,0),0)","v":0}]
[106013619,13619,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A445,'4. FY 2019-20'!A:A,0)),\"\")","v":50773},"2016-06-30","SAN LEANDRO HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A445, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","SAN LEANDRO HOSPITAL","510-357-6500","05-0773","13855 EAST 14TH STREET","SAN LEANDRO",94578,"7677 OAKPORT STREET SUITE 1200","OAKLAND",94621,"DELVECCHIO FINLEY","CEO",null,"ALAMEDA HEALTH SYSTEM",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A445,'18. Suspense Closure Open'!A:A,0)),0)","v":0},6361,null,null,806,null,null,1227,null,null,3336,null,null,null,null,null,38,null,null,46,null,null,748,null,null,23,null,null,79,null,null,4563,6509,1592,4563,12664,1227,3336,365,1,4563,6509,1592,4563,12664,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),$BL445,0),0)","v":6509}]
[106010987,10987,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A446,'4. FY 2019-20'!A:A,0)),\"\")","v":50195},"2016-06-30","WASHINGTON TOWNSHIP HEALTHCARE DISTRICT",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A446, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","WASHINGTON HOSPITAL - FREMONT","510-797-1111","05-0195","2000 MOWRY AVENUE","FREMONT",94538,"","","","NANCY FARBER","CEO","WWW.WHHS.COM","WASHINGTON TOWNSHIP HEALTHCARE DISTRICT",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A446,'18. Suspense Closure Open'!A:A,0)),0)","v":0},25188,null,null,4034,null,null,4677,null,null,7097,null,null,null,null,null,null,null,null,654,null,null,12927,null,null,167,null,null,466,null,null,11774,26475,16961,11774,55210,4677,7097,365,1,11774,26475,16961,11774,55210,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),$BL446,0),0)","v":26475}]
[106010967,10967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A447,'4. FY 2019-20'!A:A,0)),\"\")","v":50002},"2016-09-30","HAYWARD SISTERS HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A447, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-10-01","ST. ROSE HOSPITAL","510-264-4000","05-0002","27200 CALAROGA AVENUE","HAYWARD","94545-4383","",null,"","AMAN DHUPER","PRESIDENT/CEO","STROSEHOSPITAL.ORG","HAYWARD SISTERS HOSPITAL",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A447,'18. Suspense Closure Open'!A:A,0)),0)","v":0},10342,null,null,1640,null,null,4088,null,null,5880,null,null,null,null,null,null,null,null,197,null,null,657,null,null,64,null,null,181,null,null,9968,10784,2297,9968,23049,4088,5880,365,1,9968,10784,2297,9968,23049,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),$BL447,0),0)","v":10784}]
[106010937,10937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A448,'4. FY 2019-20'!A:A,0)),\"\")","v":50043},"2016-12-31","ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A448, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE","510-655-4000","05-0043","350 HAWTHORNE AVE","OAKLAND",94609,"PO BOX 619092","ROSEVILLE",95661,"CHARLES PROSPER","CEO",null,"SUTTER HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A448,'18. Suspense Closure Open'!A:A,0)),0)","v":0},25946,null,8654,6298,null,1774,4428,null,1855,11938,null,2455,null,null,null,null,null,null,997,null,312,7707,null,3344,72,null,null,153,null,7,20676,36141,19123,20676,75940,6283,14393,365,1,20676,36141,19123,20676,75940,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),$BL448,0),0)","v":36141}]
[106010887,10887,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A449,'4. FY 2019-20'!A:A,0)),\"\")","v":52034},"2016-12-31","KINDRED HOSPITAL - SAN FRANCISCO BAY AREA",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A449, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2016-01-01","KINDRED HOSPITAL - SAN FRANCISCO BAY AREA","510-367-8300","05-2034","2800 BENEDICT DRIVE","SAN LEANDRO",94577,"","","","JACOB MCCARTY","CEO",null,"THC-ORANGE COUNTY, INC",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A449,'18. Suspense Closure Open'!A:A,0)),0)","v":0},9574,null,null,2403,null,null,1918,null,null,4347,null,null,null,null,null,null,null,null,848,null,null,3292,null,null,null,null,null,null,null,null,6265,10422,5695,6265,22382,1918,4347,365,1,6265,10422,5695,6265,22382,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),$BL449,0),0)","v":10422}]
[106010846,10846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A450,'4. FY 2019-20'!A:A,0)),\"\")","v":50320},"2016-06-30","ALAMEDA HEALTH SYSTEM",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A450, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","HIGHLAND HOSPITAL","510-437-4800","05-0320","1411 EAST 31ST STREET","OAKLAND",94602,"7677 OAKPORT STREET SUITE 1200","OAKLAND",94521,"DELVECCHIO FINLEY","CEO","HTTP://WWW.HIGHLANDAHS.ORG/","ALAMEDA COUNTY","ALAMEDA COUNTY MEDICAL CENTER","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A450,'18. Suspense Closure Open'!A:A,0)),0)","v":0},11093,7571,1068,926,155,19,13381,2967,2401,17477,11354,1723,null,null,null,897,76,468,1329,423,83,2236,1980,158,55,17,49,862,360,21,49303,22931,6915,49303,79149,18749,30554,365,1,49303,22931,6915,49303,79149,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A450,'4. FY 2019-20'!$A:$A,0)),$BL450,0),0)","v":22931}]
[106010782,10782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A451,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31","ADOLESCENT TREATMENT CENTERS, INC.",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A451, '4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-01-01","THUNDER ROAD CHEMICAL DEPENDENCY RECOVERY HOSPITAL","510-653-5040",null,"390 40TH STREET","OAKLAND",94609,null,null,"","DAVID BRADLEY","PRESIDENT EAST BAY R",null,"ADOLESCENT TREATMENT CENTERS, INC.",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A451,'18. Suspense Closure Open'!A:A,0)),0)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,365,1,0,0,0,0,0,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A451,'4. FY 2019-20'!$A:$A,0)),$BL451,0),0)","v":0}]
[106010776,10776,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A452,'4. FY 2019-20'!A:A,0)),\"\")","v":53301},"2016-06-30","CHILDREN'S HOSPITAL & RESEARCH CENTER OAKLAND",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A452, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2015-07-01","CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND","510-428-3000","05-3301","747 52ND STREET","OAKLAND","94609-1809",null,null,"","BERT LUBIN","PRESIDENT & CEO","WWW.CHILDRENSHOSPITALOAKLAND.ORG","CHILDREN'S HOSPITAL & RESEARCH CENTER OAKLAND",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A452,'18. Suspense Closure Open'!A:A,0)),0)","v":0},147,null,1,null,null,null,24886,null,1708,7029,null,164,null,null,null,null,null,null,367,null,16,10278,null,1005,118,null,1,47,null,1,33787,698,11283,33787,45768,26594,7193,365,1,33787,698,11283,33787,45768,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A452,'4. FY 2019-20'!$A:$A,0)),$BL452,0),0)","v":698}]
[106010739,10739,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A453,'4. FY 2019-20'!A:A,0)),\"\")","v":50305},"2016-12-31","ALTA BATES MEDICAL CENTER",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A453, '4. FY 2019-20'!A:A,0)),\"\")","v":"YES"},"2016-01-01","ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS","510-204-4444","05-0305","2450 ASHBY AVENUE","BERKELEY",94705,"350 HAWTHORNE AVE-ATTN FINANCE","OAKLAND",94609,"CHARLES PROSPER","CEO","HTTP://WWW.ALTABATESSUMMIT.ORG/","SUTTER HEALTH",null,"2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A453,'18. Suspense Closure Open'!A:A,0)),0)","v":0},14856,4827,null,4587,1109,null,6766,3247,null,13024,35,null,null,null,null,0,null,null,4915,627,null,13724,7115,null,82,5,null,128,40,null,23072,25480,26535,23072,75087,10013,13059,365,1,23072,25480,26535,23072,75087,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A453,'4. FY 2019-20'!$A:$A,0)),$BL453,0),0)","v":25480}]
[106010735,10735,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A454,'4. FY 2019-20'!A:A,0)),\"\")","v":50211},"2016-06-30","ALAMEDA HOSPITAL",{"$f":"IFERROR(INDEX('4. FY 2019-20'!P:P,MATCH(A454, '4. FY 2019-20'!A:A,0)),\"\")","v":"NO"},"2015-07-01","ALAMEDA HOSPITAL","510-437-4800","05-0211","2070 CLINTON AVENUE","ALAMEDA","94501-4397",null,null,null,"DELVECCHIO S. FINLEY","CEO","WWW.ALAMEDAHEALTHSYSTEM.ORG","ALAMEDA HEALTH SYSTEM","ALAMEDA HOSPITAL DISTRICT","2016-01-01",{"$f":"IFERROR(INDEX('18. Suspense Closure Open'!X:X,MATCH(A454,'18. Suspense Closure Open'!A:A,0)),0)","v":0},8052,null,null,1165,null,null,819,null,null,2338,null,null,265,null,null,null,null,null,206,null,null,1173,null,null,31,null,null,184,null,null,3157,8738,2338,3157,14233,819,2338,365,1,3157,8738,2338,3157,14233,{"$f":"IFERROR(IF(INDEX('4. FY 2019-20'!$A:$A,MATCH(A454,'4. FY 2019-20'!$A:$A,0)),$BL454,0),0)","v":8738}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB8:BB454)","v":5228046},6234956,5536076,5228046,16999078,2585993.1582284537,2647131.6261108536,null,null,{"$f":"SUM(BK8:BK454)","v":5233124.7843393069},{"$f":"SUM(BL8:BL454)","v":6253027.3116023168},5541503.124809349,5233124.7843393069,{"$f":"SUM(BO8:BO454)","v":17027655.220750973},{"$f":"SUMIF($F$8:$F$454,\"YES\",$BP$8:$BP$456)","v":3719183.861491634}]

{"sheet":"pivot for OP FFS","index":15,"n_rows":328,"n_cols":2,"rows_kept":328,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Row Labels","Sum of BASE OP PAYMENT"]
[106010735,106479.33]
[106010739,1127360.53]
[106010776,16655333.460000001]
[106010856,516892.72]
[106010858,53283.24]
[106010967,593720.91]
[106010983,358047.69]
[106010987,870982.81]
[106013626,515072.33]
[106014233,695136.53]
[106014337,120655.28]
[106034002,192522.27]
[106040802,209258.6]
[106040875,448473.11]
[106040937,709813.15999999992]
[106040962,2051017.56]
[106050932,218107.56]
[106060870,42792.56]
[106070934,668662.54]
[106070988,705217.29999999993]
[106070990,64472.75]
[106071018,935953.28]
[106074017,83597.7]
[106074097,138495.32]
[106084001,99889.5]
[106090793,452293.45]
[106090933,687598.38]
[106100005,816837.2]
[106100697,254362.07]
[106100717,4712087.08]
[106100797,575627.09]
[106100899,1049395.69]
[106104047,20272.759999999998]
[106104062,61957.31]
[106110889,63055.19]
[106121002,231753.71]
[106121031,43964.71]
[106121051,128819.05]
[106121080,580961.93999999994]
[106130699,1120339.8400000001]
[106130760,963112.66]
[106141273,417044.46]
[106141338,15827.84]
[106150706,909796.62]
[106150722,1739587.19]
[106150737,81060.800000000003]
[106150761,1535354.65]
[106150775,28223.91]
[106150782,2172930.4300000002]
[106150788,1314469.2]
[106150808,261644]
[106154101,135848.63]
[106164029,1656707.2]
[106171049,160067.88]
[106171395,140896.97]
[106184008,57378.66]
[106190017,297734.26]
[106190034,3035737.66]
[106190045,91457.67]
[106190053,2155460.4300000002]
[106190081,856245.21]
[106190125,2993075.91]
[106190137,1175668.67]
[106190148,1116318.24]
[106190159,139652.95000000001]
[106190170,52861767.32]
[106190176,17609058.52]
[106190196,108.26]
[106190197,1803767.2]
[106190198,271281.56]
[106190200,545471.01]
[106190232,1966.26]
[106190240,716482.47]
[106190243,992363.9]
[106190256,667153.64]
[106190280,107044.79]
[106190298,470195.31]
[106190307,475666.97]
[106190315,707518.14]
[106190323,1287065.72]
[106190328,112791.83]
[106190352,909304.49]
[106190380,259945.46]
[106190382,1301866.77]
[106190385,1874954.2]
[106190392,1319732.6499999999]
[106190400,1048533.05]
[106190413,396413.5]
[106190422,677402.49]
[106190429,512171.62]
[106190430,589221.28]
[106190431,299307.18]
[106190432,358915.52]
[106190434,576172.63]
[106190455,1089995.3899999999]
[106190470,1353760.33]
[106190475,278463.84999999998]
[106190500,260288.24]
[106190517,531703.76]
[106190521,975030.49]
[106190522,1040824.38]
[106190524,203985.16]
[106190525,3427066.98]
[106190529,830747.21]
[106190534,184018.8]
[106190547,766547.84]
[106190555,5345424.4300000006]
[106190568,1416258.22]
[106190587,211333.31]
[106190630,3354703.11]
[106190631,1686518.82]
[106190636,1680425.43]
[106190661,40696.46]
[106190673,165097.48000000001]
[106190680,533590.4]
[106190696,406501.72]
[106190708,298813.73]
[106190754,2633162.2200000002]
[106190756,230382.83]
[106190758,1369305.61]
[106190762,742483.48]
[106190766,350804.22]
[106190812,2609588.02]
[106190818,177696.73]
[106190857,13096.49]
[106190859,629093.44000000006]
[106190878,2618707.5299999998]
[106190883,1470189.39]
[106190949,1049111.8600000001]
[106191216,3842096.49]
[106191230,2292942.31]
[106191450,155166.21]
[106194219,1255946.77]
[106196035,479279.8]
[106196168,9227215.2400000002]
[106201281,1049212.8700000001]
[106204019,19674496.140000001]
[106210992,24791.63]
[106211006,668062.52]
[106214034,134217.16]
[106220733,61695.64]
[106230949,162686.9]
[106231013,137366.48000000001]
[106231396,365711.87]
[106234004,5036.1499999999996]
[106240924,433993.84]
[106240942,698120.48]
[106250955,1678.64]
[106250956,32138.32]
[106260011,338951.72]
[106270744,661974.25]
[106270777,282052.2]
[106270875,875670.33]
[106281047,295446.14]
[106281078,83133.56]
[106291023,412617.67]
[106291053,454064.15]
[106300032,12698912.949999999]
[106300225,193412.23]
[106301098,794261.9]
[106301132,188953.66]
[106301140,109129]
[106301175,778793.36]
[106301188,518286.26]
[106301205,577537.67000000004]
[106301209,224045.94]
[106301234,178418.16]
[106301248,262524.69]
[106301258,722491.83]
[106301262,933502.19]
[106301283,651727.13]
[106301297,284624.84999999998]
[106301317,232528.26]
[106301340,2658820.37]
[106301342,1020073.87]
[106301357,416.59]
[106301379,384412.81]
[106301566,1294825.97]
[106304113,126356.59]
[106304460,2155.85]
[106310791,301178.3]
[106311000,883456.38]
[106314024,300501.17]
[106320859,82757.850000000006]
[106320986,84760]
[106321016,29175.98]
[106331152,692194.87]
[106331164,4186584.59]
[106331168,941367.49]
[106331194,730531.89]
[106331216,920061.04]
[106331288,960761.34]
[106331293,818798.95]
[106331312,1399764.1199999999]
[106331326,451371.57]
[106334018,283465.15000000002]
[106334025,171791.03]
[106334048,265547.45]
[106334068,1149206.3899999999]
[106334564,415190.82]
[106334589,458116.83]
[106340913,516409.47]
[106340947,619651.6]
[106340950,973435.47]
[106340951,972655.77]
[106341051,3433156.73]
[106342344,671649.64]
[106344017,165.28]
[106344029,516501.64]
[106344114,320218.34999999998]
[106350784,1524389.2]
[106361110,817666.83]
[106361144,904437.61]
[106361166,469762.92]
[106361223,1040860.83]
[106361246,8545258.3599999994]
[106361266,642211.21]
[106361308,768705.54]
[106361318,803098.34]
[106361323,1369597.14]
[106361339,1512972.11]
[106361343,1276701.8]
[106361370,497867.01]
[106361458,430257.66]
[106362041,2905743.0700000003]
[106364121,8557.0499999999993]
[106364144,662503.01]
[106364430,1329570.24]
[106364451,8013.24]
[106364502,10381175.550000001]
[106370652,361005.43]
[106370673,17809103.489999998]
[106370689,241617.87]
[106370694,2412952.6]
[106370714,3154117.66]
[106370730,292986.03999999998]
[106370744,2369154.0499999998]
[106370745,150.46]
[106370755,2039886.63]
[106370759,662666.43000000005]
[106370771,260416.92]
[106370780,1644956.52]
[106370787,710.2]
[106370875,1988324.06]
[106370977,373652.27]
[106371256,87876.09]
[106371394,433695.45]
[106380857,67867.95]
[106380865,249639.04000000001]
[106380933,554284.49]
[106380960,225600.46]
[106380964,435698.77]
[106380965,147057.60999999999]
[106382715,49754.74]
[106390846,607900.76]
[106390923,1158184.74]
[106391042,951232.21]
[106391056,452409.49]
[106392287,325355.61]
[106394009,147172.03]
[106400466,4552.3100000000004]
[106400480,135056.49]
[106400524,361751.68]
[106400548,361296.2]
[106410804,43632.03]
[106410806,45487.42]
[106410817,282417.26]
[106410852,257327.15]
[106410891,114106.42]
[106414018,481.24]
[106420483,148106.91]
[106420491,176561.47]
[106420493,1253644.96]
[106420514,666347.43999999994]
[106420522,44255.26]
[106430705,1608778.03]
[106430763,746314.19]
[106430779,287580.38]
[106430837,1118100.1000000001]
[106430905,5156295.66]
[106431506,166304.26999999999]
[106434040,9505284.0199999996]
[106434138,761291.81]
[106434153,120711.62]
[106440755,391490.97]
[106444012,18164.27]
[106444013,726930.06]
[106450936,29396.33]
[106450940,235312.66]
[106450949,713044.29]
[106454013,961.6]
[106470871,104714.57]
[106474007,817570.52]
[106480989,103345.54]
[106481094,335905.12]
[106481357,1321671.01]
[106484044,71931.39]
[106490919,535560.89]
[106490964,112982.04]
[106491001,254454.55]
[106491064,709001.09]
[106491076,150771.07999999999]
[106491338,18015.14]
[106494019,80349.03]
[106500852,1364737.69]
[106500867,1090952.32]
[106500939,653014.71]
[106500967,304398.68]
[106504038,66652.45]
[106514030,6589.9]
[106521041,423507.51]
[106531059,37005.69]
[106540734,2162971.4700000002]
[106540798,998155.98]
[106540816,525432.6]
[106554011,580693.16]
[106560473,1661128.4]
[106560492,340058.42]
[106560501,51419.94]
[106560508,107776.13]
[106560525,279260.78999999998]
[106560529,702991.12]
[106571086,261162.56]
[106574010,265561.33]
[106580996,1268868.67]

{"sheet":"11. CY 2016 SA PAYMENTS","index":16,"n_rows":201,"n_cols":9,"rows_kept":201,"cut":false,"hidden":false,"merged":[]}
["Source: LTC Accomodation Codes"]
["Last updated ","2019-04-05"]
["Retrieval date","2019-04-05"]
[null,null,null,null,"FFS Payments"]
["OSHPD ID","OSHPD ID - SHORT","MEDICARE ID","HOSPITAL NAME","CY 2016 TOTAL SUBACUTE INPATIENT PAYMENTS","FY 2019-20 SUBACUTE INPATIENT SUPPLEMENTAL","FY 2020-21 SUBACUTE INPATIENT SUPPLEMENTAL","FY 2021-22 SUBACUTE INPATIENT SUPPLEMENTAL"]
[null,null,null,null,null,{"$f":"'3. VARIABLE INPUT'!C26","v":0.65},{"$f":"+'3. VARIABLE INPUT'!G26","v":0.65},{"$f":"+'3. VARIABLE INPUT'!K26","v":0.65}]
[106190198,{"$f":"A7-106000000","v":190198},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A7,'4. FY 2019-20'!A:A,0)),\"\")","v":50663},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A7,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ANGELES COMMUNITY HOSPITAL"},2261836.6400000006,{"$f":"E7*$F$6","v":1470193.8160000003},{"$f":"E7*$G$6","v":1470193.8160000003},{"$f":"E7*$H$6*0.5","v":735096.90800000017}]
[106304159,304159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A8,'4. FY 2019-20'!A:A,0)),\"\")","v":53308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A8,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE"},607374.43000000017,{"$f":"E8*$F$6","v":394793.3795000001},{"$f":"E8*$G$6","v":394793.3795000001},197396.68975000005]
[106150706,150706,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A9,'4. FY 2019-20'!A:A,0)),\"\")","v":50608},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A9,'4. FY 2019-20'!A:A,0)),\"\")","v":"DELANO REGIONAL MEDICAL CENTER"},12134923.009999998,7887699.9564999985,7887699.9564999985,3943849.9782499992]
[106370689,370689,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A10,'4. FY 2019-20'!A:A,0)),\"\")","v":50234},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A10,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER"},4917776.5000000009,3196554.7250000006,3196554.7250000006,1598277.3625000003]
[106301140,301140,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A11,'4. FY 2019-20'!A:A,0)),\"\")","v":50745},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A11,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHAPMAN GLOBAL MEDICAL CENTER"},83953.430000000008,54569.729500000009,54569.729500000009,27284.864750000004]
[106301357,301357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A12,'4. FY 2019-20'!A:A,0)),\"\")","v":50780},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A12,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOOTHILL REGIONAL MEDICAL CENTER"},2837739.4299999997,1844530.6294999998,1844530.6294999998,922265.3147499999]
[106100717,100717,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A13,'4. FY 2019-20'!A:A,0)),\"\")","v":50060},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A13,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO"},13108948.1,8520816.2650000006,8520816.2650000006,4260408.1325000003]
[106190680,190680,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A14,'4. FY 2019-20'!A:A,0)),\"\")","v":50078},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A14,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO"},11737385.320000006,7629300.4580000043,7629300.4580000043,3814650.2290000021]
[106490964,490964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A15,'4. FY 2019-20'!A:A,0)),\"\")","v":51321},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A15,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALDSBURG DISTRICT HOSPITAL"},1207434.2900000003,784832.28850000026,784832.28850000026,392416.14425000013]
[106190883,190883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A16,'4. FY 2019-20'!A:A,0)),\"\")","v":50735},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A16,'4. FY 2019-20'!A:A,0)),\"\")","v":"WHITTIER HOSPITAL MEDICAL CENTER"},7558641.7499999981,4913117.1374999993,4913117.1374999993,2456558.5687499996]
[106380964,380964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A17,'4. FY 2019-20'!A:A,0)),\"\")","v":50055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A17,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS"},0,0,0,0,"closed unit "]
[106190385,190385,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A18,'4. FY 2019-20'!A:A,0)),\"\")","v":50278},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A18,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE HOLY CROSS MEDICAL CENTER"},5082306.78,3303499.4070000001,3303499.4070000001,1651749.7035000001]
[106361323,361323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A19,'4. FY 2019-20'!A:A,0)),\"\")","v":50089},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A19,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF SAN BERNARDINO"},12995172.189999999,8446861.9234999996,8446861.9234999996,4223430.9617499998]
[206371696,{"$f":"A20-106000000","v":100371696},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A20,'4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A20,'4. FY 2019-20'!A:A,0)),\"\")","v":""},4653681.8699999992,3024893.2154999995,3024893.2154999995,1512446.6077499997]
[106190708,190708,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A21,'4. FY 2019-20'!A:A,0)),\"\")","v":50755},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A21,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHERMAN OAKS HOSPITAL"},2592672.1600000006,1685236.9040000006,1685236.9040000006,842618.45200000028]
[106190521,190521,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A22,'4. FY 2019-20'!A:A,0)),\"\")","v":50468},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A22,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL OF GARDENA"},7892349.1100000022,5130026.921500002,5130026.921500002,2565013.460750001]
[106434051,434051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A23,'4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A23,'4. FY 2019-20'!A:A,0)),\"\")","v":""},7144944.0299999975,4644213.6194999982,4644213.6194999982,2322106.8097499991]
[106540798,540798,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A24,'4. FY 2019-20'!A:A,0)),\"\")","v":50261},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A24,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VIEW MEDICAL CENTER"},8840339.0999999996,5746220.415,5746220.415,2873110.2075]
[106540734,540734,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A25,'4. FY 2019-20'!A:A,0)),\"\")","v":50057},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A25,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAWEAH DELTA MEDICAL CENTER"},8039851.7499999981,5225903.6374999993,5225903.6374999993,2612951.8187499996]
[106190280,190280,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A26,'4. FY 2019-20'!A:A,0)),\"\")","v":50158},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A26,'4. FY 2019-20'!A:A,0)),\"\")","v":"ENCINO HOSPITAL MEDICAL CENTER"},2846631.3800000004,1850310.3970000003,1850310.3970000003,925155.19850000017]
[106560508,560508,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A27,'4. FY 2019-20'!A:A,0)),\"\")","v":50616},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A27,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOHN'S PLEASANT VALLEY HOSPITAL"},667396.26000000024,433807.56900000019,433807.56900000019,216903.7845000001]
[106010846,10846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A28,'4. FY 2019-20'!A:A,0)),\"\")","v":50320},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A28,'4. FY 2019-20'!A:A,0)),\"\")","v":"HIGHLAND HOSPITAL"},1412154.98,917900.73699999996,917900.73699999996,458950.36849999998]
[106190256,190256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A29,'4. FY 2019-20'!A:A,0)),\"\")","v":50641},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A29,'4. FY 2019-20'!A:A,0)),\"\")","v":"EAST LOS ANGELES DOCTOR'S HOSPITAL"},2828947.6099999994,1838815.9464999996,1838815.9464999996,919407.97324999981]
[106430837,430837,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A30,'4. FY 2019-20'!A:A,0)),\"\")","v":50153},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A30,'4. FY 2019-20'!A:A,0)),\"\")","v":"O'CONNOR HOSPITAL"},3020181.6,1963118.04,1963118.04,981559.02]
[106190017,190017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A31,'4. FY 2019-20'!A:A,0)),\"\")","v":50281},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A31,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALHAMBRA HOSPITAL MEDICAL CENTER"},2275618.52,1479152.0380000002,1479152.0380000002,739576.01900000009]
[106331194,331194,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A32,'4. FY 2019-20'!A:A,0)),\"\")","v":50390},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A32,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEMET VALLEY MEDICAL CENTER"},1704950.8099999996,1108218.0264999997,1108218.0264999997,554109.01324999984]
[106190696,190696,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A33,'4. FY 2019-20'!A:A,0)),\"\")","v":50378},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A33,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFICA HOSPITAL OF THE VALLEY"},12166021.309999999,7907913.8514999989,7907913.8514999989,3953956.9257499995]
[106364451,364451,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A34,'4. FY 2019-20'!A:A,0)),\"\")","v":53038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A34,'4. FY 2019-20'!A:A,0)),\"\")","v":"TOTALLY KIDS REHABILITATION HOSPITAL"},20357757.240000002,13232542.206000002,13232542.206000002,6616271.1030000011]
[106370673,370673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A35,'4. FY 2019-20'!A:A,0)),\"\")","v":53303},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A35,'4. FY 2019-20'!A:A,0)),\"\")","v":"RADY CHILDREN'S HOSPITAL - SAN DIEGO"},4086312.6500000008,2656103.2225000006,2656103.2225000006,1328051.6112500003]
[106190352,190352,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A36,'4. FY 2019-20'!A:A,0)),\"\")","v":50738},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A36,'4. FY 2019-20'!A:A,0)),\"\")","v":"GREATER EL MONTE COMMUNITY HOSPITAL"},1682546.5100000002,1093655.2315000002,1093655.2315000002,546827.61575000011]
[106301258,301258,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A37,'4. FY 2019-20'!A:A,0)),\"\")","v":50747},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A37,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTH COAST GLOBAL MEDICAL CENTER"},68452.639999999999,44494.216,44494.216,22247.108]
[106331152,331152,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A38,'4. FY 2019-20'!A:A,0)),\"\")","v":50329},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A38,'4. FY 2019-20'!A:A,0)),\"\")","v":"CORONA REGIONAL MEDICAL CENTER - MAIN"},4908322.2799999993,3190409.4819999998,3190409.4819999998,1595204.7409999999]
[106394009,394009,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A39,'4. FY 2019-20'!A:A,0)),\"\")","v":50748},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A39,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MANTECA"},1993465.78,1295752.757,1295752.757,647876.37849999999]
[106190200,190200,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A40,'4. FY 2019-20'!A:A,0)),\"\")","v":50132},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A40,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN GABRIEL VALLEY MEDICAL CENTER"},2899702.41,1884806.5665000002,1884806.5665000002,942403.28325000009]
[106362041,362041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A41,'4. FY 2019-20'!A:A,0)),\"\")","v":50279},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A41,'4. FY 2019-20'!A:A,0)),\"\")","v":"HI-DESERT MEDICAL CENTER"},3472344.2800000007,2257023.7820000006,2257023.7820000006,1128511.8910000003]
[106410817,410817,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A42,'4. FY 2019-20'!A:A,0)),\"\")","v":50289},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A42,'4. FY 2019-20'!A:A,0)),\"\")","v":"SETON MEDICAL CENTER"},3603001.9199999995,2341951.2479999997,2341951.2479999997,1170975.6239999998]
[106190125,190125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A43,'4. FY 2019-20'!A:A,0)),\"\")","v":50149},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A43,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA HOSPITAL MEDICAL CENTER"},509231.64000000007,331000.56600000005,331000.56600000005,165500.28300000002]
[106190382,190382,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A44,'4. FY 2019-20'!A:A,0)),\"\")","v":50063},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A44,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER"},5192505.0199999986,3375128.2629999993,3375128.2629999993,1687564.1314999997]
[106010735,10735,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A45,'4. FY 2019-20'!A:A,0)),\"\")","v":50211},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A45,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALAMEDA HOSPITAL"},9394767.6499999985,6106598.9724999992,6106598.9724999992,3053299.4862499996]
[106190857,190857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A46,'4. FY 2019-20'!A:A,0)),\"\")","v":50096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A46,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST COVINA MEDICAL CENTER"},2341803.5700000012,1522172.3205000008,1522172.3205000008,761086.16025000042]
[106190380,190380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A47,'4. FY 2019-20'!A:A,0)),\"\")","v":50135},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A47,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD"},1004913.1699999998,653193.56049999991,653193.56049999991,326596.78024999995]
[106301379,301379,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A48,'4. FY 2019-20'!A:A,0)),\"\")","v":50426},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A48,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST ANAHEIM MEDICAL CENTER"},297590.31,193433.7015,193433.7015,96716.850749999998]
[106301127,301127,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A49,'4. FY 2019-20'!A:A,0)),\"\")","v":52039},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A49,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - BREA"},169228.45999999996,109998.49899999998,109998.49899999998,54999.249499999991]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[106230949]

{"sheet":"12. CY 2016 FFS OP PAYMENTS","index":17,"n_rows":330,"n_cols":9,"rows_kept":330,"cut":false,"hidden":false,"merged":[]}
["Source: Outpatient Totals by Provider Claims Data (warehouse/CAMMIS)"]
["Last updated ","2019-04-05"]
["Retrieval date","2019-04-05"]
[]
["OSHPD ID","OSHPD ID - SHORT","MEDICARE ID","HOSPITAL NAME","BASE OP PAYMENT","PAYMENT ELIGIBILITY ","ADJUSTED OP PAYMENT"]
[106010735,{"$f":"A6-106000000","v":10735},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A6,'4. FY 2019-20'!A:A,0)),\"\")","v":50211},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A6,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALAMEDA HOSPITAL"},106479.33,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A6,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A6,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A6,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F6=\"YES\",$E6*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A6,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A6,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106010739,{"$f":"A7-106000000","v":10739},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A7,'4. FY 2019-20'!A:A,0)),\"\")","v":50305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A7,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS"},1127360.53,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A7,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A7,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A7,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F7=\"YES\",$E7*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A7,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A7,'4. FY 2019-20'!A:A,0))),0),0)","v":1127360.53}]
[106010776,10776,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A8,'4. FY 2019-20'!A:A,0)),\"\")","v":53301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A8,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND"},16655333.460000001,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A8,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A8,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A8,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F8=\"YES\",$E8*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A8,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A8,'4. FY 2019-20'!A:A,0))),0),0)","v":16655333.460000001}]
[106014326,14326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A9,'4. FY 2019-20'!A:A,0)),\"\")","v":50075},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A9,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - OAKLAND"},516892.72,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A9,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A9,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A9,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F9=\"YES\",$E9*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A9,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A9,'4. FY 2019-20'!A:A,0))),0),0)","v":516892.72}]
[106014132,14132,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A10,'4. FY 2019-20'!A:A,0)),\"\")","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A10,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FREMONT"},53283.24,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A10,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A10,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A10,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F10=\"YES\",$E10*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A10,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A10,'4. FY 2019-20'!A:A,0))),0),0)","v":53283.24}]
[106010967,10967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A11,'4. FY 2019-20'!A:A,0)),\"\")","v":50002},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A11,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. ROSE HOSPITAL"},593720.91,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A11,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A11,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A11,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F11=\"YES\",$E11*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A11,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A11,'4. FY 2019-20'!A:A,0))),0),0)","v":593720.91}]
[106014050,14050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A12,'4. FY 2019-20'!A:A,0)),\"\")","v":50283},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A12,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEYCARE MEDICAL CENTER"},358047.69,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A12,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A12,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A12,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F12=\"YES\",$E12*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A12,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A12,'4. FY 2019-20'!A:A,0))),0),0)","v":358047.69}]
[106010987,10987,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A13,'4. FY 2019-20'!A:A,0)),\"\")","v":50195},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A13,'4. FY 2019-20'!A:A,0)),\"\")","v":"WASHINGTON HOSPITAL - FREMONT"},870982.81,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A13,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A13,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A13,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F13=\"YES\",$E13*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A13,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A13,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106010937,10937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A14,'4. FY 2019-20'!A:A,0)),\"\")","v":50043},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A14,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE"},515072.33,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A14,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A14,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A14,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F14=\"YES\",$E14*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A14,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A14,'4. FY 2019-20'!A:A,0))),0),0)","v":515072.33}]
[106014233,14233,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A15,'4. FY 2019-20'!A:A,0)),\"\")","v":50488},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A15,'4. FY 2019-20'!A:A,0)),\"\")","v":"EDEN MEDICAL CENTER"},695136.53,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A15,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A15,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A15,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F15=\"YES\",$E15*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A15,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A15,'4. FY 2019-20'!A:A,0))),0),0)","v":695136.53}]
[106014337,14337,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A16,'4. FY 2019-20'!A:A,0)),\"\")","v":50777},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A16,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN LEANDRO"},120655.28,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A16,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A16,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A16,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F16=\"YES\",$E16*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A16,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A16,'4. FY 2019-20'!A:A,0))),0),0)","v":120655.28}]
[106034002,34002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A17,'4. FY 2019-20'!A:A,0)),\"\")","v":50014},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A17,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER AMADOR HOSPITAL"},192522.27,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A17,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A17,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A17,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F17=\"YES\",$E17*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A17,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A17,'4. FY 2019-20'!A:A,0))),0),0)","v":192522.27}]
[106040802,40802,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A18,'4. FY 2019-20'!A:A,0)),\"\")","v":51311},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A18,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORCHARD HOSPITAL"},209258.6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A18,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A18,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A18,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F18=\"YES\",$E18*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A18,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A18,'4. FY 2019-20'!A:A,0))),0),0)","v":209258.6}]
[106040875,40875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A19,'4. FY 2019-20'!A:A,0)),\"\")","v":50225},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A19,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH FEATHER RIVER"},448473.11,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A19,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A19,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A19,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F19=\"YES\",$E19*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A19,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A19,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106040937,40937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A20,'4. FY 2019-20'!A:A,0)),\"\")","v":50030},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A20,'4. FY 2019-20'!A:A,0)),\"\")","v":"OROVILLE HOSPITAL"},709813.15999999992,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A20,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A20,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A20,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F20=\"YES\",$E20*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A20,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A20,'4. FY 2019-20'!A:A,0))),0),0)","v":709813.15999999992}]
[106040962,40962,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A21,'4. FY 2019-20'!A:A,0)),\"\")","v":50039},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A21,'4. FY 2019-20'!A:A,0)),\"\")","v":"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS"},2051017.56,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A21,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A21,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A21,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F21=\"YES\",$E21*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A21,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A21,'4. FY 2019-20'!A:A,0))),0),0)","v":2051017.56}]
[106050932,50932,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A22,'4. FY 2019-20'!A:A,0)),\"\")","v":51332},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A22,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARK TWAIN MEDICAL CENTER"},218107.56,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A22,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A22,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A22,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F22=\"YES\",$E22*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A22,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A22,'4. FY 2019-20'!A:A,0))),0),0)","v":218107.56}]
[106060870,60870,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A23,'4. FY 2019-20'!A:A,0)),\"\")","v":50434},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A23,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLUSA REGIONAL MEDICAL CENTER"},42792.56,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A23,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A23,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A23,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F23=\"YES\",$E23*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A23,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A23,'4. FY 2019-20'!A:A,0))),0),0)","v":42792.56}]
[106070934,70934,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A24,'4. FY 2019-20'!A:A,0)),\"\")","v":50523},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A24,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER DELTA MEDICAL CENTER"},668662.54,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A24,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A24,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A24,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F24=\"YES\",$E24*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A24,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A24,'4. FY 2019-20'!A:A,0))),0),0)","v":668662.54}]
[106070988,70988,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A25,'4. FY 2019-20'!A:A,0)),\"\")","v":50180},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A25,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - WALNUT CREEK"},705217.29999999993,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A25,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A25,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A25,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F25=\"YES\",$E25*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A25,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A25,'4. FY 2019-20'!A:A,0))),0),0)","v":705217.29999999993}]
[106070990,70990,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A26,'4. FY 2019-20'!A:A,0)),\"\")","v":50072},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A26,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WALNUT CREEK"},64472.75,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A26,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A26,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A26,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F26=\"YES\",$E26*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A26,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A26,'4. FY 2019-20'!A:A,0))),0),0)","v":64472.75}]
[106071018,71018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A27,'4. FY 2019-20'!A:A,0)),\"\")","v":50496},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A27,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS"},935953.28,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A27,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A27,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A27,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F27=\"YES\",$E27*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A27,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A27,'4. FY 2019-20'!A:A,0))),0),0)","v":935953.28}]
[106074017,74017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A28,'4. FY 2019-20'!A:A,0)),\"\")","v":50689},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A28,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN RAMON REGIONAL MEDICAL CENTER"},83597.7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A28,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A28,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A28,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F28=\"YES\",$E28*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A28,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A28,'4. FY 2019-20'!A:A,0))),0),0)","v":83597.7}]
[106074097,74097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A29,'4. FY 2019-20'!A:A,0)),\"\")","v":50760},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A29,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ANTIOCH"},138495.32,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A29,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A29,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A29,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F29=\"YES\",$E29*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A29,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A29,'4. FY 2019-20'!A:A,0))),0),0)","v":138495.32}]
[106084001,84001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A30,'4. FY 2019-20'!A:A,0)),\"\")","v":50417},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A30,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER COAST HOSPITAL"},99889.5,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A30,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A30,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A30,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F30=\"YES\",$E30*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A30,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A30,'4. FY 2019-20'!A:A,0))),0),0)","v":99889.5}]
[106090793,90793,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A31,'4. FY 2019-20'!A:A,0)),\"\")","v":50352},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A31,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARTON MEMORIAL HOSPITAL"},452293.45,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A31,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A31,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A31,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F31=\"YES\",$E31*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A31,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A31,'4. FY 2019-20'!A:A,0))),0),0)","v":452293.45}]
[106090933,90933,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A32,'4. FY 2019-20'!A:A,0)),\"\")","v":50254},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A32,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARSHALL MEDICAL CENTER"},687598.38,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A32,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A32,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A32,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F32=\"YES\",$E32*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A32,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A32,'4. FY 2019-20'!A:A,0))),0),0)","v":687598.38}]
[106100005,100005,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A33,'4. FY 2019-20'!A:A,0)),\"\")","v":50492},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A33,'4. FY 2019-20'!A:A,0)),\"\")","v":"CLOVIS COMMUNITY MEDICAL CENTER"},816837.2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A33,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A33,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A33,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F33=\"YES\",$E33*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A33,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A33,'4. FY 2019-20'!A:A,0))),0),0)","v":816837.2}]
[106100697,100697,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A34,'4. FY 2019-20'!A:A,0)),\"\")","v":50397},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A34,'4. FY 2019-20'!A:A,0)),\"\")","v":"COALINGA REGIONAL MEDICAL CENTER"},254362.07,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A34,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A34,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A34,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F34=\"YES\",$E34*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A34,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A34,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106100717,100717,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A35,'4. FY 2019-20'!A:A,0)),\"\")","v":50060},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A35,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO"},4712087.08,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A35,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A35,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A35,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F35=\"YES\",$E35*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A35,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A35,'4. FY 2019-20'!A:A,0))),0),0)","v":4712087.08}]
[106100797,100797,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A36,'4. FY 2019-20'!A:A,0)),\"\")","v":50192},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A36,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH REEDLEY"},575627.09,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A36,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A36,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A36,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F36=\"YES\",$E36*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A36,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A36,'4. FY 2019-20'!A:A,0))),0),0)","v":575627.09}]
[106100899,100899,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A37,'4. FY 2019-20'!A:A,0)),\"\")","v":50093},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A37,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. AGNES MEDICAL CENTER"},1049395.69,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A37,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A37,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A37,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F37=\"YES\",$E37*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A37,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A37,'4. FY 2019-20'!A:A,0))),0),0)","v":1049395.69}]
[106104047,104047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A38,'4. FY 2019-20'!A:A,0)),\"\")","v":50708},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A38,'4. FY 2019-20'!A:A,0)),\"\")","v":"FRESNO SURGICAL HOSPITAL"},20272.759999999998,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A38,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A38,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A38,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F38=\"YES\",$E38*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A38,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A38,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106104062,104062,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A39,'4. FY 2019-20'!A:A,0)),\"\")","v":50710},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A39,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FRESNO"},61957.31,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A39,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A39,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A39,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F39=\"YES\",$E39*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A39,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A39,'4. FY 2019-20'!A:A,0))),0),0)","v":61957.31}]
[106110889,110889,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A40,'4. FY 2019-20'!A:A,0)),\"\")","v":51306},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A40,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENN MEDICAL CENTER"},63055.19,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A40,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A40,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A40,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F40=\"YES\",$E40*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A40,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A40,'4. FY 2019-20'!A:A,0))),0),0)","v":63055.19}]
[106121002,121002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A41,'4. FY 2019-20'!A:A,0)),\"\")","v":50028},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A41,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAD RIVER COMMUNITY HOSPITAL"},231753.71,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A41,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A41,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A41,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F41=\"YES\",$E41*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A41,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A41,'4. FY 2019-20'!A:A,0))),0),0)","v":231753.71}]
[106121031,121031,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A42,'4. FY 2019-20'!A:A,0)),\"\")","v":51309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A42,'4. FY 2019-20'!A:A,0)),\"\")","v":"JEROLD PHELPS COMMUNITY HOSPITAL"},43964.71,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A42,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A42,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A42,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F42=\"YES\",$E42*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A42,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A42,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106121051,121051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A43,'4. FY 2019-20'!A:A,0)),\"\")","v":51318},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A43,'4. FY 2019-20'!A:A,0)),\"\")","v":"REDWOOD MEMORIAL HOSPITAL"},128819.05,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A43,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A43,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A43,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F43=\"YES\",$E43*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A43,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A43,'4. FY 2019-20'!A:A,0))),0),0)","v":128819.05}]
[106121080,121080,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A44,'4. FY 2019-20'!A:A,0)),\"\")","v":50006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A44,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - EUREKA"},580961.93999999994,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A44,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A44,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A44,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F44=\"YES\",$E44*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A44,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A44,'4. FY 2019-20'!A:A,0))),0),0)","v":580961.93999999994}]
[106130699,130699,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A45,'4. FY 2019-20'!A:A,0)),\"\")","v":50045},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A45,'4. FY 2019-20'!A:A,0)),\"\")","v":"EL CENTRO REGIONAL MEDICAL CENTER"},1120339.8400000001,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A45,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A45,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A45,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F45=\"YES\",$E45*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A45,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A45,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106130760,130760,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A46,'4. FY 2019-20'!A:A,0)),\"\")","v":50342},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A46,'4. FY 2019-20'!A:A,0)),\"\")","v":"PIONEERS MEMORIAL HEALTHCARE DISTRICT"},963112.66,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A46,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A46,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A46,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F46=\"YES\",$E46*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A46,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A46,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106141273,141273,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A47,'4. FY 2019-20'!A:A,0)),\"\")","v":51324},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A47,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHERN INYO HOSPITAL"},417044.46,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A47,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A47,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A47,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F47=\"YES\",$E47*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A47,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A47,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106141338,141338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A48,'4. FY 2019-20'!A:A,0)),\"\")","v":50388},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A48,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHERN INYO HOSPITAL"},15827.84,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A48,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A48,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A48,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F48=\"YES\",$E48*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A48,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A48,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106150706,150706,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A49,'4. FY 2019-20'!A:A,0)),\"\")","v":50608},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A49,'4. FY 2019-20'!A:A,0)),\"\")","v":"DELANO REGIONAL MEDICAL CENTER"},909796.62,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A49,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A49,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A49,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F49=\"YES\",$E49*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A49,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A49,'4. FY 2019-20'!A:A,0))),0),0)","v":909796.62}]
[106150722,150722,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A50,'4. FY 2019-20'!A:A,0)),\"\")","v":50036},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A50,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD MEMORIAL HOSPITAL"},1739587.19,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A50,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A50,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A50,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F50=\"YES\",$E50*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A50,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A50,'4. FY 2019-20'!A:A,0))),0),0)","v":1739587.19}]
[106150737,150737,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A51,'4. FY 2019-20'!A:A,0)),\"\")","v":51314},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A51,'4. FY 2019-20'!A:A,0)),\"\")","v":"KERN VALLEY HOSPITAL DISTRICT"},81060.800000000003,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A51,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A51,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A51,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F51=\"YES\",$E51*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A51,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A51,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106150761,150761,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A52,'4. FY 2019-20'!A:A,0)),\"\")","v":50295},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A52,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY HOSPITAL - BAKERSFIELD"},1535354.65,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A52,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A52,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A52,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F52=\"YES\",$E52*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A52,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A52,'4. FY 2019-20'!A:A,0))),0),0)","v":1535354.65}]
[106150775,150775,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A53,'4. FY 2019-20'!A:A,0)),\"\")","v":50257},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A53,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - BAKERSFIELD"},28223.91,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A53,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A53,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A53,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F53=\"YES\",$E53*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A53,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A53,'4. FY 2019-20'!A:A,0))),0),0)","v":28223.91}]
[106150782,150782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A54,'4. FY 2019-20'!A:A,0)),\"\")","v":51333},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A54,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIDGECREST REGIONAL HOSPITAL"},2172930.4300000002,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A54,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A54,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A54,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F54=\"YES\",$E54*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A54,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A54,'4. FY 2019-20'!A:A,0))),0),0)","v":2172930.4300000002}]
[106150788,150788,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A55,'4. FY 2019-20'!A:A,0)),\"\")","v":50455},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A55,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH BAKERSFIELD"},1314469.2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A55,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A55,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A55,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F55=\"YES\",$E55*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A55,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A55,'4. FY 2019-20'!A:A,0))),0),0)","v":1314469.2}]
[106150808,150808,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A56,'4. FY 2019-20'!A:A,0)),\"\")","v":51301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A56,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH TEHACHAPI VALLEY"},261644,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A56,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A56,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A56,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F56=\"YES\",$E56*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A56,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A56,'4. FY 2019-20'!A:A,0))),0),0)","v":261644}]
[106154101,154101,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A57,'4. FY 2019-20'!A:A,0)),\"\")","v":50724},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A57,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD HEART HOSPITAL"},135848.63,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A57,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A57,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A57,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F57=\"YES\",$E57*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A57,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A57,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106164029,164029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A58,'4. FY 2019-20'!A:A,0)),\"\")","v":50121},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A58,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH HANFORD"},1656707.2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A58,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A58,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A58,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F58=\"YES\",$E58*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A58,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A58,'4. FY 2019-20'!A:A,0))),0),0)","v":1656707.2}]
[106171049,171049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A59,'4. FY 2019-20'!A:A,0)),\"\")","v":51317},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A59,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH CLEARLAKE"},160067.88,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A59,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A59,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A59,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F59=\"YES\",$E59*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A59,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A59,'4. FY 2019-20'!A:A,0))),0),0)","v":160067.88}]
[106171395,171395,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A60,'4. FY 2019-20'!A:A,0)),\"\")","v":51329},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A60,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER LAKESIDE HOSPITAL"},140896.97,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A60,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A60,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A60,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F60=\"YES\",$E60*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A60,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A60,'4. FY 2019-20'!A:A,0))),0),0)","v":140896.97}]
[106184008,184008,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A61,'4. FY 2019-20'!A:A,0)),\"\")","v":51320},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A61,'4. FY 2019-20'!A:A,0)),\"\")","v":"BANNER LASSEN MEDICAL CENTER"},57378.66,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A61,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A61,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A61,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F61=\"YES\",$E61*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A61,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A61,'4. FY 2019-20'!A:A,0))),0),0)","v":57378.66}]
[106190017,190017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A62,'4. FY 2019-20'!A:A,0)),\"\")","v":50281},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A62,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALHAMBRA HOSPITAL MEDICAL CENTER"},297734.26,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A62,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A62,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A62,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F62=\"YES\",$E62*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A62,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A62,'4. FY 2019-20'!A:A,0))),0),0)","v":297734.26}]
[106190034,190034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A63,'4. FY 2019-20'!A:A,0)),\"\")","v":50056},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A63,'4. FY 2019-20'!A:A,0)),\"\")","v":"ANTELOPE VALLEY HOSPITAL"},3035737.66,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A63,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A63,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A63,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F63=\"YES\",$E63*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A63,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A63,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106190045,190045,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A64,'4. FY 2019-20'!A:A,0)),\"\")","v":51307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A64,'4. FY 2019-20'!A:A,0)),\"\")","v":"CATALINA ISLAND MEDICAL CENTER"},91457.67,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A64,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A64,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A64,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F64=\"YES\",$E64*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A64,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A64,'4. FY 2019-20'!A:A,0))),0),0)","v":91457.67}]
[106190053,190053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A65,'4. FY 2019-20'!A:A,0)),\"\")","v":50191},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A65,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - LONG BEACH"},2155460.4300000002,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A65,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A65,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A65,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F65=\"YES\",$E65*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A65,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A65,'4. FY 2019-20'!A:A,0))),0),0)","v":2155460.4300000002}]
[106190081,190081,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A66,'4. FY 2019-20'!A:A,0)),\"\")","v":50350},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A66,'4. FY 2019-20'!A:A,0)),\"\")","v":"BEVERLY HOSPITAL"},856245.21,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A66,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A66,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A66,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F66=\"YES\",$E66*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A66,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A66,'4. FY 2019-20'!A:A,0))),0),0)","v":856245.21}]
[106190125,190125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A67,'4. FY 2019-20'!A:A,0)),\"\")","v":50149},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A67,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA HOSPITAL MEDICAL CENTER"},2993075.91,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A67,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A67,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A67,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F67=\"YES\",$E67*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A67,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A67,'4. FY 2019-20'!A:A,0))),0),0)","v":2993075.91}]
[106190137,190137,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A68,'4. FY 2019-20'!A:A,0)),\"\")","v":50782},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A68,'4. FY 2019-20'!A:A,0)),\"\")","v":"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE"},1175668.67,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A68,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A68,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A68,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F68=\"YES\",$E68*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A68,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A68,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106190148,190148,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A69,'4. FY 2019-20'!A:A,0)),\"\")","v":50739},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A69,'4. FY 2019-20'!A:A,0)),\"\")","v":"CENTINELA HOSPITAL MEDICAL CENTER"},1116318.24,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A69,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A69,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A69,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F69=\"YES\",$E69*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A69,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A69,'4. FY 2019-20'!A:A,0))),0),0)","v":1116318.24}]
[106190159,190159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A70,'4. FY 2019-20'!A:A,0)),\"\")","v":50575},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A70,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER"},139652.95000000001,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A70,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A70,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A70,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F70=\"YES\",$E70*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A70,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A70,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106190170,{"$f":"A71-106000000","v":190170},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A71,'4. FY 2019-20'!A:A,0)),\"\")","v":53302},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A71,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF LOS ANGELES"},52861767.32,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A71,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A71,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A71,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F71=\"YES\",$E71*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A71,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A71,'4. FY 2019-20'!A:A,0))),0),0)","v":52861767.32}]
[106190176,190176,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A72,'4. FY 2019-20'!A:A,0)),\"\")","v":50146},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A72,'4. FY 2019-20'!A:A,0)),\"\")","v":"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL"},17609058.52,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A72,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A72,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A72,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F72=\"YES\",$E72*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A72,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A72,'4. FY 2019-20'!A:A,0))),0),0)","v":17609058.52}]
[106190196,190196,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A73,'4. FY 2019-20'!A:A,0)),\"\")","v":52050},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A73,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SOUTH BAY"},108.26,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A73,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A73,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A73,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F73=\"YES\",$E73*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A73,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A73,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106190197,190197,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A74,'4. FY 2019-20'!A:A,0)),\"\")","v":50091},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A74,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF HUNTINGTON PARK"},1803767.2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A74,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A74,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A74,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F74=\"YES\",$E74*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A74,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A74,'4. FY 2019-20'!A:A,0))),0),0)","v":1803767.2}]
[106190198,190198,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A75,'4. FY 2019-20'!A:A,0)),\"\")","v":50663},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A75,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ANGELES COMMUNITY HOSPITAL"},271281.56,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A75,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A75,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A75,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F75=\"YES\",$E75*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A75,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A75,'4. FY 2019-20'!A:A,0))),0),0)","v":271281.56}]
[106190200,190200,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A76,'4. FY 2019-20'!A:A,0)),\"\")","v":50132},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A76,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN GABRIEL VALLEY MEDICAL CENTER"},545471.01,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A76,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A76,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A76,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F76=\"YES\",$E76*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A76,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A76,'4. FY 2019-20'!A:A,0))),0),0)","v":545471.01}]
[106190232,190232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A77,'4. FY 2019-20'!A:A,0)),\"\")","v":54053},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A77,'4. FY 2019-20'!A:A,0)),\"\")","v":"DEL AMO HOSPITAL"},1966.26,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A77,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A77,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A77,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F77=\"YES\",$E77*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A77,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A77,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106190240,190240,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A78,'4. FY 2019-20'!A:A,0)),\"\")","v":50581},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A78,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAKEWOOD REGIONAL MEDICAL CENTER"},716482.47,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A78,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A78,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A78,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F78=\"YES\",$E78*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A78,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A78,'4. FY 2019-20'!A:A,0))),0),0)","v":716482.47}]
[106190243,190243,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A79,'4. FY 2019-20'!A:A,0)),\"\")","v":50393},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A79,'4. FY 2019-20'!A:A,0)),\"\")","v":"PIH HOSPITAL - DOWNEY"},992363.9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A79,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A79,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A79,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F79=\"YES\",$E79*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A79,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A79,'4. FY 2019-20'!A:A,0))),0),0)","v":992363.9}]
[106190256,190256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A80,'4. FY 2019-20'!A:A,0)),\"\")","v":50641},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A80,'4. FY 2019-20'!A:A,0)),\"\")","v":"EAST LOS ANGELES DOCTOR'S HOSPITAL"},667153.64,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A80,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A80,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A80,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F80=\"YES\",$E80*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A80,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A80,'4. FY 2019-20'!A:A,0))),0),0)","v":667153.64}]
[106190280,190280,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A81,'4. FY 2019-20'!A:A,0)),\"\")","v":50158},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A81,'4. FY 2019-20'!A:A,0)),\"\")","v":"ENCINO HOSPITAL MEDICAL CENTER"},107044.79,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A81,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A81,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A81,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F81=\"YES\",$E81*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A81,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A81,'4. FY 2019-20'!A:A,0))),0),0)","v":107044.79}]
[106190298,190298,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A82,'4. FY 2019-20'!A:A,0)),\"\")","v":50597},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A82,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOOTHILL PRESBYTERIAN HOSPITAL"},470195.31,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A82,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A82,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A82,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F82=\"YES\",$E82*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A82,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A82,'4. FY 2019-20'!A:A,0))),0),0)","v":470195.31}]
[106190307,190307,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A83,'4. FY 2019-20'!A:A,0)),\"\")","v":50018},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A83,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFIC ALLIANCE MEDICAL CENTER"},475666.97,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A83,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A83,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A83,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F83=\"YES\",$E83*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A83,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A83,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106190315,190315,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A84,'4. FY 2019-20'!A:A,0)),\"\")","v":50737},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A84,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARFIELD MEDICAL CENTER"},707518.14,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A84,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A84,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A84,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F84=\"YES\",$E84*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A84,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A84,'4. FY 2019-20'!A:A,0))),0),0)","v":707518.14}]
[106190323,190323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A85,'4. FY 2019-20'!A:A,0)),\"\")","v":50239},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A85,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH GLENDALE"},1287065.72,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A85,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A85,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A85,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F85=\"YES\",$E85*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A85,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A85,'4. FY 2019-20'!A:A,0))),0),0)","v":1287065.72}]
[106190328,190328,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A86,'4. FY 2019-20'!A:A,0)),\"\")","v":50205},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A86,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENDORA COMMUNITY HOSPITAL"},112791.83,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A86,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A86,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A86,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F86=\"YES\",$E86*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A86,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A86,'4. FY 2019-20'!A:A,0))),0),0)","v":112791.83}]
[106190352,190352,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A87,'4. FY 2019-20'!A:A,0)),\"\")","v":50738},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A87,'4. FY 2019-20'!A:A,0)),\"\")","v":"GREATER EL MONTE COMMUNITY HOSPITAL"},909304.49,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A87,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A87,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A87,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F87=\"YES\",$E87*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A87,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A87,'4. FY 2019-20'!A:A,0))),0),0)","v":909304.49}]
[106190380,190380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A88,'4. FY 2019-20'!A:A,0)),\"\")","v":50135},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A88,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD"},259945.46,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A88,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A88,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A88,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F88=\"YES\",$E88*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A88,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A88,'4. FY 2019-20'!A:A,0))),0),0)","v":259945.46}]
[106190382,190382,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A89,'4. FY 2019-20'!A:A,0)),\"\")","v":50063},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A89,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER"},1301866.77,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A89,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A89,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A89,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F89=\"YES\",$E89*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A89,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A89,'4. FY 2019-20'!A:A,0))),0),0)","v":1301866.77}]
[106190385,190385,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A90,'4. FY 2019-20'!A:A,0)),\"\")","v":50278},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A90,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE HOLY CROSS MEDICAL CENTER"},1874954.2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A90,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A90,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A90,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F90=\"YES\",$E90*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A90,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A90,'4. FY 2019-20'!A:A,0))),0),0)","v":1874954.2}]
[106190392,190392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A91,'4. FY 2019-20'!A:A,0)),\"\")","v":50471},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A91,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - LA"},1319732.6499999999,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A91,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A91,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A91,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F91=\"YES\",$E91*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A91,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A91,'4. FY 2019-20'!A:A,0))),0),0)","v":1319732.6499999999}]
[106190400,190400,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A92,'4. FY 2019-20'!A:A,0)),\"\")","v":50438},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A92,'4. FY 2019-20'!A:A,0)),\"\")","v":"HUNTINGTON MEMORIAL HOSPITAL"},1048533.05,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A92,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A92,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A92,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F92=\"YES\",$E92*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A92,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A92,'4. FY 2019-20'!A:A,0))),0),0)","v":1048533.05}]
[106190422,190422,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A93,'4. FY 2019-20'!A:A,0)),\"\")","v":50351},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A93,'4. FY 2019-20'!A:A,0)),\"\")","v":"TORRANCE MEMORIAL MEDICAL CENTER"},677402.49,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A93,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A93,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A93,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F93=\"YES\",$E93*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A93,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A93,'4. FY 2019-20'!A:A,0))),0),0)","v":677402.49}]
[106190429,190429,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A94,'4. FY 2019-20'!A:A,0)),\"\")","v":50138},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A94,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - LOS ANGELES"},512171.62,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A94,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A94,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A94,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F94=\"YES\",$E94*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A94,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A94,'4. FY 2019-20'!A:A,0))),0),0)","v":512171.62}]
[106196403,196403,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A95,'4. FY 2019-20'!A:A,0)),\"\")","v":50139},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A95,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - DOWNEY"},589221.28,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A95,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A95,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A95,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F95=\"YES\",$E95*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A95,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A95,'4. FY 2019-20'!A:A,0))),0),0)","v":589221.28}]
[106190431,190431,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A96,'4. FY 2019-20'!A:A,0)),\"\")","v":50411},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A96,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH BAY"},299307.18,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A96,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A96,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A96,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F96=\"YES\",$E96*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A96,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A96,'4. FY 2019-20'!A:A,0))),0),0)","v":299307.18}]
[106190432,190432,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A97,'4. FY 2019-20'!A:A,0)),\"\")","v":50137},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A97,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - PANORAMA CITY"},358915.52,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A97,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A97,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A97,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F97=\"YES\",$E97*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A97,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A97,'4. FY 2019-20'!A:A,0))),0),0)","v":358915.52}]
[106190434,190434,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A98,'4. FY 2019-20'!A:A,0)),\"\")","v":50561},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A98,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES"},576172.63,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A98,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A98,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A98,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F98=\"YES\",$E98*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A98,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A98,'4. FY 2019-20'!A:A,0))),0),0)","v":576172.63}]
[106196405,196405,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A99,'4. FY 2019-20'!A:A,0)),\"\")","v":50204},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A99,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALMDALE REGIONAL MEDICAL CENTER"},1089995.3899999999,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A99,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A99,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A99,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F99=\"YES\",$E99*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A99,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A99,'4. FY 2019-20'!A:A,0))),0),0)","v":1089995.3899999999}]
[106190470,190470,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A100,'4. FY 2019-20'!A:A,0)),\"\")","v":50353},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A100,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE"},1353760.33,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A100,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A100,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A100,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F100=\"YES\",$E100*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A100,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A100,'4. FY 2019-20'!A:A,0))),0),0)","v":1353760.33}]
[106190475,190475,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A101,'4. FY 2019-20'!A:A,0)),\"\")","v":50727},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A101,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL LONG BEACH"},278463.84999999998,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A101,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A101,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A101,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F101=\"YES\",$E101*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A101,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A101,'4. FY 2019-20'!A:A,0))),0),0)","v":278463.84999999998}]
[106190500,190500,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A102,'4. FY 2019-20'!A:A,0)),\"\")","v":50740},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A102,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARINA DEL REY HOSPITAL"},260288.24,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A102,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A102,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A102,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F102=\"YES\",$E102*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A102,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A102,'4. FY 2019-20'!A:A,0))),0),0)","v":260288.24}]
[106190517,190517,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A103,'4. FY 2019-20'!A:A,0)),\"\")","v":50761},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A103,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE TARZANA MEDICAL CENTER"},531703.76,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A103,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A103,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A103,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F103=\"YES\",$E103*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A103,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A103,'4. FY 2019-20'!A:A,0))),0),0)","v":531703.76}]
[106190521,190521,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A104,'4. FY 2019-20'!A:A,0)),\"\")","v":50468},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A104,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL OF GARDENA"},975030.49,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A104,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A104,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A104,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F104=\"YES\",$E104*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A104,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A104,'4. FY 2019-20'!A:A,0))),0),0)","v":975030.49}]
[106190522,190522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A105,'4. FY 2019-20'!A:A,0)),\"\")","v":50058},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A105,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR"},1040824.38,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A105,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A105,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A105,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F105=\"YES\",$E105*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A105,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A105,'4. FY 2019-20'!A:A,0))),0),0)","v":1040824.38}]
[106190524,190524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A106,'4. FY 2019-20'!A:A,0)),\"\")","v":50704},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A106,'4. FY 2019-20'!A:A,0)),\"\")","v":"MISSION COMMUNITY HOSPITAL - PANORAMA"},203985.16,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A106,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A106,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A106,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F106=\"YES\",$E106*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A106,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A106,'4. FY 2019-20'!A:A,0))),0),0)","v":203985.16}]
[106190525,190525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A107,'4. FY 2019-20'!A:A,0)),\"\")","v":50485},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A107,'4. FY 2019-20'!A:A,0)),\"\")","v":"LONG BEACH MEMORIAL MEDICAL CENTER"},3427066.98,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A107,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A107,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A107,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F107=\"YES\",$E107*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A107,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A107,'4. FY 2019-20'!A:A,0))),0),0)","v":3427066.98}]
[106190529,190529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A108,'4. FY 2019-20'!A:A,0)),\"\")","v":50238},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A108,'4. FY 2019-20'!A:A,0)),\"\")","v":"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA"},830747.21,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A108,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A108,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A108,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F108=\"YES\",$E108*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A108,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A108,'4. FY 2019-20'!A:A,0))),0),0)","v":830747.21}]
[106190534,190534,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A109,'4. FY 2019-20'!A:A,0)),\"\")","v":50742},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A109,'4. FY 2019-20'!A:A,0)),\"\")","v":"OLYMPIA MEDICAL CENTER"},184018.8,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A109,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A109,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A109,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F109=\"YES\",$E109*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A109,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A109,'4. FY 2019-20'!A:A,0))),0),0)","v":184018.8}]
[106190547,190547,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A110,'4. FY 2019-20'!A:A,0)),\"\")","v":50736},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A110,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONTEREY PARK HOSPITAL"},766547.84,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A110,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A110,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A110,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F110=\"YES\",$E110*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A110,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A110,'4. FY 2019-20'!A:A,0))),0),0)","v":766547.84}]
[106190555,190555,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A111,'4. FY 2019-20'!A:A,0)),\"\")","v":50625},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A111,'4. FY 2019-20'!A:A,0)),\"\")","v":"CEDARS-SINAI MEDICAL CENTER"},5345424.4300000006,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A111,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A111,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A111,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F111=\"YES\",$E111*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A111,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A111,'4. FY 2019-20'!A:A,0))),0),0)","v":5345424.4300000006}]
[106190568,190568,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A112,'4. FY 2019-20'!A:A,0)),\"\")","v":50116},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A112,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHRIDGE HOSPITAL MEDICAL CENTER"},1416258.22,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A112,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A112,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A112,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F112=\"YES\",$E112*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A112,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A112,'4. FY 2019-20'!A:A,0))),0),0)","v":1416258.22}]
[106190587,190587,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A113,'4. FY 2019-20'!A:A,0)),\"\")","v":50776},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A113,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE MEDICAL CENTER"},211333.31,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A113,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A113,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A113,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F113=\"YES\",$E113*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A113,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A113,'4. FY 2019-20'!A:A,0))),0),0)","v":211333.31}]
[106190630,190630,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A114,'4. FY 2019-20'!A:A,0)),\"\")","v":50231},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A114,'4. FY 2019-20'!A:A,0)),\"\")","v":"POMONA VALLEY HOSPITAL MEDICAL CENTER"},3354703.11,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A114,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A114,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A114,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F114=\"YES\",$E114*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A114,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A114,'4. FY 2019-20'!A:A,0))),0),0)","v":3354703.11}]
[106190631,190631,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A115,'4. FY 2019-20'!A:A,0)),\"\")","v":50169},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A115,'4. FY 2019-20'!A:A,0)),\"\")","v":"PRESBYTERIAN INTERCOMMUNITY HOSPITAL"},1686518.82,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A115,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A115,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A115,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F115=\"YES\",$E115*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A115,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A115,'4. FY 2019-20'!A:A,0))),0),0)","v":1686518.82}]
[106190636,190636,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A116,'4. FY 2019-20'!A:A,0)),\"\")","v":50382},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A116,'4. FY 2019-20'!A:A,0)),\"\")","v":"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS"},2076838.93,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A116,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A116,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A116,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F116=\"YES\",$E116*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A116,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A116,'4. FY 2019-20'!A:A,0))),0),0)","v":2076838.93}]
[106190661,190661,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A117,'4. FY 2019-20'!A:A,0)),\"\")","v":50763},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A117,'4. FY 2019-20'!A:A,0)),\"\")","v":"SILVER LAKE MEDICAL CENTER"},40696.46,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A117,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A117,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A117,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F117=\"YES\",$E117*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A117,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A117,'4. FY 2019-20'!A:A,0))),0),0)","v":40696.46}]
[106190673,190673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A118,'4. FY 2019-20'!A:A,0)),\"\")","v":50588},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A118,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN DIMAS COMMUNITY HOSPITAL"},165097.48000000001,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A118,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A118,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A118,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F118=\"YES\",$E118*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A118,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A118,'4. FY 2019-20'!A:A,0))),0),0)","v":165097.48000000001}]
[106190680,190680,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A119,'4. FY 2019-20'!A:A,0)),\"\")","v":50078},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A119,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO"},533590.4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A119,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A119,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A119,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F119=\"YES\",$E119*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A119,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A119,'4. FY 2019-20'!A:A,0))),0),0)","v":533590.4}]
[106190696,190696,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A120,'4. FY 2019-20'!A:A,0)),\"\")","v":50378},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A120,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFICA HOSPITAL OF THE VALLEY"},406501.72,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A120,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A120,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A120,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F120=\"YES\",$E120*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A120,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A120,'4. FY 2019-20'!A:A,0))),0),0)","v":406501.72}]
[106190708,190708,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A121,'4. FY 2019-20'!A:A,0)),\"\")","v":50755},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A121,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHERMAN OAKS HOSPITAL"},298813.73,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A121,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A121,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A121,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F121=\"YES\",$E121*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A121,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A121,'4. FY 2019-20'!A:A,0))),0),0)","v":298813.73}]
[106190754,190754,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A122,'4. FY 2019-20'!A:A,0)),\"\")","v":50104},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A122,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. FRANCIS MEDICAL CENTER"},2633162.2200000002,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A122,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A122,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A122,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F122=\"YES\",$E122*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A122,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A122,'4. FY 2019-20'!A:A,0))),0),0)","v":2633162.2200000002}]
[106190756,190756,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A123,'4. FY 2019-20'!A:A,0)),\"\")","v":50290},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A123,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE ST. JOHN'S HEALTH CENTER"},230382.83,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A123,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A123,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A123,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F123=\"YES\",$E123*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A123,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A123,'4. FY 2019-20'!A:A,0))),0),0)","v":230382.83}]
[106190758,190758,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A124,'4. FY 2019-20'!A:A,0)),\"\")","v":50235},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A124,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE ST. JOSEPH MEDICAL CENTER"},1369305.61,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A124,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A124,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A124,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F124=\"YES\",$E124*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A124,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A124,'4. FY 2019-20'!A:A,0))),0),0)","v":1369305.61}]
[106190762,190762,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A125,'4. FY 2019-20'!A:A,0)),\"\")","v":50502},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A125,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. VINCENT MEDICAL CENTER"},742483.48,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A125,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A125,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A125,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F125=\"YES\",$E125*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A125,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A125,'4. FY 2019-20'!A:A,0))),0),0)","v":742483.48}]
[106190766,190766,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A126,'4. FY 2019-20'!A:A,0)),\"\")","v":50771},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A126,'4. FY 2019-20'!A:A,0)),\"\")","v":"COAST PLAZA HOSPITAL"},350804.22,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A126,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A126,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A126,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F126=\"YES\",$E126*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A126,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A126,'4. FY 2019-20'!A:A,0))),0),0)","v":350804.22}]
[106190812,190812,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A127,'4. FY 2019-20'!A:A,0)),\"\")","v":50126},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A127,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEY PRESBYTERIAN HOSPITAL"},2609588.02,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A127,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A127,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A127,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F127=\"YES\",$E127*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A127,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A127,'4. FY 2019-20'!A:A,0))),0),0)","v":2609588.02}]
[106190818,190818,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A128,'4. FY 2019-20'!A:A,0)),\"\")","v":50124},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A128,'4. FY 2019-20'!A:A,0)),\"\")","v":"USC VERDUGO HILLS HOSPITAL"},177696.73,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A128,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A128,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A128,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F128=\"YES\",$E128*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A128,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A128,'4. FY 2019-20'!A:A,0))),0),0)","v":177696.73}]
[106190857,190857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A129,'4. FY 2019-20'!A:A,0)),\"\")","v":50096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A129,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST COVINA MEDICAL CENTER"},13096.49,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A129,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A129,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A129,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F129=\"YES\",$E129*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A129,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A129,'4. FY 2019-20'!A:A,0))),0),0)","v":13096.49}]
[106190859,190859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A130,'4. FY 2019-20'!A:A,0)),\"\")","v":50481},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A130,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST HILLS HOSPITAL AND MEDICAL CENTER"},629093.44000000006,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A130,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A130,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A130,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F130=\"YES\",$E130*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A130,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A130,'4. FY 2019-20'!A:A,0))),0),0)","v":629093.44000000006}]
[106190878,190878,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A131,'4. FY 2019-20'!A:A,0)),\"\")","v":50103},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A131,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH WHITE MEMORIAL"},2618707.5299999998,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A131,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A131,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A131,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F131=\"YES\",$E131*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A131,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A131,'4. FY 2019-20'!A:A,0))),0),0)","v":2618707.5299999998}]
[106190883,190883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A132,'4. FY 2019-20'!A:A,0)),\"\")","v":50735},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A132,'4. FY 2019-20'!A:A,0)),\"\")","v":"WHITTIER HOSPITAL MEDICAL CENTER"},1470189.39,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A132,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A132,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A132,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F132=\"YES\",$E132*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A132,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A132,'4. FY 2019-20'!A:A,0))),0),0)","v":1470189.39}]
[106190949,190949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A133,'4. FY 2019-20'!A:A,0)),\"\")","v":50624},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A133,'4. FY 2019-20'!A:A,0)),\"\")","v":"HENRY MAYO NEWHALL HOSPITAL"},1049111.8600000001,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A133,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A133,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A133,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F133=\"YES\",$E133*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A133,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A133,'4. FY 2019-20'!A:A,0))),0),0)","v":1049111.8600000001}]
[106191216,{"$f":"A134-106000000","v":191216},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A134,'4. FY 2019-20'!A:A,0)),\"\")","v":50660},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A134,'4. FY 2019-20'!A:A,0)),\"\")","v":"USC KENNETH NORRIS JR. CANCER HOSPITAL"},3842096.49,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A134,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A134,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A134,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F134=\"YES\",$E134*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A134,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A134,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106191230,191230,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A135,'4. FY 2019-20'!A:A,0)),\"\")","v":50779},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A135,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL"},2292942.31,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A135,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A135,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A135,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F135=\"YES\",$E135*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A135,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A135,'4. FY 2019-20'!A:A,0))),0),0)","v":2292942.31}]
[106191450,191450,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A136,'4. FY 2019-20'!A:A,0)),\"\")","v":50677},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A136,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS"},155166.21,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A136,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A136,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A136,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F136=\"YES\",$E136*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A136,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A136,'4. FY 2019-20'!A:A,0))),0),0)","v":155166.21}]
[106194219,194219,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A137,'4. FY 2019-20'!A:A,0)),\"\")","v":50696},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A137,'4. FY 2019-20'!A:A,0)),\"\")","v":"KECK HOSPITAL OF USC"},1255946.77,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A137,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A137,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A137,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F137=\"YES\",$E137*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A137,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A137,'4. FY 2019-20'!A:A,0))),0),0)","v":1255946.77}]
[106196035,196035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A138,'4. FY 2019-20'!A:A,0)),\"\")","v":50723},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A138,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - BALDWIN PARK"},479279.8,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A138,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A138,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A138,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F138=\"YES\",$E138*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A138,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A138,'4. FY 2019-20'!A:A,0))),0),0)","v":479279.8}]
[106196168,196168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A139,'4. FY 2019-20'!A:A,0)),\"\")","v":53309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A139,'4. FY 2019-20'!A:A,0)),\"\")","v":"EARL AND LORRAINE MILLER CHILDRENS HOSP"},9227215.2400000002,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A139,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A139,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A139,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F139=\"YES\",$E139*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A139,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A139,'4. FY 2019-20'!A:A,0))),0),0)","v":9227215.2400000002}]
[106201281,201281,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A140,'4. FY 2019-20'!A:A,0)),\"\")","v":50568},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A140,'4. FY 2019-20'!A:A,0)),\"\")","v":"MADERA COMMUNITY HOSPITAL"},1049212.8700000001,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A140,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A140,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A140,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F140=\"YES\",$E140*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A140,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A140,'4. FY 2019-20'!A:A,0))),0),0)","v":1049212.8700000001}]
[106204019,204019,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A141,'4. FY 2019-20'!A:A,0)),\"\")","v":53300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A141,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEY CHILDREN'S HOSPITAL"},19674496.140000001,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A141,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A141,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A141,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F141=\"YES\",$E141*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A141,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A141,'4. FY 2019-20'!A:A,0))),0),0)","v":19674496.140000001}]
[106210992,210992,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A142,'4. FY 2019-20'!A:A,0)),\"\")","v":50510},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A142,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN RAFAEL"},24791.63,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A142,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A142,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A142,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F142=\"YES\",$E142*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A142,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A142,'4. FY 2019-20'!A:A,0))),0),0)","v":24791.63}]
[106211006,211006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A143,'4. FY 2019-20'!A:A,0)),\"\")","v":50360},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A143,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARIN GENERAL HOSPITAL"},668062.52,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A143,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A143,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A143,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F143=\"YES\",$E143*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A143,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A143,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106214034,214034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A144,'4. FY 2019-20'!A:A,0)),\"\")","v":50131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A144,'4. FY 2019-20'!A:A,0)),\"\")","v":"NOVATO COMMUNITY HOSPITAL"},134217.16,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A144,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A144,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A144,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F144=\"YES\",$E144*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A144,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A144,'4. FY 2019-20'!A:A,0))),0),0)","v":134217.16}]
[106220733,220733,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A145,'4. FY 2019-20'!A:A,0)),\"\")","v":51304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A145,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN C. FREMONT HEALTHCARE DISTRICT"},61695.64,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A145,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A145,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A145,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F145=\"YES\",$E145*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A145,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A145,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106230949,230949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A146,'4. FY 2019-20'!A:A,0)),\"\")","v":51310},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A146,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH HOWARD MEMORIAL"},162686.9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A146,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A146,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A146,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F146=\"YES\",$E146*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A146,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A146,'4. FY 2019-20'!A:A,0))),0),0)","v":162686.9}]
[106231013,231013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A147,'4. FY 2019-20'!A:A,0)),\"\")","v":51325},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A147,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENDOCINO COAST DISTRICT HOSPITAL"},137366.48000000001,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A147,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A147,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A147,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F147=\"YES\",$E147*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A147,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A147,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106231396,231396,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A148,'4. FY 2019-20'!A:A,0)),\"\")","v":50301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A148,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH UKIAH VALLEY"},365711.87,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A148,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A148,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A148,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F148=\"YES\",$E148*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A148,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A148,'4. FY 2019-20'!A:A,0))),0),0)","v":365711.87}]
[106234004,234004,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A149,'4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A149,'4. FY 2019-20'!A:A,0)),\"\")","v":""},5036.1499999999996,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A149,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A149,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A149,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F149=\"YES\",$E149*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A149,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A149,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106240924,240924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A150,'4. FY 2019-20'!A:A,0)),\"\")","v":50528},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A150,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL LOS BANOS"},433993.84,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A150,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A150,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A150,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F150=\"YES\",$E150*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A150,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A150,'4. FY 2019-20'!A:A,0))),0),0)","v":433993.84}]
[106240942,240942,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A151,'4. FY 2019-20'!A:A,0)),\"\")","v":50444},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A151,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER - MERCED"},698120.48,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A151,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A151,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A151,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F151=\"YES\",$E151*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A151,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A151,'4. FY 2019-20'!A:A,0))),0),0)","v":698120.48}]
[106250955,250955,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A152,'4. FY 2019-20'!A:A,0)),\"\")","v":51308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A152,'4. FY 2019-20'!A:A,0)),\"\")","v":"SURPRISE VALLEY COMMUNITY HOSPITAL"},1678.64,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A152,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A152,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A152,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F152=\"YES\",$E152*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A152,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A152,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106250956,250956,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A153,'4. FY 2019-20'!A:A,0)),\"\")","v":50430},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A153,'4. FY 2019-20'!A:A,0)),\"\")","v":"MODOC MEDICAL CENTER"},32138.32,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A153,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A153,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A153,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F153=\"YES\",$E153*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A153,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A153,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106260011,260011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A154,'4. FY 2019-20'!A:A,0)),\"\")","v":51303},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A154,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAMMOTH HOSPITAL"},338951.72,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A154,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A154,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A154,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F154=\"YES\",$E154*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A154,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A154,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106270744,270744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A155,'4. FY 2019-20'!A:A,0)),\"\")","v":50145},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A155,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA"},661974.25,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A155,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A155,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A155,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F155=\"YES\",$E155*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A155,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A155,'4. FY 2019-20'!A:A,0))),0),0)","v":661974.25}]
[106270777,270777,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A156,'4. FY 2019-20'!A:A,0)),\"\")","v":50189},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A156,'4. FY 2019-20'!A:A,0)),\"\")","v":"GEORGE L. MEE MEMORIAL HOSPITAL"},282052.2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A156,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A156,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A156,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F156=\"YES\",$E156*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A156,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A156,'4. FY 2019-20'!A:A,0))),0),0)","v":282052.2}]
[106270875,270875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A157,'4. FY 2019-20'!A:A,0)),\"\")","v":50334},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A157,'4. FY 2019-20'!A:A,0)),\"\")","v":"SALINAS VALLEY MEMORIAL HOSPITAL"},875670.33,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A157,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A157,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A157,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F157=\"YES\",$E157*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A157,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A157,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106281047,281047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A158,'4. FY 2019-20'!A:A,0)),\"\")","v":50009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A158,'4. FY 2019-20'!A:A,0)),\"\")","v":"QUEEN OF THE VALLEY HOSPITAL"},295446.14,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A158,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A158,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A158,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F158=\"YES\",$E158*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A158,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A158,'4. FY 2019-20'!A:A,0))),0),0)","v":295446.14}]
[106281078,281078,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A159,'4. FY 2019-20'!A:A,0)),\"\")","v":50013},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A159,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH ST. HELENA"},83133.56,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A159,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A159,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A159,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F159=\"YES\",$E159*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A159,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A159,'4. FY 2019-20'!A:A,0))),0),0)","v":83133.56}]
[106291023,291023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A160,'4. FY 2019-20'!A:A,0)),\"\")","v":50150},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A160,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA NEVADA MEMORIAL HOSPITAL"},412617.67,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A160,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A160,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A160,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F160=\"YES\",$E160*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A160,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A160,'4. FY 2019-20'!A:A,0))),0),0)","v":412617.67}]
[106291053,291053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A161,'4. FY 2019-20'!A:A,0)),\"\")","v":51328},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A161,'4. FY 2019-20'!A:A,0)),\"\")","v":"TAHOE FOREST HOSPITAL"},454064.15,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A161,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A161,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A161,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F161=\"YES\",$E161*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A161,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A161,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106300032,300032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A162,'4. FY 2019-20'!A:A,0)),\"\")","v":53304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A162,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF ORANGE COUNTY"},12698912.949999999,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A162,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A162,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A162,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F162=\"YES\",$E162*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A162,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A162,'4. FY 2019-20'!A:A,0))),0),0)","v":12698912.949999999}]
[106300225,300225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A163,'4. FY 2019-20'!A:A,0)),\"\")","v":50678},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A163,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORANGE COAST MEMORIAL MEDICAL CENTER"},193412.23,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A163,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A163,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A163,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F163=\"YES\",$E163*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A163,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A163,'4. FY 2019-20'!A:A,0))),0),0)","v":193412.23}]
[106301098,301098,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A164,'4. FY 2019-20'!A:A,0)),\"\")","v":50226},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A164,'4. FY 2019-20'!A:A,0)),\"\")","v":"AHMC ANAHEIM REGIONAL MEDICAL CENTER"},794261.9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A164,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A164,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A164,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F164=\"YES\",$E164*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A164,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A164,'4. FY 2019-20'!A:A,0))),0),0)","v":794261.9}]
[106304409,304409,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A165,'4. FY 2019-20'!A:A,0)),\"\")","v":50609},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A165,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ORANGE CO - ANAHEIM"},188953.66,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A165,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A165,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A165,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F165=\"YES\",$E165*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A165,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A165,'4. FY 2019-20'!A:A,0))),0),0)","v":188953.66}]
[106301140,301140,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A166,'4. FY 2019-20'!A:A,0)),\"\")","v":50745},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A166,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHAPMAN GLOBAL MEDICAL CENTER"},109129,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A166,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A166,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A166,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F166=\"YES\",$E166*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A166,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A166,'4. FY 2019-20'!A:A,0))),0),0)","v":109129}]
[106301175,301175,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A167,'4. FY 2019-20'!A:A,0)),\"\")","v":50570},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A167,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID"},778793.36,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A167,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A167,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A167,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F167=\"YES\",$E167*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A167,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A167,'4. FY 2019-20'!A:A,0))),0),0)","v":778793.36}]
[106301188,301188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A168,'4. FY 2019-20'!A:A,0)),\"\")","v":50744},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A168,'4. FY 2019-20'!A:A,0)),\"\")","v":"ANAHEIM GLOBAL MEDICAL CENTER"},518286.26,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A168,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A168,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A168,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F168=\"YES\",$E168*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A168,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A168,'4. FY 2019-20'!A:A,0))),0),0)","v":518286.26}]
[106301205,301205,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A169,'4. FY 2019-20'!A:A,0)),\"\")","v":50224},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A169,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOAG MEMORIAL HOSPITAL PRESBYTERIAN"},577537.67000000004,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A169,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A169,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A169,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F169=\"YES\",$E169*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A169,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A169,'4. FY 2019-20'!A:A,0))),0),0)","v":577537.67000000004}]
[106301209,301209,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A170,'4. FY 2019-20'!A:A,0)),\"\")","v":50526},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A170,'4. FY 2019-20'!A:A,0)),\"\")","v":"HUNTINGTON BEACH HOSPITAL"},224045.94,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A170,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A170,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A170,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F170=\"YES\",$E170*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A170,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A170,'4. FY 2019-20'!A:A,0))),0),0)","v":224045.94}]
[106301234,301234,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A171,'4. FY 2019-20'!A:A,0)),\"\")","v":50580},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A171,'4. FY 2019-20'!A:A,0)),\"\")","v":"LA PALMA INTERCOMMUNITY HOSPITAL"},178418.16,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A171,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A171,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A171,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F171=\"YES\",$E171*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A171,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A171,'4. FY 2019-20'!A:A,0))),0),0)","v":178418.16}]
[106301248,301248,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A172,'4. FY 2019-20'!A:A,0)),\"\")","v":50551},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A172,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ALAMITOS MEDICAL CENTER"},262524.69,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A172,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A172,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A172,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F172=\"YES\",$E172*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A172,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A172,'4. FY 2019-20'!A:A,0))),0),0)","v":262524.69}]
[106301258,301258,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A173,'4. FY 2019-20'!A:A,0)),\"\")","v":50747},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A173,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTH COAST GLOBAL MEDICAL CENTER"},722491.83,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A173,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A173,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A173,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F173=\"YES\",$E173*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A173,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A173,'4. FY 2019-20'!A:A,0))),0),0)","v":722491.83}]
[106301262,301262,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A174,'4. FY 2019-20'!A:A,0)),\"\")","v":50567},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A174,'4. FY 2019-20'!A:A,0)),\"\")","v":"MISSION HOSPITAL REGIONAL MEDICAL CENTER"},933502.19,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A174,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A174,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A174,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F174=\"YES\",$E174*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A174,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A174,'4. FY 2019-20'!A:A,0))),0),0)","v":933502.19}]
[106301283,301283,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A175,'4. FY 2019-20'!A:A,0)),\"\")","v":50230},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A175,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARDEN GROVE HOSPITAL AND MEDICAL CENTER"},651727.13,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A175,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A175,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A175,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F175=\"YES\",$E175*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A175,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A175,'4. FY 2019-20'!A:A,0))),0),0)","v":651727.13}]
[106301297,301297,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A176,'4. FY 2019-20'!A:A,0)),\"\")","v":50589},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A176,'4. FY 2019-20'!A:A,0)),\"\")","v":"PLACENTIA LINDA HOSPITAL"},284624.84999999998,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A176,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A176,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A176,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F176=\"YES\",$E176*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A176,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A176,'4. FY 2019-20'!A:A,0))),0),0)","v":284624.84999999998}]
[106301317,301317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A177,'4. FY 2019-20'!A:A,0)),\"\")","v":50603},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A177,'4. FY 2019-20'!A:A,0)),\"\")","v":"SADDLEBACK MEMORIAL MEDICAL CENTER"},232528.26,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A177,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A177,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A177,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F177=\"YES\",$E177*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A177,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A177,'4. FY 2019-20'!A:A,0))),0),0)","v":232528.26}]
[106301340,301340,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A178,'4. FY 2019-20'!A:A,0)),\"\")","v":50069},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A178,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - ORANGE"},2658820.37,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A178,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A178,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A178,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F178=\"YES\",$E178*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A178,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A178,'4. FY 2019-20'!A:A,0))),0),0)","v":2658820.37}]
[106301342,301342,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A179,'4. FY 2019-20'!A:A,0)),\"\")","v":50168},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A179,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JUDE MEDICAL CENTER"},1020073.87,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A179,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A179,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A179,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F179=\"YES\",$E179*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A179,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A179,'4. FY 2019-20'!A:A,0))),0),0)","v":1020073.87}]
[106301357,301357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A180,'4. FY 2019-20'!A:A,0)),\"\")","v":50780},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A180,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOOTHILL REGIONAL MEDICAL CENTER"},416.59,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A180,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A180,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A180,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F180=\"YES\",$E180*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A180,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A180,'4. FY 2019-20'!A:A,0))),0),0)","v":416.59}]
[106301379,301379,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A181,'4. FY 2019-20'!A:A,0)),\"\")","v":50426},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A181,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST ANAHEIM MEDICAL CENTER"},384412.81,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A181,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A181,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A181,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F181=\"YES\",$E181*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A181,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A181,'4. FY 2019-20'!A:A,0))),0),0)","v":384412.81}]
[106301566,301566,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A182,'4. FY 2019-20'!A:A,0)),\"\")","v":50746},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A182,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORANGE COUNTY GLOBAL MEDICAL CENTER"},1294825.97,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A182,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A182,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A182,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F182=\"YES\",$E182*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A182,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A182,'4. FY 2019-20'!A:A,0))),0),0)","v":1294825.97}]
[106304113,304113,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A183,'4. FY 2019-20'!A:A,0)),\"\")","v":53306},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A183,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL AT MISSION"},126356.59,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A183,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A183,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A183,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F183=\"YES\",$E183*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A183,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A183,'4. FY 2019-20'!A:A,0))),0),0)","v":126356.59}]
[106304460,304460,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A184,'4. FY 2019-20'!A:A,0)),\"\")","v":50769},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A184,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOAG ORTHOPEDIC INSTITUTE"},2155.85,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A184,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A184,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A184,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F184=\"YES\",$E184*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A184,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A184,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106310791,310791,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A185,'4. FY 2019-20'!A:A,0)),\"\")","v":50498},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A185,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER AUBURN FAITH HOSPITAL"},301178.3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A185,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A185,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A185,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F185=\"YES\",$E185*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A185,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A185,'4. FY 2019-20'!A:A,0))),0),0)","v":301178.3}]
[106311000,311000,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A186,'4. FY 2019-20'!A:A,0)),\"\")","v":50309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A186,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER ROSEVILLE MEDICAL CENTER"},883456.38,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A186,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A186,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A186,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F186=\"YES\",$E186*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A186,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A186,'4. FY 2019-20'!A:A,0))),0),0)","v":883456.38}]
[106314024,314024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A187,'4. FY 2019-20'!A:A,0)),\"\")","v":50772},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A187,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ROSEVILLE"},300501.17,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A187,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A187,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A187,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F187=\"YES\",$E187*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A187,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A187,'4. FY 2019-20'!A:A,0))),0),0)","v":300501.17}]
[106320859,320859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A188,'4. FY 2019-20'!A:A,0)),\"\")","v":51300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A188,'4. FY 2019-20'!A:A,0)),\"\")","v":"EASTERN PLUMAS HEALTH CARE"},82757.850000000006,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A188,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A188,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A188,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F188=\"YES\",$E188*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A188,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A188,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106320986,320986,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A189,'4. FY 2019-20'!A:A,0)),\"\")","v":51326},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A189,'4. FY 2019-20'!A:A,0)),\"\")","v":"PLUMAS DISTRICT HOSPITAL"},84760,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A189,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A189,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A189,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F189=\"YES\",$E189*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A189,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A189,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106321016,321016,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A190,'4. FY 2019-20'!A:A,0)),\"\")","v":51327},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A190,'4. FY 2019-20'!A:A,0)),\"\")","v":"SENECA HEALTHCARE DISTRICT"},29175.98,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A190,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A190,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A190,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F190=\"YES\",$E190*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A190,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A190,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106331152,331152,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A191,'4. FY 2019-20'!A:A,0)),\"\")","v":50329},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A191,'4. FY 2019-20'!A:A,0)),\"\")","v":"CORONA REGIONAL MEDICAL CENTER - MAIN"},692194.87,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A191,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A191,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A191,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F191=\"YES\",$E191*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A191,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A191,'4. FY 2019-20'!A:A,0))),0),0)","v":692194.87}]
[106331164,331164,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A192,'4. FY 2019-20'!A:A,0)),\"\")","v":50243},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A192,'4. FY 2019-20'!A:A,0)),\"\")","v":"DESERT REGIONAL MEDICAL CENTER"},4186584.59,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A192,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A192,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A192,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F192=\"YES\",$E192*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A192,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A192,'4. FY 2019-20'!A:A,0))),0),0)","v":4186584.59}]
[106331168,331168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A193,'4. FY 2019-20'!A:A,0)),\"\")","v":50573},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A193,'4. FY 2019-20'!A:A,0)),\"\")","v":"EISENHOWER MEDICAL CENTER"},941367.49,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A193,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A193,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A193,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F193=\"YES\",$E193*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A193,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A193,'4. FY 2019-20'!A:A,0))),0),0)","v":941367.49}]
[106331194,331194,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A194,'4. FY 2019-20'!A:A,0)),\"\")","v":50390},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A194,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEMET VALLEY MEDICAL CENTER"},730531.89,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A194,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A194,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A194,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F194=\"YES\",$E194*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A194,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A194,'4. FY 2019-20'!A:A,0))),0),0)","v":730531.89}]
[106331216,331216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A195,'4. FY 2019-20'!A:A,0)),\"\")","v":50534},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A195,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN F. KENNEDY MEMORIAL HOSPITAL"},920061.04,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A195,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A195,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A195,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F195=\"YES\",$E195*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A195,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A195,'4. FY 2019-20'!A:A,0))),0),0)","v":920061.04}]
[106331288,331288,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A196,'4. FY 2019-20'!A:A,0)),\"\")","v":50423},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A196,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALO VERDE HOSPITAL"},960761.34,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A196,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A196,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A196,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F196=\"YES\",$E196*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A196,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A196,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106331293,331293,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A197,'4. FY 2019-20'!A:A,0)),\"\")","v":50102},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A197,'4. FY 2019-20'!A:A,0)),\"\")","v":"PARKVIEW COMMUNITY HOSPITAL"},818798.95,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A197,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A197,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A197,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F197=\"YES\",$E197*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A197,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A197,'4. FY 2019-20'!A:A,0))),0),0)","v":818798.95}]
[106331312,{"$f":"A198-106000000","v":331312},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A198,'4. FY 2019-20'!A:A,0)),\"\")","v":50022},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A198,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIVERSIDE COMMUNITY HOSPITAL"},1399764.1199999999,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A198,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A198,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A198,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F198=\"YES\",$E198*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A198,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A198,'4. FY 2019-20'!A:A,0))),0),0)","v":1399764.1199999999}]
[106331326,331326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A199,'4. FY 2019-20'!A:A,0)),\"\")","v":50054},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A199,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN GORGONIO MEMORIAL HOSPITAL"},451371.57,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A199,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A199,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A199,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F199=\"YES\",$E199*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A199,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A199,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106334018,334018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A200,'4. FY 2019-20'!A:A,0)),\"\")","v":50684},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A200,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENIFEE VALLEY MEDICAL CENTER"},283465.15000000002,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A200,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A200,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A200,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F200=\"YES\",$E200*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A200,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A200,'4. FY 2019-20'!A:A,0))),0),0)","v":283465.15000000002}]
[106334025,334025,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A201,'4. FY 2019-20'!A:A,0)),\"\")","v":50686},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A201,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - RIVERSIDE"},171791.03,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A201,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A201,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A201,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F201=\"YES\",$E201*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A201,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A201,'4. FY 2019-20'!A:A,0))),0),0)","v":171791.03}]
[106334048,334048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A202,'4. FY 2019-20'!A:A,0)),\"\")","v":50765},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A202,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MORENO VALLEY"},265547.45,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A202,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A202,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A202,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F202=\"YES\",$E202*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A202,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A202,'4. FY 2019-20'!A:A,0))),0),0)","v":265547.45}]
[106334068,334068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A203,'4. FY 2019-20'!A:A,0)),\"\")","v":50701},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A203,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA"},1149206.3899999999,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A203,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A203,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A203,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F203=\"YES\",$E203*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A203,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A203,'4. FY 2019-20'!A:A,0))),0),0)","v":1149206.3899999999}]
[106334564,334564,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A204,'4. FY 2019-20'!A:A,0)),\"\")","v":50775},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A204,'4. FY 2019-20'!A:A,0)),\"\")","v":"TEMECULA VALLEY HOSPITAL"},415190.82,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A204,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A204,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A204,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F204=\"YES\",$E204*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A204,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A204,'4. FY 2019-20'!A:A,0))),0),0)","v":415190.82}]
[106334589,334589,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A205,'4. FY 2019-20'!A:A,0)),\"\")","v":50770},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A205,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA"},458116.83,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A205,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A205,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A205,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F205=\"YES\",$E205*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A205,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A205,'4. FY 2019-20'!A:A,0))),0),0)","v":458116.83}]
[106340913,340913,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A206,'4. FY 2019-20'!A:A,0)),\"\")","v":50425},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A206,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SACRAMENTO"},516409.47,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A206,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A206,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A206,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F206=\"YES\",$E206*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A206,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A206,'4. FY 2019-20'!A:A,0))),0),0)","v":516409.47}]
[106340947,340947,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A207,'4. FY 2019-20'!A:A,0)),\"\")","v":50017},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A207,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY GENERAL HOSPITAL"},619651.6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A207,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A207,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A207,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F207=\"YES\",$E207*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A207,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A207,'4. FY 2019-20'!A:A,0))),0),0)","v":619651.6}]
[106340950,340950,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A208,'4. FY 2019-20'!A:A,0)),\"\")","v":50516},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A208,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY SAN JUAN HOSPITAL"},973435.47,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A208,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A208,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A208,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F208=\"YES\",$E208*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A208,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A208,'4. FY 2019-20'!A:A,0))),0),0)","v":973435.47}]
[106340951,340951,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A209,'4. FY 2019-20'!A:A,0)),\"\")","v":50590},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A209,'4. FY 2019-20'!A:A,0)),\"\")","v":"METHODIST HOSPITAL - SACRAMENTO"},972655.77,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A209,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A209,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A209,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F209=\"YES\",$E209*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A209,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A209,'4. FY 2019-20'!A:A,0))),0),0)","v":972655.77}]
[106341051,341051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A210,'4. FY 2019-20'!A:A,0)),\"\")","v":50108},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A210,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER MEDICAL CENTER - SACRAMENTO"},3433156.73,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A210,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A210,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A210,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F210=\"YES\",$E210*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A210,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A210,'4. FY 2019-20'!A:A,0))),0),0)","v":3433156.73}]
[106342344,342344,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A211,'4. FY 2019-20'!A:A,0)),\"\")","v":50674},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A211,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO"},671649.64,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A211,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A211,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A211,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F211=\"YES\",$E211*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A211,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A211,'4. FY 2019-20'!A:A,0))),0),0)","v":671649.64}]
[106344017,344017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A212,'4. FY 2019-20'!A:A,0)),\"\")","v":54096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A212,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER CENTER FOR PSYCHIATRY"},165.28,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A212,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A212,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A212,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F212=\"YES\",$E212*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A212,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A212,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106344029,344029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A213,'4. FY 2019-20'!A:A,0)),\"\")","v":50414},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A213,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY HOSPITAL - FOLSOM"},516501.64,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A213,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A213,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A213,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F213=\"YES\",$E213*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A213,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A213,'4. FY 2019-20'!A:A,0))),0),0)","v":516501.64}]
[106344114,344114,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A214,'4. FY 2019-20'!A:A,0)),\"\")","v":53311},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A214,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA"},320218.34999999998,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A214,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A214,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A214,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F214=\"YES\",$E214*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A214,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A214,'4. FY 2019-20'!A:A,0))),0),0)","v":320218.34999999998}]
[106350784,350784,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A215,'4. FY 2019-20'!A:A,0)),\"\")","v":50296},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A215,'4. FY 2019-20'!A:A,0)),\"\")","v":"HAZEL HAWKINS MEMORIAL HOSPITAL"},1524389.2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A215,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A215,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A215,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F215=\"YES\",$E215*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A215,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A215,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106361110,361110,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A216,'4. FY 2019-20'!A:A,0)),\"\")","v":50618},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A216,'4. FY 2019-20'!A:A,0)),\"\")","v":"BEAR VALLEY COMMUNITY HOSPITAL"},817666.83,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A216,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A216,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A216,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F216=\"YES\",$E216*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A216,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A216,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106361144,361144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A217,'4. FY 2019-20'!A:A,0)),\"\")","v":50586},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A217,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHINO VALLEY MEDICAL CENTER"},904437.61,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A217,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A217,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A217,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F217=\"YES\",$E217*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A217,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A217,'4. FY 2019-20'!A:A,0))),0),0)","v":904437.61}]
[106361166,361166,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A218,'4. FY 2019-20'!A:A,0)),\"\")","v":50758},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A218,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONTCLAIR HOSPITAL MEDICAL CENTER"},469762.92,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A218,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A218,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A218,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F218=\"YES\",$E218*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A218,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A218,'4. FY 2019-20'!A:A,0))),0),0)","v":469762.92}]
[106361223,361223,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A219,'4. FY 2019-20'!A:A,0)),\"\")","v":50140},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A219,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FONTANA"},1040860.83,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A219,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A219,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A219,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F219=\"YES\",$E219*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A219,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A219,'4. FY 2019-20'!A:A,0))),0),0)","v":1040860.83}]
[106361246,361246,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A220,'4. FY 2019-20'!A:A,0)),\"\")","v":50327},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A220,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER"},8545258.3599999994,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A220,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A220,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A220,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F220=\"YES\",$E220*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A220,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A220,'4. FY 2019-20'!A:A,0))),0),0)","v":8545258.3599999994}]
[106361266,361266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A221,'4. FY 2019-20'!A:A,0)),\"\")","v":51312},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A221,'4. FY 2019-20'!A:A,0)),\"\")","v":"MOUNTAINS COMMUNITY HOSPITAL"},642211.21,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A221,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A221,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A221,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F221=\"YES\",$E221*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A221,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A221,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106361308,361308,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A222,'4. FY 2019-20'!A:A,0)),\"\")","v":50272},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A222,'4. FY 2019-20'!A:A,0)),\"\")","v":"REDLANDS COMMUNITY HOSPITAL"},768705.54,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A222,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A222,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A222,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F222=\"YES\",$E222*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A222,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A222,'4. FY 2019-20'!A:A,0))),0),0)","v":768705.54}]
[106361318,361318,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A223,'4. FY 2019-20'!A:A,0)),\"\")","v":50099},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A223,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN ANTONIO REGIONAL HOSPITAL"},803098.34,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A223,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A223,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A223,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F223=\"YES\",$E223*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A223,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A223,'4. FY 2019-20'!A:A,0))),0),0)","v":803098.34}]
[106361323,361323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A224,'4. FY 2019-20'!A:A,0)),\"\")","v":50089},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A224,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF SAN BERNARDINO"},1369597.14,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A224,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A224,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A224,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F224=\"YES\",$E224*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A224,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A224,'4. FY 2019-20'!A:A,0))),0),0)","v":1369597.14}]
[106361339,361339,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A225,'4. FY 2019-20'!A:A,0)),\"\")","v":50129},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A225,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. BERNARDINE MEDICAL CENTER"},1512972.11,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A225,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A225,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A225,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F225=\"YES\",$E225*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A225,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A225,'4. FY 2019-20'!A:A,0))),0),0)","v":1512972.11}]
[106361343,361343,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A226,'4. FY 2019-20'!A:A,0)),\"\")","v":50300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A226,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - APPLE VALLEY"},1276701.8,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A226,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A226,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A226,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F226=\"YES\",$E226*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A226,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A226,'4. FY 2019-20'!A:A,0))),0),0)","v":1276701.8}]
[106361370,361370,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A227,'4. FY 2019-20'!A:A,0)),\"\")","v":50517},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A227,'4. FY 2019-20'!A:A,0)),\"\")","v":"VICTOR VALLEY GLOBAL MEDICAL CENTER"},497867.01,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A227,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A227,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A227,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F227=\"YES\",$E227*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A227,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A227,'4. FY 2019-20'!A:A,0))),0),0)","v":497867.01}]
[106361458,361458,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A228,'4. FY 2019-20'!A:A,0)),\"\")","v":51323},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A228,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLORADO RIVER MEDICAL CENTER"},430257.66,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A228,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A228,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A228,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F228=\"YES\",$E228*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A228,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A228,'4. FY 2019-20'!A:A,0))),0),0)","v":430257.66}]
[106362041,362041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A229,'4. FY 2019-20'!A:A,0)),\"\")","v":50279},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A229,'4. FY 2019-20'!A:A,0)),\"\")","v":"HI-DESERT MEDICAL CENTER"},2905743.0700000003,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A229,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A229,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A229,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F229=\"YES\",$E229*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A229,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A229,'4. FY 2019-20'!A:A,0))),0),0)","v":2905743.0700000003}]
[106364121,364121,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A230,'4. FY 2019-20'!A:A,0)),\"\")","v":53037},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A230,'4. FY 2019-20'!A:A,0)),\"\")","v":"BALLARD REHABILITATION HOSPITAL"},8557.0499999999993,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A230,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A230,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A230,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F230=\"YES\",$E230*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A230,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A230,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106364144,364144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A231,'4. FY 2019-20'!A:A,0)),\"\")","v":50709},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A231,'4. FY 2019-20'!A:A,0)),\"\")","v":"DESERT VALLEY HOSPITAL"},662503.01,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A231,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A231,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A231,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F231=\"YES\",$E231*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A231,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A231,'4. FY 2019-20'!A:A,0))),0),0)","v":662503.01}]
[106364430,364430,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A232,'4. FY 2019-20'!A:A,0)),\"\")","v":50298},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A232,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARSTOW COMMUNITY HOSPITAL"},1329570.24,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A232,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A232,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A232,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F232=\"YES\",$E232*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A232,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A232,'4. FY 2019-20'!A:A,0))),0),0)","v":1329570.24}]
[106364451,364451,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A233,'4. FY 2019-20'!A:A,0)),\"\")","v":53038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A233,'4. FY 2019-20'!A:A,0)),\"\")","v":"TOTALLY KIDS REHABILITATION HOSPITAL"},8013.24,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A233,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A233,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A233,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F233=\"YES\",$E233*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A233,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A233,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106364502,364502,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A234,'4. FY 2019-20'!A:A,0)),\"\")","v":50778},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A234,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL"},10381175.550000001,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A234,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A234,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A234,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F234=\"YES\",$E234*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A234,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A234,'4. FY 2019-20'!A:A,0))),0),0)","v":10381175.550000001}]
[106370652,370652,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A235,'4. FY 2019-20'!A:A,0)),\"\")","v":50757},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A235,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALVARADO HOSPITAL"},361005.43,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A235,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A235,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A235,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F235=\"YES\",$E235*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A235,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A235,'4. FY 2019-20'!A:A,0))),0),0)","v":361005.43}]
[106370673,370673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A236,'4. FY 2019-20'!A:A,0)),\"\")","v":53303},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A236,'4. FY 2019-20'!A:A,0)),\"\")","v":"RADY CHILDREN'S HOSPITAL - SAN DIEGO"},17809103.489999998,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A236,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A236,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A236,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F236=\"YES\",$E236*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A236,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A236,'4. FY 2019-20'!A:A,0))),0),0)","v":17809103.489999998}]
[106370689,370689,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A237,'4. FY 2019-20'!A:A,0)),\"\")","v":50234},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A237,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER"},241617.87,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A237,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A237,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A237,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F237=\"YES\",$E237*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A237,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A237,'4. FY 2019-20'!A:A,0))),0),0)","v":241617.87}]
[106370694,370694,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A238,'4. FY 2019-20'!A:A,0)),\"\")","v":50100},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A238,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP MEMORIAL HOSPITAL"},2412952.6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A238,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A238,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A238,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F238=\"YES\",$E238*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A238,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A238,'4. FY 2019-20'!A:A,0))),0),0)","v":2412952.6}]
[106370714,370714,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A239,'4. FY 2019-20'!A:A,0)),\"\")","v":50026},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A239,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP GROSSMONT HOSPITAL"},3154117.66,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A239,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A239,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A239,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F239=\"YES\",$E239*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A239,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A239,'4. FY 2019-20'!A:A,0))),0),0)","v":3154117.66}]
[106370730,370730,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A240,'4. FY 2019-20'!A:A,0)),\"\")","v":50515},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A240,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN DIEGO"},292986.03999999998,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A240,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A240,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A240,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F240=\"YES\",$E240*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A240,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A240,'4. FY 2019-20'!A:A,0))),0),0)","v":292986.03999999998}]
[106370744,370744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A241,'4. FY 2019-20'!A:A,0)),\"\")","v":50077},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A241,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MERCY HOSPITAL"},2369154.0499999998,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A241,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A241,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A241,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F241=\"YES\",$E241*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A241,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A241,'4. FY 2019-20'!A:A,0))),0),0)","v":2369154.0499999998}]
[106370745,370745,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A242,'4. FY 2019-20'!A:A,0)),\"\")","v":54145},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A242,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP MESA VISTA HOSPITAL"},150.46,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A242,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A242,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A242,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F242=\"YES\",$E242*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A242,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A242,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106370755,370755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A243,'4. FY 2019-20'!A:A,0)),\"\")","v":50115},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A243,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALOMAR HEALTH DOWNTOWN CAMPUS"},2039886.63,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A243,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A243,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A243,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F243=\"YES\",$E243*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A243,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A243,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106370759,370759,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A244,'4. FY 2019-20'!A:A,0)),\"\")","v":50024},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A244,'4. FY 2019-20'!A:A,0)),\"\")","v":"PARADISE VALLEY HOSPITAL"},662666.43000000005,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A244,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A244,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A244,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F244=\"YES\",$E244*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A244,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A244,'4. FY 2019-20'!A:A,0))),0),0)","v":662666.43000000005}]
[106370771,370771,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A245,'4. FY 2019-20'!A:A,0)),\"\")","v":50324},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A245,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA"},260416.92,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A245,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A245,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A245,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F245=\"YES\",$E245*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A245,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A245,'4. FY 2019-20'!A:A,0))),0),0)","v":260416.92}]
[106370780,370780,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A246,'4. FY 2019-20'!A:A,0)),\"\")","v":50128},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A246,'4. FY 2019-20'!A:A,0)),\"\")","v":"TRI-CITY MEDICAL CENTER"},1644956.52,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A246,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A246,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A246,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F246=\"YES\",$E246*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A246,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A246,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106370787,370787,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A247,'4. FY 2019-20'!A:A,0)),\"\")","v":52051},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A247,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROMISE HOSPITAL OF SAN DIEGO"},710.2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A247,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A247,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A247,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F247=\"YES\",$E247*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A247,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A247,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106370875,370875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A248,'4. FY 2019-20'!A:A,0)),\"\")","v":50222},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A248,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP CHULA VISTA MEDICAL CENTER"},1988324.06,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A248,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A248,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A248,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F248=\"YES\",$E248*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A248,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A248,'4. FY 2019-20'!A:A,0))),0),0)","v":1988324.06}]
[106370977,370977,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A249,'4. FY 2019-20'!A:A,0)),\"\")","v":50636},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A249,'4. FY 2019-20'!A:A,0)),\"\")","v":"POMERADO HOSPITAL"},373652.27,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A249,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A249,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A249,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F249=\"YES\",$E249*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A249,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A249,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106371256,371256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A250,'4. FY 2019-20'!A:A,0)),\"\")","v":50424},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A250,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS GREEN HOSPITAL"},87876.09,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A250,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A250,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A250,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F250=\"YES\",$E250*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A250,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A250,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106371394,371394,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A251,'4. FY 2019-20'!A:A,0)),\"\")","v":50503},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A251,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS"},433695.45,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A251,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A251,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A251,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F251=\"YES\",$E251*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A251,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A251,'4. FY 2019-20'!A:A,0))),0),0)","v":433695.45}]
[106380857,380857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A252,'4. FY 2019-20'!A:A,0)),\"\")","v":50076},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A252,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO"},67867.95,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A252,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A252,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A252,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F252=\"YES\",$E252*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A252,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A252,'4. FY 2019-20'!A:A,0))),0),0)","v":67867.95}]
[106380865,380865,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A253,'4. FY 2019-20'!A:A,0)),\"\")","v":50668},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A253,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER"},249639.04000000001,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A253,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A253,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A253,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F253=\"YES\",$E253*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A253,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A253,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106380929,380929,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A254,'4. FY 2019-20'!A:A,0)),\"\")","v":50047},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A254,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CENTER"},554284.49,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A254,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A254,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A254,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F254=\"YES\",$E254*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A254,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A254,'4. FY 2019-20'!A:A,0))),0),0)","v":554284.49}]
[106380960,380960,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A255,'4. FY 2019-20'!A:A,0)),\"\")","v":50152},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A255,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. FRANCIS MEMORIAL HOSPITAL"},225600.46,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A255,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A255,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A255,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F255=\"YES\",$E255*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A255,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A255,'4. FY 2019-20'!A:A,0))),0),0)","v":225600.46}]
[106380964,380964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A256,'4. FY 2019-20'!A:A,0)),\"\")","v":50055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A256,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS"},435698.77,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A256,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A256,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A256,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F256=\"YES\",$E256*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A256,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A256,'4. FY 2019-20'!A:A,0))),0),0)","v":435698.77}]
[106380965,380965,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A257,'4. FY 2019-20'!A:A,0)),\"\")","v":50457},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A257,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO"},147057.60999999999,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A257,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A257,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A257,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F257=\"YES\",$E257*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A257,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A257,'4. FY 2019-20'!A:A,0))),0),0)","v":147057.60999999999}]
[106382715,382715,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A258,'4. FY 2019-20'!A:A,0)),\"\")","v":50407},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A258,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHINESE HOSPITAL"},49754.74,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A258,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A258,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A258,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F258=\"YES\",$E258*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A258,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A258,'4. FY 2019-20'!A:A,0))),0),0)","v":49754.74}]
[106390846,390846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A259,'4. FY 2019-20'!A:A,0)),\"\")","v":50122},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A259,'4. FY 2019-20'!A:A,0)),\"\")","v":"DAMERON HOSPITAL ASSOCIATION"},607900.76,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A259,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A259,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A259,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F259=\"YES\",$E259*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A259,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A259,'4. FY 2019-20'!A:A,0))),0),0)","v":607900.76}]
[106390923,390923,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A260,'4. FY 2019-20'!A:A,0)),\"\")","v":50336},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A260,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH LODI MEMORIAL"},1158184.74,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A260,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A260,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A260,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F260=\"YES\",$E260*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A260,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A260,'4. FY 2019-20'!A:A,0))),0),0)","v":1158184.74}]
[106391042,391042,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A261,'4. FY 2019-20'!A:A,0)),\"\")","v":50084},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A261,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON"},951232.21,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A261,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A261,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A261,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F261=\"YES\",$E261*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A261,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A261,'4. FY 2019-20'!A:A,0))),0),0)","v":951232.21}]
[106391056,{"$f":"A262-106000000","v":391056},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A262,'4. FY 2019-20'!A:A,0)),\"\")","v":50313},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A262,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER TRACY COMMUNITY HOSPITAL"},452409.49,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A262,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A262,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A262,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F262=\"YES\",$E262*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A262,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A262,'4. FY 2019-20'!A:A,0))),0),0)","v":452409.49}]
[106392287,392287,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A263,'4. FY 2019-20'!A:A,0)),\"\")","v":50118},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A263,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOCTORS HOSPITAL OF MANTECA"},325355.61,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A263,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A263,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A263,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F263=\"YES\",$E263*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A263,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A263,'4. FY 2019-20'!A:A,0))),0),0)","v":325355.61}]
[106394009,394009,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A264,'4. FY 2019-20'!A:A,0)),\"\")","v":50748},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A264,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MANTECA"},147172.03,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A264,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A264,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A264,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F264=\"YES\",$E264*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A264,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A264,'4. FY 2019-20'!A:A,0))),0),0)","v":147172.03}]
[106400466,400466,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A265,'4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A265,'4. FY 2019-20'!A:A,0)),\"\")","v":""},4552.3100000000004,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A265,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A265,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A265,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F265=\"YES\",$E265*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A265,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A265,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106400480,400480,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A266,'4. FY 2019-20'!A:A,0)),\"\")","v":50232},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A266,'4. FY 2019-20'!A:A,0)),\"\")","v":"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO"},135056.49,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A266,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A266,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A266,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F266=\"YES\",$E266*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A266,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A266,'4. FY 2019-20'!A:A,0))),0),0)","v":135056.49}]
[106400524,400524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A267,'4. FY 2019-20'!A:A,0)),\"\")","v":50506},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A267,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VISTA REGIONAL MEDICAL CENTER"},361751.68,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A267,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A267,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A267,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F267=\"YES\",$E267*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A267,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A267,'4. FY 2019-20'!A:A,0))),0),0)","v":361751.68}]
[106400548,400548,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A268,'4. FY 2019-20'!A:A,0)),\"\")","v":50633},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A268,'4. FY 2019-20'!A:A,0)),\"\")","v":"TWIN CITIES COMMUNITY HOSPITAL"},361296.2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A268,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A268,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A268,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F268=\"YES\",$E268*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A268,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A268,'4. FY 2019-20'!A:A,0))),0),0)","v":361296.2}]
[106414139,414139,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A269,'4. FY 2019-20'!A:A,0)),\"\")","v":50541},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A269,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - REDWOOD CITY"},43632.03,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A269,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A269,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A269,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F269=\"YES\",$E269*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A269,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A269,'4. FY 2019-20'!A:A,0))),0),0)","v":43632.03}]
[106410806,410806,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A270,'4. FY 2019-20'!A:A,0)),\"\")","v":50070},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A270,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO"},45487.42,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A270,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A270,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A270,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F270=\"YES\",$E270*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A270,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A270,'4. FY 2019-20'!A:A,0))),0),0)","v":45487.42}]
[106410817,410817,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A271,'4. FY 2019-20'!A:A,0)),\"\")","v":50289},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A271,'4. FY 2019-20'!A:A,0)),\"\")","v":"SETON MEDICAL CENTER"},282417.26,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A271,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A271,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A271,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F271=\"YES\",$E271*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A271,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A271,'4. FY 2019-20'!A:A,0))),0),0)","v":282417.26}]
[106410852,410852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A272,'4. FY 2019-20'!A:A,0)),\"\")","v":50007},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A272,'4. FY 2019-20'!A:A,0)),\"\")","v":"MILLS-PENINSULA MEDICAL CENTER"},257327.15,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A272,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A272,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A272,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F272=\"YES\",$E272*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A272,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A272,'4. FY 2019-20'!A:A,0))),0),0)","v":257327.15}]
[106410891,410891,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A273,'4. FY 2019-20'!A:A,0)),\"\")","v":50197},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A273,'4. FY 2019-20'!A:A,0)),\"\")","v":"SEQUOIA HOSPITAL"},114106.42,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A273,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A273,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A273,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F273=\"YES\",$E273*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A273,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A273,'4. FY 2019-20'!A:A,0))),0),0)","v":114106.42}]
[106414018,414018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A274,'4. FY 2019-20'!A:A,0)),\"\")","v":50754},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A274,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENLO PARK SURGICAL HOSPITAL"},481.24,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A274,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A274,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A274,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F274=\"YES\",$E274*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A274,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A274,'4. FY 2019-20'!A:A,0))),0),0)","v":481.24}]
[106420483,420483,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A275,'4. FY 2019-20'!A:A,0)),\"\")","v":50357},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A275,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOLETA VALLEY COTTAGE HOSPITAL"},148106.91,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A275,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A275,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A275,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F275=\"YES\",$E275*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A275,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A275,'4. FY 2019-20'!A:A,0))),0),0)","v":148106.91}]
[106420491,420491,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A276,'4. FY 2019-20'!A:A,0)),\"\")","v":50110},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A276,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMPOC VALLEY MEDICAL CENTER"},176561.47,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A276,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A276,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A276,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F276=\"YES\",$E276*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A276,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A276,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106420493,420493,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A277,'4. FY 2019-20'!A:A,0)),\"\")","v":50107},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A277,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARIAN MEDICAL CENTER"},1253644.96,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A277,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A277,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A277,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F277=\"YES\",$E277*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A277,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A277,'4. FY 2019-20'!A:A,0))),0),0)","v":1253644.96}]
[106420514,420514,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A278,'4. FY 2019-20'!A:A,0)),\"\")","v":50396},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A278,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA BARBARA COTTAGE HOSPITAL"},666347.43999999994,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A278,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A278,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A278,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F278=\"YES\",$E278*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A278,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A278,'4. FY 2019-20'!A:A,0))),0),0)","v":666347.43999999994}]
[106420522,420522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A279,'4. FY 2019-20'!A:A,0)),\"\")","v":50478},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A279,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA YNEZ VALLEY COTTAGE HOSPITAL"},44255.26,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A279,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A279,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A279,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F279=\"YES\",$E279*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A279,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A279,'4. FY 2019-20'!A:A,0))),0),0)","v":44255.26}]
[106430705,430705,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A280,'4. FY 2019-20'!A:A,0)),\"\")","v":50125},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A280,'4. FY 2019-20'!A:A,0)),\"\")","v":"REGIONAL MEDICAL CENTER OF SAN JOSE"},1608778.03,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A280,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A280,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A280,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F280=\"YES\",$E280*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A280,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A280,'4. FY 2019-20'!A:A,0))),0),0)","v":1608778.03}]
[106430763,430763,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A281,'4. FY 2019-20'!A:A,0)),\"\")","v":50308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A281,'4. FY 2019-20'!A:A,0)),\"\")","v":"EL CAMINO HOSPITAL"},746314.19,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A281,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A281,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A281,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F281=\"YES\",$E281*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A281,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A281,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106430779,430779,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A282,'4. FY 2019-20'!A:A,0)),\"\")","v":50380},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A282,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - SAN JOSE"},287580.38,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A282,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A282,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A282,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F282=\"YES\",$E282*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A282,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A282,'4. FY 2019-20'!A:A,0))),0),0)","v":287580.38}]
[106430837,430837,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A283,'4. FY 2019-20'!A:A,0)),\"\")","v":50153},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A283,'4. FY 2019-20'!A:A,0)),\"\")","v":"O'CONNOR HOSPITAL"},1118100.1000000001,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A283,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A283,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A283,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F283=\"YES\",$E283*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A283,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A283,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106430905,430905,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A284,'4. FY 2019-20'!A:A,0)),\"\")","v":50441},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A284,'4. FY 2019-20'!A:A,0)),\"\")","v":"STANFORD UNIVERSITY HOSPITAL"},5156295.66,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A284,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A284,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A284,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F284=\"YES\",$E284*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A284,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A284,'4. FY 2019-20'!A:A,0))),0),0)","v":5156295.66}]
[106431506,431506,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A285,'4. FY 2019-20'!A:A,0)),\"\")","v":50604},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A285,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN JOSE"},166304.26999999999,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A285,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A285,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A285,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F285=\"YES\",$E285*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A285,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A285,'4. FY 2019-20'!A:A,0))),0),0)","v":166304.26999999999}]
[106434040,434040,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A286,'4. FY 2019-20'!A:A,0)),\"\")","v":53305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A286,'4. FY 2019-20'!A:A,0)),\"\")","v":"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD"},9505284.0199999996,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A286,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A286,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A286,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F286=\"YES\",$E286*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A286,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A286,'4. FY 2019-20'!A:A,0))),0),0)","v":9505284.0199999996}]
[106434138,434138,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A287,'4. FY 2019-20'!A:A,0)),\"\")","v":50688},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A287,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. LOUISE REGIONAL HOSPITAL"},761291.81,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A287,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A287,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A287,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F287=\"YES\",$E287*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A287,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A287,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106434153,434153,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A288,'4. FY 2019-20'!A:A,0)),\"\")","v":50071},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A288,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA CLARA"},120711.62,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A288,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A288,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A288,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F288=\"YES\",$E288*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A288,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A288,'4. FY 2019-20'!A:A,0))),0),0)","v":120711.62}]
[106440755,440755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A289,'4. FY 2019-20'!A:A,0)),\"\")","v":50242},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A289,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOMINICAN HOSPITAL"},391490.97,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A289,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A289,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A289,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F289=\"YES\",$E289*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A289,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A289,'4. FY 2019-20'!A:A,0))),0),0)","v":391490.97}]
[106444012,444012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A290,'4. FY 2019-20'!A:A,0)),\"\")","v":50714},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A290,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ"},18164.27,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A290,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A290,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A290,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F290=\"YES\",$E290*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A290,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A290,'4. FY 2019-20'!A:A,0))),0),0)","v":18164.27}]
[106444013,444013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A291,'4. FY 2019-20'!A:A,0)),\"\")","v":50194},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A291,'4. FY 2019-20'!A:A,0)),\"\")","v":"WATSONVILLE COMMUNITY HOSPITAL"},726930.06,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A291,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A291,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A291,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F291=\"YES\",$E291*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A291,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A291,'4. FY 2019-20'!A:A,0))),0),0)","v":726930.06}]
[106450936,450936,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A292,'4. FY 2019-20'!A:A,0)),\"\")","v":51305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A292,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAYERS MEMORIAL HOSPITAL"},29396.33,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A292,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A292,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A292,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F292=\"YES\",$E292*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A292,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A292,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106450940,450940,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A293,'4. FY 2019-20'!A:A,0)),\"\")","v":50764},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A293,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHASTA REGIONAL MEDICAL CENTER"},235312.66,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A293,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A293,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A293,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F293=\"YES\",$E293*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A293,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A293,'4. FY 2019-20'!A:A,0))),0),0)","v":235312.66}]
[106450949,450949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A294,'4. FY 2019-20'!A:A,0)),\"\")","v":50280},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A294,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER - REDDING"},713044.29,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A294,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A294,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A294,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F294=\"YES\",$E294*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A294,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A294,'4. FY 2019-20'!A:A,0))),0),0)","v":713044.29}]
[106454013,454013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A295,'4. FY 2019-20'!A:A,0)),\"\")","v":50697},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A295,'4. FY 2019-20'!A:A,0)),\"\")","v":"PATIENTS' HOSPITAL OF REDDING"},961.6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A295,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A295,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A295,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F295=\"YES\",$E295*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A295,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A295,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106470871,470871,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A296,'4. FY 2019-20'!A:A,0)),\"\")","v":51319},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A296,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER MT. SHASTA"},104714.57,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A296,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A296,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A296,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F296=\"YES\",$E296*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A296,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A296,'4. FY 2019-20'!A:A,0))),0),0)","v":104714.57}]
[106474007,474007,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A297,'4. FY 2019-20'!A:A,0)),\"\")","v":51316},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A297,'4. FY 2019-20'!A:A,0)),\"\")","v":"FAIRCHILD MEDICAL CENTER"},817570.52,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A297,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A297,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A297,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F297=\"YES\",$E297*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A297,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A297,'4. FY 2019-20'!A:A,0))),0),0)","v":817570.52}]
[106480989,480989,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A298,'4. FY 2019-20'!A:A,0)),\"\")","v":50073},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A298,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO"},103345.54,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A298,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A298,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A298,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F298=\"YES\",$E298*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A298,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A298,'4. FY 2019-20'!A:A,0))),0),0)","v":103345.54}]
[106481094,481094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A299,'4. FY 2019-20'!A:A,0)),\"\")","v":50101},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A299,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SOLANO MEDICAL CENTER"},335905.12,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A299,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A299,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A299,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F299=\"YES\",$E299*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A299,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A299,'4. FY 2019-20'!A:A,0))),0),0)","v":335905.12}]
[106481357,481357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A300,'4. FY 2019-20'!A:A,0)),\"\")","v":50367},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A300,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHBAY MEDICAL CENTER"},1321671.01,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A300,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A300,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A300,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F300=\"YES\",$E300*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A300,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A300,'4. FY 2019-20'!A:A,0))),0),0)","v":1321671.01}]
[106484044,484044,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A301,'4. FY 2019-20'!A:A,0)),\"\")","v":50767},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A301,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - VACAVILLE"},71931.39,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A301,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A301,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A301,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F301=\"YES\",$E301*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A301,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A301,'4. FY 2019-20'!A:A,0))),0),0)","v":71931.39}]
[106494106,494106,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A302,'4. FY 2019-20'!A:A,0)),\"\")","v":50291},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A302,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SANTA ROSA REGIONAL HOSPITAL"},535560.89,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A302,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A302,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A302,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F302=\"YES\",$E302*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A302,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A302,'4. FY 2019-20'!A:A,0))),0),0)","v":535560.89}]
[106490964,490964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A303,'4. FY 2019-20'!A:A,0)),\"\")","v":51321},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A303,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALDSBURG DISTRICT HOSPITAL"},112982.04,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A303,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A303,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A303,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F303=\"YES\",$E303*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A303,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A303,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106491001,491001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A304,'4. FY 2019-20'!A:A,0)),\"\")","v":50136},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A304,'4. FY 2019-20'!A:A,0)),\"\")","v":"PETALUMA VALLEY HOSPITAL"},254454.55,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A304,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A304,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A304,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F304=\"YES\",$E304*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A304,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A304,'4. FY 2019-20'!A:A,0))),0),0)","v":254454.55}]
[106491064,491064,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A305,'4. FY 2019-20'!A:A,0)),\"\")","v":50174},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A305,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA ROSA MEMORIAL HOSPITAL"},709001.09,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A305,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A305,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A305,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F305=\"YES\",$E305*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A305,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A305,'4. FY 2019-20'!A:A,0))),0),0)","v":709001.09}]
[106491076,491076,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A306,'4. FY 2019-20'!A:A,0)),\"\")","v":50090},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A306,'4. FY 2019-20'!A:A,0)),\"\")","v":"SONOMA VALLEY HOSPITAL"},150771.07999999999,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A306,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A306,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A306,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F306=\"YES\",$E306*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A306,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A306,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106491338,491338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A307,'4. FY 2019-20'!A:A,0)),\"\")","v":50385},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A307,'4. FY 2019-20'!A:A,0)),\"\")","v":"SONOMA WEST MEDICAL CENTER"},18015.14,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A307,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A307,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A307,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F307=\"YES\",$E307*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A307,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A307,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106494019,494019,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A308,'4. FY 2019-20'!A:A,0)),\"\")","v":50690},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A308,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA ROSA"},80349.03,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A308,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A308,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A308,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F308=\"YES\",$E308*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A308,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A308,'4. FY 2019-20'!A:A,0))),0),0)","v":80349.03}]
[106500852,500852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A309,'4. FY 2019-20'!A:A,0)),\"\")","v":50464},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A309,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOCTORS MEDICAL CENTER - MODESTO"},1364737.69,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A309,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A309,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A309,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F309=\"YES\",$E309*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A309,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A309,'4. FY 2019-20'!A:A,0))),0),0)","v":1364737.69}]
[106500867,500867,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A310,'4. FY 2019-20'!A:A,0)),\"\")","v":50179},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A310,'4. FY 2019-20'!A:A,0)),\"\")","v":"EMANUEL MEDICAL CENTER"},1090952.32,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A310,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A310,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A310,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F310=\"YES\",$E310*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A310,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A310,'4. FY 2019-20'!A:A,0))),0),0)","v":1090952.32}]
[106500939,500939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A311,'4. FY 2019-20'!A:A,0)),\"\")","v":50557},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A311,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL MODESTO"},653014.71,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A311,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A311,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A311,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F311=\"YES\",$E311*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A311,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A311,'4. FY 2019-20'!A:A,0))),0),0)","v":653014.71}]
[106500967,500967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A312,'4. FY 2019-20'!A:A,0)),\"\")","v":50067},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A312,'4. FY 2019-20'!A:A,0)),\"\")","v":"OAK VALLEY DISTRICT HOSPITAL"},304398.68,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A312,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A312,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A312,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F312=\"YES\",$E312*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A312,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A312,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106504038,504038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A313,'4. FY 2019-20'!A:A,0)),\"\")","v":50726},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A313,'4. FY 2019-20'!A:A,0)),\"\")","v":"STANISLAUS SURGICAL HOSPITAL"},66652.45,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A313,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A313,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A313,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F313=\"YES\",$E313*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A313,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A313,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106514030,514030,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A314,'4. FY 2019-20'!A:A,0)),\"\")","v":50766},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A314,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SURGICAL HOSPITAL - NORTH VALLEY"},6589.9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A314,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A314,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A314,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F314=\"YES\",$E314*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A314,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A314,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106521041,521041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A315,'4. FY 2019-20'!A:A,0)),\"\")","v":50042},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A315,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. ELIZABETH COMMUNITY HOSPITAL"},423507.51,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A315,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A315,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A315,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F315=\"YES\",$E315*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A315,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A315,'4. FY 2019-20'!A:A,0))),0),0)","v":423507.51}]
[106531059,531059,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A316,'4. FY 2019-20'!A:A,0)),\"\")","v":51315},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A316,'4. FY 2019-20'!A:A,0)),\"\")","v":"TRINITY HOSPITAL"},37005.69,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A316,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A316,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A316,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F316=\"YES\",$E316*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A316,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A316,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106540734,540734,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A317,'4. FY 2019-20'!A:A,0)),\"\")","v":50057},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A317,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAWEAH DELTA MEDICAL CENTER"},2162971.4700000002,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A317,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A317,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A317,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F317=\"YES\",$E317*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A317,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A317,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106540798,540798,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A318,'4. FY 2019-20'!A:A,0)),\"\")","v":50261},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A318,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VIEW MEDICAL CENTER"},998155.98,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A318,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A318,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A318,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"NO"},{"$f":"IFERROR(IF($F318=\"YES\",$E318*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A318,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A318,'4. FY 2019-20'!A:A,0))),0),0)","v":0}]
[106540816,540816,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A319,'4. FY 2019-20'!A:A,0)),\"\")","v":50359},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A319,'4. FY 2019-20'!A:A,0)),\"\")","v":"TULARE REGIONAL MEDICAL CENTER"},525432.6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A319,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A319,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A319,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F319=\"YES\",$E319*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A319,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A319,'4. FY 2019-20'!A:A,0))),0),0)","v":525432.6}]
[106554011,554011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A320,'4. FY 2019-20'!A:A,0)),\"\")","v":50335},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A320,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH SONORA - GREENLEY"},580693.16,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A320,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A320,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A320,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F320=\"YES\",$E320*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A320,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A320,'4. FY 2019-20'!A:A,0))),0),0)","v":580693.16}]
[106560473,560473,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A321,'4. FY 2019-20'!A:A,0)),\"\")","v":50394},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A321,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA"},1661128.4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A321,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A321,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A321,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F321=\"YES\",$E321*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A321,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A321,'4. FY 2019-20'!A:A,0))),0),0)","v":1661128.4}]
[106560492,560492,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A322,'4. FY 2019-20'!A:A,0)),\"\")","v":50549},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A322,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ROBLES HOSPITAL AND MEDICAL CENTER"},340058.42,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A322,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A322,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A322,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F322=\"YES\",$E322*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A322,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A322,'4. FY 2019-20'!A:A,0))),0),0)","v":340058.42}]
[106560501,560501,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A323,'4. FY 2019-20'!A:A,0)),\"\")","v":51334},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A323,'4. FY 2019-20'!A:A,0)),\"\")","v":"OJAI VALLEY COMMUNITY HOSPITAL"},51419.94,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A323,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A323,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A323,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F323=\"YES\",$E323*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A323,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A323,'4. FY 2019-20'!A:A,0))),0),0)","v":51419.94}]
[106560508,560508,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A324,'4. FY 2019-20'!A:A,0)),\"\")","v":50616},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A324,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOHN'S PLEASANT VALLEY HOSPITAL"},107776.13,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A324,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A324,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A324,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F324=\"YES\",$E324*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A324,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A324,'4. FY 2019-20'!A:A,0))),0),0)","v":107776.13}]
[106560525,560525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A325,'4. FY 2019-20'!A:A,0)),\"\")","v":50236},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A325,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH SIMI VALLEY"},279260.78999999998,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A325,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A325,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A325,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F325=\"YES\",$E325*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A325,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A325,'4. FY 2019-20'!A:A,0))),0),0)","v":279260.78999999998}]
[106560529,{"$f":"A326-106000000","v":560529},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A326,'4. FY 2019-20'!A:A,0)),\"\")","v":50082},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A326,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOHN'S REGIONAL MEDICAL CENTER"},702991.12,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A326,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A326,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A326,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F326=\"YES\",$E326*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A326,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A326,'4. FY 2019-20'!A:A,0))),0),0)","v":702991.12}]
[106571086,571086,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A327,'4. FY 2019-20'!A:A,0)),\"\")","v":50127},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A327,'4. FY 2019-20'!A:A,0)),\"\")","v":"WOODLAND MEMORIAL HOSPITAL"},261162.56,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A327,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A327,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A327,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F327=\"YES\",$E327*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A327,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A327,'4. FY 2019-20'!A:A,0))),0),0)","v":261162.56}]
[106574010,574010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A328,'4. FY 2019-20'!A:A,0)),\"\")","v":50537},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A328,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER DAVIS HOSPITAL"},265561.33,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A328,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A328,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A328,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F328=\"YES\",$E328*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A328,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A328,'4. FY 2019-20'!A:A,0))),0),0)","v":265561.33}]
[106580996,580996,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A329,'4. FY 2019-20'!A:A,0)),\"\")","v":50133},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A329,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIDEOUT MEMORIAL HOSPITAL"},1268868.67,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A329,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A329,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A329,'4. FY 2019-20'!A:A,0))=\"YES\"),\"NO\",\"YES\"),\"NO\")","v":"YES"},{"$f":"IFERROR(IF($F329=\"YES\",$E329*(INDEX('4. FY 2019-20'!BB:BB,MATCH(A329,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A329,'4. FY 2019-20'!A:A,0))),0),0)","v":1268868.67}]
[null,null,null,null,null,null,{"$f":"SUM(G6:G329)","v":370880799.18000001},990000000,{"$f":"H330/G330","v":2.6693212541302849}]

{"sheet":"MEDI-CAL FFS PIVOT","index":18,"n_rows":382,"n_cols":16,"rows_kept":382,"cut":false,"hidden":true,"merged":[]}
[]
[]
["OSHPD ID","Sum of TOTAL DAYS","Sum of TOTAL DAYS LESS WELL BABY","Sum of MED/SURG DAYS","Sum of ADMIN DAYS","Sum of PSYCH DAYS","Sum of WELL-BABY DAYS","Sum of OB/PERINATAL DAYS","Sum of NURSERY DAYS","Sum of PEDIATRIC DAYS","Sum of PEDIATRIC ICU DAYS","Sum of ICU/CCU DAYS","Sum of NEONATAL ICU DAYS","Sum of BURN DAYS","Sum of REHAB DAYS","Sum of OTHER DAYS"]
[106010735,1194,1194,976,null,null,null,null,null,null,null,218]
[106010739,17312,14705,2189,28,null,2607,4351,6533,null,null,395,1209]
[106010776,24741,24741,5261,null,null,null,null,3815,8361,3183,306,2183,null,1632]
[106010811,19946,18937,10794,1924,null,1009,1778,765,null,null,1907,null,null,1769]
[106010856,3120,3064,1046,null,null,56,78,564,933,261,182]
[106010858,126,126,107,null,null,null,null,null,null,null,19]
[106010887,2075,2075,1974,null,null,null,null,null,null,null,101]
[106010967,4776,4138,2775,149,null,638,732,5,null,null,477]
[106010983,2191,1839,947,null,null,352,407,99,18,null,368]
[106010987,4899,4736,3351,null,null,163,184,239,28,null,901,33]
[106013626,7189,7189,3480,1283,1953,null,null,null,null,null,473]
[106014034,4992,4992,null,171,4821]
[106014233,4471,4109,2561,null,null,362,490,147,null,null,911]
[106014337,400,366,130,null,null,34,49,159,null,null,28]
[106034002,392,319,199,null,null,73,76,1,null,null,43]
[106040802,83,83,50,null,null,null,null,null,null,null,33]
[106040875,1036,800,361,null,null,236,246,76,1,null,108,null,null,null,8]
[106040937,2834,2719,2344,null,null,115,72,20,null,null,283]
[106040962,5574,5193,3318,234,null,381,492,184,135,null,417,7,null,406]
[106050932,107,107,86,null,null,null,null,null,null,null,21]
[106060870,39,19,null,null,null,20,17,null,null,null,2]
[106070924,10523,8520,2729,2450,null,2003,2493,444,null,null,404]
[106070934,3357,2938,1978,null,null,419,409,187,56,null,308]
[106070988,6794,6701,3372,null,null,93,173,1423,481,null,1163,89]
[106070990,1183,1139,192,null,null,44,50,772,67,null,58]
[106071018,3170,3170,2835,null,null,null,null,null,null,null,335]
[106074017,341,329,266,null,null,12,9,null,null,null,54]
[106074039,4461,4461,null,null,4461]
[106074097,266,225,121,null,null,41,55,25,null,null,24]
[106084001,207,163,90,null,null,44,40,6,null,null,27]
[106090793,1003,682,400,null,null,321,149,44,null,null,89]
[106090933,1326,1103,813,null,null,223,190,15,null,null,85]
[106100005,5371,4166,1968,null,null,1205,925,1067,null,null,195,11]
[106100697,47,47,47]
[106100717,63143,60746,21144,699,13208,2397,2777,9780,788,180,3360,6639,955,1216]
[106100797,1473,841,174,null,null,632,667]
[106100899,7506,6780,4327,397,null,726,1237,21,null,null,798]
[106104023,319,319,null,15,null,null,null,null,null,null,null,null,null,304]
[106104047,1,1,1]
[106104062,347,327,218,null,null,20,32,54,null,null,23]
[106110889,21,21,21]
[106121002,683,543,320,null,null,140,161,3,null,null,59]
[106121031,3,3,3]
[106121051,300,229,111,null,null,71,86,1,null,null,31]
[106121080,1776,1709,1253,null,null,67,97,36,null,null,165,89,null,69]
[106130699,2570,2299,1796,null,null,271,273,null,81,null,149]
[106130760,2672,2276,920,null,null,396,572,329,282,null,173]
[106141273,296,237,135,null,null,59,66,8,3,null,25]
[106150706,2243,1815,984,null,null,428,566,91,null,null,174]
[106150722,12823,12102,2581,null,null,721,723,4500,769,305,471,2736,17]
[106150737,73,73,73]
[106150761,4054,3633,2510,null,null,421,272,359,null,null,385,107]
[106150775,3084,3084,566,18,2500]
[106150782,1611,1303,869,null,null,308,335,3,null,null,89,7]
[106150788,6390,16570,3693,null,null,675,882,53,219,null,511,300,57]
[106154022,829,829,null,null,null,null,null,null,null,null,null,null,null,829]
[106154044,876,876,null,2,874]
[106154101,286,286,242,null,null,null,null,null,null,null,44]
[106164029,5334,4586,3462,null,null,748,876,null,5,null,243]
[106171049,243,196,111,null,null,47,57,null,1,null,27]
[106171395,328,244,136,null,null,84,86,null,null,null,22]
[106184008,128,92,49,null,null,36,39,3,1]
[106190017,1156,1156,838,115,null,null,null,null,null,null,133,null,null,70]
[106190020,7349,7349,null,null,7349]
[106190034,16802,14858,5465,14,2045,1944,2320,1633,514,null,1053,1814]
[106190049,223,223,191,null,null,null,null,null,null,null,32]
[106190052,1468,1468,29,null,null,null,null,null,null,null,1439]
[106190053,14090,11867,5154,null,null,2223,3115,1444,672,null,1072,310,null,100]
[106190081,4275,3953,2696,106,null,322,412,36,313,null,390]
[106190110,7335,7335,null,1010,6303,null,null,null,null,null,null,null,null,22]
[106190125,24869,22116,10283,3,null,2753,4138,5315,563,null,1814]
[106190137,353,353,25,null,null,null,null,null,null,null,3,null,null,325]
[106190148,7592,7214,4828,null,null,378,501,1284,null,null,601]
[106190159,1038,1038,887,null,null,null,null,null,null,null,151]
[106190163,6103,6103,null,455,5648]
[106190170,66801,66801,8396,null,null,null,null,7078,27553,6442,7779,6153,null,3400]
[106190176,11753,11753,7215,null,null,null,null,null,1184,65,3289]
[106190184,4396,4396,null,732,3664]
[106190196,300,300,277,null,null,null,null,null,null,null,23]
[106190197,4152,4152,3410,null,null,null,null,null,null,null,742]
[106190198,12964,12879,3452,1091,7531,85,94,null,275,null,436]
[106190200,4905,3819,1083,19,200,1086,1200,1026,null,null,265,26]
[106190232,12305,12305,null,17,12288]
[106190240,3656,3656,1695,null,null,null,null,null,null,null,1961]
[106190243,3993,3616,3012,null,null,377,72,223,null,null,307,2]
[106190256,4477,3792,2332,null,null,685,749,null,263,null,448]
[106190280,434,434,411,null,null,null,null,null,null,null,23]
[106190298,2076,1765,1000,8,null,311,340,null,null,null,417]
[106190305,2093,2093,1805,null,null,null,null,null,null,null,288]
[106190307,5066,3064,674,null,null,2002,2345,null,null,null,45]
[106190315,8529,6906,2292,null,null,1623,2127,1347,5,null,263,736,null,136]
[106190323,11890,10742,3296,678,3739,1148,1257,1236,null,null,392,135,null,9]
[106190328,754,754,494,null,125,null,null,null,null,null,135]
[106190352,4012,3706,2642,8,null,306,323,6,362,null,365]
[106190380,20061,20061,3222,2096,14200,null,null,null,null,null,543]
[106190382,18845,15137,4811,null,null,3708,5360,4031,124,null,563,118,null,130]
[106190385,14706,12817,5292,null,null,1889,2928,1546,null,null,2026,778,null,247]
[106190392,16521,12865,2273,820,null,3656,4771,3177,null,null,1586,238]
[106190400,13478,12732,6444,936,1751,746,975,648,424,203,567,664,null,120]
[106190413,5189,5189,1101,286,3539,null,null,null,null,null,263]
[106190422,7548,6249,2928,2,null,1299,1525,915,305,null,399,null,175]
[106190429,3589,3564,1417,null,null,25,100,552,762,374,269,90]
[106190430,3677,3621,1089,null,null,56,145,1,251,142,185,1808]
[106190431,663,620,385,null,null,43,116,59,3,null,57]
[106190432,946,912,169,null,null,34,114,554,31,null,38,6]
[106190434,709,666,465,null,null,43,124,73,null,null,1,3]
[106190449,1317,1317,1176,null,null,null,null,null,null,null,141]
[106190455,2686,2686,2238,5,null,null,4,null,null,null,439]
[106190462,1016,1016,null,null,1016]
[106190468,2253,2253,1948,50,null,null,null,null,null,null,255]
[106190470,8902,7792,3345,null,null,1110,1538,964,423,null,542,980]
[106190475,1222,1222,976,null,null,null,null,null,null,null,246]
[106190500,854,854,599,null,null,null,null,null,null,null,255]
[106190517,5827,4875,1365,null,null,952,1160,759,719,147,277,448]
[106190521,5069,3936,2220,null,null,1133,1348,null,null,null,368]
[106190522,11490,10068,1882,343,3429,1422,2097,1799,null,null,355,96,null,67]
[106190524,17053,17053,2209,875,13719,null,null,null,null,null,250]
[106190525,15858,15858,9403,277,4023,null,null,null,null,null,1635,null,null,520]
[106190529,5577,5571,3728,18,null,6,470,440,null,null,810,33,null,72]
[106190534,2723,2723,2031,null,null,null,null,null,null,null,692]
[106190541,48,48,35,null,null,null,null,null,null,null,13]
[106190547,3842,2837,1507,null,null,1005,1147,13,45,null,125]
[106190555,22499,21290,13053,15,null,1209,1773,1571,8,1190,2687,940,null,53]
[106190568,8711,7853,3030,4,480,858,1116,491,622,177,1547,386]
[106190587,40035,40000,747,3239,35340,35,45,null,null,null,629]
[106190630,29551,24384,5852,null,null,5167,6998,null,914,null,1379,9241]
[106190631,9588,8636,5609,33,null,952,350,870,176,null,436,1067,null,95]
[106190636,18706,16515,4372,611,null,2191,3165,3984,532,null,643,3120,null,88]
[106190646,398,398,null,78,320]
[106190661,20703,20703,1452,1810,17183,null,null,null,null,null,258]
[106190673,958,878,694,null,null,80,51,null,null,null,133]
[106190680,5210,4775,1431,562,1996,435,463,null,null,null,224,null,null,99]
[106190687,6911,6827,4807,222,null,84,142,265,840,null,368,183]
[106190696,11364,11121,1541,363,8646,243,266,2,13,null,290]
[106190708,2161,2161,1936,null,19,null,null,null,null,null,206]
[106190754,37252,32636,8665,1210,8385,4616,6088,2991,539,null,1829,2929]
[106190756,1419,1377,1088,null,null,42,66,8,null,null,215]
[106190758,9358,8351,3165,null,null,1007,1604,1691,null,null,952,916,null,23]
[106190762,2961,2961,2559,null,null,null,null,null,null,null,402]
[106190766,1546,1546,1302,null,null,null,null,null,24,null,220]
[106190796,29100,28596,12721,112,null,504,1066,2268,2394,2853,5298,1884]
[106190812,20585,16641,4393,201,null,3944,6267,1788,791,155,612,2410,null,24]
[106190818,1110,1091,813,null,null,19,23,2,null,null,253]
[106190857,54,54,54]
[106190859,3176,3016,2206,null,null,160,183,87,null,null,468,null,72]
[106190878,26046,23246,5818,10,5969,2800,3982,3264,986,301,531,2371,null,14]
[106190883,5230,3839,1955,null,null,1391,1627,7,null,null,250]
[106190930,2677,2677,null,null,2677]
[106190949,5528,5528,2013,128,1728,null,351,550,null,null,608,150]
[106191216,2413,2413,2322,null,null,null,null,null,null,null,91]
[106191227,32430,32018,19749,2188,null,412,1238,1135,817,558,3893,2440]
[106191228,69405,68686,34109,11049,null,719,1728,96,2185,1324,12757,5143,295]
[106191230,7000,6771,5931,null,null,229,337,82,null,null,421]
[106191231,22778,22154,16919,815,null,624,1283,505,null,5,1496,1131]
[106191306,16292,16292,7290,6362,null,null,null,null,null,null,390,null,null,2250]
[106191450,462,442,294,null,null,20,86,8,28,null,26]
[106194219,7176,7176,4216,null,null,null,null,null,null,null,2633,null,null,327]
[106196035,600,566,356,null,null,34,128,33,null,null,48,1]
[106196168,37805,34658,5937,21,null,3147,3702,8500,9064,2928,1,4505]
[106201281,3225,2229,968,null,null,996,1090,null,null,null,171]
[106204019,46298,46298,4724,null,null,null,null,11345,17989,5352,298,5943,null,647]
[106210992,33,33,32,null,null,null,null,null,null,null,1]
[106210993,297,297,70,null,null,null,null,null,null,null,111,null,null,116]
[106211006,7031,6186,1425,135,3042,845,1126,215,31,null,207,5]
[106214034,307,307,260,null,null,null,null,null,null,null,47]
[106220733,13,13,13]
[106230949,179,179,160,null,null,null,null,null,null,null,19]
[106231013,216,173,83,null,null,43,50,15,null,null,25]
[106231396,986,726,319,null,null,260,276,24,11,null,55,41]
[106234038,17754,16427,4336,488,513,1327,2189,4948,707,null,585,2661]
[106240924,745,455,135,null,null,290,297,1,null,null,22]
[106240942,3685,2834,1602,null,null,851,1017,10,2,null,203]
[106250956,1,1,1]
[106260011,238,203,148,null,null,35,42,6,2,null,5]
[106270744,3884,3730,1476,60,1673,154,199,95,null,null,189,1,null,37]
[106270777,1136,739,247,null,null,397,471,null,null,null,21]
[106270875,4027,3553,1179,1,null,474,512,851,77,null,751,182]
[106274043,10855,8697,2218,null,null,2158,3207,2070,342,null,369,null,null,491]
[106281047,2692,2335,1169,null,null,357,469,281,null,null,244,1,null,171]
[106281078,4205,4127,433,119,3403,78,84,1,null,null,87]
[106291023,1198,1081,876,null,null,117,119,13,19,null,54]
[106291053,607,427,232,null,null,180,153,null,8,null,34]
[106300032,33253,33253,8013,null,null,null,null,167,9027,6073,329,9644]
[106300225,1514,1274,762,null,null,240,186,125,null,null,199,2]
[106301098,6562,6037,3256,null,null,525,731,878,null,null,286,886]
[106301127,782,782,781,null,null,null,null,null,null,null,1]
[106301132,2145,2116,440,null,null,29,213,1085,298,null,80]
[106301140,280,280,247,null,null,null,null,null,null,null,33]
[106301155,33956,33956,31,18504,15421]
[106301175,9809,8855,2929,null,null,954,1356,1518,722,528,744,1058]
[106301188,20241,19335,866,6963,10255,906,1056,4,null,null,191]
[106301205,4830,4154,2152,null,null,676,940,718,null,null,328,16]
[106301209,784,784,668,null,null,null,null,null,null,null,116]
[106301234,1480,1181,781,null,null,299,337,16,null,null,47]
[106301248,2054,1629,863,null,53,425,427,27,null,null,259]
[106301258,4732,3618,2032,null,null,1114,1192,81,2,null,311]
[106301262,6099,4961,2649,null,null,1138,1394,null,null,null,800,null,null,118]
[106301279,30927,30079,8759,1887,7215,848,1024,7384,1,8,2152,990,157,502]
[106301283,3364,2757,1237,null,null,607,734,376,null,null,152,258]
[106301297,424,424,403,null,null,null,null,null,null,null,21]
[106301317,1387,1130,575,null,null,257,207,229,null,null,116,3]
[106301340,8343,6708,3629,3,187,1635,2361,124,null,null,404]
[106301342,4050,3709,2064,2,null,341,454,201,null,null,339,57,null,592]
[106301357,28,28,28]
[106301379,2024,2024,1709,null,null,null,null,null,null,null,315]
[106301380,594,594,540,null,null,null,null,null,null,null,54]
[106301566,10099,8331,3798,null,null,1768,2304,892,35,2,1129,3,168]
[106304113,1892,1892,null,null,null,null,null,828,415,216,22,411]
[106304159,322,322,null,null,null,null,null,null,0,null,null,null,null,322]
[106304460,34,34,34]
[106310791,662,662,569,null,null,null,null,null,null,null,93]
[106311000,9141,8564,4212,null,null,577,592,2006,59,2,995,88,null,610]
[106314024,4460,4308,336,null,null,152,250,2406,999,264,53]
[106320859,14,14,14]
[106320986,58,47,35,null,null,11,11,null,1]
[106321016,10,10,10]
[106331152,5698,5324,1956,78,2551,374,510,null,null,null,229]
[106331164,18793,17781,9058,17,null,1012,1814,2247,260,null,1545,2544,null,296]
[106331168,4089,4089,3645,null,null,null,null,null,18,null,426]
[106331194,2752,2283,1479,null,null,469,547,12,null,null,245]
[106331216,4552,3269,1169,null,null,1283,1567,14,271,null,248]
[106331226,78,78,null,null,78]
[106331288,926,693,408,null,null,233,284,null,null,null,1]
[106331293,7484,6316,2809,null,null,1168,1469,1530,163,null,303,42]
[106331312,18217,16822,10023,null,null,1395,1797,2249,190,null,1134,1429]
[106331326,1155,1036,802,null,null,119,134,4,2,null,94]
[106332172,1574,1574,1378,null,null,null,null,null,null,null,196]
[106334018,682,682,549,9,null,null,null,null,null,null,124]
[106334025,1022,973,180,null,null,49,112,616,7,null,58]
[106334048,135,128,82,null,null,7,42,null,1,null,3]
[106334068,5014,4130,2475,null,null,884,1141,4,null,null,510]
[106334487,19369,18407,9284,582,null,962,1481,607,1181,394,1420,3458]
[106334564,1478,1478,1318,0,null,null,5,null,null,null,155]
[106334589,1650,1412,978,null,null,238,276,null,null,null,158]
[106340913,1303,1303,1075,null,null,null,null,null,null,null,228]
[106340947,4998,4734,3421,null,null,264,347,53,null,null,566,null,null,347]
[106340950,17177,16616,8507,513,null,561,821,4480,144,null,1630,521]
[106340951,5988,5531,3778,7,null,457,585,685,null,null,473,3]
[106341006,40346,39940,13472,2186,null,406,606,8439,4789,4373,3315,497,650,1613]
[106341051,30030,27833,9514,14,null,2197,2465,6801,3782,583,1223,3451]
[106342344,2218,2148,1490,null,null,70,74,45,77,null,462]
[106342392,5254,5254,null,14,5240]
[106344017,3531,3531,null,8,3523]
[106344021,3904,3904,null,null,3904]
[106344029,1476,1404,1193,null,null,72,63,8,null,null,140]
[106344035,790,790,527,null,null,null,null,null,null,null,263]
[106344114,2399,2399,1836,null,null,null,1,null,null,218,null,null,227,117]
[106350784,1961,1493,796,null,null,468,550,null,null,null,147]
[106361110,118,118,118]
[106361144,2482,2481,2212,null,null,1,2,null,null,null,267]
[106361166,1798,1523,1022,null,null,275,333,5,null,null,163]
[106361223,5514,5373,2200,null,null,141,387,1170,714,342,560]
[106361246,17052,17052,10407,171,null,null,1,null,1,null,3401,null,null,3071]
[106361266,217,217,207,null,null,null,null,null,10]
[106361274,1035,1035,970,null,null,null,null,null,null,null,65]
[106361308,4912,4433,1012,8,860,479,663,1171,null,null,121,598]
[106361318,3546,3342,2262,null,null,204,138,263,133,null,541,5]
[106361323,17278,16398,1754,360,10628,880,1398,956,616,null,679,7]
[106361339,8216,7707,4211,null,null,509,692,2114,null,null,688,2]
[106361343,7050,6549,3568,null,null,501,695,null,211,null,355,1720]
[106361370,2304,1907,1172,null,null,397,479,4,67,null,155,30]
[106361458,603,603,603]
[106362041,2850,2358,1399,null,null,492,656,47,null,null,256]
[106364014,9219,9219,null,36,9183]
[106364050,4290,4290,null,null,4290]
[106364121,2435,2435,null,null,null,null,null,null,null,null,null,null,null,2435]
[106364144,3394,2877,2068,null,null,517,630,null,null,null,179]
[106364188,331,331,248,null,null,null,null,null,null,null,83]
[106364231,25750,23483,10238,2538,null,2267,3244,171,512,null,1917,4469,394]
[106364430,1454,1140,673,null,null,314,361,16,null,null,90]
[106364451,636,636,null,null,null,null,null,null,null,null,null,null,null,636]
[106364502,55580,54483,506,9,null,1097,2161,9358,19153,10231,677,12388]
[106370652,2935,2935,2595,null,null,null,null,null,null,null,300,null,null,40]
[106370673,40220,40220,7897,null,null,null,null,579,13984,4850,865,11532,null,513]
[106370689,705,705,587,null,null,null,null,null,null,null,118]
[106370694,25396,23147,6076,794,null,2249,2909,8841,null,null,1810,2137,null,580]
[106370714,24288,22307,7619,1762,7246,1981,2631,1733,4,null,957,184,null,171]
[106370721,202,202,201,null,null,null,null,null,null,null,1]
[106370730,1887,1817,528,null,null,70,182,776,241,null,37,53]
[106370744,31321,29533,17024,2556,5455,1788,2523,335,null,null,1640]
[106370745,2621,2621,null,517,2104]
[106370749,633,633,null,37,596]
[106370755,16276,14897,6398,293,3609,1379,1951,null,null,null,1931,1,null,714]
[106370759,20158,20020,1901,1893,15726,138,155,null,null,null,306,null,null,39]
[106370771,4019,3959,2817,23,null,60,89,null,null,null,1030]
[106370780,16547,14494,3163,1120,2398,2053,3029,4150,null,null,420,null,null,214]
[106370782,33881,33283,15005,2138,3414,598,1524,4335,null,null,3161,2910,796]
[106370787,282,282,282]
[106370875,10186,8872,5481,null,null,1314,1577,845,null,null,969]
[106370977,1955,1829,1422,null,null,126,151,24,null,null,229,3]
[106371256,391,391,314,null,null,null,null,null,null,null,77]
[106371394,2576,2440,1786,15,null,136,105,null,null,null,195,null,null,339]
[106374024,2109,2109,null,310,1799]
[106374094,34,34,34]
[106380857,510,466,89,null,null,44,60,232,30,null,55]
[106380933,11883,11457,4432,494,1715,426,508,1865,451,250,1146,347,null,249]
[106380939,17541,16524,9129,1278,null,1017,2066,1159,311,null,1675,714,null,192]
[106380960,6355,6355,1786,1014,2288,null,null,null,null,null,307,null,819,141]
[106380964,3349,2737,1640,null,null,612,769,91,10,null,227]
[106380965,2505,2505,870,99,1203,null,null,null,null,null,257,null,null,76]
[106381154,37034,36710,8690,1757,null,324,862,3552,9664,4217,2554,5414]
[106382715,98,98,38,null,null,null,null,null,null,null,60]
[106390846,2785,2668,1738,null,null,117,163,181,51,null,464,71]
[106390923,3966,3629,2559,212,null,337,370,12,null,null,169,11,null,296]
[106391010,14822,13402,4347,894,null,1420,2140,4775,350,null,711,185]
[106391042,11844,11844,4378,21,null,null,872,5183,152,null,1128,110]
[106391056,1315,1161,814,null,null,154,159,null,19,null,169]
[106392287,992,779,473,null,null,213,204,null,2,null,100]
[106394009,339,309,165,null,null,30,56,5,50,null,33]
[106400480,509,509,328,null,null,null,26,66,null,null,89]
[106400524,3404,3053,439,null,null,351,488,988,211,null,74,853]
[106400548,1169,856,444,null,null,313,307,41,null,null,64]
[106410782,2204,2204,1918,97,null,null,null,null,null,null,189]
[106410804,389,369,224,null,null,20,27,11,null,null,107]
[106410806,154,154,116,null,null,null,null,null,null,null,38]
[106410817,956,956,827,null,null,null,null,null,null,null,129]
[106410852,5083,4830,862,148,3292,253,282,85,null,null,161]
[106410891,165,151,106,null,null,14,16,1,null,null,28]
[106420483,76,76,68,null,null,null,null,null,null,null,8]
[106420491,296,206,101,null,null,90,87,null,null,null,18]
[106420493,12010,11872,2075,null,null,138,3427,5728,93,null,305,70,null,174]
[106420514,7851,6824,1959,8,null,1027,1390,409,356,155,902,1172,null,473]
[106420522,3,3,3]
[106430705,9146,8922,6873,null,null,224,275,52,122,null,1600]
[106430763,3315,2941,1126,22,365,374,461,428,null,null,516,15,null,8]
[106430779,6625,6347,1241,7,846,278,442,1951,210,38,429,1068,null,115]
[106430837,4917,3882,1456,null,null,1035,1328,693,129,null,249,27]
[106430883,29970,27436,9785,1473,null,2534,5058,1686,1442,542,1943,3555,607,1345]
[106430905,12350,12350,7985,220,2484,null,null,null,null,null,1661]
[106431506,392,340,227,null,null,52,59,7,null,null,47]
[106434040,30523,28347,2437,null,null,2176,3530,2395,10047,3386,1996,4556]
[106434138,1138,1027,718,null,null,111,138,null,1,null,170]
[106434153,1716,1671,315,null,null,45,78,727,384,116,51]
[106440755,3752,3513,1387,null,null,239,392,1174,21,null,292,15,null,232]
[106444012,391,210,18,null,null,181,190,2]
[106444013,4274,3179,877,null,null,1095,1348,712,146,null,96]
[106450936,39,33,27,null,null,6,6]
[106450940,882,882,778,null,null,null,null,null,null,null,104]
[106450949,4163,3805,1419,4,null,358,454,1443,102,22,349,12]
[106454013,1,1,1]
[106470871,92,78,51,null,null,14,13,2,3,null,9]
[106474007,167,144,85,null,null,23,25,null,null,null,34]
[106480989,650,625,516,null,null,25,53,16,null,null,40]
[106481015,3973,3973,null,32,3941]
[106481094,1378,1128,678,null,null,250,302,2,null,null,146]
[106481357,5456,4994,2548,null,null,462,643,1079,50,null,461,213]
[106484044,265,223,134,null,null,42,54,null,null,null,35]
[106490919,4749,3853,760,null,null,896,1237,1743,null,null,81,32]
[106490964,145,145,137,null,null,null,null,null,null,null,8]
[106491001,1061,801,466,null,null,260,266,null,null,null,69]
[106491064,5844,5644,3571,null,null,200,324,72,159,null,663,721,null,134]
[106491076,426,324,145,null,null,102,124,13,null,null,42]
[106491338,9,9,9]
[106494019,436,383,187,null,null,53,86,49,36,null,25]
[106494048,5148,5148,null,275,4873]
[106494106,4020,4020,null,26,3994]
[106500852,17521,15876,6395,80,null,1645,2267,2352,394,null,1041,3347]
[106500867,4134,3715,2456,198,null,419,619,157,71,null,191,23]
[106500939,6395,6025,4506,null,null,370,346,409,111,null,653]
[106500967,153,153,140,null,null,null,null,null,null,null,13]
[106501016,8651,8651,null,254,8397]
[106514030,12,12,12]
[106521041,946,764,451,null,null,182,211,30,42,null,27,3]
[106531059,34,34,34]
[106540734,25720,24504,6741,95,11514,1216,1553,1896,396,null,628,992,null,689]
[106540798,3317,2707,1207,26,null,610,726,345,199,null,204]
[106540816,1421,1267,778,null,null,154,243,43,null,null,203]
[106554011,719,594,409,null,null,125,136,2,null,null,47]
[106560473,3839,2991,1120,null,null,848,540,1028,1,null,141,161]
[106560481,9355,8022,3058,124,null,1333,1808,1321,38,null,625,1048]
[106560492,3991,3289,1274,null,null,702,498,726,94,13,477,10,null,197]
[106560501,81,81,71,null,null,null,null,null,null,null,10]
[106560508,229,229,207,null,null,null,null,null,null,null,22]
[106560525,1070,945,751,null,null,125,110,10,14,null,57,3]
[106560529,7934,6756,2036,null,null,1178,1713,1429,null,null,175,1058,null,345]
[106571086,6447,6302,252,151,5678,145,166,16,7,null,32]
[106574010,1743,1067,349,null,null,676,657,10,null,null,51]
[106580996,6289,5634,4648,65,null,655,151,259,null,null,511]
["Grand Total",2588750,2435579,860178,101611,376085,164026,225648,250478,170200,62968,175641,162705,5389,33813,8]

{"sheet":"13. 2016 OSHPD MEDI-CAL MC OP","index":19,"n_rows":453,"n_cols":12,"rows_kept":453,"cut":false,"hidden":false,"merged":[]}
["CY 2016 Fiscal Year Hospital Annual Financial Data"]
["Last updated ","2019-05-06"]
["Retrieval date","2019-05-06"]
[]
[]
["OSHPD ID","OSHPD ID SHORT","MEDICARE ID","FISCAL END DATE","HEALTH CARE INSTITUTION (LEGAL NAME)","OUTPATIENT VISITS_MEDI-CAL - MANAGED CARE_TOTAL","OUTPATIENT_VISITS_MEDI-CAL_-_MANAGED_CARE_EMERGENCY_SVCS._(INCL._PSYCH_ER)","OUTPATIENT_VISITS_MEDI-CAL_-_MANAGED_CARE_OBSERVATION_CARE_DAYS","OUTPATIENT_VISITS_MEDI-CAL_-_MANAGED_CARE_PRIVATE_REFERRED_","OUTPATIENT_VISITS_MEDI-CAL_-_MANAGED_CARE_OUTPATIENT_SURGERIES","OUTPATIENT_VISITS_MEDI-CAL_-_MANAGED_CARE_OTHER","2016 OSHPD MEDI-CAL MANAGED CARE OP VISITS"]
[106010735,{"$f":"A7-106000000","v":10735},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A7,'4. FY 2019-20'!A:A,0)),\"\")","v":50211},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A7,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALAMEDA HOSPITAL"},{"$f":"SUM(G7:K7)","v":6264},4943,153,360,808,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A7,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A7,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A7,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F7*INDEX('4. FY 2019-20'!BB:BB,MATCH(A7,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A7,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106010739,{"$f":"A8-106000000","v":10739},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A8,'4. FY 2019-20'!A:A,0)),\"\")","v":50305},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A8,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS"},{"$f":"SUM(G8:K8)","v":13573},11869,104,779,811,10,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A8,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A8,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A8,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F8*INDEX('4. FY 2019-20'!BB:BB,MATCH(A8,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A8,'4. FY 2019-20'!A:A,0))),0)","v":13573}]
[106010776,10776,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A9,'4. FY 2019-20'!A:A,0)),\"\")","v":53301},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A9,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND"},{"$f":"SUM(G9:K9)","v":31000},22479,81,6782,1658,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A9,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A9,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A9,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F9*INDEX('4. FY 2019-20'!BB:BB,MATCH(A9,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A9,'4. FY 2019-20'!A:A,0))),0)","v":31000}]
[106010782,10782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A10,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A10,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A10,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A10,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A10,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F10*INDEX('4. FY 2019-20'!BB:BB,MATCH(A10,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A10,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106010846,10846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A11,'4. FY 2019-20'!A:A,0)),\"\")","v":50320},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A11,'4. FY 2019-20'!A:A,0)),\"\")","v":"HIGHLAND HOSPITAL"},149560,32549,null,115879,1132,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A11,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A11,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A11,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F11*INDEX('4. FY 2019-20'!BB:BB,MATCH(A11,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A11,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106010887,10887,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A12,'4. FY 2019-20'!A:A,0)),\"\")","v":52034},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A12,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A12,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A12,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A12,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F12*INDEX('4. FY 2019-20'!BB:BB,MATCH(A12,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A12,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106010937,10937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A13,'4. FY 2019-20'!A:A,0)),\"\")","v":50043},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A13,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE"},{"$f":"SUM(G13:K13)","v":17437},15325,75,1282,746,9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A13,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A13,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A13,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F13*INDEX('4. FY 2019-20'!BB:BB,MATCH(A13,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A13,'4. FY 2019-20'!A:A,0))),0)","v":17437}]
[106010967,10967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A14,'4. FY 2019-20'!A:A,0)),\"\")","v":50002},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A14,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. ROSE HOSPITAL"},13415,10652,null,1316,1447,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A14,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A14,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A14,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F14*INDEX('4. FY 2019-20'!BB:BB,MATCH(A14,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A14,'4. FY 2019-20'!A:A,0))),0)","v":13415}]
[106010987,10987,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A15,'4. FY 2019-20'!A:A,0)),\"\")","v":50195},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A15,'4. FY 2019-20'!A:A,0)),\"\")","v":"WASHINGTON HOSPITAL - FREMONT"},19054,16679,null,2235,140,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A15,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A15,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A15,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F15*INDEX('4. FY 2019-20'!BB:BB,MATCH(A15,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A15,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106013619,13619,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A16,'4. FY 2019-20'!A:A,0)),\"\")","v":50773},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A16,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN LEANDRO HOSPITAL"},17923,13780,null,3938,204,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A16,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A16,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A16,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F16*INDEX('4. FY 2019-20'!BB:BB,MATCH(A16,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A16,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106013687,13687,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A17,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A17,'4. FY 2019-20'!A:A,0)),\"\")","v":""},21,null,null,null,null,21,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A17,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A17,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A17,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F17*INDEX('4. FY 2019-20'!BB:BB,MATCH(A17,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A17,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106014034,14034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A18,'4. FY 2019-20'!A:A,0)),\"\")","v":54110},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A18,'4. FY 2019-20'!A:A,0)),\"\")","v":"FREMONT HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A18,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A18,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A18,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F18*INDEX('4. FY 2019-20'!BB:BB,MATCH(A18,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A18,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106014050,14050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A19,'4. FY 2019-20'!A:A,0)),\"\")","v":50283},"2016-08-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A19,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEYCARE MEDICAL CENTER"},19199,5837,201,13020,141,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A19,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A19,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A19,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F19*INDEX('4. FY 2019-20'!BB:BB,MATCH(A19,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A19,'4. FY 2019-20'!A:A,0))),0)","v":19199}]
[106014132,14132,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A20,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A20,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FREMONT"},4519,4150,null,null,369,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A20,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A20,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A20,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F20*INDEX('4. FY 2019-20'!BB:BB,MATCH(A20,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A20,'4. FY 2019-20'!A:A,0))),0)","v":4519}]
[106014207,14207,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A21,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A21,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A21,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A21,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A21,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F21*INDEX('4. FY 2019-20'!BB:BB,MATCH(A21,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A21,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106014226,14226,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A22,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A22,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A22,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A22,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A22,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F22*INDEX('4. FY 2019-20'!BB:BB,MATCH(A22,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A22,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106014233,14233,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A23,'4. FY 2019-20'!A:A,0)),\"\")","v":50488},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A23,'4. FY 2019-20'!A:A,0)),\"\")","v":"EDEN MEDICAL CENTER"},18311,16407,918,656,285,45,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A23,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A23,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A23,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F23*INDEX('4. FY 2019-20'!BB:BB,MATCH(A23,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A23,'4. FY 2019-20'!A:A,0))),0)","v":18311}]
[106014326,14326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A24,'4. FY 2019-20'!A:A,0)),\"\")","v":50075},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A24,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - OAKLAND"},29883,28934,null,null,949,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A24,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A24,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A24,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F24*INDEX('4. FY 2019-20'!BB:BB,MATCH(A24,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A24,'4. FY 2019-20'!A:A,0))),0)","v":29883}]
[106014337,14337,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A25,'4. FY 2019-20'!A:A,0)),\"\")","v":50777},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A25,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN LEANDRO"},9289,9287,null,null,2,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A25,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A25,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A25,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F25*INDEX('4. FY 2019-20'!BB:BB,MATCH(A25,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A25,'4. FY 2019-20'!A:A,0))),0)","v":9289}]
[106015000,15000,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A26,'4. FY 2019-20'!A:A,0)),\"\")","v":1},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A26,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION NORTHERN REGION"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A26,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A26,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A26,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F26*INDEX('4. FY 2019-20'!BB:BB,MATCH(A26,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A26,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106034002,34002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A27,'4. FY 2019-20'!A:A,0)),\"\")","v":50014},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A27,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER AMADOR HOSPITAL"},8308,7998,54,87,169,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A27,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A27,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A27,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F27*INDEX('4. FY 2019-20'!BB:BB,MATCH(A27,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A27,'4. FY 2019-20'!A:A,0))),0)","v":8308}]
[106040802,40802,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A28,'4. FY 2019-20'!A:A,0)),\"\")","v":51311},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A28,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORCHARD HOSPITAL"},5271,5059,20,null,192,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A28,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A28,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A28,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F28*INDEX('4. FY 2019-20'!BB:BB,MATCH(A28,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A28,'4. FY 2019-20'!A:A,0))),0)","v":5271}]
[106040875,40875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A29,'4. FY 2019-20'!A:A,0)),\"\")","v":50225},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A29,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH FEATHER RIVER"},52026,9420,120,41783,703,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A29,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A29,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A29,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F29*INDEX('4. FY 2019-20'!BB:BB,MATCH(A29,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A29,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106040937,40937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A30,'4. FY 2019-20'!A:A,0)),\"\")","v":50030},"2016-11-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A30,'4. FY 2019-20'!A:A,0)),\"\")","v":"OROVILLE HOSPITAL"},56011,11835,null,42885,1291,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A30,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A30,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A30,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F30*INDEX('4. FY 2019-20'!BB:BB,MATCH(A30,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A30,'4. FY 2019-20'!A:A,0))),0)","v":56011}]
[106040962,40962,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A31,'4. FY 2019-20'!A:A,0)),\"\")","v":50039},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A31,'4. FY 2019-20'!A:A,0)),\"\")","v":"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS"},29012,18477,601,8631,1297,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A31,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A31,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A31,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F31*INDEX('4. FY 2019-20'!BB:BB,MATCH(A31,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A31,'4. FY 2019-20'!A:A,0))),0)","v":29012}]
[106044006,44006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A32,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A32,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A32,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A32,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A32,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F32*INDEX('4. FY 2019-20'!BB:BB,MATCH(A32,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A32,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106050932,50932,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A33,'4. FY 2019-20'!A:A,0)),\"\")","v":51332},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A33,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARK TWAIN MEDICAL CENTER"},12880,3881,40,8744,215,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A33,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A33,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A33,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F33*INDEX('4. FY 2019-20'!BB:BB,MATCH(A33,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A33,'4. FY 2019-20'!A:A,0))),0)","v":12880}]
[106060870,60870,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A34,'4. FY 2019-20'!A:A,0)),\"\")","v":50434},"2016-04-22",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A34,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLUSA REGIONAL MEDICAL CENTER"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A34,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A34,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A34,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F34*INDEX('4. FY 2019-20'!BB:BB,MATCH(A34,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A34,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106070924,70924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A35,'4. FY 2019-20'!A:A,0)),\"\")","v":50276},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A35,'4. FY 2019-20'!A:A,0)),\"\")","v":"CONTRA COSTA REGIONAL MEDICAL CENTER"},25859,16174,null,5941,3744,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A35,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A35,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A35,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F35*INDEX('4. FY 2019-20'!BB:BB,MATCH(A35,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A35,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106070934,70934,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A36,'4. FY 2019-20'!A:A,0)),\"\")","v":50523},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A36,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER DELTA MEDICAL CENTER"},30112,28278,598,1121,108,7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A36,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A36,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A36,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F36*INDEX('4. FY 2019-20'!BB:BB,MATCH(A36,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A36,'4. FY 2019-20'!A:A,0))),0)","v":30112}]
[106070988,70988,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A37,'4. FY 2019-20'!A:A,0)),\"\")","v":50180},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A37,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - WALNUT CREEK"},14354,13356,326,null,668,4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A37,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A37,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A37,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F37*INDEX('4. FY 2019-20'!BB:BB,MATCH(A37,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A37,'4. FY 2019-20'!A:A,0))),0)","v":14354}]
[106070990,70990,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A38,'4. FY 2019-20'!A:A,0)),\"\")","v":50072},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A38,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WALNUT CREEK"},4530,4110,null,null,420,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A38,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A38,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A38,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F38*INDEX('4. FY 2019-20'!BB:BB,MATCH(A38,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A38,'4. FY 2019-20'!A:A,0))),0)","v":4530}]
[106071018,71018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A39,'4. FY 2019-20'!A:A,0)),\"\")","v":50496},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A39,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS"},20848,19434,null,1166,248,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A39,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A39,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A39,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F39*INDEX('4. FY 2019-20'!BB:BB,MATCH(A39,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A39,'4. FY 2019-20'!A:A,0))),0)","v":20848}]
[106074017,74017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A40,'4. FY 2019-20'!A:A,0)),\"\")","v":50689},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A40,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN RAMON REGIONAL MEDICAL CENTER"},2094,2031,24,29,10,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A40,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A40,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A40,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F40*INDEX('4. FY 2019-20'!BB:BB,MATCH(A40,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A40,'4. FY 2019-20'!A:A,0))),0)","v":2094}]
[106074039,74039,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A41,'4. FY 2019-20'!A:A,0)),\"\")","v":54131},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A41,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR BEHAVIORAL HEALTH CENTER"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A41,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A41,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A41,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F41*INDEX('4. FY 2019-20'!BB:BB,MATCH(A41,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A41,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106074097,74097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A42,'4. FY 2019-20'!A:A,0)),\"\")","v":50760},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A42,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ANTIOCH"},12136,11799,null,null,337,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A42,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A42,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A42,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F42*INDEX('4. FY 2019-20'!BB:BB,MATCH(A42,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A42,'4. FY 2019-20'!A:A,0))),0)","v":12136}]
[106084001,84001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A43,'4. FY 2019-20'!A:A,0)),\"\")","v":50417},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A43,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER COAST HOSPITAL"},9690,9115,87,277,211,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A43,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A43,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A43,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F43*INDEX('4. FY 2019-20'!BB:BB,MATCH(A43,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A43,'4. FY 2019-20'!A:A,0))),0)","v":9690}]
[106090793,90793,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A44,'4. FY 2019-20'!A:A,0)),\"\")","v":50352},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A44,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARTON MEMORIAL HOSPITAL"},17070,5088,189,11474,319,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A44,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A44,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A44,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F44*INDEX('4. FY 2019-20'!BB:BB,MATCH(A44,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A44,'4. FY 2019-20'!A:A,0))),0)","v":17070}]
[106090933,90933,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A45,'4. FY 2019-20'!A:A,0)),\"\")","v":50254},"2016-10-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A45,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARSHALL MEDICAL CENTER"},40489,9054,87,29684,1664,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A45,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A45,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A45,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F45*INDEX('4. FY 2019-20'!BB:BB,MATCH(A45,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A45,'4. FY 2019-20'!A:A,0))),0)","v":40489}]
[106094002,94002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A46,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A46,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A46,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A46,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A46,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F46*INDEX('4. FY 2019-20'!BB:BB,MATCH(A46,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A46,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106100005,100005,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A47,'4. FY 2019-20'!A:A,0)),\"\")","v":50492},"2016-08-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A47,'4. FY 2019-20'!A:A,0)),\"\")","v":"CLOVIS COMMUNITY MEDICAL CENTER"},28918,23654,null,4509,755,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A47,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A47,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A47,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F47*INDEX('4. FY 2019-20'!BB:BB,MATCH(A47,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A47,'4. FY 2019-20'!A:A,0))),0)","v":28918}]
[106100697,100697,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A48,'4. FY 2019-20'!A:A,0)),\"\")","v":50397},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A48,'4. FY 2019-20'!A:A,0)),\"\")","v":"COALINGA REGIONAL MEDICAL CENTER"},8477,4351,22,4104,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A48,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A48,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A48,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F48*INDEX('4. FY 2019-20'!BB:BB,MATCH(A48,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A48,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106100717,100717,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A49,'4. FY 2019-20'!A:A,0)),\"\")","v":50060},"2016-08-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A49,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO"},74090,50830,null,12068,2879,8313,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A49,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A49,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A49,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F49*INDEX('4. FY 2019-20'!BB:BB,MATCH(A49,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A49,'4. FY 2019-20'!A:A,0))),0)","v":74090}]
[106100797,100797,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A50,'4. FY 2019-20'!A:A,0)),\"\")","v":50192},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A50,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH REEDLEY"},38327,20052,1287,16815,173,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A50,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A50,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A50,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F50*INDEX('4. FY 2019-20'!BB:BB,MATCH(A50,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A50,'4. FY 2019-20'!A:A,0))),0)","v":38327}]
[106100899,100899,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A51,'4. FY 2019-20'!A:A,0)),\"\")","v":50093},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A51,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. AGNES MEDICAL CENTER"},54959,29180,549,23204,2026,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A51,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A51,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A51,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F51*INDEX('4. FY 2019-20'!BB:BB,MATCH(A51,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A51,'4. FY 2019-20'!A:A,0))),0)","v":54959}]
[106104023,104023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A52,'4. FY 2019-20'!A:A,0)),\"\")","v":53032},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A52,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A52,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A52,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A52,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F52*INDEX('4. FY 2019-20'!BB:BB,MATCH(A52,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A52,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106104047,104047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A53,'4. FY 2019-20'!A:A,0)),\"\")","v":50708},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A53,'4. FY 2019-20'!A:A,0)),\"\")","v":"FRESNO SURGICAL HOSPITAL"},2037,null,null,281,1756,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A53,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A53,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A53,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F53*INDEX('4. FY 2019-20'!BB:BB,MATCH(A53,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A53,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106104062,104062,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A54,'4. FY 2019-20'!A:A,0)),\"\")","v":50710},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A54,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FRESNO"},4243,4118,null,null,125,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A54,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A54,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A54,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F54*INDEX('4. FY 2019-20'!BB:BB,MATCH(A54,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A54,'4. FY 2019-20'!A:A,0))),0)","v":4243}]
[106104089,104089,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A55,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A55,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A55,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A55,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A55,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F55*INDEX('4. FY 2019-20'!BB:BB,MATCH(A55,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A55,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106105051,105051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A56,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A56,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A56,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A56,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A56,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F56*INDEX('4. FY 2019-20'!BB:BB,MATCH(A56,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A56,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106105125,105125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A57,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A57,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A57,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A57,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A57,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F57*INDEX('4. FY 2019-20'!BB:BB,MATCH(A57,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A57,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106110889,110889,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A58,'4. FY 2019-20'!A:A,0)),\"\")","v":51306},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A58,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENN MEDICAL CENTER"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A58,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A58,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A58,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F58*INDEX('4. FY 2019-20'!BB:BB,MATCH(A58,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A58,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106121002,121002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A59,'4. FY 2019-20'!A:A,0)),\"\")","v":50028},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A59,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAD RIVER COMMUNITY HOSPITAL"},19218,7313,null,11483,422,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A59,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A59,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A59,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F59*INDEX('4. FY 2019-20'!BB:BB,MATCH(A59,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A59,'4. FY 2019-20'!A:A,0))),0)","v":19218}]
[106121031,121031,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A60,'4. FY 2019-20'!A:A,0)),\"\")","v":51309},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A60,'4. FY 2019-20'!A:A,0)),\"\")","v":"JEROLD PHELPS COMMUNITY HOSPITAL"},1212,1212,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A60,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A60,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A60,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F60*INDEX('4. FY 2019-20'!BB:BB,MATCH(A60,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A60,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106121051,121051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A61,'4. FY 2019-20'!A:A,0)),\"\")","v":51318},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A61,'4. FY 2019-20'!A:A,0)),\"\")","v":"REDWOOD MEMORIAL HOSPITAL"},13445,3719,59,9248,419,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A61,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A61,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A61,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F61*INDEX('4. FY 2019-20'!BB:BB,MATCH(A61,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A61,'4. FY 2019-20'!A:A,0))),0)","v":13445}]
[106121080,121080,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A62,'4. FY 2019-20'!A:A,0)),\"\")","v":50006},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A62,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - EUREKA"},35968,14961,55,20108,842,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A62,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A62,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A62,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F62*INDEX('4. FY 2019-20'!BB:BB,MATCH(A62,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A62,'4. FY 2019-20'!A:A,0))),0)","v":35968}]
[106124004,124004,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A63,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A63,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A63,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A63,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A63,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F63*INDEX('4. FY 2019-20'!BB:BB,MATCH(A63,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A63,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106130699,130699,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A64,'4. FY 2019-20'!A:A,0)),\"\")","v":50045},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A64,'4. FY 2019-20'!A:A,0)),\"\")","v":"EL CENTRO REGIONAL MEDICAL CENTER"},31938,21831,283,8879,920,25,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A64,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A64,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A64,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F64*INDEX('4. FY 2019-20'!BB:BB,MATCH(A64,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A64,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106130760,130760,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A65,'4. FY 2019-20'!A:A,0)),\"\")","v":50342},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A65,'4. FY 2019-20'!A:A,0)),\"\")","v":"PIONEERS MEMORIAL HEALTHCARE DISTRICT"},39284,22608,337,15558,781,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A65,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A65,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A65,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F65*INDEX('4. FY 2019-20'!BB:BB,MATCH(A65,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A65,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106141273,141273,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A66,'4. FY 2019-20'!A:A,0)),\"\")","v":51324},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A66,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHERN INYO HOSPITAL"},7352,2260,64,4885,143,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A66,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A66,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A66,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F66*INDEX('4. FY 2019-20'!BB:BB,MATCH(A66,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A66,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106141338,141338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A67,'4. FY 2019-20'!A:A,0)),\"\")","v":50388},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A67,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHERN INYO HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A67,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A67,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A67,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F67*INDEX('4. FY 2019-20'!BB:BB,MATCH(A67,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A67,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106150706,150706,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A68,'4. FY 2019-20'!A:A,0)),\"\")","v":50608},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A68,'4. FY 2019-20'!A:A,0)),\"\")","v":"DELANO REGIONAL MEDICAL CENTER"},18133,15361,null,1589,1180,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A68,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A68,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A68,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F68*INDEX('4. FY 2019-20'!BB:BB,MATCH(A68,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A68,'4. FY 2019-20'!A:A,0))),0)","v":18133}]
[106150722,150722,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A69,'4. FY 2019-20'!A:A,0)),\"\")","v":50036},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A69,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD MEMORIAL HOSPITAL"},39144,37290,525,244,1069,16,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A69,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A69,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A69,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F69*INDEX('4. FY 2019-20'!BB:BB,MATCH(A69,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A69,'4. FY 2019-20'!A:A,0))),0)","v":39144}]
[106150736,150736,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A70,'4. FY 2019-20'!A:A,0)),\"\")","v":50315},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A70,'4. FY 2019-20'!A:A,0)),\"\")","v":"KERN MEDICAL CENTER"},24974,23947,455,null,572,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A70,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A70,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A70,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F70*INDEX('4. FY 2019-20'!BB:BB,MATCH(A70,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A70,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106150737,{"$f":"A71-106000000","v":150737},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A71,'4. FY 2019-20'!A:A,0)),\"\")","v":51314},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A71,'4. FY 2019-20'!A:A,0)),\"\")","v":"KERN VALLEY HOSPITAL DISTRICT"},{"$f":"SUM(G71:K71)","v":2451},2434,null,null,17,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A71,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A71,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A71,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F71*INDEX('4. FY 2019-20'!BB:BB,MATCH(A71,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A71,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106150761,150761,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A72,'4. FY 2019-20'!A:A,0)),\"\")","v":50295},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A72,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY HOSPITAL - BAKERSFIELD"},44833,34928,null,8963,933,9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A72,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A72,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A72,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F72*INDEX('4. FY 2019-20'!BB:BB,MATCH(A72,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A72,'4. FY 2019-20'!A:A,0))),0)","v":44833}]
[106150775,150775,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A73,'4. FY 2019-20'!A:A,0)),\"\")","v":50257},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A73,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - BAKERSFIELD"},815,null,null,715,100,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A73,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A73,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A73,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F73*INDEX('4. FY 2019-20'!BB:BB,MATCH(A73,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A73,'4. FY 2019-20'!A:A,0))),0)","v":815}]
[106150782,150782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A74,'4. FY 2019-20'!A:A,0)),\"\")","v":51333},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A74,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIDGECREST REGIONAL HOSPITAL"},2959,875,null,1960,124,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A74,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A74,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A74,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F74*INDEX('4. FY 2019-20'!BB:BB,MATCH(A74,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A74,'4. FY 2019-20'!A:A,0))),0)","v":2959}]
[106150788,150788,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A75,'4. FY 2019-20'!A:A,0)),\"\")","v":50455},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A75,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH BAKERSFIELD"},30945,25531,864,3629,900,21,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A75,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A75,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A75,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F75*INDEX('4. FY 2019-20'!BB:BB,MATCH(A75,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A75,'4. FY 2019-20'!A:A,0))),0)","v":30945}]
[106150808,150808,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A76,'4. FY 2019-20'!A:A,0)),\"\")","v":51301},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A76,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH TEHACHAPI VALLEY"},11033,5378,39,5616,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A76,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A76,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A76,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F76*INDEX('4. FY 2019-20'!BB:BB,MATCH(A76,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A76,'4. FY 2019-20'!A:A,0))),0)","v":11033}]
[106154022,154022,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A77,'4. FY 2019-20'!A:A,0)),\"\")","v":53031},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A77,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A77,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A77,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A77,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F77*INDEX('4. FY 2019-20'!BB:BB,MATCH(A77,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A77,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106154044,154044,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A78,'4. FY 2019-20'!A:A,0)),\"\")","v":54155},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A78,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A78,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A78,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A78,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F78*INDEX('4. FY 2019-20'!BB:BB,MATCH(A78,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A78,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106154101,154101,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A79,'4. FY 2019-20'!A:A,0)),\"\")","v":50724},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A79,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD HEART HOSPITAL"},615,615,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A79,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A79,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A79,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F79*INDEX('4. FY 2019-20'!BB:BB,MATCH(A79,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A79,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106154160,154160,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A80,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A80,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A80,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A80,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A80,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F80*INDEX('4. FY 2019-20'!BB:BB,MATCH(A80,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A80,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106164029,164029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A81,'4. FY 2019-20'!A:A,0)),\"\")","v":50121},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A81,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH HANFORD"},133009,63437,1674,64577,3306,15,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A81,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A81,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A81,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F81*INDEX('4. FY 2019-20'!BB:BB,MATCH(A81,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A81,'4. FY 2019-20'!A:A,0))),0)","v":133009}]
[106171049,171049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A82,'4. FY 2019-20'!A:A,0)),\"\")","v":51317},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A82,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH CLEARLAKE"},16585,10209,null,5762,614,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A82,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A82,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A82,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F82*INDEX('4. FY 2019-20'!BB:BB,MATCH(A82,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A82,'4. FY 2019-20'!A:A,0))),0)","v":16585}]
[106171395,171395,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A83,'4. FY 2019-20'!A:A,0)),\"\")","v":51329},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A83,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER LAKESIDE HOSPITAL"},9600,9289,31,55,225,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A83,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A83,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A83,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F83*INDEX('4. FY 2019-20'!BB:BB,MATCH(A83,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A83,'4. FY 2019-20'!A:A,0))),0)","v":9600}]
[106184008,184008,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A84,'4. FY 2019-20'!A:A,0)),\"\")","v":51320},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A84,'4. FY 2019-20'!A:A,0)),\"\")","v":"BANNER LASSEN MEDICAL CENTER"},8896,3488,null,5202,206,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A84,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A84,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A84,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F84*INDEX('4. FY 2019-20'!BB:BB,MATCH(A84,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A84,'4. FY 2019-20'!A:A,0))),0)","v":8896}]
[106190017,190017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A85,'4. FY 2019-20'!A:A,0)),\"\")","v":50281},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A85,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALHAMBRA HOSPITAL MEDICAL CENTER"},8614,7934,null,56,624,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A85,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A85,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A85,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F85*INDEX('4. FY 2019-20'!BB:BB,MATCH(A85,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A85,'4. FY 2019-20'!A:A,0))),0)","v":8614}]
[106190020,190020,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A86,'4. FY 2019-20'!A:A,0)),\"\")","v":54032},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A86,'4. FY 2019-20'!A:A,0)),\"\")","v":"BHC ALHAMBRA HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A86,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A86,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A86,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F86*INDEX('4. FY 2019-20'!BB:BB,MATCH(A86,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A86,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190034,190034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A87,'4. FY 2019-20'!A:A,0)),\"\")","v":50056},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A87,'4. FY 2019-20'!A:A,0)),\"\")","v":"ANTELOPE VALLEY HOSPITAL"},49440,48491,107,293,515,34,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A87,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A87,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A87,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F87*INDEX('4. FY 2019-20'!BB:BB,MATCH(A87,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A87,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190045,190045,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A88,'4. FY 2019-20'!A:A,0)),\"\")","v":51307},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A88,'4. FY 2019-20'!A:A,0)),\"\")","v":"CATALINA ISLAND MEDICAL CENTER"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A88,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A88,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A88,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F88*INDEX('4. FY 2019-20'!BB:BB,MATCH(A88,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A88,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190049,190049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A89,'4. FY 2019-20'!A:A,0)),\"\")","v":52045},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A89,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - BALDWIN PARK"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A89,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A89,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A89,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F89*INDEX('4. FY 2019-20'!BB:BB,MATCH(A89,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A89,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190052,190052,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A90,'4. FY 2019-20'!A:A,0)),\"\")","v":52031},"2016-08-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A90,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARLOW RESPIRATORY HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A90,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A90,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A90,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F90*INDEX('4. FY 2019-20'!BB:BB,MATCH(A90,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A90,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190053,190053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A91,'4. FY 2019-20'!A:A,0)),\"\")","v":50191},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A91,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - LONG BEACH"},23739,19899,233,2953,648,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A91,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A91,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A91,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F91*INDEX('4. FY 2019-20'!BB:BB,MATCH(A91,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A91,'4. FY 2019-20'!A:A,0))),0)","v":23739}]
[106190081,190081,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A92,'4. FY 2019-20'!A:A,0)),\"\")","v":50350},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A92,'4. FY 2019-20'!A:A,0)),\"\")","v":"BEVERLY HOSPITAL"},16854,15373,null,982,499,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A92,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A92,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A92,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F92*INDEX('4. FY 2019-20'!BB:BB,MATCH(A92,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A92,'4. FY 2019-20'!A:A,0))),0)","v":16854}]
[106190125,190125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A93,'4. FY 2019-20'!A:A,0)),\"\")","v":50149},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A93,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA HOSPITAL MEDICAL CENTER"},45101,31851,253,10394,2582,21,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A93,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A93,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A93,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F93*INDEX('4. FY 2019-20'!BB:BB,MATCH(A93,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A93,'4. FY 2019-20'!A:A,0))),0)","v":45101}]
[106190137,190137,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A94,'4. FY 2019-20'!A:A,0)),\"\")","v":50782},"2016-03-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A94,'4. FY 2019-20'!A:A,0)),\"\")","v":"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A94,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A94,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A94,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F94*INDEX('4. FY 2019-20'!BB:BB,MATCH(A94,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A94,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190148,190148,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A95,'4. FY 2019-20'!A:A,0)),\"\")","v":50739},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A95,'4. FY 2019-20'!A:A,0)),\"\")","v":"CENTINELA HOSPITAL MEDICAL CENTER"},27684,22426,null,4993,265,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A95,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A95,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A95,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F95*INDEX('4. FY 2019-20'!BB:BB,MATCH(A95,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A95,'4. FY 2019-20'!A:A,0))),0)","v":27684}]
[106190150,190150,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A96,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A96,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A96,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A96,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A96,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F96*INDEX('4. FY 2019-20'!BB:BB,MATCH(A96,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A96,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190155,190155,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A97,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A97,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A97,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A97,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A97,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F97*INDEX('4. FY 2019-20'!BB:BB,MATCH(A97,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A97,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190163,190163,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A98,'4. FY 2019-20'!A:A,0)),\"\")","v":54069},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A98,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA CHARTER OAK"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A98,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A98,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A98,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F98*INDEX('4. FY 2019-20'!BB:BB,MATCH(A98,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A98,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190170,190170,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A99,'4. FY 2019-20'!A:A,0)),\"\")","v":53302},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A99,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF LOS ANGELES"},18205,15406,null,null,2050,749,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A99,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A99,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A99,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F99*INDEX('4. FY 2019-20'!BB:BB,MATCH(A99,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A99,'4. FY 2019-20'!A:A,0))),0)","v":18205}]
[106190176,190176,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A100,'4. FY 2019-20'!A:A,0)),\"\")","v":50146},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A100,'4. FY 2019-20'!A:A,0)),\"\")","v":"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL"},524,null,null,349,175,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A100,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A100,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A100,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F100*INDEX('4. FY 2019-20'!BB:BB,MATCH(A100,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A100,'4. FY 2019-20'!A:A,0))),0)","v":524}]
[106190184,190184,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A101,'4. FY 2019-20'!A:A,0)),\"\")","v":54055},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A101,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A101,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A101,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A101,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F101*INDEX('4. FY 2019-20'!BB:BB,MATCH(A101,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A101,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190196,190196,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A102,'4. FY 2019-20'!A:A,0)),\"\")","v":52050},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A102,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SOUTH BAY"},498,null,null,498,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A102,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A102,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A102,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F102*INDEX('4. FY 2019-20'!BB:BB,MATCH(A102,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A102,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190197,190197,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A103,'4. FY 2019-20'!A:A,0)),\"\")","v":50091},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A103,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF HUNTINGTON PARK"},20198,19633,67,331,166,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A103,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A103,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A103,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F103*INDEX('4. FY 2019-20'!BB:BB,MATCH(A103,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A103,'4. FY 2019-20'!A:A,0))),0)","v":20198}]
[106190198,190198,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A104,'4. FY 2019-20'!A:A,0)),\"\")","v":50663},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A104,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ANGELES COMMUNITY HOSPITAL"},6280,5225,null,56,999,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A104,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A104,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A104,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F104*INDEX('4. FY 2019-20'!BB:BB,MATCH(A104,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A104,'4. FY 2019-20'!A:A,0))),0)","v":6280}]
[106190200,190200,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A105,'4. FY 2019-20'!A:A,0)),\"\")","v":50132},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A105,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN GABRIEL VALLEY MEDICAL CENTER"},11679,8633,31,2177,836,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A105,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A105,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A105,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F105*INDEX('4. FY 2019-20'!BB:BB,MATCH(A105,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A105,'4. FY 2019-20'!A:A,0))),0)","v":11679}]
[106190232,190232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A106,'4. FY 2019-20'!A:A,0)),\"\")","v":54053},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A106,'4. FY 2019-20'!A:A,0)),\"\")","v":"DEL AMO HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A106,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A106,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A106,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F106*INDEX('4. FY 2019-20'!BB:BB,MATCH(A106,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A106,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190240,190240,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A107,'4. FY 2019-20'!A:A,0)),\"\")","v":50581},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A107,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAKEWOOD REGIONAL MEDICAL CENTER"},19929,18754,715,237,223,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A107,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A107,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A107,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F107*INDEX('4. FY 2019-20'!BB:BB,MATCH(A107,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A107,'4. FY 2019-20'!A:A,0))),0)","v":19929}]
[106190243,190243,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A108,'4. FY 2019-20'!A:A,0)),\"\")","v":50393},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A108,'4. FY 2019-20'!A:A,0)),\"\")","v":"PIH HOSPITAL - DOWNEY"},21499,19809,69,1511,110,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A108,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A108,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A108,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F108*INDEX('4. FY 2019-20'!BB:BB,MATCH(A108,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A108,'4. FY 2019-20'!A:A,0))),0)","v":21499}]
[106190256,190256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A109,'4. FY 2019-20'!A:A,0)),\"\")","v":50641},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A109,'4. FY 2019-20'!A:A,0)),\"\")","v":"EAST LOS ANGELES DOCTOR'S HOSPITAL"},7433,5900,58,1182,293,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A109,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A109,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A109,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F109*INDEX('4. FY 2019-20'!BB:BB,MATCH(A109,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A109,'4. FY 2019-20'!A:A,0))),0)","v":7433}]
[106190280,190280,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A110,'4. FY 2019-20'!A:A,0)),\"\")","v":50158},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A110,'4. FY 2019-20'!A:A,0)),\"\")","v":"ENCINO HOSPITAL MEDICAL CENTER"},3138,2929,null,203,6,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A110,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A110,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A110,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F110*INDEX('4. FY 2019-20'!BB:BB,MATCH(A110,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A110,'4. FY 2019-20'!A:A,0))),0)","v":3138}]
[106190298,190298,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A111,'4. FY 2019-20'!A:A,0)),\"\")","v":50597},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A111,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOOTHILL PRESBYTERIAN HOSPITAL"},14510,12658,null,1488,364,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A111,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A111,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A111,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F111*INDEX('4. FY 2019-20'!BB:BB,MATCH(A111,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A111,'4. FY 2019-20'!A:A,0))),0)","v":14510}]
[106190305,190305,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A112,'4. FY 2019-20'!A:A,0)),\"\")","v":52032},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A112,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - LOS ANGELES"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A112,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A112,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A112,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F112*INDEX('4. FY 2019-20'!BB:BB,MATCH(A112,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A112,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190307,190307,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A113,'4. FY 2019-20'!A:A,0)),\"\")","v":50018},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A113,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFIC ALLIANCE MEDICAL CENTER"},7386,null,null,5951,1433,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A113,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A113,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A113,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F113*INDEX('4. FY 2019-20'!BB:BB,MATCH(A113,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A113,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190315,190315,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A114,'4. FY 2019-20'!A:A,0)),\"\")","v":50737},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A114,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARFIELD MEDICAL CENTER"},13530,6259,250,6271,734,16,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A114,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A114,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A114,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F114*INDEX('4. FY 2019-20'!BB:BB,MATCH(A114,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A114,'4. FY 2019-20'!A:A,0))),0)","v":13530}]
[106190317,190317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A115,'4. FY 2019-20'!A:A,0)),\"\")","v":54028},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A115,'4. FY 2019-20'!A:A,0)),\"\")","v":"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A115,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A115,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A115,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F115*INDEX('4. FY 2019-20'!BB:BB,MATCH(A115,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A115,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190323,190323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A116,'4. FY 2019-20'!A:A,0)),\"\")","v":50239},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A116,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH GLENDALE"},41072,18878,269,21014,837,74,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A116,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A116,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A116,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F116*INDEX('4. FY 2019-20'!BB:BB,MATCH(A116,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A116,'4. FY 2019-20'!A:A,0))),0)","v":41072}]
[106190328,190328,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A117,'4. FY 2019-20'!A:A,0)),\"\")","v":50205},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A117,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENDORA COMMUNITY HOSPITAL"},{"$f":"SUM(G117:K117)","v":4109},1867,null,2241,1,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A117,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A117,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A117,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F117*INDEX('4. FY 2019-20'!BB:BB,MATCH(A117,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A117,'4. FY 2019-20'!A:A,0))),0)","v":4109}]
[106190352,190352,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A118,'4. FY 2019-20'!A:A,0)),\"\")","v":50738},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A118,'4. FY 2019-20'!A:A,0)),\"\")","v":"GREATER EL MONTE COMMUNITY HOSPITAL"},21262,8199,null,12780,281,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A118,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A118,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A118,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F118*INDEX('4. FY 2019-20'!BB:BB,MATCH(A118,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A118,'4. FY 2019-20'!A:A,0))),0)","v":21262}]
[106190380,190380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A119,'4. FY 2019-20'!A:A,0)),\"\")","v":50135},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A119,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD"},8387,7248,null,45,1093,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A119,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A119,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A119,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F119*INDEX('4. FY 2019-20'!BB:BB,MATCH(A119,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A119,'4. FY 2019-20'!A:A,0))),0)","v":8387}]
[106190382,190382,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A120,'4. FY 2019-20'!A:A,0)),\"\")","v":50063},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A120,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER"},21038,14432,577,5304,720,5,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A120,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A120,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A120,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F120*INDEX('4. FY 2019-20'!BB:BB,MATCH(A120,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A120,'4. FY 2019-20'!A:A,0))),0)","v":21038}]
[106190385,190385,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A121,'4. FY 2019-20'!A:A,0)),\"\")","v":50278},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A121,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE HOLY CROSS MEDICAL CENTER"},45665,40734,420,3454,1050,7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A121,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A121,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A121,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F121*INDEX('4. FY 2019-20'!BB:BB,MATCH(A121,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A121,'4. FY 2019-20'!A:A,0))),0)","v":45665}]
[106190392,190392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A122,'4. FY 2019-20'!A:A,0)),\"\")","v":50471},"2016-08-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A122,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - LA"},7263,5675,121,713,749,5,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A122,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A122,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A122,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F122*INDEX('4. FY 2019-20'!BB:BB,MATCH(A122,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A122,'4. FY 2019-20'!A:A,0))),0)","v":7263}]
[106190400,190400,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A123,'4. FY 2019-20'!A:A,0)),\"\")","v":50438},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A123,'4. FY 2019-20'!A:A,0)),\"\")","v":"HUNTINGTON MEMORIAL HOSPITAL"},15715,15116,null,522,76,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A123,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A123,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A123,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F123*INDEX('4. FY 2019-20'!BB:BB,MATCH(A123,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A123,'4. FY 2019-20'!A:A,0))),0)","v":15715}]
[106190422,190422,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A124,'4. FY 2019-20'!A:A,0)),\"\")","v":50351},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A124,'4. FY 2019-20'!A:A,0)),\"\")","v":"TORRANCE MEMORIAL MEDICAL CENTER"},19346,15734,null,3599,12,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A124,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A124,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A124,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F124*INDEX('4. FY 2019-20'!BB:BB,MATCH(A124,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A124,'4. FY 2019-20'!A:A,0))),0)","v":19346}]
[106190429,190429,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A125,'4. FY 2019-20'!A:A,0)),\"\")","v":50138},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A125,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - LOS ANGELES"},16087,15197,null,null,890,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A125,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A125,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A125,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F125*INDEX('4. FY 2019-20'!BB:BB,MATCH(A125,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A125,'4. FY 2019-20'!A:A,0))),0)","v":16087}]
[106190431,190431,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A126,'4. FY 2019-20'!A:A,0)),\"\")","v":50411},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A126,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH BAY"},12230,11579,null,null,651,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A126,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A126,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A126,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F126*INDEX('4. FY 2019-20'!BB:BB,MATCH(A126,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A126,'4. FY 2019-20'!A:A,0))),0)","v":12230}]
[106190432,190432,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A127,'4. FY 2019-20'!A:A,0)),\"\")","v":50137},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A127,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - PANORAMA CITY"},13623,12981,null,null,642,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A127,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A127,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A127,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F127*INDEX('4. FY 2019-20'!BB:BB,MATCH(A127,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A127,'4. FY 2019-20'!A:A,0))),0)","v":13623}]
[106190434,190434,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A128,'4. FY 2019-20'!A:A,0)),\"\")","v":50561},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A128,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES"},17849,17221,null,null,628,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A128,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A128,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A128,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F128*INDEX('4. FY 2019-20'!BB:BB,MATCH(A128,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A128,'4. FY 2019-20'!A:A,0))),0)","v":17849}]
[106190449,190449,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A129,'4. FY 2019-20'!A:A,0)),\"\")","v":52038},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A129,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - LA MIRADA"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A129,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A129,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A129,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F129*INDEX('4. FY 2019-20'!BB:BB,MATCH(A129,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A129,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190462,190462,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A130,'4. FY 2019-20'!A:A,0)),\"\")","v":54078},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A130,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA LAS ENCINAS HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A130,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A130,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A130,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F130*INDEX('4. FY 2019-20'!BB:BB,MATCH(A130,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A130,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190468,{"$f":"A131-106000000","v":190468},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A131,'4. FY 2019-20'!A:A,0)),\"\")","v":52046},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A131,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROMISE HOSPITAL ELA - ELA CAMPUS, SUBURBAN CAMPUS"},{"$f":"SUM(G131:K131)","v":4},null,null,null,4,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A131,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A131,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A131,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F131*INDEX('4. FY 2019-20'!BB:BB,MATCH(A131,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A131,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190470,190470,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A132,'4. FY 2019-20'!A:A,0)),\"\")","v":50353},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A132,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE"},24166,21883,525,1655,97,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A132,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A132,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A132,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F132*INDEX('4. FY 2019-20'!BB:BB,MATCH(A132,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A132,'4. FY 2019-20'!A:A,0))),0)","v":24166}]
[106190475,190475,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A133,'4. FY 2019-20'!A:A,0)),\"\")","v":50727},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A133,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL LONG BEACH"},12127,8856,null,3208,63,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A133,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A133,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A133,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F133*INDEX('4. FY 2019-20'!BB:BB,MATCH(A133,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A133,'4. FY 2019-20'!A:A,0))),0)","v":12127}]
[106190500,190500,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A134,'4. FY 2019-20'!A:A,0)),\"\")","v":50740},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A134,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARINA DEL REY HOSPITAL"},4212,3686,null,520,6,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A134,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A134,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A134,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F134*INDEX('4. FY 2019-20'!BB:BB,MATCH(A134,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A134,'4. FY 2019-20'!A:A,0))),0)","v":4212}]
[106190517,190517,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A135,'4. FY 2019-20'!A:A,0)),\"\")","v":50761},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A135,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE TARZANA MEDICAL CENTER"},20032,15690,383,2440,1518,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A135,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A135,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A135,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F135*INDEX('4. FY 2019-20'!BB:BB,MATCH(A135,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A135,'4. FY 2019-20'!A:A,0))),0)","v":20032}]
[106190521,190521,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A136,'4. FY 2019-20'!A:A,0)),\"\")","v":50468},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A136,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL OF GARDENA"},20522,17510,241,1935,831,5,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A136,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A136,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A136,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F136*INDEX('4. FY 2019-20'!BB:BB,MATCH(A136,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A136,'4. FY 2019-20'!A:A,0))),0)","v":20522}]
[106190522,190522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A137,'4. FY 2019-20'!A:A,0)),\"\")","v":50058},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A137,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR"},21094,10311,351,9482,944,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A137,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A137,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A137,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F137*INDEX('4. FY 2019-20'!BB:BB,MATCH(A137,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A137,'4. FY 2019-20'!A:A,0))),0)","v":21094}]
[106190524,190524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A138,'4. FY 2019-20'!A:A,0)),\"\")","v":50704},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A138,'4. FY 2019-20'!A:A,0)),\"\")","v":"MISSION COMMUNITY HOSPITAL - PANORAMA"},6692,5938,null,668,85,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A138,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A138,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A138,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F138*INDEX('4. FY 2019-20'!BB:BB,MATCH(A138,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A138,'4. FY 2019-20'!A:A,0))),0)","v":6692}]
[106190525,190525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A139,'4. FY 2019-20'!A:A,0)),\"\")","v":50485},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A139,'4. FY 2019-20'!A:A,0)),\"\")","v":"LONG BEACH MEMORIAL MEDICAL CENTER"},54365,39692,null,13635,1034,4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A139,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A139,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A139,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F139*INDEX('4. FY 2019-20'!BB:BB,MATCH(A139,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A139,'4. FY 2019-20'!A:A,0))),0)","v":54365}]
[106190529,190529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A140,'4. FY 2019-20'!A:A,0)),\"\")","v":50238},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A140,'4. FY 2019-20'!A:A,0)),\"\")","v":"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA"},15597,14359,null,1126,102,10,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A140,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A140,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A140,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F140*INDEX('4. FY 2019-20'!BB:BB,MATCH(A140,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A140,'4. FY 2019-20'!A:A,0))),0)","v":15597}]
[106190534,190534,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A141,'4. FY 2019-20'!A:A,0)),\"\")","v":50742},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A141,'4. FY 2019-20'!A:A,0)),\"\")","v":"OLYMPIA MEDICAL CENTER"},9460,9437,0,null,23,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A141,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A141,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A141,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F141*INDEX('4. FY 2019-20'!BB:BB,MATCH(A141,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A141,'4. FY 2019-20'!A:A,0))),0)","v":9460}]
[106190541,190541,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A142,'4. FY 2019-20'!A:A,0)),\"\")","v":52054},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A142,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONROVIA MEMORIAL HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A142,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A142,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A142,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F142*INDEX('4. FY 2019-20'!BB:BB,MATCH(A142,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A142,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190547,190547,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A143,'4. FY 2019-20'!A:A,0)),\"\")","v":50736},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A143,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONTEREY PARK HOSPITAL"},10553,8694,null,965,894,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A143,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A143,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A143,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F143*INDEX('4. FY 2019-20'!BB:BB,MATCH(A143,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A143,'4. FY 2019-20'!A:A,0))),0)","v":10553}]
[106190552,190552,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A144,'4. FY 2019-20'!A:A,0)),\"\")","v":50552},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A144,'4. FY 2019-20'!A:A,0)),\"\")","v":"MOTION PICTURE AND TELEVISION HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A144,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A144,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A144,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F144*INDEX('4. FY 2019-20'!BB:BB,MATCH(A144,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A144,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190555,190555,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A145,'4. FY 2019-20'!A:A,0)),\"\")","v":50625},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A145,'4. FY 2019-20'!A:A,0)),\"\")","v":"CEDARS-SINAI MEDICAL CENTER"},22871,12587,312,9881,91,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A145,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A145,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A145,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F145*INDEX('4. FY 2019-20'!BB:BB,MATCH(A145,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A145,'4. FY 2019-20'!A:A,0))),0)","v":22871}]
[106190568,190568,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A146,'4. FY 2019-20'!A:A,0)),\"\")","v":50116},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A146,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHRIDGE HOSPITAL MEDICAL CENTER"},19785,18871,472,226,208,8,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A146,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A146,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A146,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F146*INDEX('4. FY 2019-20'!BB:BB,MATCH(A146,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A146,'4. FY 2019-20'!A:A,0))),0)","v":19785}]
[106190587,190587,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A147,'4. FY 2019-20'!A:A,0)),\"\")","v":50776},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A147,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE MEDICAL CENTER"},6428,4239,null,1900,289,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A147,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A147,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A147,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F147*INDEX('4. FY 2019-20'!BB:BB,MATCH(A147,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A147,'4. FY 2019-20'!A:A,0))),0)","v":6428}]
[106190630,190630,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A148,'4. FY 2019-20'!A:A,0)),\"\")","v":50231},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A148,'4. FY 2019-20'!A:A,0)),\"\")","v":"POMONA VALLEY HOSPITAL MEDICAL CENTER"},110458,36004,1176,71099,2094,85,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A148,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A148,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A148,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F148*INDEX('4. FY 2019-20'!BB:BB,MATCH(A148,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A148,'4. FY 2019-20'!A:A,0))),0)","v":110458}]
[106190631,190631,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A149,'4. FY 2019-20'!A:A,0)),\"\")","v":50169},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A149,'4. FY 2019-20'!A:A,0)),\"\")","v":"PRESBYTERIAN INTERCOMMUNITY HOSPITAL"},26831,22185,227,4249,154,16,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A149,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A149,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A149,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F149*INDEX('4. FY 2019-20'!BB:BB,MATCH(A149,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A149,'4. FY 2019-20'!A:A,0))),0)","v":26831}]
[106190636,190636,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A150,'4. FY 2019-20'!A:A,0)),\"\")","v":50382},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A150,'4. FY 2019-20'!A:A,0)),\"\")","v":"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS"},59628,45122,null,12899,1605,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A150,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A150,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A150,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F150*INDEX('4. FY 2019-20'!BB:BB,MATCH(A150,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A150,'4. FY 2019-20'!A:A,0))),0)","v":59628}]
[106190661,190661,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A151,'4. FY 2019-20'!A:A,0)),\"\")","v":50763},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A151,'4. FY 2019-20'!A:A,0)),\"\")","v":"SILVER LAKE MEDICAL CENTER"},598,null,null,364,234,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A151,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A151,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A151,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F151*INDEX('4. FY 2019-20'!BB:BB,MATCH(A151,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A151,'4. FY 2019-20'!A:A,0))),0)","v":598}]
[106190673,190673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A152,'4. FY 2019-20'!A:A,0)),\"\")","v":50588},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A152,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN DIMAS COMMUNITY HOSPITAL"},5656,4289,null,1345,22,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A152,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A152,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A152,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F152*INDEX('4. FY 2019-20'!BB:BB,MATCH(A152,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A152,'4. FY 2019-20'!A:A,0))),0)","v":5656}]
[106190680,190680,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A153,'4. FY 2019-20'!A:A,0)),\"\")","v":50078},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A153,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO"},16646,15143,180,1114,209,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A153,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A153,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A153,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F153*INDEX('4. FY 2019-20'!BB:BB,MATCH(A153,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A153,'4. FY 2019-20'!A:A,0))),0)","v":16646}]
[106190681,190681,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A154,'4. FY 2019-20'!A:A,0)),\"\")","v":50751},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A154,'4. FY 2019-20'!A:A,0)),\"\")","v":"MIRACLE MILE MEDICAL CENTER"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A154,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A154,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A154,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F154*INDEX('4. FY 2019-20'!BB:BB,MATCH(A154,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A154,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190687,190687,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A155,'4. FY 2019-20'!A:A,0)),\"\")","v":50112},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A155,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC"},8672,8218,82,null,343,29,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A155,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A155,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A155,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F155*INDEX('4. FY 2019-20'!BB:BB,MATCH(A155,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A155,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190696,190696,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A156,'4. FY 2019-20'!A:A,0)),\"\")","v":50378},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A156,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFICA HOSPITAL OF THE VALLEY"},6701,6328,null,168,205,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A156,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A156,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A156,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F156*INDEX('4. FY 2019-20'!BB:BB,MATCH(A156,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A156,'4. FY 2019-20'!A:A,0))),0)","v":6701}]
[106190708,190708,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A157,'4. FY 2019-20'!A:A,0)),\"\")","v":50755},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A157,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHERMAN OAKS HOSPITAL"},9699,7762,null,1936,1,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A157,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A157,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A157,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F157*INDEX('4. FY 2019-20'!BB:BB,MATCH(A157,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A157,'4. FY 2019-20'!A:A,0))),0)","v":9699}]
[106190712,190712,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A158,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A158,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHRINERS HOSPITAL FOR CHILDREN - LA"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A158,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A158,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A158,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F158*INDEX('4. FY 2019-20'!BB:BB,MATCH(A158,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A158,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190754,190754,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A159,'4. FY 2019-20'!A:A,0)),\"\")","v":50104},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A159,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. FRANCIS MEDICAL CENTER"},46821,29807,null,15843,1171,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A159,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A159,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A159,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F159*INDEX('4. FY 2019-20'!BB:BB,MATCH(A159,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A159,'4. FY 2019-20'!A:A,0))),0)","v":46821}]
[106190756,190756,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A160,'4. FY 2019-20'!A:A,0)),\"\")","v":50290},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A160,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE ST. JOHN'S HEALTH CENTER"},4632,4369,69,172,19,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A160,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A160,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A160,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F160*INDEX('4. FY 2019-20'!BB:BB,MATCH(A160,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A160,'4. FY 2019-20'!A:A,0))),0)","v":4632}]
[106190758,190758,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A161,'4. FY 2019-20'!A:A,0)),\"\")","v":50235},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A161,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE ST. JOSEPH MEDICAL CENTER"},23233,20008,498,1857,862,8,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A161,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A161,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A161,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F161*INDEX('4. FY 2019-20'!BB:BB,MATCH(A161,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A161,'4. FY 2019-20'!A:A,0))),0)","v":23233}]
[106190762,190762,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A162,'4. FY 2019-20'!A:A,0)),\"\")","v":50502},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A162,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. VINCENT MEDICAL CENTER"},10202,7763,null,1980,459,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A162,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A162,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A162,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F162*INDEX('4. FY 2019-20'!BB:BB,MATCH(A162,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A162,'4. FY 2019-20'!A:A,0))),0)","v":10202}]
[106190766,190766,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A163,'4. FY 2019-20'!A:A,0)),\"\")","v":50771},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A163,'4. FY 2019-20'!A:A,0)),\"\")","v":"COAST PLAZA HOSPITAL"},6917,6338,43,365,165,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A163,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A163,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A163,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F163*INDEX('4. FY 2019-20'!BB:BB,MATCH(A163,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A163,'4. FY 2019-20'!A:A,0))),0)","v":6917}]
[106190782,190782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A164,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A164,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A164,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A164,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A164,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F164*INDEX('4. FY 2019-20'!BB:BB,MATCH(A164,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A164,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190796,190796,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A165,'4. FY 2019-20'!A:A,0)),\"\")","v":50262},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A165,'4. FY 2019-20'!A:A,0)),\"\")","v":"RONALD REAGAN UCLA MEDICAL CENTER"},6899,6485,null,null,386,28,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A165,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A165,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A165,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F165*INDEX('4. FY 2019-20'!BB:BB,MATCH(A165,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A165,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190812,190812,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A166,'4. FY 2019-20'!A:A,0)),\"\")","v":50126},"2016-10-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A166,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEY PRESBYTERIAN HOSPITAL"},null,31694,null,6671,2940,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A166,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A166,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A166,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F166*INDEX('4. FY 2019-20'!BB:BB,MATCH(A166,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A166,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190818,190818,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A167,'4. FY 2019-20'!A:A,0)),\"\")","v":50124},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A167,'4. FY 2019-20'!A:A,0)),\"\")","v":"USC VERDUGO HILLS HOSPITAL"},8383,5254,null,3120,9,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A167,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A167,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A167,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F167*INDEX('4. FY 2019-20'!BB:BB,MATCH(A167,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A167,'4. FY 2019-20'!A:A,0))),0)","v":8383}]
[106190857,190857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A168,'4. FY 2019-20'!A:A,0)),\"\")","v":50096},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A168,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST COVINA MEDICAL CENTER"},30,null,null,29,1,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A168,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A168,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A168,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F168*INDEX('4. FY 2019-20'!BB:BB,MATCH(A168,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A168,'4. FY 2019-20'!A:A,0))),0)","v":30}]
[106190859,190859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A169,'4. FY 2019-20'!A:A,0)),\"\")","v":50481},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A169,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST HILLS HOSPITAL AND MEDICAL CENTER"},18742,18239,295,188,20,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A169,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A169,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A169,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F169*INDEX('4. FY 2019-20'!BB:BB,MATCH(A169,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A169,'4. FY 2019-20'!A:A,0))),0)","v":18742}]
[106190878,190878,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A170,'4. FY 2019-20'!A:A,0)),\"\")","v":50103},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A170,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH WHITE MEMORIAL"},48400,24614,275,20593,2918,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A170,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A170,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A170,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F170*INDEX('4. FY 2019-20'!BB:BB,MATCH(A170,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A170,'4. FY 2019-20'!A:A,0))),0)","v":48400}]
[106190883,190883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A171,'4. FY 2019-20'!A:A,0)),\"\")","v":50735},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A171,'4. FY 2019-20'!A:A,0)),\"\")","v":"WHITTIER HOSPITAL MEDICAL CENTER"},17494,11218,null,5702,565,9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A171,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A171,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A171,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F171*INDEX('4. FY 2019-20'!BB:BB,MATCH(A171,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A171,'4. FY 2019-20'!A:A,0))),0)","v":17494}]
[106190930,190930,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A172,'4. FY 2019-20'!A:A,0)),\"\")","v":54009},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A172,'4. FY 2019-20'!A:A,0)),\"\")","v":"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A172,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A172,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A172,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F172*INDEX('4. FY 2019-20'!BB:BB,MATCH(A172,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A172,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106190949,190949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A173,'4. FY 2019-20'!A:A,0)),\"\")","v":50624},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A173,'4. FY 2019-20'!A:A,0)),\"\")","v":"HENRY MAYO NEWHALL HOSPITAL"},20093,18313,null,1672,71,37,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A173,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A173,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A173,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F173*INDEX('4. FY 2019-20'!BB:BB,MATCH(A173,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A173,'4. FY 2019-20'!A:A,0))),0)","v":20093}]
[106190958,190958,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A174,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A174,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A174,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A174,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A174,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F174*INDEX('4. FY 2019-20'!BB:BB,MATCH(A174,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A174,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106191216,191216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A175,'4. FY 2019-20'!A:A,0)),\"\")","v":50660},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A175,'4. FY 2019-20'!A:A,0)),\"\")","v":"USC KENNETH NORRIS JR. CANCER HOSPITAL"},4470,null,50,4348,64,8,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A175,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A175,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A175,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F175*INDEX('4. FY 2019-20'!BB:BB,MATCH(A175,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A175,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106191225,191225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A176,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A176,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A176,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A176,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A176,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F176*INDEX('4. FY 2019-20'!BB:BB,MATCH(A176,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A176,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106191227,191227,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A177,'4. FY 2019-20'!A:A,0)),\"\")","v":50376},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A177,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/HARBOR - UCLA MEDICAL CENTER"},31683,29078,null,null,2393,212,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A177,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A177,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A177,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F177*INDEX('4. FY 2019-20'!BB:BB,MATCH(A177,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A177,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106191228,191228,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A178,'4. FY 2019-20'!A:A,0)),\"\")","v":50373},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A178,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/USC MEDICAL CENTER"},40440,39312,null,null,1124,4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A178,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A178,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A178,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F178*INDEX('4. FY 2019-20'!BB:BB,MATCH(A178,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A178,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106191230,191230,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A179,'4. FY 2019-20'!A:A,0)),\"\")","v":50779},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A179,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL"},25101,24089,1012,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A179,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A179,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A179,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F179*INDEX('4. FY 2019-20'!BB:BB,MATCH(A179,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A179,'4. FY 2019-20'!A:A,0))),0)","v":25101}]
[106191231,191231,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A180,'4. FY 2019-20'!A:A,0)),\"\")","v":50040},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A180,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/OLIVE VIEW - UCLA MEDICAL CENTER"},20571,19221,null,null,1350,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A180,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A180,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A180,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F180*INDEX('4. FY 2019-20'!BB:BB,MATCH(A180,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A180,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106191300,191300,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A181,'4. FY 2019-20'!A:A,0)),\"\")","v":2},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A181,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION SOUTHERN REGION"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A181,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A181,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A181,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F181*INDEX('4. FY 2019-20'!BB:BB,MATCH(A181,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A181,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106191306,191306,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A182,'4. FY 2019-20'!A:A,0)),\"\")","v":50717},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A182,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER"},117,null,null,null,117,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A182,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A182,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A182,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F182*INDEX('4. FY 2019-20'!BB:BB,MATCH(A182,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A182,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106191450,191450,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A183,'4. FY 2019-20'!A:A,0)),\"\")","v":50677},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A183,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS"},5685,5333,null,null,352,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A183,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A183,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A183,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F183*INDEX('4. FY 2019-20'!BB:BB,MATCH(A183,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A183,'4. FY 2019-20'!A:A,0))),0)","v":5685}]
[106194010,194010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A184,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A184,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A184,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A184,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A184,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F184*INDEX('4. FY 2019-20'!BB:BB,MATCH(A184,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A184,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106194219,194219,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A185,'4. FY 2019-20'!A:A,0)),\"\")","v":50696},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A185,'4. FY 2019-20'!A:A,0)),\"\")","v":"KECK HOSPITAL OF USC"},5220,null,143,4639,431,7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A185,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A185,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A185,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F185*INDEX('4. FY 2019-20'!BB:BB,MATCH(A185,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A185,'4. FY 2019-20'!A:A,0))),0)","v":5220}]
[106194967,194967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A186,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A186,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A186,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A186,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A186,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F186*INDEX('4. FY 2019-20'!BB:BB,MATCH(A186,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A186,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106194981,194981,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A187,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A187,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A187,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A187,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A187,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F187*INDEX('4. FY 2019-20'!BB:BB,MATCH(A187,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A187,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106196035,196035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A188,'4. FY 2019-20'!A:A,0)),\"\")","v":50723},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A188,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - BALDWIN PARK"},18217,17724,null,null,493,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A188,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A188,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A188,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F188*INDEX('4. FY 2019-20'!BB:BB,MATCH(A188,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A188,'4. FY 2019-20'!A:A,0))),0)","v":18217}]
[106196168,196168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A189,'4. FY 2019-20'!A:A,0)),\"\")","v":53309},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A189,'4. FY 2019-20'!A:A,0)),\"\")","v":"EARL AND LORRAINE MILLER CHILDRENS HOSP"},13855,null,null,12864,991,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A189,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A189,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A189,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F189*INDEX('4. FY 2019-20'!BB:BB,MATCH(A189,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A189,'4. FY 2019-20'!A:A,0))),0)","v":13855}]
[106196403,196403,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A190,'4. FY 2019-20'!A:A,0)),\"\")","v":50139},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A190,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - DOWNEY"},19577,18323,null,null,1254,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A190,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A190,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A190,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F190*INDEX('4. FY 2019-20'!BB:BB,MATCH(A190,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A190,'4. FY 2019-20'!A:A,0))),0)","v":19577}]
[106196404,196404,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A191,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-08-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A191,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A191,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A191,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A191,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F191*INDEX('4. FY 2019-20'!BB:BB,MATCH(A191,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A191,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106196405,196405,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A192,'4. FY 2019-20'!A:A,0)),\"\")","v":50204},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A192,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALMDALE REGIONAL MEDICAL CENTER"},39069,34938,null,3920,211,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A192,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A192,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A192,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F192*INDEX('4. FY 2019-20'!BB:BB,MATCH(A192,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A192,'4. FY 2019-20'!A:A,0))),0)","v":39069}]
[106197931,197931,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A193,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A193,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A193,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A193,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A193,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F193*INDEX('4. FY 2019-20'!BB:BB,MATCH(A193,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A193,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106201281,201281,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A194,'4. FY 2019-20'!A:A,0)),\"\")","v":50568},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A194,'4. FY 2019-20'!A:A,0)),\"\")","v":"MADERA COMMUNITY HOSPITAL"},42293,20237,null,21272,784,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A194,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A194,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A194,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F194*INDEX('4. FY 2019-20'!BB:BB,MATCH(A194,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A194,'4. FY 2019-20'!A:A,0))),0)","v":42293}]
[106204019,{"$f":"A195-106000000","v":204019},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A195,'4. FY 2019-20'!A:A,0)),\"\")","v":53300},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A195,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEY CHILDREN'S HOSPITAL"},{"$f":"SUM(G195:K195)","v":124362},87841,933,30961,4627,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A195,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A195,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A195,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F195*INDEX('4. FY 2019-20'!BB:BB,MATCH(A195,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A195,'4. FY 2019-20'!A:A,0))),0)","v":124362}]
[106210992,210992,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A196,'4. FY 2019-20'!A:A,0)),\"\")","v":50510},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A196,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN RAFAEL"},2810,2311,null,null,499,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A196,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A196,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A196,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F196*INDEX('4. FY 2019-20'!BB:BB,MATCH(A196,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A196,'4. FY 2019-20'!A:A,0))),0)","v":2810}]
[106210993,210993,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A197,'4. FY 2019-20'!A:A,0)),\"\")","v":52043},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A197,'4. FY 2019-20'!A:A,0)),\"\")","v":"KENTFIELD HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A197,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A197,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A197,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F197*INDEX('4. FY 2019-20'!BB:BB,MATCH(A197,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A197,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106211006,211006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A198,'4. FY 2019-20'!A:A,0)),\"\")","v":50360},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A198,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARIN GENERAL HOSPITAL"},786,13,27,738,8,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A198,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A198,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A198,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F198*INDEX('4. FY 2019-20'!BB:BB,MATCH(A198,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A198,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106214034,214034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A199,'4. FY 2019-20'!A:A,0)),\"\")","v":50131},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A199,'4. FY 2019-20'!A:A,0)),\"\")","v":"NOVATO COMMUNITY HOSPITAL"},5385,4366,26,893,100,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A199,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A199,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A199,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F199*INDEX('4. FY 2019-20'!BB:BB,MATCH(A199,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A199,'4. FY 2019-20'!A:A,0))),0)","v":5385}]
[106220733,220733,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A200,'4. FY 2019-20'!A:A,0)),\"\")","v":51304},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A200,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN C. FREMONT HEALTHCARE DISTRICT"},2359,1885,null,474,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A200,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A200,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A200,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F200*INDEX('4. FY 2019-20'!BB:BB,MATCH(A200,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A200,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106230949,230949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A201,'4. FY 2019-20'!A:A,0)),\"\")","v":51310},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A201,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH HOWARD MEMORIAL"},15980,4760,20,11134,66,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A201,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A201,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A201,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F201*INDEX('4. FY 2019-20'!BB:BB,MATCH(A201,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A201,'4. FY 2019-20'!A:A,0))),0)","v":15980}]
[106231013,231013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A202,'4. FY 2019-20'!A:A,0)),\"\")","v":51325},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A202,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENDOCINO COAST DISTRICT HOSPITAL"},3470,3193,null,null,277,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A202,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A202,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A202,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F202*INDEX('4. FY 2019-20'!BB:BB,MATCH(A202,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A202,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106231396,231396,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A203,'4. FY 2019-20'!A:A,0)),\"\")","v":50301},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A203,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH UKIAH VALLEY"},38974,13883,294,23141,1656,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A203,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A203,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A203,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F203*INDEX('4. FY 2019-20'!BB:BB,MATCH(A203,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A203,'4. FY 2019-20'!A:A,0))),0)","v":38974}]
[106240924,240924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A204,'4. FY 2019-20'!A:A,0)),\"\")","v":50528},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A204,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL LOS BANOS"},19835,19113,89,174,459,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A204,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A204,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A204,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F204*INDEX('4. FY 2019-20'!BB:BB,MATCH(A204,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A204,'4. FY 2019-20'!A:A,0))),0)","v":19835}]
[106240942,240942,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A205,'4. FY 2019-20'!A:A,0)),\"\")","v":50444},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A205,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER - MERCED"},60851,31494,727,27010,1609,11,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A205,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A205,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A205,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F205*INDEX('4. FY 2019-20'!BB:BB,MATCH(A205,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A205,'4. FY 2019-20'!A:A,0))),0)","v":60851}]
[106244027,244027,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A206,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A206,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A206,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A206,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A206,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F206*INDEX('4. FY 2019-20'!BB:BB,MATCH(A206,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A206,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106250955,250955,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A207,'4. FY 2019-20'!A:A,0)),\"\")","v":51308},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A207,'4. FY 2019-20'!A:A,0)),\"\")","v":"SURPRISE VALLEY COMMUNITY HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A207,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A207,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A207,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F207*INDEX('4. FY 2019-20'!BB:BB,MATCH(A207,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A207,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106250956,250956,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A208,'4. FY 2019-20'!A:A,0)),\"\")","v":50430},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A208,'4. FY 2019-20'!A:A,0)),\"\")","v":"MODOC MEDICAL CENTER"},2522,1400,15,1091,16,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A208,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A208,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A208,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F208*INDEX('4. FY 2019-20'!BB:BB,MATCH(A208,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A208,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106260011,260011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A209,'4. FY 2019-20'!A:A,0)),\"\")","v":51303},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A209,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAMMOTH HOSPITAL"},1604,1392,48,null,164,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A209,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A209,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A209,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F209*INDEX('4. FY 2019-20'!BB:BB,MATCH(A209,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A209,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106270744,270744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A210,'4. FY 2019-20'!A:A,0)),\"\")","v":50145},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A210,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA"},40721,10059,316,29964,369,13,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A210,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A210,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A210,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F210*INDEX('4. FY 2019-20'!BB:BB,MATCH(A210,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A210,'4. FY 2019-20'!A:A,0))),0)","v":40721}]
[106270777,270777,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A211,'4. FY 2019-20'!A:A,0)),\"\")","v":50189},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A211,'4. FY 2019-20'!A:A,0)),\"\")","v":"GEORGE L. MEE MEMORIAL HOSPITAL"},19999,5385,71,11232,624,2687,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A211,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A211,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A211,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F211*INDEX('4. FY 2019-20'!BB:BB,MATCH(A211,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A211,'4. FY 2019-20'!A:A,0))),0)","v":19999}]
[106270875,270875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A212,'4. FY 2019-20'!A:A,0)),\"\")","v":50334},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A212,'4. FY 2019-20'!A:A,0)),\"\")","v":"SALINAS VALLEY MEMORIAL HOSPITAL"},33325,21832,601,10116,776,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A212,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A212,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A212,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F212*INDEX('4. FY 2019-20'!BB:BB,MATCH(A212,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A212,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106274043,274043,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A213,'4. FY 2019-20'!A:A,0)),\"\")","v":50248},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A213,'4. FY 2019-20'!A:A,0)),\"\")","v":"NATIVIDAD MEDICAL CENTER"},38382,21423,150,15834,973,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A213,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A213,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A213,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F213*INDEX('4. FY 2019-20'!BB:BB,MATCH(A213,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A213,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106281047,281047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A214,'4. FY 2019-20'!A:A,0)),\"\")","v":50009},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A214,'4. FY 2019-20'!A:A,0)),\"\")","v":"QUEEN OF THE VALLEY HOSPITAL"},23102,4528,null,17846,725,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A214,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A214,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A214,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F214*INDEX('4. FY 2019-20'!BB:BB,MATCH(A214,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A214,'4. FY 2019-20'!A:A,0))),0)","v":23102}]
[106281078,281078,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A215,'4. FY 2019-20'!A:A,0)),\"\")","v":50013},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A215,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH ST. HELENA"},10947,1361,185,8501,896,4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A215,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A215,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A215,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F215*INDEX('4. FY 2019-20'!BB:BB,MATCH(A215,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A215,'4. FY 2019-20'!A:A,0))),0)","v":10947}]
[106281266,281266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A216,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A216,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A216,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A216,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A216,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F216*INDEX('4. FY 2019-20'!BB:BB,MATCH(A216,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A216,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106291023,291023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A217,'4. FY 2019-20'!A:A,0)),\"\")","v":50150},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A217,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA NEVADA MEMORIAL HOSPITAL"},23759,8111,128,13955,1565,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A217,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A217,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A217,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F217*INDEX('4. FY 2019-20'!BB:BB,MATCH(A217,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A217,'4. FY 2019-20'!A:A,0))),0)","v":23759}]
[106291053,291053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A218,'4. FY 2019-20'!A:A,0)),\"\")","v":51328},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A218,'4. FY 2019-20'!A:A,0)),\"\")","v":"TAHOE FOREST HOSPITAL"},8798,1986,null,6636,176,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A218,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A218,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A218,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F218*INDEX('4. FY 2019-20'!BB:BB,MATCH(A218,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A218,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106300032,300032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A219,'4. FY 2019-20'!A:A,0)),\"\")","v":53304},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A219,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF ORANGE COUNTY"},44546,38321,704,3308,2213,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A219,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A219,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A219,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F219*INDEX('4. FY 2019-20'!BB:BB,MATCH(A219,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A219,'4. FY 2019-20'!A:A,0))),0)","v":44546}]
[106300225,300225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A220,'4. FY 2019-20'!A:A,0)),\"\")","v":50678},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A220,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORANGE COAST MEMORIAL MEDICAL CENTER"},12520,7774,null,3568,1162,16,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A220,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A220,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A220,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F220*INDEX('4. FY 2019-20'!BB:BB,MATCH(A220,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A220,'4. FY 2019-20'!A:A,0))),0)","v":12520}]
[106301098,301098,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A221,'4. FY 2019-20'!A:A,0)),\"\")","v":50226},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A221,'4. FY 2019-20'!A:A,0)),\"\")","v":"AHMC ANAHEIM REGIONAL MEDICAL CENTER"},17453,10545,null,5734,1169,5,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A221,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A221,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A221,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F221*INDEX('4. FY 2019-20'!BB:BB,MATCH(A221,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A221,'4. FY 2019-20'!A:A,0))),0)","v":17453}]
[106301127,301127,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A222,'4. FY 2019-20'!A:A,0)),\"\")","v":52039},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A222,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - BREA"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A222,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A222,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A222,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F222*INDEX('4. FY 2019-20'!BB:BB,MATCH(A222,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A222,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106301140,301140,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A223,'4. FY 2019-20'!A:A,0)),\"\")","v":50745},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A223,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHAPMAN GLOBAL MEDICAL CENTER"},3817,2407,60,1200,150,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A223,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A223,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A223,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F223*INDEX('4. FY 2019-20'!BB:BB,MATCH(A223,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A223,'4. FY 2019-20'!A:A,0))),0)","v":3817}]
[106301155,301155,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A224,'4. FY 2019-20'!A:A,0)),\"\")","v":50543},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A224,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE HOSPITAL COSTA MESA"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A224,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A224,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A224,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F224*INDEX('4. FY 2019-20'!BB:BB,MATCH(A224,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A224,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106301175,301175,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A225,'4. FY 2019-20'!A:A,0)),\"\")","v":50570},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A225,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID"},35392,20552,1538,10766,2536,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A225,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A225,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A225,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F225*INDEX('4. FY 2019-20'!BB:BB,MATCH(A225,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A225,'4. FY 2019-20'!A:A,0))),0)","v":35392}]
[106301188,301188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A226,'4. FY 2019-20'!A:A,0)),\"\")","v":50744},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A226,'4. FY 2019-20'!A:A,0)),\"\")","v":"ANAHEIM GLOBAL MEDICAL CENTER"},16117,10990,null,4396,342,389,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A226,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A226,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A226,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F226*INDEX('4. FY 2019-20'!BB:BB,MATCH(A226,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A226,'4. FY 2019-20'!A:A,0))),0)","v":16117}]
[106301205,301205,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A227,'4. FY 2019-20'!A:A,0)),\"\")","v":50224},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A227,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOAG MEMORIAL HOSPITAL PRESBYTERIAN"},29135,19418,148,9214,295,60,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A227,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A227,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A227,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F227*INDEX('4. FY 2019-20'!BB:BB,MATCH(A227,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A227,'4. FY 2019-20'!A:A,0))),0)","v":29135}]
[106301209,301209,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A228,'4. FY 2019-20'!A:A,0)),\"\")","v":50526},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A228,'4. FY 2019-20'!A:A,0)),\"\")","v":"HUNTINGTON BEACH HOSPITAL"},7019,6584,null,434,1,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A228,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A228,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A228,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F228*INDEX('4. FY 2019-20'!BB:BB,MATCH(A228,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A228,'4. FY 2019-20'!A:A,0))),0)","v":7019}]
[106301234,301234,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A229,'4. FY 2019-20'!A:A,0)),\"\")","v":50580},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A229,'4. FY 2019-20'!A:A,0)),\"\")","v":"LA PALMA INTERCOMMUNITY HOSPITAL"},4806,3962,null,781,63,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A229,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A229,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A229,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F229*INDEX('4. FY 2019-20'!BB:BB,MATCH(A229,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A229,'4. FY 2019-20'!A:A,0))),0)","v":4806}]
[106301248,301248,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A230,'4. FY 2019-20'!A:A,0)),\"\")","v":50551},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A230,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ALAMITOS MEDICAL CENTER"},6839,5640,190,717,292,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A230,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A230,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A230,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F230*INDEX('4. FY 2019-20'!BB:BB,MATCH(A230,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A230,'4. FY 2019-20'!A:A,0))),0)","v":6839}]
[106301258,301258,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A231,'4. FY 2019-20'!A:A,0)),\"\")","v":50747},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A231,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTH COAST GLOBAL MEDICAL CENTER"},13217,9236,356,3162,453,10,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A231,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A231,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A231,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F231*INDEX('4. FY 2019-20'!BB:BB,MATCH(A231,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A231,'4. FY 2019-20'!A:A,0))),0)","v":13217}]
[106301262,301262,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A232,'4. FY 2019-20'!A:A,0)),\"\")","v":50567},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A232,'4. FY 2019-20'!A:A,0)),\"\")","v":"MISSION HOSPITAL REGIONAL MEDICAL CENTER"},29638,11487,758,16612,603,178,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A232,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A232,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A232,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F232*INDEX('4. FY 2019-20'!BB:BB,MATCH(A232,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A232,'4. FY 2019-20'!A:A,0))),0)","v":29638}]
[106301279,301279,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A233,'4. FY 2019-20'!A:A,0)),\"\")","v":50348},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A233,'4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER"},20370,11628,null,7466,1276,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A233,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A233,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A233,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F233*INDEX('4. FY 2019-20'!BB:BB,MATCH(A233,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A233,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106301283,301283,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A234,'4. FY 2019-20'!A:A,0)),\"\")","v":50230},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A234,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARDEN GROVE HOSPITAL AND MEDICAL CENTER"},9982,7517,null,2066,399,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A234,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A234,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A234,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F234*INDEX('4. FY 2019-20'!BB:BB,MATCH(A234,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A234,'4. FY 2019-20'!A:A,0))),0)","v":9982}]
[106301297,301297,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A235,'4. FY 2019-20'!A:A,0)),\"\")","v":50589},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A235,'4. FY 2019-20'!A:A,0)),\"\")","v":"PLACENTIA LINDA HOSPITAL"},11218,9720,499,712,287,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A235,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A235,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A235,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F235*INDEX('4. FY 2019-20'!BB:BB,MATCH(A235,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A235,'4. FY 2019-20'!A:A,0))),0)","v":11218}]
[106301304,301304,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A236,'4. FY 2019-20'!A:A,0)),\"\")","v":54135},"2016-04-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A236,'4. FY 2019-20'!A:A,0)),\"\")","v":"NEWPORT BAY HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A236,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A236,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A236,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F236*INDEX('4. FY 2019-20'!BB:BB,MATCH(A236,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A236,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106301317,301317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A237,'4. FY 2019-20'!A:A,0)),\"\")","v":50603},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A237,'4. FY 2019-20'!A:A,0)),\"\")","v":"SADDLEBACK MEMORIAL MEDICAL CENTER"},10385,8673,null,1693,12,7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A237,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A237,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A237,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F237*INDEX('4. FY 2019-20'!BB:BB,MATCH(A237,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A237,'4. FY 2019-20'!A:A,0))),0)","v":10385}]
[106301340,301340,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A238,'4. FY 2019-20'!A:A,0)),\"\")","v":50069},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A238,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - ORANGE"},48508,18664,808,5194,1054,22788,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A238,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A238,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A238,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F238*INDEX('4. FY 2019-20'!BB:BB,MATCH(A238,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A238,'4. FY 2019-20'!A:A,0))),0)","v":48508}]
[106301342,301342,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A239,'4. FY 2019-20'!A:A,0)),\"\")","v":50168},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A239,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JUDE MEDICAL CENTER"},32173,15995,410,15233,535,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A239,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A239,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A239,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F239*INDEX('4. FY 2019-20'!BB:BB,MATCH(A239,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A239,'4. FY 2019-20'!A:A,0))),0)","v":32173}]
[106301357,301357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A240,'4. FY 2019-20'!A:A,0)),\"\")","v":50780},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A240,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOOTHILL REGIONAL MEDICAL CENTER"},263,null,null,103,160,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A240,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A240,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A240,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F240*INDEX('4. FY 2019-20'!BB:BB,MATCH(A240,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A240,'4. FY 2019-20'!A:A,0))),0)","v":263}]
[106301379,301379,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A241,'4. FY 2019-20'!A:A,0)),\"\")","v":50426},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A241,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST ANAHEIM MEDICAL CENTER"},18360,11388,null,6944,28,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A241,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A241,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A241,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F241*INDEX('4. FY 2019-20'!BB:BB,MATCH(A241,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A241,'4. FY 2019-20'!A:A,0))),0)","v":18360}]
[106301380,301380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A242,'4. FY 2019-20'!A:A,0)),\"\")","v":52035},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A242,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - WESTMINSTER"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A242,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A242,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A242,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F242*INDEX('4. FY 2019-20'!BB:BB,MATCH(A242,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A242,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106301566,301566,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A243,'4. FY 2019-20'!A:A,0)),\"\")","v":50746},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A243,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORANGE COUNTY GLOBAL MEDICAL CENTER"},13633,8621,1178,3292,530,12,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A243,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A243,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A243,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F243*INDEX('4. FY 2019-20'!BB:BB,MATCH(A243,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A243,'4. FY 2019-20'!A:A,0))),0)","v":13633}]
[106301781,301781,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A244,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A244,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A244,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A244,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A244,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F244*INDEX('4. FY 2019-20'!BB:BB,MATCH(A244,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A244,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106304079,304079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A245,'4. FY 2019-20'!A:A,0)),\"\")","v":53034},"2016-05-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A245,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A245,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A245,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A245,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F245*INDEX('4. FY 2019-20'!BB:BB,MATCH(A245,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A245,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106304113,304113,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A246,'4. FY 2019-20'!A:A,0)),\"\")","v":53306},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A246,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL AT MISSION"},8115,5455,null,2535,125,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A246,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A246,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A246,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F246*INDEX('4. FY 2019-20'!BB:BB,MATCH(A246,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A246,'4. FY 2019-20'!A:A,0))),0)","v":8115}]
[106304159,304159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A247,'4. FY 2019-20'!A:A,0)),\"\")","v":53308},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A247,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A247,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A247,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A247,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F247*INDEX('4. FY 2019-20'!BB:BB,MATCH(A247,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A247,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106304409,304409,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A248,'4. FY 2019-20'!A:A,0)),\"\")","v":50609},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A248,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ORANGE CO - ANAHEIM"},18165,16629,null,null,1536,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A248,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A248,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A248,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F248*INDEX('4. FY 2019-20'!BB:BB,MATCH(A248,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A248,'4. FY 2019-20'!A:A,0))),0)","v":18165}]
[106304460,304460,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A249,'4. FY 2019-20'!A:A,0)),\"\")","v":50769},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A249,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOAG ORTHOPEDIC INSTITUTE"},5,null,null,null,5,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A249,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A249,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A249,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F249*INDEX('4. FY 2019-20'!BB:BB,MATCH(A249,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A249,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106304583,304583,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A250,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A250,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A250,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A250,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A250,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F250*INDEX('4. FY 2019-20'!BB:BB,MATCH(A250,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A250,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106310791,310791,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A251,'4. FY 2019-20'!A:A,0)),\"\")","v":50498},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A251,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER AUBURN FAITH HOSPITAL"},8903,8479,97,82,237,8,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A251,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A251,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A251,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F251*INDEX('4. FY 2019-20'!BB:BB,MATCH(A251,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A251,'4. FY 2019-20'!A:A,0))),0)","v":8903}]
[106311000,311000,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A252,'4. FY 2019-20'!A:A,0)),\"\")","v":50309},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A252,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER ROSEVILLE MEDICAL CENTER"},22804,21824,153,192,633,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A252,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A252,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A252,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F252*INDEX('4. FY 2019-20'!BB:BB,MATCH(A252,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A252,'4. FY 2019-20'!A:A,0))),0)","v":22804}]
[106314024,314024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A253,'4. FY 2019-20'!A:A,0)),\"\")","v":50772},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A253,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ROSEVILLE"},17222,16003,null,null,1219,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A253,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A253,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A253,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F253*INDEX('4. FY 2019-20'!BB:BB,MATCH(A253,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A253,'4. FY 2019-20'!A:A,0))),0)","v":17222}]
[106314029,314029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A254,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A254,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A254,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A254,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A254,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F254*INDEX('4. FY 2019-20'!BB:BB,MATCH(A254,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A254,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106320859,320859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A255,'4. FY 2019-20'!A:A,0)),\"\")","v":51300},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A255,'4. FY 2019-20'!A:A,0)),\"\")","v":"EASTERN PLUMAS HEALTH CARE"},3725,1416,18,2291,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A255,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A255,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A255,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F255*INDEX('4. FY 2019-20'!BB:BB,MATCH(A255,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A255,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106320986,320986,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A256,'4. FY 2019-20'!A:A,0)),\"\")","v":51326},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A256,'4. FY 2019-20'!A:A,0)),\"\")","v":"PLUMAS DISTRICT HOSPITAL"},1090,973,60,null,57,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A256,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A256,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A256,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F256*INDEX('4. FY 2019-20'!BB:BB,MATCH(A256,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A256,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106321016,321016,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A257,'4. FY 2019-20'!A:A,0)),\"\")","v":51327},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A257,'4. FY 2019-20'!A:A,0)),\"\")","v":"SENECA HEALTHCARE DISTRICT"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A257,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A257,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A257,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F257*INDEX('4. FY 2019-20'!BB:BB,MATCH(A257,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A257,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106330120,330120,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A258,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A258,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A258,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A258,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A258,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F258*INDEX('4. FY 2019-20'!BB:BB,MATCH(A258,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A258,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106331152,{"$f":"A259-106000000","v":331152},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A259,'4. FY 2019-20'!A:A,0)),\"\")","v":50329},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A259,'4. FY 2019-20'!A:A,0)),\"\")","v":"CORONA REGIONAL MEDICAL CENTER - MAIN"},{"$f":"SUM(G259:K259)","v":19900},16519,null,2382,999,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A259,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A259,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A259,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F259*INDEX('4. FY 2019-20'!BB:BB,MATCH(A259,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A259,'4. FY 2019-20'!A:A,0))),0)","v":19900}]
[106331164,331164,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A260,'4. FY 2019-20'!A:A,0)),\"\")","v":50243},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A260,'4. FY 2019-20'!A:A,0)),\"\")","v":"DESERT REGIONAL MEDICAL CENTER"},32329,27047,500,4055,727,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A260,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A260,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A260,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F260*INDEX('4. FY 2019-20'!BB:BB,MATCH(A260,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A260,'4. FY 2019-20'!A:A,0))),0)","v":32329}]
[106331168,331168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A261,'4. FY 2019-20'!A:A,0)),\"\")","v":50573},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A261,'4. FY 2019-20'!A:A,0)),\"\")","v":"EISENHOWER MEDICAL CENTER"},24540,13933,31,8989,1587,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A261,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A261,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A261,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F261*INDEX('4. FY 2019-20'!BB:BB,MATCH(A261,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A261,'4. FY 2019-20'!A:A,0))),0)","v":24540}]
[106331194,331194,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A262,'4. FY 2019-20'!A:A,0)),\"\")","v":50390},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A262,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEMET VALLEY MEDICAL CENTER"},16751,16420,null,null,330,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A262,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A262,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A262,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F262*INDEX('4. FY 2019-20'!BB:BB,MATCH(A262,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A262,'4. FY 2019-20'!A:A,0))),0)","v":16751}]
[106331216,331216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A263,'4. FY 2019-20'!A:A,0)),\"\")","v":50534},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A263,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN F. KENNEDY MEMORIAL HOSPITAL"},19798,18926,45,null,827,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A263,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A263,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A263,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F263*INDEX('4. FY 2019-20'!BB:BB,MATCH(A263,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A263,'4. FY 2019-20'!A:A,0))),0)","v":19798}]
[106331226,331226,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A264,'4. FY 2019-20'!A:A,0)),\"\")","v":54130},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A264,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFIC GROVE HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A264,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A264,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A264,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F264*INDEX('4. FY 2019-20'!BB:BB,MATCH(A264,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A264,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106331288,331288,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A265,'4. FY 2019-20'!A:A,0)),\"\")","v":50423},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A265,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALO VERDE HOSPITAL"},631,493,null,138,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A265,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A265,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A265,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F265*INDEX('4. FY 2019-20'!BB:BB,MATCH(A265,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A265,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106331293,331293,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A266,'4. FY 2019-20'!A:A,0)),\"\")","v":50102},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A266,'4. FY 2019-20'!A:A,0)),\"\")","v":"PARKVIEW COMMUNITY HOSPITAL"},16165,14450,null,1136,579,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A266,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A266,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A266,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F266*INDEX('4. FY 2019-20'!BB:BB,MATCH(A266,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A266,'4. FY 2019-20'!A:A,0))),0)","v":16165}]
[106331312,331312,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A267,'4. FY 2019-20'!A:A,0)),\"\")","v":50022},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A267,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIVERSIDE COMMUNITY HOSPITAL"},59655,56286,0,1152,1400,817,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A267,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A267,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A267,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F267*INDEX('4. FY 2019-20'!BB:BB,MATCH(A267,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A267,'4. FY 2019-20'!A:A,0))),0)","v":59655}]
[106331326,331326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A268,'4. FY 2019-20'!A:A,0)),\"\")","v":50054},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A268,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN GORGONIO MEMORIAL HOSPITAL"},17711,13677,null,3748,286,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A268,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A268,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A268,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F268*INDEX('4. FY 2019-20'!BB:BB,MATCH(A268,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A268,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106332172,332172,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A269,'4. FY 2019-20'!A:A,0)),\"\")","v":52052},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A269,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - RIVERSIDE"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A269,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A269,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A269,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F269*INDEX('4. FY 2019-20'!BB:BB,MATCH(A269,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A269,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106334018,334018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A270,'4. FY 2019-20'!A:A,0)),\"\")","v":50684},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A270,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENIFEE VALLEY MEDICAL CENTER"},7676,6521,null,1060,95,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A270,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A270,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A270,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F270*INDEX('4. FY 2019-20'!BB:BB,MATCH(A270,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A270,'4. FY 2019-20'!A:A,0))),0)","v":7676}]
[106334025,334025,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A271,'4. FY 2019-20'!A:A,0)),\"\")","v":50686},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A271,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - RIVERSIDE"},10031,9357,null,null,674,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A271,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A271,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A271,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F271*INDEX('4. FY 2019-20'!BB:BB,MATCH(A271,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A271,'4. FY 2019-20'!A:A,0))),0)","v":10031}]
[106334048,334048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A272,'4. FY 2019-20'!A:A,0)),\"\")","v":50765},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A272,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MORENO VALLEY"},15708,15315,null,null,393,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A272,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A272,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A272,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F272*INDEX('4. FY 2019-20'!BB:BB,MATCH(A272,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A272,'4. FY 2019-20'!A:A,0))),0)","v":15708}]
[106334068,334068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A273,'4. FY 2019-20'!A:A,0)),\"\")","v":50701},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A273,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA"},38737,36080,null,1876,781,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A273,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A273,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A273,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F273*INDEX('4. FY 2019-20'!BB:BB,MATCH(A273,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A273,'4. FY 2019-20'!A:A,0))),0)","v":38737}]
[106334457,334457,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A274,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A274,'4. FY 2019-20'!A:A,0)),\"\")","v":"TELECARE RIVERSIDE COUNTY PSYCHIATRIC HEALTH FACILITY"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A274,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A274,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A274,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F274*INDEX('4. FY 2019-20'!BB:BB,MATCH(A274,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A274,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106334487,334487,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A275,'4. FY 2019-20'!A:A,0)),\"\")","v":50292},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A275,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIVERSIDE UNIVERSITY HEALTH SYSTEM MEDICAL CENTER"},53244,29192,847,21696,1509,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A275,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A275,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A275,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F275*INDEX('4. FY 2019-20'!BB:BB,MATCH(A275,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A275,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106334564,334564,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A276,'4. FY 2019-20'!A:A,0)),\"\")","v":50775},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A276,'4. FY 2019-20'!A:A,0)),\"\")","v":"TEMECULA VALLEY HOSPITAL"},9858,9529,null,127,202,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A276,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A276,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A276,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F276*INDEX('4. FY 2019-20'!BB:BB,MATCH(A276,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A276,'4. FY 2019-20'!A:A,0))),0)","v":9858}]
[106334589,334589,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A277,'4. FY 2019-20'!A:A,0)),\"\")","v":50770},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A277,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA"},12931,11179,54,1406,292,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A277,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A277,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A277,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F277*INDEX('4. FY 2019-20'!BB:BB,MATCH(A277,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A277,'4. FY 2019-20'!A:A,0))),0)","v":12931}]
[106340913,340913,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A278,'4. FY 2019-20'!A:A,0)),\"\")","v":50425},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A278,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SACRAMENTO"},33266,32330,null,null,936,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A278,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A278,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A278,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F278*INDEX('4. FY 2019-20'!BB:BB,MATCH(A278,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A278,'4. FY 2019-20'!A:A,0))),0)","v":33266}]
[106340947,340947,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A279,'4. FY 2019-20'!A:A,0)),\"\")","v":50017},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A279,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY GENERAL HOSPITAL"},24853,15550,231,7613,1452,7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A279,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A279,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A279,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F279*INDEX('4. FY 2019-20'!BB:BB,MATCH(A279,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A279,'4. FY 2019-20'!A:A,0))),0)","v":24853}]
[106340950,340950,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A280,'4. FY 2019-20'!A:A,0)),\"\")","v":50516},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A280,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY SAN JUAN HOSPITAL"},36682,27179,1013,7902,576,12,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A280,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A280,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A280,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F280*INDEX('4. FY 2019-20'!BB:BB,MATCH(A280,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A280,'4. FY 2019-20'!A:A,0))),0)","v":36682}]
[106340951,340951,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A281,'4. FY 2019-20'!A:A,0)),\"\")","v":50590},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A281,'4. FY 2019-20'!A:A,0)),\"\")","v":"METHODIST HOSPITAL - SACRAMENTO"},42160,30764,373,9706,1306,11,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A281,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A281,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A281,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F281*INDEX('4. FY 2019-20'!BB:BB,MATCH(A281,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A281,'4. FY 2019-20'!A:A,0))),0)","v":42160}]
[106341006,341006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A282,'4. FY 2019-20'!A:A,0)),\"\")","v":50599},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A282,'4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER"},27074,23877,1507,8,1405,277,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A282,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A282,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A282,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F282*INDEX('4. FY 2019-20'!BB:BB,MATCH(A282,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A282,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106341051,341051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A283,'4. FY 2019-20'!A:A,0)),\"\")","v":50108},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A283,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER MEDICAL CENTER - SACRAMENTO"},45278,41969,484,1317,1500,8,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A283,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A283,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A283,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F283*INDEX('4. FY 2019-20'!BB:BB,MATCH(A283,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A283,'4. FY 2019-20'!A:A,0))),0)","v":45278}]
[106342344,342344,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A284,'4. FY 2019-20'!A:A,0)),\"\")","v":50674},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A284,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO"},33236,32856,null,null,380,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A284,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A284,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A284,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F284*INDEX('4. FY 2019-20'!BB:BB,MATCH(A284,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A284,'4. FY 2019-20'!A:A,0))),0)","v":33236}]
[106342392,342392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A285,'4. FY 2019-20'!A:A,0)),\"\")","v":54087},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A285,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VISTA HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A285,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A285,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A285,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F285*INDEX('4. FY 2019-20'!BB:BB,MATCH(A285,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A285,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106344011,344011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A286,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A286,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A286,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A286,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A286,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F286*INDEX('4. FY 2019-20'!BB:BB,MATCH(A286,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A286,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106344017,344017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A287,'4. FY 2019-20'!A:A,0)),\"\")","v":54096},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A287,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER CENTER FOR PSYCHIATRY"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A287,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A287,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A287,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F287*INDEX('4. FY 2019-20'!BB:BB,MATCH(A287,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A287,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106344021,344021,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A288,'4. FY 2019-20'!A:A,0)),\"\")","v":54104},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A288,'4. FY 2019-20'!A:A,0)),\"\")","v":"HERITAGE OAKS HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A288,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A288,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A288,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F288*INDEX('4. FY 2019-20'!BB:BB,MATCH(A288,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A288,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106344029,344029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A289,'4. FY 2019-20'!A:A,0)),\"\")","v":50414},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A289,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY HOSPITAL - FOLSOM"},12978,11937,79,742,218,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A289,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A289,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A289,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F289*INDEX('4. FY 2019-20'!BB:BB,MATCH(A289,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A289,'4. FY 2019-20'!A:A,0))),0)","v":12978}]
[106344035,344035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A290,'4. FY 2019-20'!A:A,0)),\"\")","v":52033},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A290,'4. FY 2019-20'!A:A,0)),\"\")","v":"VIBRA HOSPITAL OF SACRAMENTO"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A290,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A290,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A290,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F290*INDEX('4. FY 2019-20'!BB:BB,MATCH(A290,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A290,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106344114,344114,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A291,'4. FY 2019-20'!A:A,0)),\"\")","v":53311},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A291,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA"},310,null,null,null,310,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A291,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A291,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A291,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F291*INDEX('4. FY 2019-20'!BB:BB,MATCH(A291,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A291,'4. FY 2019-20'!A:A,0))),0)","v":310}]
[106344170,344170,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A292,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A292,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A292,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A292,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A292,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F292*INDEX('4. FY 2019-20'!BB:BB,MATCH(A292,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A292,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106344188,344188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A293,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A293,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A293,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A293,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A293,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F293*INDEX('4. FY 2019-20'!BB:BB,MATCH(A293,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A293,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106350784,350784,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A294,'4. FY 2019-20'!A:A,0)),\"\")","v":50296},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A294,'4. FY 2019-20'!A:A,0)),\"\")","v":"HAZEL HAWKINS MEMORIAL HOSPITAL"},11316,4204,null,6932,180,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A294,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A294,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A294,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F294*INDEX('4. FY 2019-20'!BB:BB,MATCH(A294,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A294,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106361110,361110,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A295,'4. FY 2019-20'!A:A,0)),\"\")","v":50618},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A295,'4. FY 2019-20'!A:A,0)),\"\")","v":"BEAR VALLEY COMMUNITY HOSPITAL"},0,0,null,0,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A295,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A295,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A295,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F295*INDEX('4. FY 2019-20'!BB:BB,MATCH(A295,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A295,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106361144,361144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A296,'4. FY 2019-20'!A:A,0)),\"\")","v":50586},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A296,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHINO VALLEY MEDICAL CENTER"},7281,5126,null,2148,7,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A296,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A296,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A296,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F296*INDEX('4. FY 2019-20'!BB:BB,MATCH(A296,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A296,'4. FY 2019-20'!A:A,0))),0)","v":7281}]
[106361166,361166,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A297,'4. FY 2019-20'!A:A,0)),\"\")","v":50758},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A297,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONTCLAIR HOSPITAL MEDICAL CENTER"},20913,10797,null,25,274,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A297,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A297,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A297,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F297*INDEX('4. FY 2019-20'!BB:BB,MATCH(A297,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A297,'4. FY 2019-20'!A:A,0))),0)","v":20913}]
[106361223,361223,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A298,'4. FY 2019-20'!A:A,0)),\"\")","v":50140},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A298,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FONTANA"},31364,37006,null,null,2365,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A298,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A298,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A298,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F298*INDEX('4. FY 2019-20'!BB:BB,MATCH(A298,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A298,'4. FY 2019-20'!A:A,0))),0)","v":31364}]
[106361246,361246,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A299,'4. FY 2019-20'!A:A,0)),\"\")","v":50327},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A299,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER"},116384,23504,2880,73970,2240,13790,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A299,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A299,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A299,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F299*INDEX('4. FY 2019-20'!BB:BB,MATCH(A299,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A299,'4. FY 2019-20'!A:A,0))),0)","v":116384}]
[106361266,361266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A300,'4. FY 2019-20'!A:A,0)),\"\")","v":51312},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A300,'4. FY 2019-20'!A:A,0)),\"\")","v":"MOUNTAINS COMMUNITY HOSPITAL"},3789,2266,null,1468,55,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A300,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A300,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A300,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F300*INDEX('4. FY 2019-20'!BB:BB,MATCH(A300,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A300,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106361274,361274,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A301,'4. FY 2019-20'!A:A,0)),\"\")","v":52037},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A301,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - ONTARIO"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A301,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A301,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A301,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F301*INDEX('4. FY 2019-20'!BB:BB,MATCH(A301,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A301,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106361308,361308,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A302,'4. FY 2019-20'!A:A,0)),\"\")","v":50272},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A302,'4. FY 2019-20'!A:A,0)),\"\")","v":"REDLANDS COMMUNITY HOSPITAL"},29473,20354,691,8153,275,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A302,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A302,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A302,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F302*INDEX('4. FY 2019-20'!BB:BB,MATCH(A302,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A302,'4. FY 2019-20'!A:A,0))),0)","v":29473}]
[106361318,361318,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A303,'4. FY 2019-20'!A:A,0)),\"\")","v":50099},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A303,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN ANTONIO REGIONAL HOSPITAL"},21065,8246,778,11866,156,19,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A303,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A303,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A303,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F303*INDEX('4. FY 2019-20'!BB:BB,MATCH(A303,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A303,'4. FY 2019-20'!A:A,0))),0)","v":21065}]
[106361323,361323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A304,'4. FY 2019-20'!A:A,0)),\"\")","v":50089},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A304,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF SAN BERNARDINO"},37452,33318,null,2991,1143,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A304,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A304,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A304,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F304*INDEX('4. FY 2019-20'!BB:BB,MATCH(A304,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A304,'4. FY 2019-20'!A:A,0))),0)","v":37452}]
[106361339,361339,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A305,'4. FY 2019-20'!A:A,0)),\"\")","v":50129},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A305,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. BERNARDINE MEDICAL CENTER"},48370,35726,null,11572,1072,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A305,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A305,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A305,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F305*INDEX('4. FY 2019-20'!BB:BB,MATCH(A305,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A305,'4. FY 2019-20'!A:A,0))),0)","v":48370}]
[106361343,361343,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A306,'4. FY 2019-20'!A:A,0)),\"\")","v":50300},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A306,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - APPLE VALLEY"},41244,27326,907,10905,2104,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A306,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A306,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A306,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F306*INDEX('4. FY 2019-20'!BB:BB,MATCH(A306,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A306,'4. FY 2019-20'!A:A,0))),0)","v":41244}]
[106361370,361370,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A307,'4. FY 2019-20'!A:A,0)),\"\")","v":50517},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A307,'4. FY 2019-20'!A:A,0)),\"\")","v":"VICTOR VALLEY GLOBAL MEDICAL CENTER"},22999,19716,null,1763,1519,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A307,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A307,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A307,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F307*INDEX('4. FY 2019-20'!BB:BB,MATCH(A307,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A307,'4. FY 2019-20'!A:A,0))),0)","v":22999}]
[106361458,361458,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A308,'4. FY 2019-20'!A:A,0)),\"\")","v":51323},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A308,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLORADO RIVER MEDICAL CENTER"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A308,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A308,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A308,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F308*INDEX('4. FY 2019-20'!BB:BB,MATCH(A308,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A308,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106361768,361768,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A309,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A309,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A309,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A309,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A309,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F309*INDEX('4. FY 2019-20'!BB:BB,MATCH(A309,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A309,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106362041,362041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A310,'4. FY 2019-20'!A:A,0)),\"\")","v":50279},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A310,'4. FY 2019-20'!A:A,0)),\"\")","v":"HI-DESERT MEDICAL CENTER"},3659,2883,77,652,47,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A310,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A310,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A310,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F310*INDEX('4. FY 2019-20'!BB:BB,MATCH(A310,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A310,'4. FY 2019-20'!A:A,0))),0)","v":3659}]
[106364014,364014,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A311,'4. FY 2019-20'!A:A,0)),\"\")","v":54093},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A311,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A311,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A311,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A311,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F311*INDEX('4. FY 2019-20'!BB:BB,MATCH(A311,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A311,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106364050,364050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A312,'4. FY 2019-20'!A:A,0)),\"\")","v":54111},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A312,'4. FY 2019-20'!A:A,0)),\"\")","v":"CANYON RIDGE HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A312,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A312,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A312,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F312*INDEX('4. FY 2019-20'!BB:BB,MATCH(A312,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A312,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106364121,364121,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A313,'4. FY 2019-20'!A:A,0)),\"\")","v":53037},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A313,'4. FY 2019-20'!A:A,0)),\"\")","v":"BALLARD REHABILITATION HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A313,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A313,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A313,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F313*INDEX('4. FY 2019-20'!BB:BB,MATCH(A313,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A313,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106364144,364144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A314,'4. FY 2019-20'!A:A,0)),\"\")","v":50709},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A314,'4. FY 2019-20'!A:A,0)),\"\")","v":"DESERT VALLEY HOSPITAL"},19972,16288,null,3654,30,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A314,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A314,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A314,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F314*INDEX('4. FY 2019-20'!BB:BB,MATCH(A314,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A314,'4. FY 2019-20'!A:A,0))),0)","v":19972}]
[106364188,364188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A315,'4. FY 2019-20'!A:A,0)),\"\")","v":52049},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A315,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - RANCHO"},51,null,null,43,8,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A315,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A315,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A315,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F315*INDEX('4. FY 2019-20'!BB:BB,MATCH(A315,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A315,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106364231,364231,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A316,'4. FY 2019-20'!A:A,0)),\"\")","v":50245},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A316,'4. FY 2019-20'!A:A,0)),\"\")","v":"ARROWHEAD REGIONAL MEDICAL CENTER"},67226,28825,360,34104,2376,1561,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A316,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A316,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A316,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F316*INDEX('4. FY 2019-20'!BB:BB,MATCH(A316,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A316,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106364430,364430,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A317,'4. FY 2019-20'!A:A,0)),\"\")","v":50298},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A317,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARSTOW COMMUNITY HOSPITAL"},12857,11797,null,888,172,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A317,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A317,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A317,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F317*INDEX('4. FY 2019-20'!BB:BB,MATCH(A317,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A317,'4. FY 2019-20'!A:A,0))),0)","v":12857}]
[106364451,364451,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A318,'4. FY 2019-20'!A:A,0)),\"\")","v":53038},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A318,'4. FY 2019-20'!A:A,0)),\"\")","v":"TOTALLY KIDS REHABILITATION HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A318,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A318,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A318,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F318*INDEX('4. FY 2019-20'!BB:BB,MATCH(A318,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A318,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106364502,364502,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A319,'4. FY 2019-20'!A:A,0)),\"\")","v":50778},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A319,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL"},12667,null,1887,9869,911,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A319,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A319,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A319,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F319*INDEX('4. FY 2019-20'!BB:BB,MATCH(A319,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A319,'4. FY 2019-20'!A:A,0))),0)","v":12667}]
[106370652,370652,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A320,'4. FY 2019-20'!A:A,0)),\"\")","v":50757},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A320,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALVARADO HOSPITAL"},11000,7528,null,3193,278,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A320,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A320,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A320,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F320*INDEX('4. FY 2019-20'!BB:BB,MATCH(A320,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A320,'4. FY 2019-20'!A:A,0))),0)","v":11000}]
[106370673,370673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A321,'4. FY 2019-20'!A:A,0)),\"\")","v":53303},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A321,'4. FY 2019-20'!A:A,0)),\"\")","v":"RADY CHILDREN'S HOSPITAL - SAN DIEGO"},123059,78418,null,39480,4980,181,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A321,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A321,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A321,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F321*INDEX('4. FY 2019-20'!BB:BB,MATCH(A321,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A321,'4. FY 2019-20'!A:A,0))),0)","v":123059}]
[106370689,370689,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A322,'4. FY 2019-20'!A:A,0)),\"\")","v":50234},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A322,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER"},5606,4577,14,948,67,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A322,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A322,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A322,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F322*INDEX('4. FY 2019-20'!BB:BB,MATCH(A322,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A322,'4. FY 2019-20'!A:A,0))),0)","v":5606}]
[106370694,{"$f":"A323-106000000","v":370694},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A323,'4. FY 2019-20'!A:A,0)),\"\")","v":50100},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A323,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP MEMORIAL HOSPITAL"},{"$f":"SUM(G323:K323)","v":30249},19261,869,9116,980,23,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A323,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A323,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A323,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F323*INDEX('4. FY 2019-20'!BB:BB,MATCH(A323,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A323,'4. FY 2019-20'!A:A,0))),0)","v":30249}]
[106370714,370714,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A324,'4. FY 2019-20'!A:A,0)),\"\")","v":50026},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A324,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP GROSSMONT HOSPITAL"},52785,31711,2456,18563,1,54,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A324,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A324,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A324,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F324*INDEX('4. FY 2019-20'!BB:BB,MATCH(A324,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A324,'4. FY 2019-20'!A:A,0))),0)","v":52785}]
[106370721,370721,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A325,'4. FY 2019-20'!A:A,0)),\"\")","v":52036},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A325,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SAN DIEGO"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A325,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A325,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A325,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F325*INDEX('4. FY 2019-20'!BB:BB,MATCH(A325,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A325,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106370730,370730,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A326,'4. FY 2019-20'!A:A,0)),\"\")","v":50515},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A326,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN DIEGO"},12936,11298,null,null,1638,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A326,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A326,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A326,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F326*INDEX('4. FY 2019-20'!BB:BB,MATCH(A326,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A326,'4. FY 2019-20'!A:A,0))),0)","v":12936}]
[106370744,370744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A327,'4. FY 2019-20'!A:A,0)),\"\")","v":50077},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A327,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MERCY HOSPITAL"},47258,37160,null,8115,1950,33,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A327,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A327,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A327,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F327*INDEX('4. FY 2019-20'!BB:BB,MATCH(A327,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A327,'4. FY 2019-20'!A:A,0))),0)","v":47258}]
[106370745,370745,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A328,'4. FY 2019-20'!A:A,0)),\"\")","v":54145},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A328,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP MESA VISTA HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A328,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A328,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A328,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F328*INDEX('4. FY 2019-20'!BB:BB,MATCH(A328,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A328,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106370749,370749,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A329,'4. FY 2019-20'!A:A,0)),\"\")","v":54075},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A329,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALVARADO PARKWAY INSTITUTE BHS"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A329,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A329,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A329,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F329*INDEX('4. FY 2019-20'!BB:BB,MATCH(A329,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A329,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106370755,370755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A330,'4. FY 2019-20'!A:A,0)),\"\")","v":50115},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A330,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALOMAR HEALTH DOWNTOWN CAMPUS"},36282,25030,734,9766,738,14,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A330,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A330,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A330,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F330*INDEX('4. FY 2019-20'!BB:BB,MATCH(A330,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A330,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106370759,370759,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A331,'4. FY 2019-20'!A:A,0)),\"\")","v":50024},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A331,'4. FY 2019-20'!A:A,0)),\"\")","v":"PARADISE VALLEY HOSPITAL"},22806,11256,null,11370,180,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A331,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A331,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A331,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F331*INDEX('4. FY 2019-20'!BB:BB,MATCH(A331,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A331,'4. FY 2019-20'!A:A,0))),0)","v":22806}]
[106370771,370771,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A332,'4. FY 2019-20'!A:A,0)),\"\")","v":50324},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A332,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA"},5874,4731,null,850,293,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A332,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A332,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A332,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F332*INDEX('4. FY 2019-20'!BB:BB,MATCH(A332,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A332,'4. FY 2019-20'!A:A,0))),0)","v":5874}]
[106370780,370780,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A333,'4. FY 2019-20'!A:A,0)),\"\")","v":50128},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A333,'4. FY 2019-20'!A:A,0)),\"\")","v":"TRI-CITY MEDICAL CENTER"},28189,15902,368,11477,442,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A333,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A333,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A333,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F333*INDEX('4. FY 2019-20'!BB:BB,MATCH(A333,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A333,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106370782,370782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A334,'4. FY 2019-20'!A:A,0)),\"\")","v":50025},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A334,'4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER"},33129,14429,null,11523,5053,2124,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A334,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A334,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A334,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F334*INDEX('4. FY 2019-20'!BB:BB,MATCH(A334,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A334,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106370787,370787,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A335,'4. FY 2019-20'!A:A,0)),\"\")","v":52051},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A335,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROMISE HOSPITAL OF SAN DIEGO"},11,null,null,null,11,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A335,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A335,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A335,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F335*INDEX('4. FY 2019-20'!BB:BB,MATCH(A335,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A335,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106370875,370875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A336,'4. FY 2019-20'!A:A,0)),\"\")","v":50222},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A336,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP CHULA VISTA MEDICAL CENTER"},34560,21580,545,11025,1398,12,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A336,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A336,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A336,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F336*INDEX('4. FY 2019-20'!BB:BB,MATCH(A336,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A336,'4. FY 2019-20'!A:A,0))),0)","v":34560}]
[106370977,370977,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A337,'4. FY 2019-20'!A:A,0)),\"\")","v":50636},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A337,'4. FY 2019-20'!A:A,0)),\"\")","v":"POMERADO HOSPITAL"},8444,6962,201,1059,215,7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A337,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A337,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A337,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F337*INDEX('4. FY 2019-20'!BB:BB,MATCH(A337,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A337,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106371256,371256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A338,'4. FY 2019-20'!A:A,0)),\"\")","v":50424},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A338,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS GREEN HOSPITAL"},141,null,null,138,3,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A338,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A338,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A338,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F338*INDEX('4. FY 2019-20'!BB:BB,MATCH(A338,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A338,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106371394,371394,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A339,'4. FY 2019-20'!A:A,0)),\"\")","v":50503},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A339,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS"},8119,7664,null,397,58,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A339,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A339,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A339,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F339*INDEX('4. FY 2019-20'!BB:BB,MATCH(A339,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A339,'4. FY 2019-20'!A:A,0))),0)","v":8119}]
[106374024,374024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A340,'4. FY 2019-20'!A:A,0)),\"\")","v":54095},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A340,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA SAN DIEGO"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A340,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A340,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A340,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F340*INDEX('4. FY 2019-20'!BB:BB,MATCH(A340,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A340,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106374049,374049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A341,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-09-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A341,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A341,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A341,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A341,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F341*INDEX('4. FY 2019-20'!BB:BB,MATCH(A341,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A341,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106374055,374055,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A342,'4. FY 2019-20'!A:A,0)),\"\")","v":54114},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A342,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN DIEGO COUNTY PSYCHIATRIC HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A342,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A342,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A342,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F342*INDEX('4. FY 2019-20'!BB:BB,MATCH(A342,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A342,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106374094,374094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A343,'4. FY 2019-20'!A:A,0)),\"\")","v":52044},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A343,'4. FY 2019-20'!A:A,0)),\"\")","v":"VIBRA HOSPITAL OF SAN DIEGO"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A343,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A343,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A343,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F343*INDEX('4. FY 2019-20'!BB:BB,MATCH(A343,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A343,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106380842,380842,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A344,'4. FY 2019-20'!A:A,0)),\"\")","v":54089},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A344,'4. FY 2019-20'!A:A,0)),\"\")","v":"JEWISH HOME"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A344,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A344,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A344,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F344*INDEX('4. FY 2019-20'!BB:BB,MATCH(A344,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A344,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106380857,380857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A345,'4. FY 2019-20'!A:A,0)),\"\")","v":50076},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A345,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO"},3130,2885,null,null,245,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A345,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A345,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A345,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F345*INDEX('4. FY 2019-20'!BB:BB,MATCH(A345,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A345,'4. FY 2019-20'!A:A,0))),0)","v":3130}]
[106380865,380865,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A346,'4. FY 2019-20'!A:A,0)),\"\")","v":50668},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A346,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A346,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A346,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A346,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F346*INDEX('4. FY 2019-20'!BB:BB,MATCH(A346,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A346,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106380868,380868,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A347,'4. FY 2019-20'!A:A,0)),\"\")","v":54144},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A347,'4. FY 2019-20'!A:A,0)),\"\")","v":"LANGLEY PORTER PSYCHIATRIC INSTITUTE"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A347,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A347,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A347,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F347*INDEX('4. FY 2019-20'!BB:BB,MATCH(A347,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A347,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106380929,380929,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A348,'4. FY 2019-20'!A:A,0)),\"\")","v":50047},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A348,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CENTER"},11599,9719,246,556,1074,4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A348,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A348,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A348,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F348*INDEX('4. FY 2019-20'!BB:BB,MATCH(A348,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A348,'4. FY 2019-20'!A:A,0))),0)","v":11599}]
[106380939,380939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A349,'4. FY 2019-20'!A:A,0)),\"\")","v":50228},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A349,'4. FY 2019-20'!A:A,0)),\"\")","v":"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER"},53772,32794,null,13994,2029,4955,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A349,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A349,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A349,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F349*INDEX('4. FY 2019-20'!BB:BB,MATCH(A349,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A349,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106380960,380960,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A350,'4. FY 2019-20'!A:A,0)),\"\")","v":50152},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A350,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. FRANCIS MEMORIAL HOSPITAL"},15969,10127,40,5780,21,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A350,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A350,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A350,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F350*INDEX('4. FY 2019-20'!BB:BB,MATCH(A350,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A350,'4. FY 2019-20'!A:A,0))),0)","v":15969}]
[106380964,380964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A351,'4. FY 2019-20'!A:A,0)),\"\")","v":50055},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A351,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS"},11034,10365,67,450,150,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A351,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A351,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A351,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F351*INDEX('4. FY 2019-20'!BB:BB,MATCH(A351,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A351,'4. FY 2019-20'!A:A,0))),0)","v":11034}]
[106380965,380965,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A352,'4. FY 2019-20'!A:A,0)),\"\")","v":50457},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A352,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO"},6188,3679,138,1117,162,1092,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A352,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A352,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A352,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F352*INDEX('4. FY 2019-20'!BB:BB,MATCH(A352,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A352,'4. FY 2019-20'!A:A,0))),0)","v":6188}]
[106381154,381154,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A353,'4. FY 2019-20'!A:A,0)),\"\")","v":50454},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A353,'4. FY 2019-20'!A:A,0)),\"\")","v":"UCSF MEDICAL CENTER"},50673,11630,410,33886,3134,1613,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A353,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A353,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A353,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F353*INDEX('4. FY 2019-20'!BB:BB,MATCH(A353,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A353,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106382715,382715,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A354,'4. FY 2019-20'!A:A,0)),\"\")","v":50407},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A354,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHINESE HOSPITAL"},3000,657,null,2180,163,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A354,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A354,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A354,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F354*INDEX('4. FY 2019-20'!BB:BB,MATCH(A354,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A354,'4. FY 2019-20'!A:A,0))),0)","v":3000}]
[106390846,390846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A355,'4. FY 2019-20'!A:A,0)),\"\")","v":50122},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A355,'4. FY 2019-20'!A:A,0)),\"\")","v":"DAMERON HOSPITAL ASSOCIATION"},47004,21289,456,24926,333,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A355,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A355,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A355,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F355*INDEX('4. FY 2019-20'!BB:BB,MATCH(A355,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A355,'4. FY 2019-20'!A:A,0))),0)","v":47004}]
[106390923,390923,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A356,'4. FY 2019-20'!A:A,0)),\"\")","v":50336},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A356,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH LODI MEMORIAL"},33537,18891,426,12857,1363,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A356,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A356,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A356,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F356*INDEX('4. FY 2019-20'!BB:BB,MATCH(A356,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A356,'4. FY 2019-20'!A:A,0))),0)","v":33537}]
[106391010,391010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A357,'4. FY 2019-20'!A:A,0)),\"\")","v":50167},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A357,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN JOAQUIN GENERAL HOSPITAL"},29261,13191,808,6772,2127,6363,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A357,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A357,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A357,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F357*INDEX('4. FY 2019-20'!BB:BB,MATCH(A357,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A357,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106391042,391042,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A358,'4. FY 2019-20'!A:A,0)),\"\")","v":50084},"2016-05-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A358,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON"},62879,28629,329,33408,504,9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A358,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A358,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A358,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F358*INDEX('4. FY 2019-20'!BB:BB,MATCH(A358,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A358,'4. FY 2019-20'!A:A,0))),0)","v":62879}]
[106391056,391056,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A359,'4. FY 2019-20'!A:A,0)),\"\")","v":50313},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A359,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER TRACY COMMUNITY HOSPITAL"},17399,16486,159,296,454,4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A359,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A359,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A359,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F359*INDEX('4. FY 2019-20'!BB:BB,MATCH(A359,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A359,'4. FY 2019-20'!A:A,0))),0)","v":17399}]
[106392232,392232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A360,'4. FY 2019-20'!A:A,0)),\"\")","v":54123},"2016-05-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A360,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH'S BEHAVIORAL HEALTH CENTER"},4,null,null,4,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A360,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A360,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A360,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F360*INDEX('4. FY 2019-20'!BB:BB,MATCH(A360,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A360,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106392287,392287,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A361,'4. FY 2019-20'!A:A,0)),\"\")","v":50118},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A361,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOCTORS HOSPITAL OF MANTECA"},23088,15576,128,5983,1401,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A361,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A361,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A361,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F361*INDEX('4. FY 2019-20'!BB:BB,MATCH(A361,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A361,'4. FY 2019-20'!A:A,0))),0)","v":23088}]
[106394003,394003,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A362,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A362,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A362,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A362,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A362,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F362*INDEX('4. FY 2019-20'!BB:BB,MATCH(A362,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A362,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106394009,394009,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A363,'4. FY 2019-20'!A:A,0)),\"\")","v":50748},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A363,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MANTECA"},9638,9348,null,null,290,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A363,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A363,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A363,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F363*INDEX('4. FY 2019-20'!BB:BB,MATCH(A363,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A363,'4. FY 2019-20'!A:A,0))),0)","v":9638}]
[106400480,400480,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A364,'4. FY 2019-20'!A:A,0)),\"\")","v":50232},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A364,'4. FY 2019-20'!A:A,0)),\"\")","v":"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO"},11008,3709,44,6874,380,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A364,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A364,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A364,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F364*INDEX('4. FY 2019-20'!BB:BB,MATCH(A364,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A364,'4. FY 2019-20'!A:A,0))),0)","v":11008}]
[106400524,400524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A365,'4. FY 2019-20'!A:A,0)),\"\")","v":50506},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A365,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VISTA REGIONAL MEDICAL CENTER"},10132,6621,161,3064,286,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A365,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A365,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A365,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F365*INDEX('4. FY 2019-20'!BB:BB,MATCH(A365,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A365,'4. FY 2019-20'!A:A,0))),0)","v":10132}]
[106400548,400548,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A366,'4. FY 2019-20'!A:A,0)),\"\")","v":50633},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A366,'4. FY 2019-20'!A:A,0)),\"\")","v":"TWIN CITIES COMMUNITY HOSPITAL"},15278,12699,442,1777,355,5,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A366,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A366,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A366,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F366*INDEX('4. FY 2019-20'!BB:BB,MATCH(A366,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A366,'4. FY 2019-20'!A:A,0))),0)","v":15278}]
[106400683,400683,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A367,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A367,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A367,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A367,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A367,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F367*INDEX('4. FY 2019-20'!BB:BB,MATCH(A367,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A367,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106404046,404046,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A368,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A368,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A368,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A368,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A368,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F368*INDEX('4. FY 2019-20'!BB:BB,MATCH(A368,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A368,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106410782,410782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A369,'4. FY 2019-20'!A:A,0)),\"\")","v":50113},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A369,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN MATEO MEDICAL CENTER"},43196,13776,178,28259,979,4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A369,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A369,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A369,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F369*INDEX('4. FY 2019-20'!BB:BB,MATCH(A369,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A369,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106410806,410806,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A370,'4. FY 2019-20'!A:A,0)),\"\")","v":50070},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A370,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO"},3055,2655,null,null,400,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A370,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A370,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A370,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F370*INDEX('4. FY 2019-20'!BB:BB,MATCH(A370,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A370,'4. FY 2019-20'!A:A,0))),0)","v":3055}]
[106410817,410817,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A371,'4. FY 2019-20'!A:A,0)),\"\")","v":50289},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A371,'4. FY 2019-20'!A:A,0)),\"\")","v":"SETON MEDICAL CENTER"},31266,10627,null,20228,410,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A371,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A371,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A371,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F371*INDEX('4. FY 2019-20'!BB:BB,MATCH(A371,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A371,'4. FY 2019-20'!A:A,0))),0)","v":31266}]
[106410852,410852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A372,'4. FY 2019-20'!A:A,0)),\"\")","v":50007},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A372,'4. FY 2019-20'!A:A,0)),\"\")","v":"MILLS-PENINSULA MEDICAL CENTER"},11213,10413,204,337,252,7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A372,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A372,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A372,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F372*INDEX('4. FY 2019-20'!BB:BB,MATCH(A372,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A372,'4. FY 2019-20'!A:A,0))),0)","v":11213}]
[106410891,410891,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A373,'4. FY 2019-20'!A:A,0)),\"\")","v":50197},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A373,'4. FY 2019-20'!A:A,0)),\"\")","v":"SEQUOIA HOSPITAL"},5859,3663,57,2101,38,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A373,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A373,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A373,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F373*INDEX('4. FY 2019-20'!BB:BB,MATCH(A373,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A373,'4. FY 2019-20'!A:A,0))),0)","v":5859}]
[106414018,414018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A374,'4. FY 2019-20'!A:A,0)),\"\")","v":50754},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A374,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENLO PARK SURGICAL HOSPITAL"},15,null,2,null,13,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A374,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A374,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A374,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F374*INDEX('4. FY 2019-20'!BB:BB,MATCH(A374,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A374,'4. FY 2019-20'!A:A,0))),0)","v":15}]
[106414139,414139,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A375,'4. FY 2019-20'!A:A,0)),\"\")","v":50541},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A375,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - REDWOOD CITY"},3068,2920,null,null,148,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A375,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A375,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A375,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F375*INDEX('4. FY 2019-20'!BB:BB,MATCH(A375,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A375,'4. FY 2019-20'!A:A,0))),0)","v":3068}]
[106420483,420483,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A376,'4. FY 2019-20'!A:A,0)),\"\")","v":50357},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A376,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOLETA VALLEY COTTAGE HOSPITAL"},7255,3545,31,3565,114,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A376,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A376,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A376,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F376*INDEX('4. FY 2019-20'!BB:BB,MATCH(A376,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A376,'4. FY 2019-20'!A:A,0))),0)","v":7255}]
[106420491,420491,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A377,'4. FY 2019-20'!A:A,0)),\"\")","v":50110},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A377,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMPOC VALLEY MEDICAL CENTER"},20462,11386,null,7880,1196,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A377,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A377,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A377,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F377*INDEX('4. FY 2019-20'!BB:BB,MATCH(A377,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A377,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106420493,420493,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A378,'4. FY 2019-20'!A:A,0)),\"\")","v":50107},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A378,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARIAN MEDICAL CENTER"},87507,35482,356,50895,771,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A378,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A378,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A378,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F378*INDEX('4. FY 2019-20'!BB:BB,MATCH(A378,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A378,'4. FY 2019-20'!A:A,0))),0)","v":87507}]
[106420514,420514,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A379,'4. FY 2019-20'!A:A,0)),\"\")","v":50396},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A379,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA BARBARA COTTAGE HOSPITAL"},19398,10381,763,7371,791,92,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A379,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A379,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A379,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F379*INDEX('4. FY 2019-20'!BB:BB,MATCH(A379,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A379,'4. FY 2019-20'!A:A,0))),0)","v":19398}]
[106420522,420522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A380,'4. FY 2019-20'!A:A,0)),\"\")","v":50478},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A380,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA YNEZ VALLEY COTTAGE HOSPITAL"},2702,1642,6,1042,12,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A380,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A380,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A380,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F380*INDEX('4. FY 2019-20'!BB:BB,MATCH(A380,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A380,'4. FY 2019-20'!A:A,0))),0)","v":2702}]
[106424002,424002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A381,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A381,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A381,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A381,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A381,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F381*INDEX('4. FY 2019-20'!BB:BB,MATCH(A381,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A381,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106424102,424102,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A382,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A382,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A382,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A382,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A382,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F382*INDEX('4. FY 2019-20'!BB:BB,MATCH(A382,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A382,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106430705,430705,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A383,'4. FY 2019-20'!A:A,0)),\"\")","v":50125},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A383,'4. FY 2019-20'!A:A,0)),\"\")","v":"REGIONAL MEDICAL CENTER OF SAN JOSE"},47370,36047,null,10784,528,11,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A383,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A383,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A383,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F383*INDEX('4. FY 2019-20'!BB:BB,MATCH(A383,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A383,'4. FY 2019-20'!A:A,0))),0)","v":47370}]
[106430763,430763,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A384,'4. FY 2019-20'!A:A,0)),\"\")","v":50308},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A384,'4. FY 2019-20'!A:A,0)),\"\")","v":"EL CAMINO HOSPITAL"},16583,10573,170,5676,161,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A384,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A384,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A384,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F384*INDEX('4. FY 2019-20'!BB:BB,MATCH(A384,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A384,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106430779,430779,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A385,'4. FY 2019-20'!A:A,0)),\"\")","v":50380},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A385,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - SAN JOSE"},14371,8989,null,5002,374,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A385,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A385,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A385,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F385*INDEX('4. FY 2019-20'!BB:BB,MATCH(A385,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A385,'4. FY 2019-20'!A:A,0))),0)","v":14371}]
[106430837,430837,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A386,'4. FY 2019-20'!A:A,0)),\"\")","v":50153},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A386,'4. FY 2019-20'!A:A,0)),\"\")","v":"O'CONNOR HOSPITAL"},25795,15800,null,9217,762,16,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A386,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A386,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A386,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F386*INDEX('4. FY 2019-20'!BB:BB,MATCH(A386,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A386,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106430883,{"$f":"A387-106000000","v":430883},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A387,'4. FY 2019-20'!A:A,0)),\"\")","v":50038},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A387,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA CLARA VALLEY MEDICAL CENTER"},{"$f":"SUM(G387:K387)","v":46121},25868,914,10387,2449,6503,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A387,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A387,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A387,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F387*INDEX('4. FY 2019-20'!BB:BB,MATCH(A387,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A387,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106430905,430905,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A388,'4. FY 2019-20'!A:A,0)),\"\")","v":50441},"2016-08-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A388,'4. FY 2019-20'!A:A,0)),\"\")","v":"STANFORD UNIVERSITY HOSPITAL"},73564,11754,null,60618,1177,15,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A388,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A388,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A388,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F388*INDEX('4. FY 2019-20'!BB:BB,MATCH(A388,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A388,'4. FY 2019-20'!A:A,0))),0)","v":73564}]
[106431506,431506,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A389,'4. FY 2019-20'!A:A,0)),\"\")","v":50604},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A389,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN JOSE"},7767,7384,null,null,383,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A389,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A389,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A389,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F389*INDEX('4. FY 2019-20'!BB:BB,MATCH(A389,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A389,'4. FY 2019-20'!A:A,0))),0)","v":7767}]
[106434032,434032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A390,'4. FY 2019-20'!A:A,0)),\"\")","v":54154},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A390,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN JOSE BEHAVIORAL HEALTH"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A390,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A390,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A390,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F390*INDEX('4. FY 2019-20'!BB:BB,MATCH(A390,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A390,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106434040,434040,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A391,'4. FY 2019-20'!A:A,0)),\"\")","v":53305},"2016-08-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A391,'4. FY 2019-20'!A:A,0)),\"\")","v":"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD"},5219,null,null,3469,741,1009,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A391,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A391,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A391,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F391*INDEX('4. FY 2019-20'!BB:BB,MATCH(A391,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A391,'4. FY 2019-20'!A:A,0))),0)","v":5219}]
[106434051,434051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A392,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A392,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A392,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A392,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A392,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F392*INDEX('4. FY 2019-20'!BB:BB,MATCH(A392,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A392,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106434138,434138,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A393,'4. FY 2019-20'!A:A,0)),\"\")","v":50688},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A393,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. LOUISE REGIONAL HOSPITAL"},11524,10103,null,1377,44,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A393,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A393,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A393,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F393*INDEX('4. FY 2019-20'!BB:BB,MATCH(A393,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A393,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106434153,434153,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A394,'4. FY 2019-20'!A:A,0)),\"\")","v":50071},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A394,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA CLARA"},6722,5976,null,null,746,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A394,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A394,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A394,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F394*INDEX('4. FY 2019-20'!BB:BB,MATCH(A394,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A394,'4. FY 2019-20'!A:A,0))),0)","v":6722}]
[106434218,434218,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A395,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A395,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A395,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A395,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A395,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F395*INDEX('4. FY 2019-20'!BB:BB,MATCH(A395,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A395,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106434220,434220,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A396,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A396,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A396,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A396,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A396,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F396*INDEX('4. FY 2019-20'!BB:BB,MATCH(A396,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A396,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106440755,440755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A397,'4. FY 2019-20'!A:A,0)),\"\")","v":50242},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A397,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOMINICAN HOSPITAL"},28241,14415,144,13268,411,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A397,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A397,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A397,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F397*INDEX('4. FY 2019-20'!BB:BB,MATCH(A397,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A397,'4. FY 2019-20'!A:A,0))),0)","v":28241}]
[106444012,444012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A398,'4. FY 2019-20'!A:A,0)),\"\")","v":50714},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A398,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ"},561,null,48,1,512,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A398,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A398,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A398,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F398*INDEX('4. FY 2019-20'!BB:BB,MATCH(A398,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A398,'4. FY 2019-20'!A:A,0))),0)","v":561}]
[106444013,444013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A399,'4. FY 2019-20'!A:A,0)),\"\")","v":50194},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A399,'4. FY 2019-20'!A:A,0)),\"\")","v":"WATSONVILLE COMMUNITY HOSPITAL"},28195,16400,null,10797,998,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A399,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A399,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A399,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F399*INDEX('4. FY 2019-20'!BB:BB,MATCH(A399,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A399,'4. FY 2019-20'!A:A,0))),0)","v":28195}]
[106444029,444029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A400,'4. FY 2019-20'!A:A,0)),\"\")","v":54152},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A400,'4. FY 2019-20'!A:A,0)),\"\")","v":"TELECARE SANTA CRUZ - PHF"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A400,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A400,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A400,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F400*INDEX('4. FY 2019-20'!BB:BB,MATCH(A400,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A400,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106450936,450936,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A401,'4. FY 2019-20'!A:A,0)),\"\")","v":51305},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A401,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAYERS MEMORIAL HOSPITAL"},4516,1003,null,3500,13,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A401,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A401,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A401,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F401*INDEX('4. FY 2019-20'!BB:BB,MATCH(A401,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A401,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106450940,450940,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A402,'4. FY 2019-20'!A:A,0)),\"\")","v":50764},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A402,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHASTA REGIONAL MEDICAL CENTER"},23028,16208,null,6450,370,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A402,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A402,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A402,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F402*INDEX('4. FY 2019-20'!BB:BB,MATCH(A402,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A402,'4. FY 2019-20'!A:A,0))),0)","v":23028}]
[106450949,450949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A403,'4. FY 2019-20'!A:A,0)),\"\")","v":50280},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A403,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER - REDDING"},22068,19369,330,1339,1029,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A403,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A403,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A403,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F403*INDEX('4. FY 2019-20'!BB:BB,MATCH(A403,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A403,'4. FY 2019-20'!A:A,0))),0)","v":22068}]
[106454012,454012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A404,'4. FY 2019-20'!A:A,0)),\"\")","v":52047},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A404,'4. FY 2019-20'!A:A,0)),\"\")","v":"VIBRA HOSPITAL OF NORTHERN CALIFORNIA"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A404,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A404,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A404,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F404*INDEX('4. FY 2019-20'!BB:BB,MATCH(A404,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A404,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106454013,454013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A405,'4. FY 2019-20'!A:A,0)),\"\")","v":50697},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A405,'4. FY 2019-20'!A:A,0)),\"\")","v":"PATIENTS' HOSPITAL OF REDDING"},126,null,null,69,57,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A405,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A405,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A405,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F405*INDEX('4. FY 2019-20'!BB:BB,MATCH(A405,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A405,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106454068,454068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A406,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A406,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A406,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A406,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A406,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F406*INDEX('4. FY 2019-20'!BB:BB,MATCH(A406,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A406,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106470871,470871,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A407,'4. FY 2019-20'!A:A,0)),\"\")","v":51319},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A407,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER MT. SHASTA"},14298,3117,52,10728,401,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A407,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A407,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A407,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F407*INDEX('4. FY 2019-20'!BB:BB,MATCH(A407,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A407,'4. FY 2019-20'!A:A,0))),0)","v":14298}]
[106474007,474007,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A408,'4. FY 2019-20'!A:A,0)),\"\")","v":51316},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A408,'4. FY 2019-20'!A:A,0)),\"\")","v":"FAIRCHILD MEDICAL CENTER"},11172,2631,null,8328,213,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A408,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A408,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A408,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F408*INDEX('4. FY 2019-20'!BB:BB,MATCH(A408,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A408,'4. FY 2019-20'!A:A,0))),0)","v":11172}]
[106480989,480989,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A409,'4. FY 2019-20'!A:A,0)),\"\")","v":50073},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A409,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO"},14853,14392,null,null,461,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A409,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A409,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A409,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F409*INDEX('4. FY 2019-20'!BB:BB,MATCH(A409,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A409,'4. FY 2019-20'!A:A,0))),0)","v":14853}]
[106481015,481015,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A410,'4. FY 2019-20'!A:A,0)),\"\")","v":54074},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A410,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH VALLEJO"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A410,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A410,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A410,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F410*INDEX('4. FY 2019-20'!BB:BB,MATCH(A410,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A410,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106481094,481094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A411,'4. FY 2019-20'!A:A,0)),\"\")","v":50101},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A411,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SOLANO MEDICAL CENTER"},20845,19864,323,216,436,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A411,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A411,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A411,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F411*INDEX('4. FY 2019-20'!BB:BB,MATCH(A411,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A411,'4. FY 2019-20'!A:A,0))),0)","v":20845}]
[106481357,481357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A412,'4. FY 2019-20'!A:A,0)),\"\")","v":50367},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A412,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHBAY MEDICAL CENTER"},45814,34621,null,10984,209,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A412,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A412,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A412,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F412*INDEX('4. FY 2019-20'!BB:BB,MATCH(A412,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A412,'4. FY 2019-20'!A:A,0))),0)","v":45814}]
[106484044,484044,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A413,'4. FY 2019-20'!A:A,0)),\"\")","v":50767},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A413,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - VACAVILLE"},7406,7053,null,null,353,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A413,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A413,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A413,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F413*INDEX('4. FY 2019-20'!BB:BB,MATCH(A413,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A413,'4. FY 2019-20'!A:A,0))),0)","v":7406}]
[106484062,484062,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A414,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A414,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A414,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A414,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A414,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F414*INDEX('4. FY 2019-20'!BB:BB,MATCH(A414,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A414,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106490964,490964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A415,'4. FY 2019-20'!A:A,0)),\"\")","v":51321},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A415,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALDSBURG DISTRICT HOSPITAL"},5448,2050,43,3288,67,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A415,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A415,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A415,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F415*INDEX('4. FY 2019-20'!BB:BB,MATCH(A415,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A415,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106491001,491001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A416,'4. FY 2019-20'!A:A,0)),\"\")","v":50136},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A416,'4. FY 2019-20'!A:A,0)),\"\")","v":"PETALUMA VALLEY HOSPITAL"},15572,5015,41,10190,325,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A416,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A416,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A416,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F416*INDEX('4. FY 2019-20'!BB:BB,MATCH(A416,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A416,'4. FY 2019-20'!A:A,0))),0)","v":15572}]
[106491064,491064,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A417,'4. FY 2019-20'!A:A,0)),\"\")","v":50174},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A417,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA ROSA MEMORIAL HOSPITAL"},20967,13366,196,6550,853,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A417,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A417,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A417,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F417*INDEX('4. FY 2019-20'!BB:BB,MATCH(A417,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A417,'4. FY 2019-20'!A:A,0))),0)","v":20967}]
[106491076,491076,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A418,'4. FY 2019-20'!A:A,0)),\"\")","v":50090},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A418,'4. FY 2019-20'!A:A,0)),\"\")","v":"SONOMA VALLEY HOSPITAL"},5390,1957,null,3266,167,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A418,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A418,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A418,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F418*INDEX('4. FY 2019-20'!BB:BB,MATCH(A418,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A418,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106491267,491267,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A419,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A419,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A419,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A419,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A419,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F419*INDEX('4. FY 2019-20'!BB:BB,MATCH(A419,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A419,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106491338,491338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A420,'4. FY 2019-20'!A:A,0)),\"\")","v":50385},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A420,'4. FY 2019-20'!A:A,0)),\"\")","v":"SONOMA WEST MEDICAL CENTER"},2320,526,null,1728,66,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A420,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A420,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A420,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F420*INDEX('4. FY 2019-20'!BB:BB,MATCH(A420,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A420,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106494019,494019,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A421,'4. FY 2019-20'!A:A,0)),\"\")","v":50690},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A421,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA ROSA"},9504,9191,null,null,313,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A421,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A421,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A421,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F421*INDEX('4. FY 2019-20'!BB:BB,MATCH(A421,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A421,'4. FY 2019-20'!A:A,0))),0)","v":9504}]
[106494048,494048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A422,'4. FY 2019-20'!A:A,0)),\"\")","v":54151},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A422,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A422,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A422,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A422,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F422*INDEX('4. FY 2019-20'!BB:BB,MATCH(A422,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A422,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106494106,494106,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A423,'4. FY 2019-20'!A:A,0)),\"\")","v":50291},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A423,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SANTA ROSA REGIONAL HOSPITAL"},13780,12687,167,517,407,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A423,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A423,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A423,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F423*INDEX('4. FY 2019-20'!BB:BB,MATCH(A423,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A423,'4. FY 2019-20'!A:A,0))),0)","v":13780}]
[106500852,500852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A424,'4. FY 2019-20'!A:A,0)),\"\")","v":50464},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A424,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOCTORS MEDICAL CENTER - MODESTO"},68355,52821,411,12753,2370,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A424,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A424,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A424,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F424*INDEX('4. FY 2019-20'!BB:BB,MATCH(A424,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A424,'4. FY 2019-20'!A:A,0))),0)","v":68355}]
[106500867,500867,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A425,'4. FY 2019-20'!A:A,0)),\"\")","v":50179},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A425,'4. FY 2019-20'!A:A,0)),\"\")","v":"EMANUEL MEDICAL CENTER"},48169,35204,694,11688,583,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A425,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A425,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A425,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F425*INDEX('4. FY 2019-20'!BB:BB,MATCH(A425,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A425,'4. FY 2019-20'!A:A,0))),0)","v":48169}]
[106500939,500939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A426,'4. FY 2019-20'!A:A,0)),\"\")","v":50557},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A426,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL MODESTO"},31919,29762,423,1300,428,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A426,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A426,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A426,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F426*INDEX('4. FY 2019-20'!BB:BB,MATCH(A426,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A426,'4. FY 2019-20'!A:A,0))),0)","v":31919}]
[106500954,500954,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A427,'4. FY 2019-20'!A:A,0)),\"\")","v":52055},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A427,'4. FY 2019-20'!A:A,0)),\"\")","v":"CENTRAL VALLEY SPECIALTY HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A427,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A427,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A427,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F427*INDEX('4. FY 2019-20'!BB:BB,MATCH(A427,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A427,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106500967,500967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A428,'4. FY 2019-20'!A:A,0)),\"\")","v":50067},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A428,'4. FY 2019-20'!A:A,0)),\"\")","v":"OAK VALLEY DISTRICT HOSPITAL"},30646,12358,null,17666,622,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A428,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A428,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A428,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F428*INDEX('4. FY 2019-20'!BB:BB,MATCH(A428,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A428,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106504038,504038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A429,'4. FY 2019-20'!A:A,0)),\"\")","v":50726},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A429,'4. FY 2019-20'!A:A,0)),\"\")","v":"STANISLAUS SURGICAL HOSPITAL"},11231,null,null,10184,1047,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A429,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A429,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A429,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F429*INDEX('4. FY 2019-20'!BB:BB,MATCH(A429,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A429,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106504079,504079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A430,'4. FY 2019-20'!A:A,0)),\"\")","v":53040},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A430,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A430,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A430,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A430,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F430*INDEX('4. FY 2019-20'!BB:BB,MATCH(A430,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A430,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106504081,504081,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A431,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A431,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A431,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A431,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A431,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F431*INDEX('4. FY 2019-20'!BB:BB,MATCH(A431,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A431,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106514001,514001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A432,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A432,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A432,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A432,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A432,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F432*INDEX('4. FY 2019-20'!BB:BB,MATCH(A432,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A432,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106514030,514030,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A433,'4. FY 2019-20'!A:A,0)),\"\")","v":50766},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A433,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SURGICAL HOSPITAL - NORTH VALLEY"},262,null,null,null,262,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A433,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A433,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A433,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F433*INDEX('4. FY 2019-20'!BB:BB,MATCH(A433,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A433,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106514033,514033,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A434,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A434,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTH VALLEY BEHAVIORAL HEALTH - PHF"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A434,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A434,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A434,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F434*INDEX('4. FY 2019-20'!BB:BB,MATCH(A434,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A434,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106521041,521041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A435,'4. FY 2019-20'!A:A,0)),\"\")","v":50042},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A435,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. ELIZABETH COMMUNITY HOSPITAL"},20785,12100,190,7900,595,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A435,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A435,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A435,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F435*INDEX('4. FY 2019-20'!BB:BB,MATCH(A435,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A435,'4. FY 2019-20'!A:A,0))),0)","v":20785}]
[106531059,531059,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A436,'4. FY 2019-20'!A:A,0)),\"\")","v":51315},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A436,'4. FY 2019-20'!A:A,0)),\"\")","v":"TRINITY HOSPITAL"},1968,1925,11,null,32,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A436,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A436,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A436,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F436*INDEX('4. FY 2019-20'!BB:BB,MATCH(A436,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A436,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106540734,540734,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A437,'4. FY 2019-20'!A:A,0)),\"\")","v":50057},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A437,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAWEAH DELTA MEDICAL CENTER"},76055,68801,1115,null,1057,5082,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A437,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A437,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A437,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F437*INDEX('4. FY 2019-20'!BB:BB,MATCH(A437,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A437,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106540798,540798,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A438,'4. FY 2019-20'!A:A,0)),\"\")","v":50261},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A438,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VIEW MEDICAL CENTER"},43896,18323,569,21004,859,3141,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A438,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A438,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A438,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F438*INDEX('4. FY 2019-20'!BB:BB,MATCH(A438,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A438,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106540816,540816,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A439,'4. FY 2019-20'!A:A,0)),\"\")","v":50359},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A439,'4. FY 2019-20'!A:A,0)),\"\")","v":"TULARE REGIONAL MEDICAL CENTER"},29217,12992,352,14906,967,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A439,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A439,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A439,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F439*INDEX('4. FY 2019-20'!BB:BB,MATCH(A439,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A439,'4. FY 2019-20'!A:A,0))),0)","v":29217}]
[106541123,541123,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A440,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A440,'4. FY 2019-20'!A:A,0)),\"\")","v":""},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A440,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A440,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A440,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F440*INDEX('4. FY 2019-20'!BB:BB,MATCH(A440,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A440,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106554011,554011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A441,'4. FY 2019-20'!A:A,0)),\"\")","v":50335},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A441,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH SONORA - GREENLEY"},26175,9309,64,16014,788,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A441,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A441,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A441,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F441*INDEX('4. FY 2019-20'!BB:BB,MATCH(A441,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A441,'4. FY 2019-20'!A:A,0))),0)","v":26175}]
[106560203,560203,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A442,'4. FY 2019-20'!A:A,0)),\"\")","v":54077},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A442,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA VISTA DEL MAR HOSPITAL"},0,null,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A442,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A442,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A442,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F442*INDEX('4. FY 2019-20'!BB:BB,MATCH(A442,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A442,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106560473,560473,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A443,'4. FY 2019-20'!A:A,0)),\"\")","v":50394},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A443,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA"},26522,9266,null,14557,2697,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A443,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A443,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A443,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F443*INDEX('4. FY 2019-20'!BB:BB,MATCH(A443,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A443,'4. FY 2019-20'!A:A,0))),0)","v":26522}]
[106560481,560481,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A444,'4. FY 2019-20'!A:A,0)),\"\")","v":50159},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A444,'4. FY 2019-20'!A:A,0)),\"\")","v":"VENTURA COUNTY MEDICAL CENTER"},130401,20524,null,107606,2271,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A444,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A444,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A444,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F444*INDEX('4. FY 2019-20'!BB:BB,MATCH(A444,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A444,'4. FY 2019-20'!A:A,0))),0)","v":0}]
[106560492,560492,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A445,'4. FY 2019-20'!A:A,0)),\"\")","v":50549},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A445,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ROBLES HOSPITAL AND MEDICAL CENTER"},{"$f":"SUM(G445:K445)","v":12580},10465,null,2042,73,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A445,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A445,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A445,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F445*INDEX('4. FY 2019-20'!BB:BB,MATCH(A445,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A445,'4. FY 2019-20'!A:A,0))),0)","v":12580}]
[106560501,560501,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A446,'4. FY 2019-20'!A:A,0)),\"\")","v":51334},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A446,'4. FY 2019-20'!A:A,0)),\"\")","v":"OJAI VALLEY COMMUNITY HOSPITAL"},{"$f":"SUM(G446:K446)","v":4886},2254,null,2570,62,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A446,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A446,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A446,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F446*INDEX('4. FY 2019-20'!BB:BB,MATCH(A446,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A446,'4. FY 2019-20'!A:A,0))),0)","v":4886}]
[106560508,560508,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A447,'4. FY 2019-20'!A:A,0)),\"\")","v":50616},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A447,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOHN'S PLEASANT VALLEY HOSPITAL"},{"$f":"SUM(G447:K447)","v":7379},4812,58,2489,18,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A447,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A447,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A447,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F447*INDEX('4. FY 2019-20'!BB:BB,MATCH(A447,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A447,'4. FY 2019-20'!A:A,0))),0)","v":7379}]
[106560525,560525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A448,'4. FY 2019-20'!A:A,0)),\"\")","v":50236},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A448,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH SIMI VALLEY"},{"$f":"SUM(G448:K448)","v":15361},9839,78,5419,25,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A448,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A448,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A448,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F448*INDEX('4. FY 2019-20'!BB:BB,MATCH(A448,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A448,'4. FY 2019-20'!A:A,0))),0)","v":15361}]
[106560529,560529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A449,'4. FY 2019-20'!A:A,0)),\"\")","v":50082},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A449,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOHN'S REGIONAL MEDICAL CENTER"},26455,19592,267,6240,354,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A449,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A449,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A449,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F449*INDEX('4. FY 2019-20'!BB:BB,MATCH(A449,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A449,'4. FY 2019-20'!A:A,0))),0)","v":26455}]
[106571086,571086,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A450,'4. FY 2019-20'!A:A,0)),\"\")","v":50127},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A450,'4. FY 2019-20'!A:A,0)),\"\")","v":"WOODLAND MEMORIAL HOSPITAL"},27710,9613,158,15921,1994,24,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A450,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A450,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A450,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F450*INDEX('4. FY 2019-20'!BB:BB,MATCH(A450,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A450,'4. FY 2019-20'!A:A,0))),0)","v":27710}]
[106574010,574010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A451,'4. FY 2019-20'!A:A,0)),\"\")","v":50537},"2016-12-31",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A451,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER DAVIS HOSPITAL"},10137,9495,53,132,454,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A451,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A451,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A451,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F451*INDEX('4. FY 2019-20'!BB:BB,MATCH(A451,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A451,'4. FY 2019-20'!A:A,0))),0)","v":10137}]
[106580996,{"$f":"A452-106000000","v":580996},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A452,'4. FY 2019-20'!A:A,0)),\"\")","v":50133},"2016-06-30",{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A452,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIDEOUT MEMORIAL HOSPITAL"},23558,11842,466,10289,949,12,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A452,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A452,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A452,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F452*INDEX('4. FY 2019-20'!BB:BB,MATCH(A452,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A452,'4. FY 2019-20'!A:A,0))),0)","v":23558}]
[null,null,null,null,null,null,{"$f":"SUM(G7:G452)","v":4657026},60752,2327672,229201,85092,5747694]

{"sheet":"14. CY2016 MEDI-CAL FFS DAYS","index":20,"n_rows":384,"n_cols":30,"rows_kept":384,"cut":false,"hidden":false,"merged":[]}
["Source: Inpatient Days from Provider Claims Data  (warehouse/CAMMIS)."]
["Last updated ","2019-04-05"]
["Retrieval date","2019-04-05"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X7:X384)","v":1270201},{"$f":"SUM(Y7:Y384)","v":531931}]
["OSHPD ID","OSHPD ID SHORT","MEDICARE ID ","HOSPITAL","TOTAL DAYS","TOTAL DAYS LESS WELL BABY","MED/SURG DAYS","ADMIN DAYS","PSYCH DAYS","WELL-BABY DAYS","OB/PERINATAL DAYS","NURSERY DAYS","PEDIATRIC DAYS","PEDIATRIC ICU DAYS","ICU/CCU DAYS","NEONATAL ICU DAYS","BURN DAYS","REHAB DAYS","OTHER DAYS","TOTAL DAYS","TOTAL INTENSIVE CARE DAYS","% ICU","DAYS FOR PATIENTS ENROLLED IN HEALTH PLANS","TOTAL DAYS FOR INPATIENT PAYMENTS","2016 DOS MEDI-CAL FFS CARVE OUT DAYS"]
[106010735,{"$f":"A7-106000000","v":10735},{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A7,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50211},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A7,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALAMEDA HOSPITAL"},{"$f":"SUM(G7:S7)","v":1194},{"$f":"E7-J7","v":1194},976,null,null,null,null,null,null,null,218,null,null,null,null,{"$f":"SUM(G7:S7)","v":1194},{"$f":"N7+O7+P7+Q7","v":218},{"$f":"IF(ISERROR(U7/F7),0,U7/F7)","v":0.18257956448911222},0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A7,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A7,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A7,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E7-$I7)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A7,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A7,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A7,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A7,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A7,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W7)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A7,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A7,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106010739,{"$f":"A8-106000000","v":10739},{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A8,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A8,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS"},{"$f":"SUM(G8:S8)","v":14185},11608,2189,28,null,2577,4330,4011,null,null,393,657,null,null,null,{"$f":"SUM(G8:S8)","v":14185},{"$f":"N8+O8+P8+Q8","v":1050},9.0454858718125433E-2,3127,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A8,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A8,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A8,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E8-$I8)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A8,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A8,'4. FY 2019-20'!A:A,0))),0)","v":14185},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A8,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A8,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A8,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W8)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A8,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A8,'4. FY 2019-20'!A:A,0)),0)","v":3127}]
[106010776,10776,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A9,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A9,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND"},10221,10221,1005,null,null,null,null,2923,3303,971,36,1755,null,228,null,{"$f":"SUM(G9:S9)","v":10221},2762,0.27022796203893945,14520,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A9,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A9,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A9,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E9-$I9)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A9,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A9,'4. FY 2019-20'!A:A,0))),0)","v":10221},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A9,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A9,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A9,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W9)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A9,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A9,'4. FY 2019-20'!A:A,0)),0)","v":14520}]
[106010811,10811,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A10,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A10,'4. FY 2019-20'!A:A,0)),\"\")","v":""},19596,18587,10506,1924,null,1009,1778,762,null,null,1848,null,null,1769,null,19596,1848,9.9424328831979339E-2,355,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A10,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A10,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A10,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E10-$I10)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A10,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A10,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A10,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A10,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A10,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W10)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A10,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A10,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106014326,14326,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A11,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50075},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A11,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - OAKLAND"},1551,1502,1003,null,null,49,73,183,55,10,178,null,null,null,null,1551,188,0.12516644474034622,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A11,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A11,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A11,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E11-$I11)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A11,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A11,'4. FY 2019-20'!A:A,0))),0)","v":1551},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A11,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A11,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A11,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W11)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A11,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A11,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106014132,14132,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A12,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A12,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FREMONT"},126,126,107,null,null,null,null,null,null,null,19,null,null,null,null,126,19,0.15079365079365079,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A12,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A12,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A12,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E12-$I12)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A12,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A12,'4. FY 2019-20'!A:A,0))),0)","v":126},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A12,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A12,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A12,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W12)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A12,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A12,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106010887,10887,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A13,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52034},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A13,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA"},1983,1983,1893,null,null,null,null,null,null,null,90,null,null,null,null,1983,90,4.5385779122541603E-2,92,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A13,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A13,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A13,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E13-$I13)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A13,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A13,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A13,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A13,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A13,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W13)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A13,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A13,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106010937,10937,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A14,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50043},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A14,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE"},5287,5287,3464,340,320,0,0,0,0,0,473,0,0,690,0,5287,473,8.9464724796671086E-2,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A14,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A14,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A14,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E14-$I14)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A14,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A14,'4. FY 2019-20'!A:A,0))),0)","v":4967},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A14,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A14,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A14,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W14)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A14,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A14,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106010967,10967,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A15,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50002},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A15,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. ROSE HOSPITAL"},4776,4138,2775,149,null,638,732,5,null,null,477,null,null,null,null,4776,477,0.1152730787820203,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A15,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A15,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A15,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E15-$I15)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A15,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A15,'4. FY 2019-20'!A:A,0))),0)","v":4776},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A15,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A15,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A15,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W15)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A15,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A15,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106014050,14050,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A16,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50283},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A16,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEYCARE MEDICAL CENTER"},2190,1838,947,null,null,352,407,98,18,null,368,null,null,null,null,2190,{"$f":"N16+O16+P16+Q16","v":368},0.20021762785636563,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A16,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A16,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A16,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E16-$I16)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A16,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A16,'4. FY 2019-20'!A:A,0))),0)","v":2190},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A16,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A16,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A16,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W16)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A16,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A16,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106010987,10987,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A17,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50195},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A17,'4. FY 2019-20'!A:A,0)),\"\")","v":"WASHINGTON HOSPITAL - FREMONT"},4808,4645,3351,null,null,163,181,120,25,null,901,67,null,null,null,4808,968,0.20839612486544673,91,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A17,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A17,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A17,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E17-$I17)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A17,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A17,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A17,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A17,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A17,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W17)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A17,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A17,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106014034,14034,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A18,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54110},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A18,'4. FY 2019-20'!A:A,0)),\"\")","v":"FREMONT HOSPITAL"},1110,1110,null,119,991,null,null,null,null,null,null,null,null,null,null,1110,0,0,3882,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A18,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A18,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A18,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E18-$I18)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A18,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A18,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A18,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A18,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A18,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W18)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A18,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A18,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106014233,14233,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A19,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50488},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A19,'4. FY 2019-20'!A:A,0)),\"\")","v":"EDEN MEDICAL CENTER"},4425,4063,2522,null,null,362,490,147,null,null,904,null,null,null,null,4425,904,0.22249569283780457,46,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A19,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A19,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A19,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E19-$I19)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A19,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A19,'4. FY 2019-20'!A:A,0))),0)","v":4425},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A19,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A19,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A19,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W19)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A19,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A19,'4. FY 2019-20'!A:A,0)),0)","v":46}]
[106014337,14337,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A20,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50777},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A20,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN LEANDRO"},265,234,116,null,null,31,48,43,null,null,27,null,null,null,null,265,27,0.11538461538461539,135,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A20,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A20,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A20,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E20-$I20)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A20,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A20,'4. FY 2019-20'!A:A,0))),0)","v":265},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A20,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A20,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A20,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W20)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A20,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A20,'4. FY 2019-20'!A:A,0)),0)","v":135}]
[106034002,34002,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A21,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50014},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A21,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER AMADOR HOSPITAL"},392,319,199,null,null,73,76,1,null,null,43,null,null,null,null,392,43,0.13479623824451412,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A21,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A21,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A21,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E21-$I21)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A21,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A21,'4. FY 2019-20'!A:A,0))),0)","v":392},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A21,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A21,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A21,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W21)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A21,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A21,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106040802,40802,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A22,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51311},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A22,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORCHARD HOSPITAL"},83,83,50,null,null,null,null,null,null,null,33,null,null,null,null,83,33,0.39759036144578314,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A22,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A22,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A22,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E22-$I22)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A22,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A22,'4. FY 2019-20'!A:A,0))),0)","v":83},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A22,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A22,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A22,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W22)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A22,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A22,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106040875,40875,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A23,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50225},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A23,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH FEATHER RIVER"},1021,786,358,null,null,235,237,75,1,null,107,null,null,null,8,1021,107,0.13613231552162849,15,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A23,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A23,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A23,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E23-$I23)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A23,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A23,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A23,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A23,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A23,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W23)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A23,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A23,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106040937,40937,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A24,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50030},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A24,'4. FY 2019-20'!A:A,0)),\"\")","v":"OROVILLE HOSPITAL"},2760,2646,2276,null,null,114,72,20,null,null,278,null,null,null,null,2760,278,0.10506424792139078,74,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A24,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A24,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A24,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E24-$I24)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A24,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A24,'4. FY 2019-20'!A:A,0))),0)","v":2760},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A24,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A24,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A24,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W24)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A24,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A24,'4. FY 2019-20'!A:A,0)),0)","v":74}]
[106040962,40962,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A25,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50039},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A25,'4. FY 2019-20'!A:A,0)),\"\")","v":"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS"},5359,4978,3153,234,null,381,484,182,126,null,390,3,null,406,null,5359,393,7.8947368421052627E-2,215,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A25,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A25,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A25,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E25-$I25)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A25,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A25,'4. FY 2019-20'!A:A,0))),0)","v":5359},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A25,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A25,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A25,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W25)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A25,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A25,'4. FY 2019-20'!A:A,0)),0)","v":215}]
[106050932,50932,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A26,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51332},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A26,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARK TWAIN MEDICAL CENTER"},107,107,86,null,null,null,null,null,null,null,21,null,null,null,null,107,21,0.19626168224299065,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A26,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A26,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A26,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E26-$I26)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A26,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A26,'4. FY 2019-20'!A:A,0))),0)","v":107},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A26,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A26,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A26,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W26)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A26,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A26,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106060870,60870,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A27,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50434},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A27,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLUSA REGIONAL MEDICAL CENTER"},39,19,null,null,null,20,17,null,null,null,2,null,null,null,null,39,2,0.10526315789473684,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A27,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A27,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A27,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E27-$I27)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A27,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A27,'4. FY 2019-20'!A:A,0))),0)","v":39},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A27,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A27,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A27,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W27)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A27,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A27,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106070924,70924,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A28,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50276},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A28,'4. FY 2019-20'!A:A,0)),\"\")","v":"CONTRA COSTA REGIONAL MEDICAL CENTER"},10530,8524,2729,2450,null,2006,2497,444,null,null,404,null,null,null,null,10530,404,4.7395588925387144E-2,-7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A28,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A28,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A28,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E28-$I28)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A28,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A28,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A28,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A28,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A28,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W28)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A28,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A28,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106070934,70934,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A29,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50523},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A29,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER DELTA MEDICAL CENTER"},3356,2937,1978,null,null,419,409,186,56,null,308,null,null,null,null,3356,308,0.10486891385767791,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A29,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A29,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A29,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E29-$I29)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A29,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A29,'4. FY 2019-20'!A:A,0))),0)","v":3356},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A29,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A29,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A29,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W29)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A29,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A29,'4. FY 2019-20'!A:A,0)),0)","v":1}]
[106070988,70988,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A30,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50180},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A30,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - WALNUT CREEK"},5386,5296,3179,null,null,90,173,675,221,null,878,37,null,133,null,5386,915,0.17277190332326284,1562,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A30,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A30,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A30,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E30-$I30)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A30,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A30,'4. FY 2019-20'!A:A,0))),0)","v":5386},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A30,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A30,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A30,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W30)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A30,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A30,'4. FY 2019-20'!A:A,0)),0)","v":1562}]
[106070990,70990,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A31,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50072},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A31,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WALNUT CREEK"},1006,964,179,null,null,42,50,648,29,null,58,null,null,null,null,1006,58,6.0165975103734441E-2,177,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A31,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A31,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A31,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E31-$I31)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A31,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A31,'4. FY 2019-20'!A:A,0))),0)","v":1006},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A31,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A31,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A31,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W31)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A31,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A31,'4. FY 2019-20'!A:A,0)),0)","v":177}]
[106071018,71018,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A32,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50496},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A32,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS"},3131,3131,2808,null,null,null,null,null,null,null,323,null,null,null,null,3131,323,0.10316192909613542,39,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A32,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A32,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A32,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E32-$I32)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A32,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A32,'4. FY 2019-20'!A:A,0))),0)","v":3131},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A32,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A32,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A32,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W32)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A32,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A32,'4. FY 2019-20'!A:A,0)),0)","v":39}]
[106074017,74017,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A33,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50689},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A33,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN RAMON REGIONAL MEDICAL CENTER"},341,329,266,null,null,12,9,null,null,null,54,null,null,null,null,341,54,0.1641337386018237,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A33,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A33,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A33,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E33-$I33)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A33,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A33,'4. FY 2019-20'!A:A,0))),0)","v":341},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A33,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A33,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A33,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W33)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A33,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A33,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106074039,74039,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A34,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A34,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR BEHAVIORAL HEALTH CENTER"},1090,1090,null,null,1090,null,null,null,null,null,null,null,null,null,null,1090,0,0,3371,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A34,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A34,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A34,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E34-$I34)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A34,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A34,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A34,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A34,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A34,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W34)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A34,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A34,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106074097,74097,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A35,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50760},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A35,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ANTIOCH"},265,224,121,null,null,41,55,24,null,null,24,null,null,null,null,265,24,0.10714285714285714,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A35,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A35,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A35,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E35-$I35)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A35,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A35,'4. FY 2019-20'!A:A,0))),0)","v":265},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A35,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A35,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A35,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W35)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A35,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A35,'4. FY 2019-20'!A:A,0)),0)","v":1}]
[106084001,84001,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A36,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50417},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A36,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER COAST HOSPITAL"},207,163,90,null,null,44,40,6,null,null,27,null,null,null,null,207,27,0.16564417177914109,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A36,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A36,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A36,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E36-$I36)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A36,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A36,'4. FY 2019-20'!A:A,0))),0)","v":207},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A36,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A36,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A36,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W36)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A36,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A36,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106090793,90793,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A37,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50352},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A37,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARTON MEMORIAL HOSPITAL"},992,671,389,null,null,321,149,44,null,null,89,null,null,null,null,992,89,0.13263785394932937,11,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A37,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A37,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A37,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E37-$I37)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A37,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A37,'4. FY 2019-20'!A:A,0))),0)","v":992},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A37,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A37,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A37,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W37)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A37,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A37,'4. FY 2019-20'!A:A,0)),0)","v":11}]
[106090933,90933,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A38,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50254},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A38,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARSHALL MEDICAL CENTER"},1307,1086,798,null,null,221,188,15,null,null,85,null,null,null,null,1307,85,7.8268876611418042E-2,19,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A38,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A38,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A38,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E38-$I38)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A38,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A38,'4. FY 2019-20'!A:A,0))),0)","v":1307},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A38,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A38,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A38,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W38)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A38,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A38,'4. FY 2019-20'!A:A,0)),0)","v":19}]
[106100005,100005,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A39,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50492},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A39,'4. FY 2019-20'!A:A,0)),\"\")","v":"CLOVIS COMMUNITY MEDICAL CENTER"},4668,3478,1959,null,null,1190,925,395,null,null,195,4,null,null,null,4668,199,5.7216791259344452E-2,703,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A39,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A39,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A39,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E39-$I39)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A39,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A39,'4. FY 2019-20'!A:A,0))),0)","v":4668},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A39,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A39,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A39,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W39)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A39,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A39,'4. FY 2019-20'!A:A,0)),0)","v":703}]
[106100697,100697,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A40,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50397},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A40,'4. FY 2019-20'!A:A,0)),\"\")","v":"COALINGA REGIONAL MEDICAL CENTER"},47,47,47,null,null,null,null,null,null,null,null,null,null,null,null,47,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A40,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A40,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A40,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E40-$I40)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A40,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A40,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A40,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A40,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A40,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W40)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A40,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A40,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106100717,100717,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A41,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50060},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A41,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO"},40726,38435,19969,220,2633,2291,2765,3949,535,117,3032,3447,552,1216,null,40726,7148,0.1859763236633277,22721,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A41,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A41,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A41,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E41-$I41)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A41,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A41,'4. FY 2019-20'!A:A,0))),0)","v":38093},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A41,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A41,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A41,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W41)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A41,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A41,'4. FY 2019-20'!A:A,0)),0)","v":22721},null,null,null,null,{"$f":"SUM(G41:S41)-I41","v":38093}]
[106100797,100797,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A42,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50192},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A42,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH REEDLEY"},1470,838,173,null,null,632,665,null,null,null,null,null,null,null,null,1470,0,0,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A42,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A42,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A42,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E42-$I42)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A42,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A42,'4. FY 2019-20'!A:A,0))),0)","v":1470},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A42,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A42,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A42,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W42)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A42,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A42,'4. FY 2019-20'!A:A,0)),0)","v":3}]
[106100899,100899,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A43,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50093},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A43,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. AGNES MEDICAL CENTER"},7497,6771,4318,397,null,726,1237,21,null,null,798,null,null,null,null,7497,798,0.1178555604785113,9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A43,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A43,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A43,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E43-$I43)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A43,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A43,'4. FY 2019-20'!A:A,0))),0)","v":7497},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A43,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A43,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A43,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W43)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A43,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A43,'4. FY 2019-20'!A:A,0)),0)","v":9}]
[106104023,104023,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A44,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A44,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL"},319,319,null,15,null,null,null,null,null,null,null,null,null,304,null,319,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A44,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A44,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A44,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E44-$I44)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A44,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A44,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A44,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A44,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A44,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W44)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A44,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A44,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106104047,104047,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A45,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50708},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A45,'4. FY 2019-20'!A:A,0)),\"\")","v":"FRESNO SURGICAL HOSPITAL"},1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A45,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A45,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A45,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E45-$I45)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A45,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A45,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A45,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A45,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A45,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W45)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A45,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A45,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106104062,104062,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A46,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50710},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A46,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FRESNO"},349,329,223,null,null,20,29,54,null,null,23,null,null,null,null,349,23,6.9908814589665649E-2,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A46,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A46,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A46,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E46-$I46)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A46,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A46,'4. FY 2019-20'!A:A,0))),0)","v":349},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A46,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A46,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A46,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W46)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A46,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A46,'4. FY 2019-20'!A:A,0)),0)","v":3}]
[106110889,110889,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A47,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51306},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A47,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENN MEDICAL CENTER"},21,21,21,null,null,null,null,null,null,null,null,null,null,null,null,21,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A47,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A47,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A47,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E47-$I47)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A47,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A47,'4. FY 2019-20'!A:A,0))),0)","v":21},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A47,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A47,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A47,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W47)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A47,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A47,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106121002,121002,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A48,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50028},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A48,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAD RIVER COMMUNITY HOSPITAL"},674,534,320,null,null,140,160,3,null,null,51,null,null,null,null,674,51,9.5505617977528087E-2,9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A48,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A48,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A48,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E48-$I48)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A48,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A48,'4. FY 2019-20'!A:A,0))),0)","v":674},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A48,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A48,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A48,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W48)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A48,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A48,'4. FY 2019-20'!A:A,0)),0)","v":9}]
[106121031,121031,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A49,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A49,'4. FY 2019-20'!A:A,0)),\"\")","v":"JEROLD PHELPS COMMUNITY HOSPITAL"},3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A49,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A49,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A49,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E49-$I49)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A49,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A49,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A49,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A49,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A49,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W49)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A49,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A49,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106121051,121051,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A50,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51318},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A50,'4. FY 2019-20'!A:A,0)),\"\")","v":"REDWOOD MEMORIAL HOSPITAL"},288,217,106,null,null,71,86,1,null,null,24,null,null,null,null,288,24,0.11059907834101383,12,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A50,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A50,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A50,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E50-$I50)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A50,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A50,'4. FY 2019-20'!A:A,0))),0)","v":288},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A50,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A50,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A50,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W50)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A50,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A50,'4. FY 2019-20'!A:A,0)),0)","v":12}]
[106121080,121080,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A51,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A51,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - EUREKA"},1732,1665,1219,null,null,67,95,36,null,null,157,89,null,69,null,1732,246,0.14774774774774774,44,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A51,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A51,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A51,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E51-$I51)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A51,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A51,'4. FY 2019-20'!A:A,0))),0)","v":1732},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A51,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A51,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A51,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W51)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A51,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A51,'4. FY 2019-20'!A:A,0)),0)","v":44}]
[106130699,130699,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A52,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50045},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A52,'4. FY 2019-20'!A:A,0)),\"\")","v":"EL CENTRO REGIONAL MEDICAL CENTER"},2563,2292,1794,null,null,271,273,null,79,null,146,null,null,null,null,2563,146,6.3699825479930194E-2,7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A52,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A52,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A52,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E52-$I52)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A52,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A52,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A52,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A52,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A52,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W52)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A52,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A52,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106130760,130760,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A53,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50342},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A53,'4. FY 2019-20'!A:A,0)),\"\")","v":"PIONEERS MEMORIAL HEALTHCARE DISTRICT"},2605,2210,888,null,null,395,572,304,280,null,166,null,null,null,null,2605,166,7.5113122171945698E-2,67,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A53,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A53,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A53,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E53-$I53)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A53,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A53,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A53,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A53,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A53,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W53)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A53,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A53,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106141273,141273,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A54,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51324},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A54,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHERN INYO HOSPITAL"},296,237,135,null,null,59,66,8,3,null,25,null,null,null,null,296,25,0.10548523206751055,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A54,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A54,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A54,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E54-$I54)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A54,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A54,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A54,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A54,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A54,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W54)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A54,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A54,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106150706,150706,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A55,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50608},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A55,'4. FY 2019-20'!A:A,0)),\"\")","v":"DELANO REGIONAL MEDICAL CENTER"},2230,1803,980,null,null,427,564,88,null,null,171,null,null,null,null,2230,171,9.4841930116472545E-2,13,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A55,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A55,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A55,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E55-$I55)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A55,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A55,'4. FY 2019-20'!A:A,0))),0)","v":2230},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A55,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A55,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A55,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W55)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A55,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A55,'4. FY 2019-20'!A:A,0)),0)","v":13}]
[106150722,150722,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A56,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50036},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A56,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD MEMORIAL HOSPITAL"},7012,6350,2447,null,null,662,723,1130,533,140,434,931,12,null,null,7012,1517,0.23889763779527559,5811,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A56,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A56,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A56,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E56-$I56)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A56,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A56,'4. FY 2019-20'!A:A,0))),0)","v":7012},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A56,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A56,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A56,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W56)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A56,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A56,'4. FY 2019-20'!A:A,0)),0)","v":5811}]
[106150737,150737,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A57,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51314},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A57,'4. FY 2019-20'!A:A,0)),\"\")","v":"KERN VALLEY HOSPITAL DISTRICT"},73,73,73,null,null,null,null,null,null,null,null,null,null,null,null,73,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A57,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A57,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A57,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E57-$I57)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A57,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A57,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A57,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A57,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A57,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W57)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A57,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A57,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106150761,150761,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A58,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50295},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A58,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY HOSPITAL - BAKERSFIELD"},3687,3285,2457,null,null,402,272,170,null,null,369,17,null,null,null,3687,386,0.11750380517503806,367,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A58,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A58,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A58,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E58-$I58)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A58,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A58,'4. FY 2019-20'!A:A,0))),0)","v":3687},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A58,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A58,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A58,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W58)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A58,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A58,'4. FY 2019-20'!A:A,0)),0)","v":367}]
[106150775,150775,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A59,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50257},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A59,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - BAKERSFIELD"},1213,1213,566,2,645,null,null,null,null,null,null,null,null,null,null,1213,0,0,1871,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A59,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A59,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A59,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E59-$I59)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A59,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A59,'4. FY 2019-20'!A:A,0))),0)","v":568},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A59,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A59,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A59,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W59)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A59,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A59,'4. FY 2019-20'!A:A,0)),0)","v":1871}]
[106150782,150782,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A60,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51333},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A60,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIDGECREST REGIONAL HOSPITAL"},1607,1299,869,null,null,308,332,3,null,null,88,7,null,null,null,1607,95,7.3133179368745194E-2,4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A60,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A60,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A60,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E60-$I60)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A60,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A60,'4. FY 2019-20'!A:A,0))),0)","v":1607},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A60,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A60,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A60,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W60)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A60,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A60,'4. FY 2019-20'!A:A,0)),0)","v":4}]
[106150788,150788,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A61,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50455},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A61,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH BAKERSFIELD"},6012,5358,3647,null,null,654,871,41,109,null,507,126,57,null,null,6012,690,0.12877939529675253,378,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A61,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A61,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A61,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E61-$I61)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A61,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A61,'4. FY 2019-20'!A:A,0))),0)","v":6012},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A61,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A61,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A61,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W61)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A61,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A61,'4. FY 2019-20'!A:A,0)),0)","v":378}]
[106154022,154022,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A62,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53031},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A62,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL"},829,829,null,null,null,null,null,null,null,null,null,null,null,829,null,829,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A62,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A62,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A62,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E62-$I62)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A62,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A62,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A62,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A62,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A62,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W62)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A62,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A62,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106154044,154044,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A63,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54155},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A63,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL"},-165,-165,null,2,-167,null,null,null,null,null,null,null,null,null,null,-165,0,0,1041,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A63,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A63,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A63,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E63-$I63)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A63,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A63,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A63,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A63,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A63,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W63)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A63,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A63,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106154101,154101,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A64,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50724},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A64,'4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD HEART HOSPITAL"},286,286,242,null,null,null,null,null,null,null,44,null,null,null,null,286,44,0.15384615384615385,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A64,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A64,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A64,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E64-$I64)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A64,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A64,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A64,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A64,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A64,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W64)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A64,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A64,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106164029,164029,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A65,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50121},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A65,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH HANFORD"},5322,4575,3460,null,null,747,876,null,5,null,234,null,null,null,null,5322,234,5.1147540983606556E-2,12,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A65,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A65,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A65,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E65-$I65)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A65,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A65,'4. FY 2019-20'!A:A,0))),0)","v":5322},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A65,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A65,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A65,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W65)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A65,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A65,'4. FY 2019-20'!A:A,0)),0)","v":12}]
[106171049,171049,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A66,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51317},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A66,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH CLEARLAKE"},241,194,111,null,null,47,55,null,1,null,27,null,null,null,null,241,27,0.13917525773195877,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A66,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A66,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A66,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E66-$I66)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A66,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A66,'4. FY 2019-20'!A:A,0))),0)","v":241},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A66,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A66,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A66,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W66)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A66,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A66,'4. FY 2019-20'!A:A,0)),0)","v":2}]
[106171395,171395,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A67,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51329},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A67,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER LAKESIDE HOSPITAL"},328,244,136,null,null,84,86,null,null,null,22,null,null,null,null,328,22,9.0163934426229511E-2,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A67,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A67,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A67,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E67-$I67)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A67,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A67,'4. FY 2019-20'!A:A,0))),0)","v":328},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A67,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A67,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A67,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W67)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A67,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A67,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106184008,184008,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A68,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51320},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A68,'4. FY 2019-20'!A:A,0)),\"\")","v":"BANNER LASSEN MEDICAL CENTER"},126,90,49,null,null,36,37,3,1,null,null,null,null,null,null,126,0,0,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A68,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A68,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A68,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E68-$I68)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A68,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A68,'4. FY 2019-20'!A:A,0))),0)","v":126},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A68,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A68,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A68,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W68)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A68,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A68,'4. FY 2019-20'!A:A,0)),0)","v":2}]
[106190017,190017,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A69,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50281},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A69,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALHAMBRA HOSPITAL MEDICAL CENTER"},1156,1156,838,115,null,null,null,null,null,null,133,null,null,70,null,1156,133,0.11505190311418685,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A69,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A69,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A69,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E69-$I69)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A69,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A69,'4. FY 2019-20'!A:A,0))),0)","v":1156},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A69,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A69,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A69,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W69)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A69,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A69,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190020,190020,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A70,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A70,'4. FY 2019-20'!A:A,0)),\"\")","v":"BHC ALHAMBRA HOSPITAL"},1760,{"$f":"E70-J70","v":1760},null,null,1760,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G70:S70)","v":1760},0,{"$f":"IF(ISERROR(U70/F70),0,U70/F70)","v":0},5589,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A70,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A70,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A70,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E70-$I70)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A70,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A70,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A70,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A70,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A70,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W70)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A70,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A70,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190034,{"$f":"A71-106000000","v":190034},{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A71,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50056},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A71,'4. FY 2019-20'!A:A,0)),\"\")","v":"ANTELOPE VALLEY HOSPITAL"},{"$f":"SUM(G71:S71)","v":13317},11411,5261,10,598,1906,2303,795,419,null,983,1042,null,null,null,13317,{"$f":"N71+O71+P71+Q71","v":2025},0.17746034528086935,3485,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A71,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A71,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A71,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E71-$I71)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A71,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A71,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A71,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A71,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A71,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W71)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A71,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A71,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190049,190049,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A72,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52045},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A72,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - BALDWIN PARK"},60,60,60,null,null,null,null,null,null,null,null,null,null,null,null,60,0,0,163,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A72,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A72,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A72,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E72-$I72)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A72,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A72,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A72,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A72,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A72,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W72)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A72,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A72,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190052,190052,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A73,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52031},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A73,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARLOW RESPIRATORY HOSPITAL"},1468,1468,29,null,null,null,null,null,null,null,1439,null,null,null,null,1468,1439,0.98024523160762944,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A73,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A73,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A73,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E73-$I73)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A73,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A73,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A73,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A73,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A73,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W73)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A73,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A73,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190053,190053,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A74,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50191},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A74,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - LONG BEACH"},13380,11169,5027,null,null,2211,3100,1022,656,null,1026,238,null,100,null,13380,1264,0.11317038230817442,710,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A74,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A74,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A74,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E74-$I74)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A74,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A74,'4. FY 2019-20'!A:A,0))),0)","v":13380},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A74,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A74,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A74,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W74)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A74,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A74,'4. FY 2019-20'!A:A,0)),0)","v":710}]
[106190081,190081,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A75,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50350},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A75,'4. FY 2019-20'!A:A,0)),\"\")","v":"BEVERLY HOSPITAL"},4269,3948,2693,106,null,321,412,36,311,null,390,null,null,null,null,4269,390,9.878419452887538E-2,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A75,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A75,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A75,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E75-$I75)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A75,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A75,'4. FY 2019-20'!A:A,0))),0)","v":4269},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A75,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A75,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A75,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W75)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A75,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A75,'4. FY 2019-20'!A:A,0)),0)","v":6}]
[106190125,190125,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A76,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50149},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A76,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA HOSPITAL MEDICAL CENTER"},22051,19325,9914,3,null,2726,4090,3048,547,null,1723,null,null,null,null,22051,1723,8.9159120310478651E-2,2818,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A76,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A76,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A76,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E76-$I76)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A76,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A76,'4. FY 2019-20'!A:A,0))),0)","v":22051},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A76,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A76,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A76,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W76)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A76,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A76,'4. FY 2019-20'!A:A,0)),0)","v":2818}]
[106190137,190137,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A77,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50782},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A77,'4. FY 2019-20'!A:A,0)),\"\")","v":"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE"},329,329,22,null,null,null,null,null,null,null,3,null,null,304,null,329,3,9.11854103343465E-3,24,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A77,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A77,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A77,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E77-$I77)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A77,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A77,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A77,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A77,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A77,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W77)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A77,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A77,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190148,190148,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A78,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50739},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A78,'4. FY 2019-20'!A:A,0)),\"\")","v":"CENTINELA HOSPITAL MEDICAL CENTER"},6737,6360,4695,null,null,377,501,576,null,null,588,null,null,null,null,6737,588,9.2452830188679239E-2,855,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A78,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A78,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A78,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E78-$I78)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A78,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A78,'4. FY 2019-20'!A:A,0))),0)","v":6737},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A78,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A78,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A78,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W78)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A78,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A78,'4. FY 2019-20'!A:A,0)),0)","v":855}]
[106190159,190159,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A79,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50575},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A79,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER"},1036,1036,885,null,null,null,null,null,null,null,151,null,null,null,null,1036,151,0.14575289575289574,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A79,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A79,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A79,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E79-$I79)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A79,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A79,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A79,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A79,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A79,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W79)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A79,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A79,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190163,190163,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A80,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54069},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A80,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA CHARTER OAK"},1719,1719,null,196,1523,null,null,null,null,null,null,null,null,null,null,1719,0,0,4384,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A80,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A80,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A80,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E80-$I80)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A80,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A80,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A80,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A80,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A80,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W80)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A80,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A80,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190170,190170,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A81,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53302},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A81,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF LOS ANGELES"},33679,33679,2624,null,null,null,null,5735,13540,2498,3663,4933,null,686,null,33679,11094,0.3294040796935776,33122,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A81,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A81,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A81,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E81-$I81)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A81,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A81,'4. FY 2019-20'!A:A,0))),0)","v":33679},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A81,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A81,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A81,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W81)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A81,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A81,'4. FY 2019-20'!A:A,0)),0)","v":33122}]
[106190176,190176,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A82,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50146},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A82,'4. FY 2019-20'!A:A,0)),\"\")","v":"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL"},9506,9506,6700,null,null,null,null,null,296,2,2508,null,null,null,null,9506,2510,0.26404376183463074,2247,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A82,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A82,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A82,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E82-$I82)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A82,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A82,'4. FY 2019-20'!A:A,0))),0)","v":9506},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A82,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A82,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A82,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W82)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A82,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A82,'4. FY 2019-20'!A:A,0)),0)","v":2247}]
[106190184,190184,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A83,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A83,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE HOSPITAL"},1506,1506,null,243,1263,null,null,null,null,null,null,null,null,null,null,1506,0,0,2890,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A83,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A83,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A83,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E83-$I83)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A83,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A83,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A83,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A83,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A83,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W83)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A83,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A83,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190196,190196,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A84,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52050},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A84,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SOUTH BAY"},300,300,277,null,null,null,null,null,null,null,23,null,null,null,null,300,23,7.6666666666666661E-2,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A84,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A84,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A84,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E84-$I84)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A84,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A84,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A84,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A84,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A84,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W84)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A84,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A84,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190197,190197,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A85,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50091},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A85,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF HUNTINGTON PARK"},4143,4143,3401,null,null,null,null,null,null,null,742,null,null,null,null,4143,742,0.17909727250784455,9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A85,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A85,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A85,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E85-$I85)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A85,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A85,'4. FY 2019-20'!A:A,0))),0)","v":4143},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A85,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A85,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A85,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W85)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A85,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A85,'4. FY 2019-20'!A:A,0)),0)","v":9}]
[106190198,190198,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A86,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50663},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A86,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ANGELES COMMUNITY HOSPITAL"},6604,6519,3332,1080,1331,85,94,null,272,null,410,null,null,null,null,6604,410,6.2893081761006289E-2,6360,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A86,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A86,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A86,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E86-$I86)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A86,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A86,'4. FY 2019-20'!A:A,0))),0)","v":5273},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A86,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A86,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A86,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W86)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A86,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A86,'4. FY 2019-20'!A:A,0)),0)","v":6360}]
[106190200,190200,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A87,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50132},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A87,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN GABRIEL VALLEY MEDICAL CENTER"},4302,3223,1072,19,78,1079,1192,573,null,null,263,26,null,null,null,4302,289,8.9668011169717649E-2,603,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A87,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A87,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A87,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E87-$I87)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A87,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A87,'4. FY 2019-20'!A:A,0))),0)","v":4224},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A87,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A87,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A87,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W87)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A87,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A87,'4. FY 2019-20'!A:A,0)),0)","v":603}]
[106190232,190232,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A88,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54053},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A88,'4. FY 2019-20'!A:A,0)),\"\")","v":"DEL AMO HOSPITAL"},3926,3926,null,10,3916,null,null,null,null,null,null,null,null,null,null,3926,0,0,8379,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A88,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A88,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A88,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E88-$I88)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A88,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A88,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A88,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A88,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A88,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W88)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A88,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A88,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190240,190240,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A89,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50581},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A89,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAKEWOOD REGIONAL MEDICAL CENTER"},3611,3611,1682,null,null,null,null,null,null,null,1929,null,null,null,null,3611,1929,0.53420105234007198,45,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A89,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A89,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A89,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E89-$I89)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A89,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A89,'4. FY 2019-20'!A:A,0))),0)","v":3611},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A89,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A89,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A89,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W89)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A89,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A89,'4. FY 2019-20'!A:A,0)),0)","v":45}]
[106190243,190243,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A90,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50393},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A90,'4. FY 2019-20'!A:A,0)),\"\")","v":"PIH HOSPITAL - DOWNEY"},3992,3615,3012,null,null,377,71,223,null,null,307,2,null,null,null,3992,309,8.5477178423236516E-2,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A90,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A90,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A90,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E90-$I90)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A90,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A90,'4. FY 2019-20'!A:A,0))),0)","v":3992},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A90,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A90,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A90,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W90)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A90,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A90,'4. FY 2019-20'!A:A,0)),0)","v":1}]
[106190256,190256,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A91,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50641},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A91,'4. FY 2019-20'!A:A,0)),\"\")","v":"EAST LOS ANGELES DOCTOR'S HOSPITAL"},4463,3780,2323,null,null,683,747,null,262,null,448,null,null,null,null,4463,448,0.11851851851851852,14,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A91,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A91,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A91,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E91-$I91)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A91,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A91,'4. FY 2019-20'!A:A,0))),0)","v":4463},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A91,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A91,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A91,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W91)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A91,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A91,'4. FY 2019-20'!A:A,0)),0)","v":14}]
[106190280,190280,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A92,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50158},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A92,'4. FY 2019-20'!A:A,0)),\"\")","v":"ENCINO HOSPITAL MEDICAL CENTER"},434,434,411,null,null,null,null,null,null,null,23,null,null,null,null,434,23,5.2995391705069124E-2,7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A92,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A92,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A92,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E92-$I92)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A92,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A92,'4. FY 2019-20'!A:A,0))),0)","v":434},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A92,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A92,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A92,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W92)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A92,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A92,'4. FY 2019-20'!A:A,0)),0)","v":7}]
[106190298,190298,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A93,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50597},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A93,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOOTHILL PRESBYTERIAN HOSPITAL"},2067,1759,998,8,null,308,336,null,null,null,417,null,null,null,null,2067,417,0.23706651506537807,9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A93,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A93,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A93,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E93-$I93)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A93,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A93,'4. FY 2019-20'!A:A,0))),0)","v":2067},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A93,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A93,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A93,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W93)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A93,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A93,'4. FY 2019-20'!A:A,0)),0)","v":9}]
[106190305,190305,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A94,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A94,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - LOS ANGELES"},1228,1228,1086,null,null,null,null,null,null,null,142,null,null,null,null,1228,142,0.11563517915309446,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A94,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A94,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A94,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E94-$I94)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A94,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A94,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A94,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A94,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A94,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W94)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A94,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A94,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190307,190307,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A95,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50018},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A95,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFIC ALLIANCE MEDICAL CENTER"},5040,3045,674,null,null,1995,2326,null,null,null,45,null,null,null,null,5040,45,1.4778325123152709E-2,26,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A95,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A95,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A95,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E95-$I95)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A95,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A95,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A95,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A95,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A95,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W95)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A95,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A95,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190315,190315,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A96,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50737},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A96,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARFIELD MEDICAL CENTER"},7803,6185,2289,null,null,1618,2123,903,5,null,260,469,null,136,null,7803,729,0.11786580436540016,726,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A96,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A96,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A96,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E96-$I96)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A96,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A96,'4. FY 2019-20'!A:A,0))),0)","v":7803},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A96,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A96,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A96,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W96)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A96,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A96,'4. FY 2019-20'!A:A,0)),0)","v":726}]
[106190323,190323,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A97,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50239},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A97,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH GLENDALE"},7184,6055,3244,null,732,1129,1255,400,null,null,380,35,null,9,null,7184,415,6.8538398018166802E-2,4706,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A97,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A97,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A97,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E97-$I97)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A97,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A97,'4. FY 2019-20'!A:A,0))),0)","v":6452},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A97,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A97,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A97,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W97)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A97,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A97,'4. FY 2019-20'!A:A,0)),0)","v":4706}]
[106190328,190328,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A98,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50205},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A98,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENDORA COMMUNITY HOSPITAL"},668,668,494,null,39,null,null,null,null,null,135,null,null,null,null,668,135,0.20209580838323354,86,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A98,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A98,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A98,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E98-$I98)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A98,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A98,'4. FY 2019-20'!A:A,0))),0)","v":629},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A98,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A98,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A98,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W98)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A98,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A98,'4. FY 2019-20'!A:A,0)),0)","v":86}]
[106190352,190352,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A99,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50738},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A99,'4. FY 2019-20'!A:A,0)),\"\")","v":"GREATER EL MONTE COMMUNITY HOSPITAL"},3988,3687,2634,8,null,301,317,6,357,null,365,null,null,null,null,3988,365,9.899647409818281E-2,24,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A99,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A99,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A99,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E99-$I99)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A99,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A99,'4. FY 2019-20'!A:A,0))),0)","v":3988},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A99,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A99,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A99,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W99)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A99,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A99,'4. FY 2019-20'!A:A,0)),0)","v":24}]
[106190380,190380,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A100,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50135},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A100,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD"},9718,9718,3146,1934,4075,0,0,0,0,0,541,0,0,22,0,9718,541,5.5669890924058447E-2,17678,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A100,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A100,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A100,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E100-$I100)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A100,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A100,'4. FY 2019-20'!A:A,0))),0)","v":5643},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A100,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A100,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A100,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W100)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A100,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A100,'4. FY 2019-20'!A:A,0)),0)","v":17678}]
[106190382,190382,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A101,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50063},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A101,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER"},17637,13951,4751,null,null,3686,5336,2972,124,null,562,76,null,130,null,17637,638,4.5731488782166152E-2,1208,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A101,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A101,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A101,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E101-$I101)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A101,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A101,'4. FY 2019-20'!A:A,0))),0)","v":17637},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A101,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A101,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A101,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W101)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A101,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A101,'4. FY 2019-20'!A:A,0)),0)","v":1208}]
[106190385,190385,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A102,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50278},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A102,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE HOLY CROSS MEDICAL CENTER"},13193,11324,5023,null,null,1869,2913,846,null,null,1907,388,null,247,null,13193,2295,0.20266690215471564,1513,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A102,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A102,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A102,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E102-$I102)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A102,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A102,'4. FY 2019-20'!A:A,0))),0)","v":13193},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A102,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A102,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A102,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W102)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A102,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A102,'4. FY 2019-20'!A:A,0)),0)","v":1513}]
[106190392,190392,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A103,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50471},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A103,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - LA"},16080,12428,2243,811,null,3652,4767,2861,null,null,1585,161,null,null,null,16080,1746,0.14048921789507562,463,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A103,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A103,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A103,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E103-$I103)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A103,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A103,'4. FY 2019-20'!A:A,0))),0)","v":16080},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A103,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A103,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A103,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W103)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A103,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A103,'4. FY 2019-20'!A:A,0)),0)","v":463}]
[106190400,190400,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A104,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50438},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A104,'4. FY 2019-20'!A:A,0)),\"\")","v":"HUNTINGTON MEMORIAL HOSPITAL"},10796,10054,6333,296,563,742,960,300,354,168,556,404,null,120,null,10796,1128,0.11219415158146012,2682,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A104,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A104,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A104,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E104-$I104)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A104,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A104,'4. FY 2019-20'!A:A,0))),0)","v":10233},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A104,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A104,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A104,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W104)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A104,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A104,'4. FY 2019-20'!A:A,0)),0)","v":2682}]
[106190422,190422,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A105,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50351},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A105,'4. FY 2019-20'!A:A,0)),\"\")","v":"TORRANCE MEMORIAL MEDICAL CENTER"},7460,6172,2905,2,null,1288,1510,915,298,null,399,null,143,null,null,7460,542,8.7815942968243688E-2,88,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A105,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A105,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A105,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E105-$I105)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A105,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A105,'4. FY 2019-20'!A:A,0))),0)","v":7460},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A105,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A105,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A105,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W105)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A105,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A105,'4. FY 2019-20'!A:A,0)),0)","v":88}]
[106190429,190429,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A106,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50138},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A106,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - LOS ANGELES"},1885,1861,1310,null,null,24,99,134,58,8,252,0,null,null,null,1885,260,0.13970983342289092,1704,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A106,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A106,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A106,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E106-$I106)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A106,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A106,'4. FY 2019-20'!A:A,0))),0)","v":1885},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A106,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A106,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A106,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W106)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A106,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A106,'4. FY 2019-20'!A:A,0)),0)","v":1704}]
[106196403,196403,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A107,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50139},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A107,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - DOWNEY"},2020,1966,896,null,null,54,143,null,54,28,152,693,null,null,null,2020,873,0.44404883011190233,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A107,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A107,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A107,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E107-$I107)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A107,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A107,'4. FY 2019-20'!A:A,0))),0)","v":2020},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A107,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A107,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A107,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W107)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A107,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A107,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190431,190431,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A108,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50411},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A108,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH BAY"},662,618,384,null,null,44,110,64,3,null,57,null,null,null,null,662,57,9.2233009708737865E-2,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A108,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A108,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A108,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E108-$I108)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A108,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A108,'4. FY 2019-20'!A:A,0))),0)","v":662},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A108,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A108,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A108,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W108)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A108,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A108,'4. FY 2019-20'!A:A,0)),0)","v":1}]
[106190432,190432,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A109,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50137},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A109,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - PANORAMA CITY"},476,446,137,null,null,30,114,142,20,null,33,null,null,null,null,476,33,7.3991031390134535E-2,470,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A109,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A109,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A109,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E109-$I109)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A109,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A109,'4. FY 2019-20'!A:A,0))),0)","v":476},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A109,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A109,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A109,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W109)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A109,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A109,'4. FY 2019-20'!A:A,0)),0)","v":470}]
[106190434,190434,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A110,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50561},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A110,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES"},680,637,453,null,null,43,109,71,null,null,1,3,null,null,null,680,4,6.2794348508634227E-3,29,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A110,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A110,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A110,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E110-$I110)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A110,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A110,'4. FY 2019-20'!A:A,0))),0)","v":680},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A110,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A110,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A110,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W110)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A110,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A110,'4. FY 2019-20'!A:A,0)),0)","v":29}]
[106190449,190449,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A111,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A111,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - LA MIRADA"},211,211,139,null,null,null,null,null,null,null,72,null,null,null,null,211,72,0.34123222748815168,1106,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A111,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A111,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A111,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E111-$I111)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A111,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A111,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A111,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A111,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A111,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W111)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A111,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A111,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190462,190462,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A112,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54078},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A112,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA LAS ENCINAS HOSPITAL"},291,291,null,null,291,null,null,null,null,null,null,null,null,null,null,291,0,0,725,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A112,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A112,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A112,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E112-$I112)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A112,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A112,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A112,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A112,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A112,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W112)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A112,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A112,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190468,190468,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A113,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52046},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A113,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROMISE HOSPITAL ELA - ELA CAMPUS, SUBURBAN CAMPUS"},1962,1962,1658,50,null,null,null,null,null,null,254,null,null,null,null,1962,254,0.12945973496432212,291,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A113,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A113,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A113,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E113-$I113)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A113,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A113,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A113,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A113,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A113,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W113)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A113,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A113,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190470,190470,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A114,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50353},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A114,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE"},8378,7271,3306,null,null,1107,1538,713,416,null,542,756,null,null,null,8378,1298,0.17851739788199697,524,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A114,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A114,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A114,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E114-$I114)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A114,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A114,'4. FY 2019-20'!A:A,0))),0)","v":8378},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A114,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A114,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A114,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W114)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A114,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A114,'4. FY 2019-20'!A:A,0)),0)","v":524}]
[106190475,190475,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A115,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50727},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A115,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL LONG BEACH"},1206,1206,963,null,null,null,null,null,null,null,243,null,null,null,null,1206,243,0.20149253731343283,16,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A115,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A115,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A115,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E115-$I115)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A115,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A115,'4. FY 2019-20'!A:A,0))),0)","v":1206},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A115,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A115,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A115,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W115)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A115,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A115,'4. FY 2019-20'!A:A,0)),0)","v":16}]
[106190500,190500,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A116,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50740},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A116,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARINA DEL REY HOSPITAL"},840,840,585,null,null,null,null,null,null,null,255,null,null,null,null,840,255,0.30357142857142855,14,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A116,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A116,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A116,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E116-$I116)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A116,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A116,'4. FY 2019-20'!A:A,0))),0)","v":840},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A116,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A116,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A116,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W116)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A116,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A116,'4. FY 2019-20'!A:A,0)),0)","v":14}]
[106190517,190517,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A117,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50761},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A117,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE TARZANA MEDICAL CENTER"},5233,4287,1345,null,null,946,1157,515,595,114,263,298,null,null,null,5233,675,0.15745276417074877,594,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A117,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A117,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A117,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E117-$I117)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A117,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A117,'4. FY 2019-20'!A:A,0))),0)","v":5233},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A117,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A117,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A117,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W117)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A117,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A117,'4. FY 2019-20'!A:A,0)),0)","v":594}]
[106190521,190521,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A118,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50468},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A118,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL OF GARDENA"},5045,3918,2210,null,null,1127,1340,null,null,null,368,null,null,null,null,5045,368,9.3925472179683514E-2,23,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A118,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A118,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A118,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E118-$I118)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A118,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A118,'4. FY 2019-20'!A:A,0))),0)","v":5045},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A118,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A118,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A118,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W118)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A118,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A118,'4. FY 2019-20'!A:A,0)),0)","v":23}]
[106190522,190522,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A119,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50058},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A119,'4. FY 2019-20'!A:A,0)),\"\")","v":"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR"},7949,6534,1876,60,789,1415,2097,1257,null,null,355,33,null,67,null,7949,388,5.9381695745332107E-2,3541,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A119,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A119,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A119,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E119-$I119)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A119,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A119,'4. FY 2019-20'!A:A,0))),0)","v":7160},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A119,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A119,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A119,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W119)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A119,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A119,'4. FY 2019-20'!A:A,0)),0)","v":3541}]
[106190524,190524,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A120,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50704},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A120,'4. FY 2019-20'!A:A,0)),\"\")","v":"MISSION COMMUNITY HOSPITAL - PANORAMA"},4962,4962,2176,136,2400,null,null,null,null,null,250,null,null,null,null,4962,250,5.0382910116888349E-2,12091,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A120,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A120,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A120,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E120-$I120)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A120,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A120,'4. FY 2019-20'!A:A,0))),0)","v":2562},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A120,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A120,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A120,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W120)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A120,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A120,'4. FY 2019-20'!A:A,0)),0)","v":12091}]
[106190525,190525,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A121,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50485},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A121,'4. FY 2019-20'!A:A,0)),\"\")","v":"LONG BEACH MEMORIAL MEDICAL CENTER"},12488,12488,9239,57,1081,null,null,null,null,null,1591,null,null,520,null,12488,1591,0.12740230621396539,3370,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A121,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A121,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A121,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E121-$I121)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A121,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A121,'4. FY 2019-20'!A:A,0))),0)","v":11407},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A121,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A121,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A121,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W121)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A121,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A121,'4. FY 2019-20'!A:A,0)),0)","v":3370}]
[106190529,190529,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A122,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50238},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A122,'4. FY 2019-20'!A:A,0)),\"\")","v":"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA"},5517,5511,3676,18,null,6,465,438,null,null,809,33,null,72,null,5517,842,0.15278533841408093,60,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A122,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A122,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A122,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E122-$I122)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A122,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A122,'4. FY 2019-20'!A:A,0))),0)","v":5517},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A122,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A122,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A122,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W122)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A122,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A122,'4. FY 2019-20'!A:A,0)),0)","v":60}]
[106190534,190534,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A123,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50742},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A123,'4. FY 2019-20'!A:A,0)),\"\")","v":"OLYMPIA MEDICAL CENTER"},2715,2715,2030,null,null,null,null,null,null,null,685,null,null,null,null,2715,685,0.25230202578268879,8,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A123,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A123,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A123,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E123-$I123)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A123,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A123,'4. FY 2019-20'!A:A,0))),0)","v":2715},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A123,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A123,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A123,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W123)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A123,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A123,'4. FY 2019-20'!A:A,0)),0)","v":8}]
[106190541,190541,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A124,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52054},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A124,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONROVIA MEMORIAL HOSPITAL"},48,48,35,null,null,null,null,null,null,null,13,null,null,null,null,48,13,0.27083333333333331,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A124,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A124,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A124,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E124-$I124)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A124,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A124,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A124,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A124,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A124,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W124)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A124,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A124,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190547,190547,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A125,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50736},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A125,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONTEREY PARK HOSPITAL"},3785,2783,1458,null,null,1002,1142,13,45,null,125,null,null,null,null,3785,125,4.4915558749550846E-2,57,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A125,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A125,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A125,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E125-$I125)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A125,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A125,'4. FY 2019-20'!A:A,0))),0)","v":3785},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A125,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A125,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A125,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W125)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A125,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A125,'4. FY 2019-20'!A:A,0)),0)","v":57}]
[106190555,190555,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A126,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50625},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A126,'4. FY 2019-20'!A:A,0)),\"\")","v":"CEDARS-SINAI MEDICAL CENTER"},20645,19442,12455,null,null,1203,1747,1203,4,875,2467,638,null,53,null,20645,3980,0.2047114494393581,1854,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A126,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A126,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A126,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E126-$I126)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A126,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A126,'4. FY 2019-20'!A:A,0))),0)","v":20645},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A126,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A126,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A126,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W126)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A126,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A126,'4. FY 2019-20'!A:A,0)),0)","v":1854}]
[106190568,190568,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A127,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50116},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A127,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHRIDGE HOSPITAL MEDICAL CENTER"},7706,6848,3007,null,154,858,1116,389,467,122,1327,266,null,null,null,7706,1715,0.25043808411214952,1005,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A127,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A127,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A127,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E127-$I127)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A127,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A127,'4. FY 2019-20'!A:A,0))),0)","v":7552},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A127,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A127,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A127,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W127)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A127,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A127,'4. FY 2019-20'!A:A,0)),0)","v":1005}]
[106190587,190587,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A128,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50776},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A128,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE MEDICAL CENTER"},10785,10750,740,945,8394,35,45,null,null,null,626,null,null,null,null,10785,626,5.823255813953488E-2,{"$f":"INT(29250*1.25611856)","v":36741},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A128,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A128,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A128,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E128-$I128)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A128,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A128,'4. FY 2019-20'!A:A,0))),0)","v":2391},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A128,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A128,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A128,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W128)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A128,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A128,'4. FY 2019-20'!A:A,0)),0)","v":36741}]
[106190630,190630,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A129,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50231},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A129,'4. FY 2019-20'!A:A,0)),\"\")","v":"POMONA VALLEY HOSPITAL MEDICAL CENTER"},25042,19899,5821,null,null,5143,6936,null,842,null,1372,4928,null,null,null,25042,6300,0.31659882406151063,4596,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A129,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A129,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A129,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E129-$I129)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A129,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A129,'4. FY 2019-20'!A:A,0))),0)","v":25042},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A129,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A129,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A129,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W129)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A129,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A129,'4. FY 2019-20'!A:A,0)),0)","v":4596}]
[106190631,190631,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A130,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50169},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A130,'4. FY 2019-20'!A:A,0)),\"\")","v":"PRESBYTERIAN INTERCOMMUNITY HOSPITAL"},9217,8266,5565,33,null,951,350,759,175,null,434,855,null,95,null,9217,1289,0.15593999516090007,371,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A130,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A130,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A130,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E130-$I130)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A130,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A130,'4. FY 2019-20'!A:A,0))),0)","v":9217},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A130,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A130,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A130,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W130)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A130,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A130,'4. FY 2019-20'!A:A,0)),0)","v":371}]
[106190636,190636,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A131,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50382},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A131,'4. FY 2019-20'!A:A,0)),\"\")","v":"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS"},18581,16405,5244,742,874,2176,3152,2791,514,0,843,2157,0,88,0,18581,3000,0.18287107589149648,5314,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A131,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A131,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A131,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E131-$I131)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A131,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A131,'4. FY 2019-20'!A:A,0))),0)","v":17707},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A131,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A131,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A131,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W131)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A131,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A131,'4. FY 2019-20'!A:A,0)),0)","v":5314}]
[106190646,190646,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A132,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A132,'4. FY 2019-20'!A:A,0)),\"\")","v":""},76,{"$f":"E132-J132","v":76},null,null,76,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G132:S132)","v":76},0,{"$f":"IF(ISERROR(U132/F132),0,U132/F132)","v":0},322,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A132,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A132,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A132,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E132-$I132)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A132,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A132,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A132,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A132,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A132,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W132)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A132,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A132,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190661,{"$f":"A133-106000000","v":190661},{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A133,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50763},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A133,'4. FY 2019-20'!A:A,0)),\"\")","v":"SILVER LAKE MEDICAL CENTER"},{"$f":"SUM(G133:S133)","v":6008},6008,1440,804,3506,null,null,null,null,null,258,null,null,null,null,6008,{"$f":"N133+O133+P133+Q133","v":258},4.2942743009320904E-2,14695,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A133,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A133,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A133,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E133-$I133)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A133,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A133,'4. FY 2019-20'!A:A,0))),0)","v":2502},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A133,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A133,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A133,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W133)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A133,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A133,'4. FY 2019-20'!A:A,0)),0)","v":14695}]
[106190673,190673,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A134,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50588},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A134,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN DIMAS COMMUNITY HOSPITAL"},958,878,694,null,null,80,51,null,null,null,133,null,null,null,null,958,133,0.15148063781321183,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A134,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A134,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A134,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E134-$I134)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A134,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A134,'4. FY 2019-20'!A:A,0))),0)","v":958},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A134,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A134,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A134,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W134)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A134,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A134,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190680,190680,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A135,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50078},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A135,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO"},3431,2999,1431,70,715,432,460,null,null,null,224,null,null,99,null,3431,224,7.4691563854618212E-2,1779,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A135,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A135,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A135,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E135-$I135)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A135,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A135,'4. FY 2019-20'!A:A,0))),0)","v":2716},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A135,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A135,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A135,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W135)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A135,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A135,'4. FY 2019-20'!A:A,0)),0)","v":1779}]
[106190687,190687,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A136,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50112},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A136,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC"},5593,5509,4089,222,null,84,141,237,313,null,357,150,null,null,null,5593,507,9.2031221637320748E-2,1318,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A136,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A136,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A136,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E136-$I136)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A136,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A136,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A136,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A136,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A136,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W136)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A136,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A136,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190696,190696,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A137,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50378},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A137,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFICA HOSPITAL OF THE VALLEY"},4784,4544,1533,217,2229,240,260,2,13,null,290,null,null,null,null,4784,290,6.3820422535211266E-2,6584,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A137,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A137,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A137,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E137-$I137)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A137,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A137,'4. FY 2019-20'!A:A,0))),0)","v":2555},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A137,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A137,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A137,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W137)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A137,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A137,'4. FY 2019-20'!A:A,0)),0)","v":6584}]
[106190708,190708,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A138,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50755},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A138,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHERMAN OAKS HOSPITAL"},2142,2142,1932,null,4,null,null,null,null,null,206,null,null,null,null,2142,206,9.6171802054155001E-2,19,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A138,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A138,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A138,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E138-$I138)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A138,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A138,'4. FY 2019-20'!A:A,0))),0)","v":2138},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A138,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A138,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A138,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W138)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A138,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A138,'4. FY 2019-20'!A:A,0)),0)","v":19}]
[106190754,190754,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A139,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50104},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A139,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. FRANCIS MEDICAL CENTER"},27360,22773,8391,570,2039,4587,6067,1788,514,null,1774,1630,null,null,null,27360,3404,0.14947525578535986,9892,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A139,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A139,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A139,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E139-$I139)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A139,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A139,'4. FY 2019-20'!A:A,0))),0)","v":25321},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A139,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A139,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A139,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W139)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A139,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A139,'4. FY 2019-20'!A:A,0)),0)","v":9892}]
[106190756,190756,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A140,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50290},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A140,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE ST. JOHN'S HEALTH CENTER"},1402,1360,1075,null,null,42,64,8,null,null,213,null,null,null,null,1402,213,0.15661764705882353,17,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A140,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A140,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A140,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E140-$I140)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A140,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A140,'4. FY 2019-20'!A:A,0))),0)","v":1402},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A140,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A140,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A140,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W140)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A140,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A140,'4. FY 2019-20'!A:A,0)),0)","v":17}]
[106190758,190758,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A141,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50235},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A141,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE ST. JOSEPH MEDICAL CENTER"},8147,7146,3094,null,null,1001,1598,1082,null,null,900,449,null,23,null,8147,1349,0.18877693814721522,1211,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A141,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A141,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A141,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E141-$I141)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A141,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A141,'4. FY 2019-20'!A:A,0))),0)","v":8147},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A141,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A141,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A141,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W141)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A141,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A141,'4. FY 2019-20'!A:A,0)),0)","v":1211}]
[106190762,190762,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A142,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50502},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A142,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. VINCENT MEDICAL CENTER"},2849,2849,2449,null,null,null,null,null,null,null,400,null,null,null,null,2849,400,0.1404001404001404,112,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A142,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A142,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A142,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E142-$I142)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A142,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A142,'4. FY 2019-20'!A:A,0))),0)","v":2849},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A142,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A142,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A142,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W142)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A142,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A142,'4. FY 2019-20'!A:A,0)),0)","v":112}]
[106190766,190766,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A143,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50771},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A143,'4. FY 2019-20'!A:A,0)),\"\")","v":"COAST PLAZA HOSPITAL"},1542,1542,1298,null,null,null,null,null,24,null,220,null,null,null,null,1542,220,0.14267185473411154,4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A143,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A143,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A143,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E143-$I143)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A143,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A143,'4. FY 2019-20'!A:A,0))),0)","v":1542},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A143,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A143,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A143,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W143)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A143,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A143,'4. FY 2019-20'!A:A,0)),0)","v":4}]
[106190796,190796,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A144,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50262},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A144,'4. FY 2019-20'!A:A,0)),\"\")","v":"RONALD REAGAN UCLA MEDICAL CENTER"},21468,20966,9974,112,null,502,1062,1511,1099,1349,4650,1209,null,null,null,21468,7208,0.34379471525326721,7632,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A144,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A144,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A144,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E144-$I144)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A144,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A144,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A144,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A144,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A144,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W144)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A144,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A144,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190812,190812,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A145,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50126},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A145,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEY PRESBYTERIAN HOSPITAL"},19105,15175,4342,201,null,3930,6226,1210,589,118,609,1856,null,24,null,19105,2583,0.1702141680395387,1480,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A145,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A145,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A145,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E145-$I145)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A145,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A145,'4. FY 2019-20'!A:A,0))),0)","v":19105},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A145,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A145,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A145,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W145)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A145,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A145,'4. FY 2019-20'!A:A,0)),0)","v":1480}]
[106190818,190818,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A146,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50124},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A146,'4. FY 2019-20'!A:A,0)),\"\")","v":"USC VERDUGO HILLS HOSPITAL"},1110,1091,813,null,null,19,23,2,null,null,253,null,null,null,null,1110,253,0.23189734188817598,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A146,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A146,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A146,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E146-$I146)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A146,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A146,'4. FY 2019-20'!A:A,0))),0)","v":1110},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A146,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A146,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A146,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W146)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A146,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A146,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190857,190857,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A147,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A147,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST COVINA MEDICAL CENTER"},51,51,51,null,null,null,null,null,null,null,null,null,null,null,null,51,0,0,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A147,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A147,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A147,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E147-$I147)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A147,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A147,'4. FY 2019-20'!A:A,0))),0)","v":51},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A147,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A147,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A147,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W147)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A147,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A147,'4. FY 2019-20'!A:A,0)),0)","v":3}]
[106190859,190859,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A148,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50481},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A148,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST HILLS HOSPITAL AND MEDICAL CENTER"},3033,2873,2084,null,null,160,176,87,null,null,466,null,60,null,null,3033,526,0.18308388444135051,143,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A148,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A148,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A148,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E148-$I148)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A148,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A148,'4. FY 2019-20'!A:A,0))),0)","v":3033},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A148,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A148,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A148,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W148)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A148,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A148,'4. FY 2019-20'!A:A,0)),0)","v":143}]
[106190878,190878,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A149,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50103},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A149,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH WHITE MEMORIAL"},19571,16786,5703,10,1449,2785,3948,2554,733,263,520,1592,null,14,null,19571,2375,0.14148695341355891,6473,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A149,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A149,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A149,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E149-$I149)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A149,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A149,'4. FY 2019-20'!A:A,0))),0)","v":18122},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A149,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A149,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A149,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W149)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A149,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A149,'4. FY 2019-20'!A:A,0)),0)","v":6473}]
[106190883,190883,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A150,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50735},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A150,'4. FY 2019-20'!A:A,0)),\"\")","v":"WHITTIER HOSPITAL MEDICAL CENTER"},5224,3834,1952,null,null,1390,1625,7,null,null,250,null,null,null,null,5224,250,6.5206051121544081E-2,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A150,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A150,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A150,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E150-$I150)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A150,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A150,'4. FY 2019-20'!A:A,0))),0)","v":5224},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A150,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A150,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A150,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W150)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A150,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A150,'4. FY 2019-20'!A:A,0)),0)","v":6}]
[106190930,190930,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A151,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A151,'4. FY 2019-20'!A:A,0)),\"\")","v":"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA"},591,591,null,null,591,null,null,null,null,null,null,null,null,null,null,591,0,0,2086,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A151,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A151,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A151,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E151-$I151)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A151,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A151,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A151,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A151,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A151,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W151)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A151,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A151,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106190949,190949,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A152,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50624},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A152,'4. FY 2019-20'!A:A,0)),\"\")","v":"HENRY MAYO NEWHALL HOSPITAL"},4305,4305,2008,79,564,null,349,550,null,null,605,150,null,null,null,4305,755,0.17537746806039489,1223,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A152,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A152,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A152,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E152-$I152)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A152,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A152,'4. FY 2019-20'!A:A,0))),0)","v":3741},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A152,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A152,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A152,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W152)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A152,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A152,'4. FY 2019-20'!A:A,0)),0)","v":1223}]
[106191216,191216,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A153,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50660},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A153,'4. FY 2019-20'!A:A,0)),\"\")","v":"USC KENNETH NORRIS JR. CANCER HOSPITAL"},2375,2375,2284,null,null,null,null,null,null,null,91,null,null,null,null,2375,91,3.8315789473684213E-2,38,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A153,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A153,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A153,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E153-$I153)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A153,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A153,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A153,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A153,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A153,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W153)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A153,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A153,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106191227,191227,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A154,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50376},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A154,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/HARBOR - UCLA MEDICAL CENTER"},30107,29695,19140,2188,null,412,1220,943,581,242,3578,1803,null,null,null,30107,5623,0.18935847785822529,2272,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A154,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A154,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A154,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E154-$I154)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A154,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A154,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A154,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A154,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A154,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W154)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A154,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A154,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106191228,191228,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A155,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50373},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A155,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/USC MEDICAL CENTER"},65540,64821,33280,11041,null,719,1728,80,1161,693,12417,4146,275,null,null,65540,17531,0.27045247682078338,3917,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A155,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A155,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A155,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E155-$I155)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A155,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A155,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A155,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A155,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A155,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W155)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A155,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A155,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106191230,191230,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A156,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50779},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A156,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL"},6966,6740,5906,null,null,226,331,82,null,null,421,null,null,null,null,6966,421,6.2462908011869434E-2,34,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A156,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A156,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A156,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E156-$I156)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A156,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A156,'4. FY 2019-20'!A:A,0))),0)","v":6966},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A156,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A156,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A156,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W156)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A156,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A156,'4. FY 2019-20'!A:A,0)),0)","v":34}]
[106191231,191231,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A157,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50040},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A157,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/OLIVE VIEW - UCLA MEDICAL CENTER"},22346,21722,16837,815,null,624,1283,397,null,5,1492,893,null,null,null,22346,2390,0.11002670104041985,408,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A157,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A157,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A157,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E157-$I157)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A157,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A157,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A157,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A157,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A157,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W157)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A157,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A157,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106191306,191306,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A158,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50717},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A158,'4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER"},15472,15472,6817,6196,null,null,null,null,null,null,365,null,null,2094,null,15472,365,2.359100310237849E-2,551,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A158,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A158,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A158,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E158-$I158)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A158,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A158,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A158,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A158,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A158,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W158)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A158,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A158,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106191450,191450,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A159,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50677},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A159,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS"},395,375,261,null,null,20,75,8,5,null,26,null,null,null,null,395,26,6.933333333333333E-2,67,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A159,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A159,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A159,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E159-$I159)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A159,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A159,'4. FY 2019-20'!A:A,0))),0)","v":395},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A159,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A159,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A159,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W159)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A159,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A159,'4. FY 2019-20'!A:A,0)),0)","v":67}]
[106194219,194219,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A160,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50696},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A160,'4. FY 2019-20'!A:A,0)),\"\")","v":"KECK HOSPITAL OF USC"},6871,6871,4045,null,null,null,null,null,null,null,2514,null,null,312,null,6871,2514,0.36588560617086302,323,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A160,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A160,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A160,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E160-$I160)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A160,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A160,'4. FY 2019-20'!A:A,0))),0)","v":6871},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A160,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A160,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A160,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W160)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A160,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A160,'4. FY 2019-20'!A:A,0)),0)","v":323}]
[106196035,196035,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A161,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50723},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A161,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - BALDWIN PARK"},591,557,351,null,null,34,125,33,null,null,48,null,null,null,null,591,48,8.6175942549371637E-2,9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A161,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A161,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A161,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E161-$I161)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A161,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A161,'4. FY 2019-20'!A:A,0))),0)","v":591},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A161,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A161,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A161,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W161)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A161,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A161,'4. FY 2019-20'!A:A,0)),0)","v":9}]
[106196168,196168,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A162,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A162,'4. FY 2019-20'!A:A,0)),\"\")","v":"EARL AND LORRAINE MILLER CHILDRENS HOSP"},21928,18821,2302,21,null,3107,3678,4179,5244,1361,1,2035,null,null,null,21928,3397,0.18048987832740024,15877,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A162,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A162,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A162,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E162-$I162)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A162,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A162,'4. FY 2019-20'!A:A,0))),0)","v":21928},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A162,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A162,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A162,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W162)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A162,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A162,'4. FY 2019-20'!A:A,0)),0)","v":15877}]
[106196405,196405,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A163,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50204},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A163,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALMDALE REGIONAL MEDICAL CENTER"},2627,2627,2197,5,null,null,4,null,null,null,421,null,null,null,null,2627,421,0.16025885039969548,59,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A163,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A163,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A163,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E163-$I163)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A163,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A163,'4. FY 2019-20'!A:A,0))),0)","v":2627},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A163,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A163,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A163,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W163)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A163,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A163,'4. FY 2019-20'!A:A,0)),0)","v":59}]
[106201281,201281,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A164,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50568},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A164,'4. FY 2019-20'!A:A,0)),\"\")","v":"MADERA COMMUNITY HOSPITAL"},3215,2219,968,null,null,996,1089,null,null,null,162,null,null,null,null,3215,162,7.3005858494817485E-2,10,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A164,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A164,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A164,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E164-$I164)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A164,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A164,'4. FY 2019-20'!A:A,0))),0)","v":3215},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A164,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A164,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A164,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W164)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A164,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A164,'4. FY 2019-20'!A:A,0)),0)","v":10}]
[106204019,204019,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A165,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A165,'4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEY CHILDREN'S HOSPITAL"},18554,18554,255,null,null,null,null,6951,5426,1668,57,3992,null,205,null,18554,5717,0.3081276274657756,27743,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A165,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A165,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A165,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E165-$I165)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A165,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A165,'4. FY 2019-20'!A:A,0))),0)","v":18554},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A165,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A165,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A165,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W165)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A165,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A165,'4. FY 2019-20'!A:A,0)),0)","v":27743}]
[106210992,210992,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A166,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50510},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A166,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN RAFAEL"},33,33,32,null,null,null,null,null,null,null,1,null,null,null,null,33,1,3.0303030303030304E-2,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A166,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A166,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A166,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E166-$I166)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A166,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A166,'4. FY 2019-20'!A:A,0))),0)","v":33},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A166,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A166,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A166,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W166)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A166,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A166,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106210993,210993,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A167,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52043},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A167,'4. FY 2019-20'!A:A,0)),\"\")","v":"KENTFIELD HOSPITAL"},277,277,50,null,null,null,null,null,null,null,111,null,null,116,null,277,111,0.4007220216606498,20,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A167,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A167,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A167,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E167-$I167)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A167,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A167,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A167,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A167,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A167,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W167)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A167,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A167,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106211006,211006,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A168,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50360},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A168,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARIN GENERAL HOSPITAL"},4346,3503,1425,41,473,843,1108,213,31,null,207,5,null,null,null,4346,212,6.0519554667427922E-2,2685,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A168,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A168,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A168,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E168-$I168)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A168,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A168,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A168,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A168,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A168,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W168)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A168,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A168,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106214034,214034,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A169,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A169,'4. FY 2019-20'!A:A,0)),\"\")","v":"NOVATO COMMUNITY HOSPITAL"},297,297,255,null,null,null,null,null,null,null,42,null,null,null,null,297,42,0.14141414141414141,10,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A169,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A169,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A169,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E169-$I169)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A169,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A169,'4. FY 2019-20'!A:A,0))),0)","v":297},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A169,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A169,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A169,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W169)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A169,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A169,'4. FY 2019-20'!A:A,0)),0)","v":10}]
[106220733,220733,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A170,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A170,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN C. FREMONT HEALTHCARE DISTRICT"},13,13,13,null,null,null,null,null,null,null,null,null,null,null,null,13,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A170,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A170,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A170,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E170-$I170)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A170,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A170,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A170,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A170,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A170,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W170)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A170,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A170,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106230949,230949,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A171,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51310},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A171,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH HOWARD MEMORIAL"},170,170,151,null,null,null,null,null,null,null,19,null,null,null,null,170,19,0.11176470588235295,9,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A171,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A171,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A171,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E171-$I171)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A171,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A171,'4. FY 2019-20'!A:A,0))),0)","v":170},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A171,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A171,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A171,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W171)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A171,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A171,'4. FY 2019-20'!A:A,0)),0)","v":9}]
[106231013,231013,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A172,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51325},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A172,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENDOCINO COAST DISTRICT HOSPITAL"},216,173,83,null,null,43,50,15,null,null,25,null,null,null,null,216,25,0.14450867052023122,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A172,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A172,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A172,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E172-$I172)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A172,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A172,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A172,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A172,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A172,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W172)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A172,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A172,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106231396,231396,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A173,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A173,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH UKIAH VALLEY"},963,703,306,null,null,260,273,24,11,null,48,41,null,null,null,963,89,0.12660028449502134,23,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A173,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A173,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A173,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E173-$I173)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A173,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A173,'4. FY 2019-20'!A:A,0))),0)","v":963},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A173,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A173,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A173,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W173)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A173,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A173,'4. FY 2019-20'!A:A,0)),0)","v":23}]
[106234038,234038,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A174,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A174,'4. FY 2019-20'!A:A,0)),\"\")","v":""},12632,11305,4021,413,195,1327,2186,2348,358,null,475,1309,null,null,null,12632,1784,0.15780628040689959,5122,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A174,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A174,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A174,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E174-$I174)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A174,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A174,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A174,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A174,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A174,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W174)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A174,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A174,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106240924,240924,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A175,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50528},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A175,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL LOS BANOS"},745,455,135,null,null,290,297,1,null,null,22,null,null,null,null,745,22,4.8351648351648353E-2,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A175,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A175,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A175,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E175-$I175)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A175,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A175,'4. FY 2019-20'!A:A,0))),0)","v":745},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A175,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A175,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A175,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W175)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A175,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A175,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106240942,240942,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A176,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50444},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A176,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER - MERCED"},3603,2764,1569,null,null,839,995,10,2,null,188,null,null,null,null,3603,188,6.8017366136034735E-2,82,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A176,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A176,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A176,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E176-$I176)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A176,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A176,'4. FY 2019-20'!A:A,0))),0)","v":3603},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A176,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A176,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A176,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W176)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A176,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A176,'4. FY 2019-20'!A:A,0)),0)","v":82}]
[106250956,250956,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A177,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50430},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A177,'4. FY 2019-20'!A:A,0)),\"\")","v":"MODOC MEDICAL CENTER"},1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A177,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A177,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A177,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E177-$I177)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A177,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A177,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A177,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A177,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A177,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W177)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A177,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A177,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106260011,260011,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A178,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51303},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A178,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAMMOTH HOSPITAL"},233,198,145,null,null,35,40,6,2,null,5,null,null,null,null,233,5,2.5252525252525252E-2,5,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A178,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A178,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A178,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E178-$I178)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A178,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A178,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A178,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A178,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A178,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W178)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A178,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A178,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106270744,270744,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A179,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50145},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A179,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA"},2238,2086,1337,11,225,152,191,95,null,null,189,1,null,37,null,2238,190,9.1083413231064239E-2,1646,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A179,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A179,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A179,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E179-$I179)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A179,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A179,'4. FY 2019-20'!A:A,0))),0)","v":2013},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A179,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A179,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A179,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W179)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A179,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A179,'4. FY 2019-20'!A:A,0)),0)","v":1646}]
[106270777,270777,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A180,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50189},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A180,'4. FY 2019-20'!A:A,0)),\"\")","v":"GEORGE L. MEE MEMORIAL HOSPITAL"},1126,729,237,null,null,397,471,null,null,null,21,null,null,null,null,1126,21,2.8806584362139918E-2,10,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A180,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A180,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A180,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E180-$I180)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A180,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A180,'4. FY 2019-20'!A:A,0))),0)","v":1126},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A180,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A180,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A180,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W180)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A180,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A180,'4. FY 2019-20'!A:A,0)),0)","v":10}]
[106270875,270875,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A181,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50334},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A181,'4. FY 2019-20'!A:A,0)),\"\")","v":"SALINAS VALLEY MEMORIAL HOSPITAL"},3619,3145,1090,1,null,474,512,640,45,null,728,129,null,null,null,3619,857,0.27249602543720192,408,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A181,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A181,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A181,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E181-$I181)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A181,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A181,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A181,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A181,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A181,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W181)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A181,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A181,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106274043,274043,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A182,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50248},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A182,'4. FY 2019-20'!A:A,0)),\"\")","v":"NATIVIDAD MEDICAL CENTER"},10286,8128,2089,null,null,2158,3207,1785,212,null,344,null,null,491,null,10286,344,4.2322834645669292E-2,572,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A182,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A182,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A182,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E182-$I182)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A182,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A182,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A182,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A182,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A182,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W182)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A182,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A182,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106281047,281047,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A183,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A183,'4. FY 2019-20'!A:A,0)),\"\")","v":"QUEEN OF THE VALLEY HOSPITAL"},2690,2333,1169,null,null,357,468,281,null,null,243,1,null,171,null,2690,244,0.10458636948135448,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A183,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A183,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A183,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E183-$I183)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A183,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A183,'4. FY 2019-20'!A:A,0))),0)","v":2690},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A183,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A183,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A183,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W183)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A183,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A183,'4. FY 2019-20'!A:A,0)),0)","v":2}]
[106281078,281078,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A184,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50013},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A184,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH ST. HELENA"},1105,1027,432,3,422,78,84,1,null,null,85,null,null,null,null,1105,85,8.2765335929892894E-2,3100,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A184,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A184,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A184,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E184-$I184)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A184,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A184,'4. FY 2019-20'!A:A,0))),0)","v":683},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A184,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A184,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A184,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W184)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A184,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A184,'4. FY 2019-20'!A:A,0)),0)","v":3100}]
[106291023,291023,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A185,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50150},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A185,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA NEVADA MEMORIAL HOSPITAL"},1190,1075,875,null,null,115,119,10,19,null,52,null,null,null,null,1190,52,4.8372093023255812E-2,8,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A185,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A185,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A185,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E185-$I185)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A185,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A185,'4. FY 2019-20'!A:A,0))),0)","v":1190},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A185,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A185,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A185,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W185)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A185,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A185,'4. FY 2019-20'!A:A,0)),0)","v":8}]
[106291053,291053,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A186,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51328},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A186,'4. FY 2019-20'!A:A,0)),\"\")","v":"TAHOE FOREST HOSPITAL"},605,425,232,null,null,180,153,null,6,null,34,null,null,null,null,605,34,0.08,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A186,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A186,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A186,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E186-$I186)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A186,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A186,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A186,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A186,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A186,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W186)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A186,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A186,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106300032,300032,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A187,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A187,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF ORANGE COUNTY"},13110,13110,1099,null,null,null,null,163,2912,1522,84,7330,null,null,null,13110,8936,0.68161708619374528,20143,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A187,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A187,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A187,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E187-$I187)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A187,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A187,'4. FY 2019-20'!A:A,0))),0)","v":13110},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A187,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A187,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A187,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W187)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A187,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A187,'4. FY 2019-20'!A:A,0)),0)","v":20143}]
[106300225,300225,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A188,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50678},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A188,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORANGE COAST MEMORIAL MEDICAL CENTER"},1514,1274,762,null,null,240,186,125,null,null,199,2,null,null,null,1514,201,0.15777080062794349,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A188,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A188,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A188,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E188-$I188)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A188,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A188,'4. FY 2019-20'!A:A,0))),0)","v":1514},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A188,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A188,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A188,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W188)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A188,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A188,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106301098,301098,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A189,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50226},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A189,'4. FY 2019-20'!A:A,0)),\"\")","v":"AHMC ANAHEIM REGIONAL MEDICAL CENTER"},5715,5191,3247,null,null,524,731,467,null,null,283,463,null,null,null,5715,746,0.14371026777114237,847,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A189,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A189,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A189,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E189-$I189)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A189,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A189,'4. FY 2019-20'!A:A,0))),0)","v":5715},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A189,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A189,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A189,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W189)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A189,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A189,'4. FY 2019-20'!A:A,0)),0)","v":847}]
[106301127,301127,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A190,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52039},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A190,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - BREA"},782,782,781,null,null,null,null,null,null,null,1,null,null,null,null,782,1,1.2787723785166241E-3,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A190,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A190,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A190,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E190-$I190)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A190,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A190,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A190,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A190,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A190,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W190)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A190,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A190,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106304409,304409,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A191,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50609},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A191,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ORANGE CO - ANAHEIM"},1061,1035,212,null,null,26,209,529,9,null,76,null,null,null,null,1061,76,7.3429951690821255E-2,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A191,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A191,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A191,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E191-$I191)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A191,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A191,'4. FY 2019-20'!A:A,0))),0)","v":1061},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A191,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A191,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A191,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W191)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A191,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A191,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106301140,301140,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A192,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50745},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A192,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHAPMAN GLOBAL MEDICAL CENTER"},280,280,247,null,null,null,null,null,null,null,33,null,null,null,null,280,33,0.11785714285714285,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A192,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A192,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A192,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E192-$I192)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A192,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A192,'4. FY 2019-20'!A:A,0))),0)","v":280},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A192,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A192,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A192,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W192)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A192,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A192,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106301155,301155,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A193,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50543},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A193,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE HOSPITAL COSTA MESA"},6697,6697,31,4154,2512,null,null,null,null,null,null,null,null,null,null,6697,0,0,27259,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A193,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A193,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A193,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E193-$I193)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A193,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A193,'4. FY 2019-20'!A:A,0))),0)","v":4185},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A193,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A193,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A193,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W193)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A193,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A193,'4. FY 2019-20'!A:A,0)),0)","v":27259}]
[106301175,301175,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A194,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50570},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A194,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID"},8020,7078,2899,null,null,942,1356,818,428,254,729,594,null,null,null,8020,1577,0.22280305170952247,1789,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A194,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A194,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A194,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E194-$I194)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A194,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A194,'4. FY 2019-20'!A:A,0))),0)","v":8020},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A194,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A194,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A194,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W194)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A194,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A194,'4. FY 2019-20'!A:A,0)),0)","v":1789}]
[106301188,301188,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A195,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50744},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A195,'4. FY 2019-20'!A:A,0)),\"\")","v":"ANAHEIM GLOBAL MEDICAL CENTER"},4525,3619,866,322,1180,906,1056,4,null,null,191,null,null,null,null,4525,191,5.2777010223818734E-2,15716,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A195,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A195,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A195,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E195-$I195)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A195,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A195,'4. FY 2019-20'!A:A,0))),0)","v":3345},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A195,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A195,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A195,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W195)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A195,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A195,'4. FY 2019-20'!A:A,0)),0)","v":15716}]
[106301205,301205,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A196,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50224},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A196,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOAG MEMORIAL HOSPITAL PRESBYTERIAN"},4655,{"$f":"E196-J196","v":3979},2134,null,null,676,937,569,null,null,324,15,null,null,null,{"$f":"SUM(G196:S196)","v":4655},339,{"$f":"IF(ISERROR(U196/F196),0,U196/F196)","v":8.5197285750188492E-2},175,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A196,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A196,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A196,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E196-$I196)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A196,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A196,'4. FY 2019-20'!A:A,0))),0)","v":4655},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A196,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A196,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A196,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W196)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A196,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A196,'4. FY 2019-20'!A:A,0)),0)","v":175}]
[106301209,{"$f":"A197-106000000","v":301209},{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A197,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50526},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A197,'4. FY 2019-20'!A:A,0)),\"\")","v":"HUNTINGTON BEACH HOSPITAL"},{"$f":"SUM(G197:S197)","v":784},784,668,null,null,null,null,null,null,null,116,null,null,null,null,784,{"$f":"N197+O197+P197+Q197","v":116},0.14795918367346939,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A197,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A197,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A197,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E197-$I197)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A197,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A197,'4. FY 2019-20'!A:A,0))),0)","v":784},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A197,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A197,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A197,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W197)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A197,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A197,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106301234,301234,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A198,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50580},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A198,'4. FY 2019-20'!A:A,0)),\"\")","v":"LA PALMA INTERCOMMUNITY HOSPITAL"},1480,1181,781,null,null,299,337,16,null,null,47,null,null,null,null,1480,47,3.9796782387806942E-2,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A198,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A198,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A198,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E198-$I198)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A198,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A198,'4. FY 2019-20'!A:A,0))),0)","v":1480},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A198,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A198,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A198,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W198)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A198,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A198,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106301248,301248,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A199,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50551},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A199,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ALAMITOS MEDICAL CENTER"},2019,1594,862,null,19,425,427,27,null,null,259,null,null,null,null,2019,259,0.16248431618569636,35,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A199,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A199,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A199,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E199-$I199)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A199,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A199,'4. FY 2019-20'!A:A,0))),0)","v":2000},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A199,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A199,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A199,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W199)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A199,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A199,'4. FY 2019-20'!A:A,0)),0)","v":35}]
[106301258,301258,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A200,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50747},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A200,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTH COAST GLOBAL MEDICAL CENTER"},4732,3618,2032,null,null,1114,1192,81,2,null,311,null,null,null,null,4732,311,8.5959093421779986E-2,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A200,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A200,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A200,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E200-$I200)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A200,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A200,'4. FY 2019-20'!A:A,0))),0)","v":4732},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A200,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A200,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A200,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W200)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A200,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A200,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106301262,301262,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A201,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50567},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A201,'4. FY 2019-20'!A:A,0)),\"\")","v":"MISSION HOSPITAL REGIONAL MEDICAL CENTER"},5931,4793,2505,null,null,1138,1387,null,null,null,783,null,null,118,null,5931,783,0.1633632380554976,168,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A201,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A201,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A201,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E201-$I201)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A201,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A201,'4. FY 2019-20'!A:A,0))),0)","v":5931},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A201,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A201,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A201,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W201)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A201,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A201,'4. FY 2019-20'!A:A,0)),0)","v":168}]
[106301279,301279,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A202,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50348},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A202,'4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER"},19782,18934,7929,408,1304,848,1023,5117,null,1,1860,715,132,445,null,19782,2708,0.14302313298827507,11145,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A202,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A202,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A202,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E202-$I202)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A202,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A202,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A202,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A202,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A202,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W202)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A202,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A202,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106301283,301283,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A203,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50230},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A203,'4. FY 2019-20'!A:A,0)),\"\")","v":"GARDEN GROVE HOSPITAL AND MEDICAL CENTER"},3364,2757,1237,null,null,607,734,376,null,null,152,258,null,null,null,3364,410,0.14871236851650343,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A203,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A203,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A203,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E203-$I203)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A203,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A203,'4. FY 2019-20'!A:A,0))),0)","v":3364},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A203,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A203,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A203,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W203)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A203,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A203,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106301297,301297,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A204,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50589},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A204,'4. FY 2019-20'!A:A,0)),\"\")","v":"PLACENTIA LINDA HOSPITAL"},424,424,403,null,null,null,null,null,null,null,21,null,null,null,null,424,21,4.9528301886792456E-2,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A204,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A204,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A204,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E204-$I204)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A204,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A204,'4. FY 2019-20'!A:A,0))),0)","v":424},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A204,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A204,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A204,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W204)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A204,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A204,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106301317,301317,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A205,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50603},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A205,'4. FY 2019-20'!A:A,0)),\"\")","v":"SADDLEBACK MEMORIAL MEDICAL CENTER"},1384,1127,575,null,null,257,204,229,null,null,116,3,null,null,null,1384,119,0.10559006211180125,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A205,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A205,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A205,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E205-$I205)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A205,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A205,'4. FY 2019-20'!A:A,0))),0)","v":1384},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A205,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A205,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A205,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W205)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A205,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A205,'4. FY 2019-20'!A:A,0)),0)","v":3}]
[106301340,301340,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A206,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50069},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A206,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - ORANGE"},8125,6490,3577,3,31,1635,2359,124,null,null,396,null,null,null,null,8125,396,6.1016949152542375E-2,218,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A206,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A206,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A206,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E206-$I206)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A206,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A206,'4. FY 2019-20'!A:A,0))),0)","v":8094},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A206,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A206,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A206,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W206)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A206,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A206,'4. FY 2019-20'!A:A,0)),0)","v":218}]
[106301342,301342,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A207,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50168},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A207,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JUDE MEDICAL CENTER"},3999,3658,2018,2,null,341,454,201,null,null,334,57,null,592,null,3999,391,0.10688901038819026,51,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A207,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A207,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A207,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E207-$I207)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A207,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A207,'4. FY 2019-20'!A:A,0))),0)","v":3999},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A207,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A207,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A207,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W207)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A207,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A207,'4. FY 2019-20'!A:A,0)),0)","v":51}]
[106301357,301357,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A208,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50780},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A208,'4. FY 2019-20'!A:A,0)),\"\")","v":"FOOTHILL REGIONAL MEDICAL CENTER"},28,28,28,null,null,null,null,null,null,null,null,null,null,null,null,28,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A208,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A208,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A208,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E208-$I208)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A208,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A208,'4. FY 2019-20'!A:A,0))),0)","v":28},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A208,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A208,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A208,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W208)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A208,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A208,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106301379,301379,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A209,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50426},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A209,'4. FY 2019-20'!A:A,0)),\"\")","v":"WEST ANAHEIM MEDICAL CENTER"},2024,2024,1709,null,null,null,null,null,null,null,315,null,null,null,null,2024,315,0.15563241106719367,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A209,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A209,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A209,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E209-$I209)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A209,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A209,'4. FY 2019-20'!A:A,0))),0)","v":2024},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A209,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A209,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A209,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W209)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A209,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A209,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106301380,301380,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A210,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52035},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A210,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - WESTMINSTER"},341,341,333,null,null,null,null,null,null,null,8,null,null,null,null,341,8,2.3460410557184751E-2,253,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A210,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A210,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A210,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E210-$I210)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A210,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A210,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A210,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A210,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A210,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W210)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A210,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A210,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106301566,301566,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A211,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50746},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A211,'4. FY 2019-20'!A:A,0)),\"\")","v":"ORANGE COUNTY GLOBAL MEDICAL CENTER"},9638,7877,3712,null,null,1761,2295,716,1,null,1077,3,73,null,null,9638,1153,0.14637552367652659,461,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A211,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A211,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A211,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E211-$I211)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A211,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A211,'4. FY 2019-20'!A:A,0))),0)","v":9638},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A211,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A211,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A211,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W211)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A211,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A211,'4. FY 2019-20'!A:A,0)),0)","v":461}]
[106304113,304113,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A212,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53306},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A212,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL AT MISSION"},1335,1335,null,null,null,null,null,647,275,110,21,282,null,null,null,1335,413,0.30936329588014982,557,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A212,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A212,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A212,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E212-$I212)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A212,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A212,'4. FY 2019-20'!A:A,0))),0)","v":1335},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A212,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A212,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A212,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W212)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A212,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A212,'4. FY 2019-20'!A:A,0)),0)","v":557}]
[106304159,304159,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A213,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A213,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE"},21,21,null,null,null,null,null,null,-7,null,null,null,null,28,null,21,0,0,301,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A213,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A213,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A213,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E213-$I213)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A213,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A213,'4. FY 2019-20'!A:A,0))),0)","v":21},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A213,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A213,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A213,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W213)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A213,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A213,'4. FY 2019-20'!A:A,0)),0)","v":301}]
[106304460,304460,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A214,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50769},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A214,'4. FY 2019-20'!A:A,0)),\"\")","v":"HOAG ORTHOPEDIC INSTITUTE"},34,34,34,null,null,null,null,null,null,null,null,null,null,null,null,34,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A214,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A214,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A214,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E214-$I214)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A214,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A214,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A214,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A214,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A214,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W214)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A214,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A214,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106310791,310791,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A215,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50498},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A215,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER AUBURN FAITH HOSPITAL"},662,662,569,null,null,null,null,null,null,null,93,null,null,null,null,662,93,0.1404833836858006,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A215,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A215,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A215,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E215-$I215)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A215,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A215,'4. FY 2019-20'!A:A,0))),0)","v":662},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A215,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A215,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A215,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W215)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A215,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A215,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106311000,311000,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A216,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A216,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER ROSEVILLE MEDICAL CENTER"},8665,8090,4042,null,null,575,592,1794,58,null,906,88,null,610,null,8665,994,0.12286773794808406,476,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A216,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A216,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A216,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E216-$I216)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A216,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A216,'4. FY 2019-20'!A:A,0))),0)","v":8665},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A216,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A216,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A216,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W216)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A216,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A216,'4. FY 2019-20'!A:A,0)),0)","v":476}]
[106314024,314024,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A217,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50772},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A217,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ROSEVILLE"},2245,2097,328,null,null,148,247,1274,150,49,49,null,null,null,null,2245,98,4.6733428707677632E-2,2215,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A217,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A217,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A217,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E217-$I217)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A217,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A217,'4. FY 2019-20'!A:A,0))),0)","v":2245},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A217,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A217,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A217,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W217)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A217,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A217,'4. FY 2019-20'!A:A,0)),0)","v":2215}]
[106320859,320859,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A218,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A218,'4. FY 2019-20'!A:A,0)),\"\")","v":"EASTERN PLUMAS HEALTH CARE"},14,14,14,null,null,null,null,null,null,null,null,null,null,null,null,14,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A218,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A218,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A218,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E218-$I218)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A218,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A218,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A218,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A218,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A218,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W218)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A218,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A218,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106320986,320986,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A219,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51326},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A219,'4. FY 2019-20'!A:A,0)),\"\")","v":"PLUMAS DISTRICT HOSPITAL"},58,47,35,null,null,11,11,null,1,null,null,null,null,null,null,58,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A219,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A219,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A219,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E219-$I219)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A219,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A219,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A219,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A219,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A219,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W219)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A219,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A219,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106321016,321016,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A220,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51327},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A220,'4. FY 2019-20'!A:A,0)),\"\")","v":"SENECA HEALTHCARE DISTRICT"},10,10,10,null,null,null,null,null,null,null,null,null,null,null,null,10,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A220,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A220,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A220,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E220-$I220)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A220,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A220,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A220,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A220,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A220,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W220)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A220,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A220,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106331152,331152,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A221,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50329},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A221,'4. FY 2019-20'!A:A,0)),\"\")","v":"CORONA REGIONAL MEDICAL CENTER - MAIN"},3578,3204,1932,78,456,374,509,null,null,null,229,null,null,null,null,3578,229,7.1473158551810231E-2,2120,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A221,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A221,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A221,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E221-$I221)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A221,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A221,'4. FY 2019-20'!A:A,0))),0)","v":3122},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A221,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A221,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A221,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W221)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A221,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A221,'4. FY 2019-20'!A:A,0)),0)","v":2120}]
[106331164,331164,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A222,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50243},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A222,'4. FY 2019-20'!A:A,0)),\"\")","v":"DESERT REGIONAL MEDICAL CENTER"},16660,15658,8898,17,null,1002,1811,1443,244,null,1488,1461,null,296,null,16660,2949,0.18833822965896027,2133,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A222,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A222,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A222,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E222-$I222)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A222,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A222,'4. FY 2019-20'!A:A,0))),0)","v":16660},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A222,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A222,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A222,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W222)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A222,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A222,'4. FY 2019-20'!A:A,0)),0)","v":2133}]
[106331168,331168,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A223,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50573},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A223,'4. FY 2019-20'!A:A,0)),\"\")","v":"EISENHOWER MEDICAL CENTER"},4076,4076,3632,null,null,null,null,null,18,null,426,null,null,null,null,4076,426,0.10451422963689892,13,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A223,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A223,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A223,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E223-$I223)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A223,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A223,'4. FY 2019-20'!A:A,0))),0)","v":4076},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A223,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A223,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A223,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W223)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A223,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A223,'4. FY 2019-20'!A:A,0)),0)","v":13}]
[106331194,331194,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A224,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50390},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A224,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEMET VALLEY MEDICAL CENTER"},2752,2283,1479,null,null,469,547,12,null,null,245,null,null,null,null,2752,245,0.10731493648707841,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A224,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A224,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A224,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E224-$I224)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A224,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A224,'4. FY 2019-20'!A:A,0))),0)","v":2752},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A224,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A224,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A224,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W224)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A224,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A224,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106331216,331216,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A225,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50534},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A225,'4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN F. KENNEDY MEMORIAL HOSPITAL"},4550,3267,1169,null,null,1283,1565,14,271,null,248,null,null,null,null,4550,248,7.5910621365166825E-2,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A225,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A225,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A225,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E225-$I225)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A225,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A225,'4. FY 2019-20'!A:A,0))),0)","v":4550},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A225,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A225,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A225,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W225)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A225,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A225,'4. FY 2019-20'!A:A,0)),0)","v":2}]
[106331226,331226,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A226,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54130},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A226,'4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFIC GROVE HOSPITAL"},16,16,null,null,16,null,null,null,null,null,null,null,null,null,null,16,0,0,62,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A226,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A226,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A226,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E226-$I226)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A226,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A226,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A226,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A226,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A226,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W226)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A226,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A226,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106331288,331288,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A227,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50423},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A227,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALO VERDE HOSPITAL"},926,693,408,null,null,233,284,null,null,null,1,null,null,null,null,926,1,1.443001443001443E-3,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A227,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A227,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A227,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E227-$I227)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A227,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A227,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A227,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A227,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A227,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W227)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A227,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A227,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106331293,331293,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A228,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50102},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A228,'4. FY 2019-20'!A:A,0)),\"\")","v":"PARKVIEW COMMUNITY HOSPITAL"},6925,5766,2957,null,null,1159,1466,850,159,null,296,38,null,null,null,6925,334,5.7925771765522029E-2,718,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A228,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A228,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A228,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E228-$I228)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A228,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A228,'4. FY 2019-20'!A:A,0))),0)","v":6925},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A228,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A228,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A228,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W228)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A228,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A228,'4. FY 2019-20'!A:A,0)),0)","v":718}]
[106331312,331312,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A229,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50022},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A229,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIVERSIDE COMMUNITY HOSPITAL"},16363,15028,9944,null,null,1335,1785,1250,187,null,1076,786,null,null,null,16363,1862,0.12390204950758583,1854,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A229,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A229,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A229,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E229-$I229)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A229,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A229,'4. FY 2019-20'!A:A,0))),0)","v":16363},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A229,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A229,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A229,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W229)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A229,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A229,'4. FY 2019-20'!A:A,0)),0)","v":1854}]
[106331326,331326,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A230,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50054},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A230,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN GORGONIO MEMORIAL HOSPITAL"},1153,1034,802,null,null,119,132,4,2,null,94,null,null,null,null,1153,94,9.0909090909090912E-2,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A230,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A230,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A230,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E230-$I230)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A230,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A230,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A230,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A230,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A230,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W230)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A230,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A230,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106332172,332172,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A231,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52052},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A231,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - RIVERSIDE"},1546,1546,1350,null,null,null,null,null,null,null,196,null,null,null,null,1546,196,0.12677878395860284,28,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A231,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A231,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A231,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E231-$I231)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A231,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A231,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A231,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A231,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A231,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W231)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A231,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A231,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106334018,334018,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A232,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50684},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A232,'4. FY 2019-20'!A:A,0)),\"\")","v":"MENIFEE VALLEY MEDICAL CENTER"},682,682,549,9,null,null,null,null,null,null,124,null,null,null,null,682,124,0.18181818181818182,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A232,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A232,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A232,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E232-$I232)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A232,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A232,'4. FY 2019-20'!A:A,0))),0)","v":682},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A232,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A232,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A232,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W232)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A232,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A232,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106334025,334025,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A233,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50686},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A233,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - RIVERSIDE"},226,181,154,null,null,45,104,-135,2,null,56,null,null,null,null,226,56,0.30939226519337015,796,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A233,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A233,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A233,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E233-$I233)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A233,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A233,'4. FY 2019-20'!A:A,0))),0)","v":226},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A233,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A233,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A233,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W233)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A233,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A233,'4. FY 2019-20'!A:A,0)),0)","v":796}]
[106334048,334048,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A234,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50765},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A234,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MORENO VALLEY"},133,127,82,null,null,6,41,null,1,null,3,null,null,null,null,133,3,2.3622047244094488E-2,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A234,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A234,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A234,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E234-$I234)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A234,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A234,'4. FY 2019-20'!A:A,0))),0)","v":133},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A234,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A234,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A234,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W234)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A234,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A234,'4. FY 2019-20'!A:A,0)),0)","v":2}]
[106334068,334068,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A235,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50701},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A235,'4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA"},5012,4128,2475,null,null,884,1139,4,null,null,510,null,null,null,null,5012,510,0.12354651162790697,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A235,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A235,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A235,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E235-$I235)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A235,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A235,'4. FY 2019-20'!A:A,0))),0)","v":5012},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A235,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A235,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A235,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W235)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A235,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A235,'4. FY 2019-20'!A:A,0)),0)","v":2}]
[106334487,334487,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A236,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50292},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A236,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIVERSIDE UNIVERSITY HEALTH SYSTEM MEDICAL CENTER"},16991,16027,9081,582,null,964,1481,432,658,168,1358,2267,null,null,null,16991,3793,0.23666313096649405,2401,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A236,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A236,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A236,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E236-$I236)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A236,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A236,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A236,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A236,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A236,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W236)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A236,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A236,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106334564,334564,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A237,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50775},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A237,'4. FY 2019-20'!A:A,0)),\"\")","v":"TEMECULA VALLEY HOSPITAL"},1472,1472,1316,0,null,null,5,null,null,null,151,null,null,null,null,1472,151,0.10258152173913043,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A237,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A237,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A237,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E237-$I237)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A237,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A237,'4. FY 2019-20'!A:A,0))),0)","v":1472},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A237,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A237,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A237,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W237)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A237,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A237,'4. FY 2019-20'!A:A,0)),0)","v":6}]
[106334589,334589,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A238,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50770},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A238,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA"},1650,1412,978,null,null,238,276,null,null,null,158,null,null,null,null,1650,158,0.11189801699716714,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A238,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A238,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A238,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E238-$I238)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A238,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A238,'4. FY 2019-20'!A:A,0))),0)","v":1650},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A238,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A238,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A238,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W238)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A238,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A238,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106340913,340913,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A239,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50425},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A239,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SACRAMENTO"},1240,1240,1042,null,null,null,null,null,null,null,198,null,null,null,null,1240,198,0.1596774193548387,63,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A239,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A239,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A239,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E239-$I239)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A239,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A239,'4. FY 2019-20'!A:A,0))),0)","v":1240},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A239,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A239,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A239,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W239)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A239,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A239,'4. FY 2019-20'!A:A,0)),0)","v":63}]
[106340947,340947,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A240,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50017},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A240,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY GENERAL HOSPITAL"},4847,4583,3286,null,null,264,347,49,null,null,554,null,null,347,null,4847,554,0.12088151865590224,151,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A240,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A240,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A240,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E240-$I240)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A240,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A240,'4. FY 2019-20'!A:A,0))),0)","v":4847},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A240,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A240,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A240,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W240)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A240,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A240,'4. FY 2019-20'!A:A,0)),0)","v":151}]
[106340950,340950,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A241,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50516},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A241,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY SAN JUAN HOSPITAL"},14267,13721,7808,513,null,546,783,2624,139,null,1532,322,null,null,null,14267,1854,0.13512134684060928,2910,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A241,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A241,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A241,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E241-$I241)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A241,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A241,'4. FY 2019-20'!A:A,0))),0)","v":14267},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A241,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A241,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A241,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W241)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A241,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A241,'4. FY 2019-20'!A:A,0)),0)","v":2910}]
[106340951,340951,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A242,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50590},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A242,'4. FY 2019-20'!A:A,0)),\"\")","v":"METHODIST HOSPITAL - SACRAMENTO"},5348,4903,3528,7,null,445,575,430,null,null,362,1,null,null,null,5348,363,7.4036304303487663E-2,640,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A242,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A242,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A242,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E242-$I242)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A242,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A242,'4. FY 2019-20'!A:A,0))),0)","v":5348},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A242,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A242,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A242,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W242)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A242,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A242,'4. FY 2019-20'!A:A,0)),0)","v":640}]
[106341006,341006,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A243,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50599},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A243,'4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER"},27779,27374,11447,2085,null,405,602,5944,1435,1370,2777,236,629,849,null,27779,5012,0.18309344633593921,12567,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A243,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A243,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A243,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E243-$I243)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A243,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A243,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A243,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A243,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A243,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W243)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A243,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A243,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106341051,341051,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A244,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50108},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A244,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER MEDICAL CENTER - SACRAMENTO"},22808,20655,7865,14,null,2153,2425,5034,1246,234,959,2878,null,null,null,22808,4071,0.19709513435003631,7222,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A244,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A244,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A244,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E244-$I244)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A244,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A244,'4. FY 2019-20'!A:A,0))),0)","v":22808},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A244,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A244,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A244,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W244)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A244,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A244,'4. FY 2019-20'!A:A,0)),0)","v":7222}]
[106342344,342344,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A245,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50674},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A245,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO"},2024,1962,1397,null,null,62,67,47,55,null,396,null,null,null,null,2024,396,0.20183486238532111,197,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A245,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A245,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A245,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E245-$I245)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A245,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A245,'4. FY 2019-20'!A:A,0))),0)","v":2024},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A245,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A245,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A245,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W245)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A245,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A245,'4. FY 2019-20'!A:A,0)),0)","v":197}]
[106342392,342392,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A246,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54087},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A246,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VISTA HOSPITAL"},1400,1400,null,null,1400,null,null,null,null,null,null,null,null,null,null,1400,0,0,3854,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A246,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A246,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A246,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E246-$I246)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A246,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A246,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A246,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A246,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A246,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W246)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A246,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A246,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106344017,344017,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A247,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A247,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER CENTER FOR PSYCHIATRY"},791,791,null,null,791,null,null,null,null,null,null,null,null,null,null,791,0,0,2740,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A247,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A247,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A247,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E247-$I247)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A247,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A247,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A247,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A247,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A247,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W247)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A247,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A247,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106344021,344021,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A248,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54104},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A248,'4. FY 2019-20'!A:A,0)),\"\")","v":"HERITAGE OAKS HOSPITAL"},1023,1023,null,null,1023,null,null,null,null,null,null,null,null,null,null,1023,0,0,2881,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A248,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A248,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A248,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E248-$I248)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A248,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A248,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A248,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A248,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A248,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W248)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A248,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A248,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106344029,344029,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A249,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50414},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A249,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY HOSPITAL - FOLSOM"},1457,1387,1179,null,null,70,61,7,null,null,140,null,null,null,null,1457,140,0.10093727469358327,19,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A249,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A249,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A249,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E249-$I249)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A249,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A249,'4. FY 2019-20'!A:A,0))),0)","v":1457},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A249,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A249,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A249,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W249)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A249,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A249,'4. FY 2019-20'!A:A,0)),0)","v":19}]
[106344035,344035,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A250,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52033},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A250,'4. FY 2019-20'!A:A,0)),\"\")","v":"VIBRA HOSPITAL OF SACRAMENTO"},482,482,240,null,null,null,null,null,null,null,242,null,null,null,null,482,242,0.50207468879668049,308,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A250,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A250,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A250,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E250-$I250)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A250,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A250,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A250,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A250,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A250,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W250)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A250,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A250,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106344114,344114,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A251,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53311},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A251,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA"},316,316,230,null,null,null,null,null,null,68,null,null,null,18,null,316,68,0.21518987341772153,2083,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A251,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A251,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A251,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E251-$I251)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A251,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A251,'4. FY 2019-20'!A:A,0))),0)","v":316},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A251,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A251,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A251,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W251)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A251,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A251,'4. FY 2019-20'!A:A,0)),0)","v":2083}]
[106350784,350784,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A252,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50296},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A252,'4. FY 2019-20'!A:A,0)),\"\")","v":"HAZEL HAWKINS MEMORIAL HOSPITAL"},1955,1487,793,null,null,468,548,null,null,null,146,null,null,null,null,1955,146,9.8184263618022863E-2,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A252,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A252,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A252,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E252-$I252)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A252,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A252,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A252,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A252,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A252,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W252)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A252,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A252,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106361110,361110,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A253,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50618},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A253,'4. FY 2019-20'!A:A,0)),\"\")","v":"BEAR VALLEY COMMUNITY HOSPITAL"},118,118,118,null,null,null,null,null,null,null,null,null,null,null,null,118,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A253,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A253,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A253,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E253-$I253)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A253,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A253,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A253,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A253,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A253,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W253)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A253,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A253,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106361144,361144,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A254,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50586},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A254,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHINO VALLEY MEDICAL CENTER"},2471,2470,2204,null,null,1,2,null,null,null,264,null,null,null,null,2471,264,0.10688259109311742,11,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A254,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A254,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A254,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E254-$I254)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A254,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A254,'4. FY 2019-20'!A:A,0))),0)","v":2471},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A254,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A254,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A254,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W254)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A254,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A254,'4. FY 2019-20'!A:A,0)),0)","v":11}]
[106361166,361166,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A255,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50758},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A255,'4. FY 2019-20'!A:A,0)),\"\")","v":"MONTCLAIR HOSPITAL MEDICAL CENTER"},1798,1523,1022,null,null,275,333,5,null,null,163,null,null,null,null,1798,163,0.10702560735390676,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A255,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A255,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A255,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E255-$I255)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A255,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A255,'4. FY 2019-20'!A:A,0))),0)","v":1798},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A255,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A255,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A255,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W255)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A255,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A255,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106361223,361223,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A256,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50140},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A256,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FONTANA"},3149,3032,1500,null,null,117,370,512,97,64,489,null,null,null,null,3149,553,0.18238786279683378,2365,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A256,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A256,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A256,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E256-$I256)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A256,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A256,'4. FY 2019-20'!A:A,0))),0)","v":3149},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A256,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A256,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A256,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W256)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A256,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A256,'4. FY 2019-20'!A:A,0)),0)","v":2365}]
[106361246,361246,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A257,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50327},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A257,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER"},15638,16570,9497,171,null,null,1,null,null,null,3064,null,null,2905,null,15638,3064,0.18491249245624622,1414,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A257,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A257,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A257,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E257-$I257)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A257,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A257,'4. FY 2019-20'!A:A,0))),0)","v":15638},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A257,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A257,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A257,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W257)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A257,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A257,'4. FY 2019-20'!A:A,0)),0)","v":1414}]
[106361266,361266,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A258,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51312},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A258,'4. FY 2019-20'!A:A,0)),\"\")","v":"MOUNTAINS COMMUNITY HOSPITAL"},217,{"$f":"E258-J258","v":217},207,null,null,null,null,null,10,null,null,null,null,null,null,217,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A258,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A258,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A258,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E258-$I258)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A258,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A258,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A258,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A258,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A258,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W258)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A258,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A258,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106361274,361274,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A259,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52037},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A259,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - ONTARIO"},714,714,686,null,null,null,null,null,null,null,28,null,null,null,null,714,28,3.9215686274509803E-2,321,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A259,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A259,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A259,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E259-$I259)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A259,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A259,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A259,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A259,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A259,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W259)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A259,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A259,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106361308,361308,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A260,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50272},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A260,'4. FY 2019-20'!A:A,0)),\"\")","v":"REDLANDS COMMUNITY HOSPITAL"},3733,3257,999,8,207,476,660,816,null,null,119,448,null,null,null,3733,567,{"$f":"IF(ISERROR(U260/F260),0,U260/F260)","v":0.17408658274485722},1179,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A260,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A260,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A260,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E260-$I260)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A260,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A260,'4. FY 2019-20'!A:A,0))),0)","v":3526},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A260,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A260,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A260,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W260)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A260,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A260,'4. FY 2019-20'!A:A,0)),0)","v":1179}]
[106361318,{"$f":"A261-106000000","v":361318},{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A261,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50099},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A261,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN ANTONIO REGIONAL HOSPITAL"},{"$f":"SUM(G261:S261)","v":3438},3234,2241,null,null,204,132,186,131,null,539,5,null,null,null,{"$f":"SUM(G261:S261)","v":3438},544,0.16821273964131106,108,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A261,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A261,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A261,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E261-$I261)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A261,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A261,'4. FY 2019-20'!A:A,0))),0)","v":3438},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A261,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A261,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A261,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W261)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A261,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A261,'4. FY 2019-20'!A:A,0)),0)","v":108}]
[106361323,361323,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A262,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50089},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A262,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF SAN BERNARDINO"},8870,7990,1734,230,2684,880,1396,683,580,null,676,7,null,null,null,8870,{"$f":"N262+O262+P262+Q262","v":683},8.5481852315394249E-2,8408,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A262,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A262,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A262,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E262-$I262)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A262,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A262,'4. FY 2019-20'!A:A,0))),0)","v":6186},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A262,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A262,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A262,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W262)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A262,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A262,'4. FY 2019-20'!A:A,0)),0)","v":8408}]
[106361339,361339,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A263,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50129},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A263,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. BERNARDINE MEDICAL CENTER"},7101,6592,4187,null,null,509,688,1037,null,null,678,2,null,null,null,7101,680,0.10315533980582524,1115,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A263,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A263,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A263,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E263-$I263)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A263,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A263,'4. FY 2019-20'!A:A,0))),0)","v":7101},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A263,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A263,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A263,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W263)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A263,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A263,'4. FY 2019-20'!A:A,0)),0)","v":1115}]
[106361343,361343,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A264,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A264,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - APPLE VALLEY"},5912,5411,3450,null,null,501,689,null,193,null,348,731,null,null,null,5912,1079,0.19940861208649049,1138,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A264,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A264,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A264,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E264-$I264)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A264,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A264,'4. FY 2019-20'!A:A,0))),0)","v":5912},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A264,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A264,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A264,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W264)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A264,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A264,'4. FY 2019-20'!A:A,0)),0)","v":1138}]
[106361370,361370,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A265,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50517},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A265,'4. FY 2019-20'!A:A,0)),\"\")","v":"VICTOR VALLEY GLOBAL MEDICAL CENTER"},2272,1875,1146,null,null,397,475,4,67,null,155,28,null,null,null,2272,183,9.7600000000000006E-2,32,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A265,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A265,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A265,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E265-$I265)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A265,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A265,'4. FY 2019-20'!A:A,0))),0)","v":2272},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A265,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A265,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A265,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W265)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A265,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A265,'4. FY 2019-20'!A:A,0)),0)","v":32}]
[106361458,361458,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A266,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51323},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A266,'4. FY 2019-20'!A:A,0)),\"\")","v":"COLORADO RIVER MEDICAL CENTER"},603,603,603,null,null,null,null,null,null,null,null,null,null,null,null,603,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A266,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A266,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A266,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E266-$I266)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A266,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A266,'4. FY 2019-20'!A:A,0))),0)","v":603},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A266,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A266,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A266,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W266)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A266,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A266,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106362041,362041,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A267,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50279},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A267,'4. FY 2019-20'!A:A,0)),\"\")","v":"HI-DESERT MEDICAL CENTER"},2848,2356,1399,null,null,492,654,47,null,null,256,null,null,null,null,2848,256,0.10865874363327674,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A267,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A267,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A267,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E267-$I267)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A267,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A267,'4. FY 2019-20'!A:A,0))),0)","v":2848},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A267,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A267,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A267,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W267)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A267,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A267,'4. FY 2019-20'!A:A,0)),0)","v":2}]
[106364014,364014,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A268,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54093},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A268,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER"},2451,2451,null,19,2432,null,null,null,null,null,null,null,null,null,null,2451,0,0,6768,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A268,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A268,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A268,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E268-$I268)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A268,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A268,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A268,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A268,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A268,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W268)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A268,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A268,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106364050,364050,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A269,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54111},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A269,'4. FY 2019-20'!A:A,0)),\"\")","v":"CANYON RIDGE HOSPITAL"},916,916,null,null,916,null,null,null,null,null,null,null,null,null,null,916,0,0,3374,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A269,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A269,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A269,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E269-$I269)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A269,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A269,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A269,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A269,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A269,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W269)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A269,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A269,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106364121,364121,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A270,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53037},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A270,'4. FY 2019-20'!A:A,0)),\"\")","v":"BALLARD REHABILITATION HOSPITAL"},2307,2307,null,null,null,null,null,null,null,null,null,null,null,2307,null,2307,0,0,128,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A270,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A270,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A270,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E270-$I270)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A270,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A270,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A270,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A270,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A270,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W270)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A270,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A270,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106364144,364144,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A271,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50709},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A271,'4. FY 2019-20'!A:A,0)),\"\")","v":"DESERT VALLEY HOSPITAL"},3371,2858,2052,null,null,513,627,null,null,null,179,null,null,null,null,3371,179,6.2631210636808959E-2,23,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A271,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A271,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A271,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E271-$I271)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A271,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A271,'4. FY 2019-20'!A:A,0))),0)","v":3371},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A271,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A271,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A271,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W271)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A271,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A271,'4. FY 2019-20'!A:A,0)),0)","v":23}]
[106364188,364188,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A272,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52049},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A272,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - RANCHO"},126,126,100,null,null,null,null,null,null,null,26,null,null,null,null,126,26,0.20634920634920634,205,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A272,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A272,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A272,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E272-$I272)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A272,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A272,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A272,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A272,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A272,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W272)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A272,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A272,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106364231,364231,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A273,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50245},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A273,'4. FY 2019-20'!A:A,0)),\"\")","v":"ARROWHEAD REGIONAL MEDICAL CENTER"},23023,20756,9967,2538,null,2267,3239,133,407,null,1774,2380,318,null,null,23023,4472,0.21545577182501446,2727,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A273,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A273,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A273,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E273-$I273)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A273,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A273,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A273,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A273,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A273,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W273)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A273,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A273,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106364430,364430,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A274,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50298},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A274,'4. FY 2019-20'!A:A,0)),\"\")","v":"BARSTOW COMMUNITY HOSPITAL"},1453,1139,673,null,null,314,361,16,null,null,89,null,null,null,null,1453,89,7.8138718173836705E-2,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A274,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A274,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A274,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E274-$I274)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A274,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A274,'4. FY 2019-20'!A:A,0))),0)","v":1453},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A274,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A274,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A274,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W274)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A274,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A274,'4. FY 2019-20'!A:A,0)),0)","v":1}]
[106364451,364451,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A275,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A275,'4. FY 2019-20'!A:A,0)),\"\")","v":"TOTALLY KIDS REHABILITATION HOSPITAL"},68,68,null,null,null,null,null,null,null,null,null,null,null,68,null,68,0,0,568,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A275,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A275,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A275,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E275-$I275)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A275,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A275,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A275,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A275,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A275,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W275)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A275,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A275,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106364502,364502,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A276,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50778},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A276,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL"},31179,30100,26,9,null,1079,2151,7435,6531,4157,186,9605,null,null,null,31179,13948,0.46338870431893686,24401,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A276,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A276,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A276,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E276-$I276)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A276,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A276,'4. FY 2019-20'!A:A,0))),0)","v":31179},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A276,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A276,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A276,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W276)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A276,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A276,'4. FY 2019-20'!A:A,0)),0)","v":24401}]
[106370652,370652,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A277,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50757},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A277,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALVARADO HOSPITAL"},2935,2935,2595,null,null,null,null,null,null,null,300,null,null,40,null,2935,300,0.10221465076660988,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A277,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A277,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A277,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E277-$I277)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A277,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A277,'4. FY 2019-20'!A:A,0))),0)","v":2935},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A277,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A277,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A277,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W277)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A277,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A277,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106370673,370673,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A278,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53303},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A278,'4. FY 2019-20'!A:A,0)),\"\")","v":"RADY CHILDREN'S HOSPITAL - SAN DIEGO"},17107,17107,2236,null,null,null,null,-477,6485,1725,294,6700,null,144,null,17107,8719,0.50967440229145966,22945,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A278,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A278,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A278,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E278-$I278)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A278,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A278,'4. FY 2019-20'!A:A,0))),0)","v":17107},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A278,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A278,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A278,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W278)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A278,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A278,'4. FY 2019-20'!A:A,0)),0)","v":22945}]
[106370689,370689,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A279,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50234},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A279,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER"},705,705,587,null,null,null,null,null,null,null,118,null,null,null,null,705,118,0.16737588652482269,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A279,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A279,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A279,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E279-$I279)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A279,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A279,'4. FY 2019-20'!A:A,0))),0)","v":705},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A279,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A279,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A279,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W279)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A279,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A279,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106370694,370694,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A280,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50100},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A280,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP MEMORIAL HOSPITAL"},22738,20516,5749,794,null,2222,2909,7069,null,null,1723,1751,null,521,null,22738,3474,0.16933125365568336,2658,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A280,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A280,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A280,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E280-$I280)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A280,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A280,'4. FY 2019-20'!A:A,0))),0)","v":22738},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A280,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A280,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A280,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W280)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A280,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A280,'4. FY 2019-20'!A:A,0)),0)","v":2658}]
[106370714,370714,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A281,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50026},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A281,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP GROSSMONT HOSPITAL"},16852,14888,7472,741,1456,1964,2629,1356,4,null,941,127,null,162,null,16852,1068,7.173562600752284E-2,7392,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A281,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A281,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A281,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E281-$I281)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A281,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A281,'4. FY 2019-20'!A:A,0))),0)","v":15396},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A281,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A281,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A281,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W281)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A281,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A281,'4. FY 2019-20'!A:A,0)),0)","v":7392}]
[106370721,370721,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A282,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52036},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A282,'4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SAN DIEGO"},90,90,89,null,null,null,null,null,null,null,1,null,null,null,null,90,1,1.1111111111111112E-2,112,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A282,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A282,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A282,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E282-$I282)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A282,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A282,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A282,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A282,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A282,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W282)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A282,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A282,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106370730,370730,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A283,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50515},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A283,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN DIEGO"},1280,1213,444,null,null,67,182,515,33,null,37,2,null,null,null,1280,39,3.2151690024732067E-2,607,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A283,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A283,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A283,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E283-$I283)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A283,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A283,'4. FY 2019-20'!A:A,0))),0)","v":1280},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A283,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A283,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A283,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W283)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A283,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A283,'4. FY 2019-20'!A:A,0)),0)","v":607}]
[106370744,370744,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A284,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50077},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A284,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MERCY HOSPITAL"},26330,24543,16875,1742,1500,1787,2514,335,null,null,1577,null,null,null,null,26330,1577,6.4254573605508694E-2,4991,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A284,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A284,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A284,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E284-$I284)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A284,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A284,'4. FY 2019-20'!A:A,0))),0)","v":24830},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A284,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A284,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A284,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W284)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A284,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A284,'4. FY 2019-20'!A:A,0)),0)","v":4991}]
[106370745,370745,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A285,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54145},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A285,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP MESA VISTA HOSPITAL"},641,641,null,169,472,null,null,null,null,null,null,null,null,null,null,641,0,0,1977,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A285,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A285,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A285,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E285-$I285)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A285,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A285,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A285,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A285,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A285,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W285)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A285,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A285,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106370749,370749,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A286,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54075},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A286,'4. FY 2019-20'!A:A,0)),\"\")","v":"ALVARADO PARKWAY INSTITUTE BHS"},153,153,null,14,139,null,null,null,null,null,null,null,null,null,null,153,0,0,480,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A286,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A286,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A286,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E286-$I286)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A286,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A286,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A286,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A286,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A286,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W286)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A286,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A286,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106370755,370755,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A287,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50115},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A287,'4. FY 2019-20'!A:A,0)),\"\")","v":"PALOMAR HEALTH DOWNTOWN CAMPUS"},13404,12027,6300,103,1103,1377,1935,null,null,null,1871,1,null,714,null,13404,1872,0.15564978797705165,2872,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A287,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A287,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A287,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E287-$I287)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A287,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A287,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A287,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A287,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A287,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W287)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A287,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A287,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106370759,370759,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A288,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50024},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A288,'4. FY 2019-20'!A:A,0)),\"\")","v":"PARADISE VALLEY HOSPITAL"},7062,6924,1901,542,3981,138,155,null,null,null,306,null,null,39,null,7062,306,4.419410745233969E-2,13096,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A288,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A288,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A288,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E288-$I288)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A288,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A288,'4. FY 2019-20'!A:A,0))),0)","v":3081},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A288,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A288,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A288,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W288)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A288,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A288,'4. FY 2019-20'!A:A,0)),0)","v":13096}]
[106370771,370771,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A289,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50324},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A289,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA"},3970,3910,2785,23,null,60,89,null,null,null,1013,null,null,null,null,3970,1013,0.25907928388746804,49,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A289,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A289,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A289,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E289-$I289)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A289,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A289,'4. FY 2019-20'!A:A,0))),0)","v":3970},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A289,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A289,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A289,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W289)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A289,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A289,'4. FY 2019-20'!A:A,0)),0)","v":49}]
[106370780,370780,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A290,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50128},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A290,'4. FY 2019-20'!A:A,0)),\"\")","v":"TRI-CITY MEDICAL CENTER"},13235,11208,3153,737,613,2027,3029,3044,null,null,418,null,null,214,null,13235,418,3.7294789436117061E-2,3312,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A290,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A290,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A290,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E290-$I290)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A290,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A290,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A290,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A290,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A290,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W290)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A290,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A290,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106370782,370782,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A291,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50025},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A291,'4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER"},28552,27954,14376,1651,1006,598,1514,3526,null,null,2906,2423,552,null,null,28552,5881,0.21038134077412893,5329,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A291,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A291,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A291,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E291-$I291)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A291,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A291,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A291,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A291,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A291,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W291)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A291,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A291,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106370787,370787,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A292,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52051},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A292,'4. FY 2019-20'!A:A,0)),\"\")","v":"PROMISE HOSPITAL OF SAN DIEGO"},282,282,282,null,null,null,null,null,null,null,null,null,null,null,null,282,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A292,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A292,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A292,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E292-$I292)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A292,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A292,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A292,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A292,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A292,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W292)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A292,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A292,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106370875,370875,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A293,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50222},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A293,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP CHULA VISTA MEDICAL CENTER"},10095,8783,5451,null,null,1312,1577,801,null,null,954,null,null,null,null,10095,954,0.10861892291927587,91,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A293,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A293,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A293,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E293-$I293)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A293,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A293,'4. FY 2019-20'!A:A,0))),0)","v":10095},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A293,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A293,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A293,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W293)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A293,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A293,'4. FY 2019-20'!A:A,0)),0)","v":91}]
[106370977,370977,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A294,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50636},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A294,'4. FY 2019-20'!A:A,0)),\"\")","v":"POMERADO HOSPITAL"},1948,1822,1422,null,null,126,144,24,null,null,229,3,null,null,null,1948,232,0.12733260153677278,7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A294,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A294,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A294,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E294-$I294)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A294,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A294,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A294,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A294,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A294,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W294)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A294,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A294,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106371256,371256,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A295,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50424},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A295,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS GREEN HOSPITAL"},391,391,314,null,null,null,null,null,null,null,77,null,null,null,null,391,77,0.1969309462915601,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A295,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A295,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A295,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E295-$I295)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A295,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A295,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A295,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A295,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A295,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W295)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A295,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A295,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106371394,371394,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A296,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50503},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A296,'4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS"},2575,2440,1786,15,null,135,105,null,null,null,195,null,null,339,null,2575,195,7.9918032786885251E-2,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A296,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A296,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A296,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E296-$I296)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A296,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A296,'4. FY 2019-20'!A:A,0))),0)","v":2575},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A296,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A296,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A296,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W296)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A296,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A296,'4. FY 2019-20'!A:A,0)),0)","v":1}]
[106374024,374024,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A297,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54095},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A297,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA SAN DIEGO"},611,611,null,131,480,null,null,null,null,null,null,null,null,null,null,611,0,0,1498,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A297,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A297,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A297,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E297-$I297)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A297,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A297,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A297,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A297,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A297,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W297)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A297,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A297,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106374094,374094,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A298,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52044},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A298,'4. FY 2019-20'!A:A,0)),\"\")","v":"VIBRA HOSPITAL OF SAN DIEGO"},58,58,58,null,null,null,null,null,null,null,null,null,null,null,null,58,0,0,19,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A298,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A298,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A298,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E298-$I298)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A298,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A298,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A298,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A298,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A298,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W298)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A298,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A298,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106380857,380857,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A299,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50076},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A299,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO"},428,385,79,null,null,43,60,182,10,null,54,null,null,null,null,428,54,0.14025974025974025,82,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A299,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A299,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A299,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E299-$I299)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A299,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A299,'4. FY 2019-20'!A:A,0))),0)","v":428},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A299,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A299,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A299,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W299)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A299,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A299,'4. FY 2019-20'!A:A,0)),0)","v":82}]
[106380929,380929,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A300,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50047},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A300,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CENTER"},8703,8278,4262,-29,404,425,495,1294,106,80,1129,288,null,249,null,8703,1497,0.18084078279777724,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A300,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A300,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A300,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E300-$I300)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A300,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A300,'4. FY 2019-20'!A:A,0))),0)","v":8299},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A300,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A300,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A300,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W300)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A300,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A300,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106380939,380939,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A301,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50228},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A301,'4. FY 2019-20'!A:A,0)),\"\")","v":"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER"},17194,16177,9072,1270,null,1017,2066,1023,277,null,1658,619,null,192,null,17194,2277,0.14075539345985041,362,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A301,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A301,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A301,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E301-$I301)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A301,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A301,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A301,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A301,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A301,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W301)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A301,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A301,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106380960,380960,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A302,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50152},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A302,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. FRANCIS MEMORIAL HOSPITAL"},3525,3525,1786,143,452,null,null,null,null,null,307,null,696,141,null,3525,1003,0.28453900709219859,2830,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A302,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A302,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A302,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E302-$I302)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A302,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A302,'4. FY 2019-20'!A:A,0))),0)","v":3073},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A302,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A302,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A302,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W302)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A302,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A302,'4. FY 2019-20'!A:A,0)),0)","v":2830}]
[106380964,380964,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A303,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A303,'4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS"},3138,2526,1449,null,null,612,769,72,10,null,226,null,null,null,null,3138,226,8.9469517022961201E-2,211,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A303,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A303,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A303,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E303-$I303)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A303,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A303,'4. FY 2019-20'!A:A,0))),0)","v":3138},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A303,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A303,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A303,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W303)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A303,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A303,'4. FY 2019-20'!A:A,0)),0)","v":211}]
[106380965,380965,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A304,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50457},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A304,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO"},1307,1307,870,null,178,null,null,null,null,null,183,null,null,76,null,1307,183,0.14001530221882172,1198,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A304,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A304,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A304,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E304-$I304)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A304,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A304,'4. FY 2019-20'!A:A,0))),0)","v":1129},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A304,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A304,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A304,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W304)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A304,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A304,'4. FY 2019-20'!A:A,0)),0)","v":1198}]
[106381154,381154,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A305,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50454},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A305,'4. FY 2019-20'!A:A,0)),\"\")","v":"UCSF MEDICAL CENTER"},21242,20918,7522,1757,null,324,839,2412,1671,1073,2275,3369,null,null,null,21242,6717,0.32111100487618321,15790,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A305,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A305,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A305,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E305-$I305)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A305,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A305,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A305,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A305,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A305,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W305)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A305,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A305,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106382715,382715,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A306,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50407},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A306,'4. FY 2019-20'!A:A,0)),\"\")","v":"CHINESE HOSPITAL"},98,98,38,null,null,null,null,null,null,null,60,null,null,null,null,98,60,0.61224489795918369,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A306,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A306,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A306,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E306-$I306)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A306,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A306,'4. FY 2019-20'!A:A,0))),0)","v":98},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A306,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A306,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A306,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W306)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A306,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A306,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106390846,390846,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A307,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50122},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A307,'4. FY 2019-20'!A:A,0)),\"\")","v":"DAMERON HOSPITAL ASSOCIATION"},2637,2521,1726,null,null,116,160,123,48,null,463,1,null,null,null,2637,464,0.18405394684648949,148,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A307,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A307,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A307,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E307-$I307)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A307,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A307,'4. FY 2019-20'!A:A,0))),0)","v":2637},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A307,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A307,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A307,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W307)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A307,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A307,'4. FY 2019-20'!A:A,0)),0)","v":148}]
[106390923,390923,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A308,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50336},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A308,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH LODI MEMORIAL"},3569,3233,2177,212,null,336,370,12,null,null,155,11,null,296,null,3569,166,5.1345499536034643E-2,397,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A308,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A308,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A308,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E308-$I308)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A308,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A308,'4. FY 2019-20'!A:A,0))),0)","v":3569},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A308,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A308,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A308,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W308)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A308,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A308,'4. FY 2019-20'!A:A,0)),0)","v":397}]
[106391010,391010,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A309,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50167},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A309,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN JOAQUIN GENERAL HOSPITAL"},13394,11974,4168,894,null,1420,2140,3705,313,null,642,112,null,null,null,13394,754,6.2969767830298978E-2,1428,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A309,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A309,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A309,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E309-$I309)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A309,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A309,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A309,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A309,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A309,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W309)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A309,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A309,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106391042,391042,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A310,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50084},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A310,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON"},9704,9704,4297,21,null,null,872,3199,143,null,1113,59,null,null,null,9704,1172,0.12077493816982687,2141,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A310,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A310,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A310,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E310-$I310)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A310,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A310,'4. FY 2019-20'!A:A,0))),0)","v":9704},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A310,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A310,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A310,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W310)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A310,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A310,'4. FY 2019-20'!A:A,0)),0)","v":2141}]
[106391056,391056,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A311,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50313},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A311,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER TRACY COMMUNITY HOSPITAL"},1310,1156,811,null,null,154,159,null,17,null,169,null,null,null,null,1310,169,0.14619377162629757,5,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A311,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A311,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A311,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E311-$I311)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A311,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A311,'4. FY 2019-20'!A:A,0))),0)","v":1310},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A311,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A311,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A311,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W311)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A311,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A311,'4. FY 2019-20'!A:A,0)),0)","v":5}]
[106392287,392287,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A312,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50118},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A312,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOCTORS HOSPITAL OF MANTECA"},992,779,473,null,null,213,204,null,2,null,100,null,null,null,null,992,100,0.12836970474967907,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A312,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A312,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A312,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E312-$I312)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A312,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A312,'4. FY 2019-20'!A:A,0))),0)","v":992},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A312,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A312,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A312,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W312)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A312,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A312,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106394009,394009,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A313,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50748},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A313,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MANTECA"},336,306,165,null,null,30,56,5,48,null,32,null,null,null,null,336,32,0.10457516339869281,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A313,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A313,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A313,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E313-$I313)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A313,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A313,'4. FY 2019-20'!A:A,0))),0)","v":336},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A313,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A313,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A313,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W313)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A313,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A313,'4. FY 2019-20'!A:A,0)),0)","v":3}]
[106400480,400480,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A314,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50232},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A314,'4. FY 2019-20'!A:A,0)),\"\")","v":"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO"},505,505,324,null,null,null,26,66,null,null,89,null,null,null,null,505,89,0.17623762376237623,4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A314,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A314,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A314,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E314-$I314)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A314,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A314,'4. FY 2019-20'!A:A,0))),0)","v":505},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A314,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A314,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A314,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W314)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A314,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A314,'4. FY 2019-20'!A:A,0)),0)","v":4}]
[106400524,400524,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A315,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50506},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A315,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VISTA REGIONAL MEDICAL CENTER"},2912,2561,402,null,null,351,488,852,69,null,66,684,null,null,null,2912,750,0.29285435376805935,492,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A315,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A315,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A315,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E315-$I315)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A315,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A315,'4. FY 2019-20'!A:A,0))),0)","v":2912},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A315,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A315,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A315,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W315)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A315,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A315,'4. FY 2019-20'!A:A,0)),0)","v":492}]
[106400548,400548,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A316,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50633},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A316,'4. FY 2019-20'!A:A,0)),\"\")","v":"TWIN CITIES COMMUNITY HOSPITAL"},1163,851,439,null,null,312,307,41,null,null,64,null,null,null,null,1163,64,7.5205640423031725E-2,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A316,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A316,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A316,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E316-$I316)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A316,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A316,'4. FY 2019-20'!A:A,0))),0)","v":1163},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A316,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A316,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A316,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W316)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A316,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A316,'4. FY 2019-20'!A:A,0)),0)","v":6}]
[106410782,410782,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A317,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50113},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A317,'4. FY 2019-20'!A:A,0)),\"\")","v":"SAN MATEO MEDICAL CENTER"},2211,2211,1924,97,null,null,null,null,null,null,190,null,null,null,null,2211,190,8.5933966530981454E-2,-7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A317,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A317,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A317,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E317-$I317)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A317,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A317,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A317,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A317,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A317,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W317)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A317,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A317,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106410804,410804,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A318,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A318,'4. FY 2019-20'!A:A,0)),\"\")","v":""},389,369,224,null,null,20,27,11,null,null,107,null,null,null,null,389,107,0.28997289972899731,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A318,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A318,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A318,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E318-$I318)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A318,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A318,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A318,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A318,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A318,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W318)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A318,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A318,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106410806,410806,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A319,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50070},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A319,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO"},154,154,116,null,null,null,null,null,null,null,38,null,null,null,null,154,38,0.24675324675324675,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A319,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A319,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A319,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E319-$I319)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A319,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A319,'4. FY 2019-20'!A:A,0))),0)","v":154},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A319,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A319,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A319,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W319)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A319,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A319,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106410817,410817,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A320,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50289},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A320,'4. FY 2019-20'!A:A,0)),\"\")","v":"SETON MEDICAL CENTER"},956,956,827,null,null,null,null,null,null,null,129,null,null,null,null,956,129,0.13493723849372385,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A320,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A320,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A320,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E320-$I320)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A320,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A320,'4. FY 2019-20'!A:A,0))),0)","v":956},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A320,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A320,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A320,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W320)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A320,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A320,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106410852,410852,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A321,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50007},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A321,'4. FY 2019-20'!A:A,0)),\"\")","v":"MILLS-PENINSULA MEDICAL CENTER"},2336,2083,862,11,682,253,282,85,null,null,161,null,null,null,null,2336,161,7.729236677868459E-2,2747,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A321,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A321,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A321,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E321-$I321)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A321,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A321,'4. FY 2019-20'!A:A,0))),0)","v":1654},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A321,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A321,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A321,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W321)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A321,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A321,'4. FY 2019-20'!A:A,0)),0)","v":2747}]
[106410891,410891,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A322,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50197},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A322,'4. FY 2019-20'!A:A,0)),\"\")","v":"SEQUOIA HOSPITAL"},164,{"$f":"E322-J322","v":150},106,null,null,14,15,1,null,null,28,null,null,null,null,164,28,0.18666666666666668,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A322,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A322,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A322,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E322-$I322)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A322,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A322,'4. FY 2019-20'!A:A,0))),0)","v":164},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A322,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A322,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A322,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W322)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A322,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A322,'4. FY 2019-20'!A:A,0)),0)","v":1}]
[106420483,420483,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A323,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50357},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A323,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOLETA VALLEY COTTAGE HOSPITAL"},76,76,68,null,null,null,null,null,null,null,8,null,null,null,null,76,8,0.10526315789473684,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A323,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A323,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A323,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E323-$I323)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A323,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A323,'4. FY 2019-20'!A:A,0))),0)","v":76},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A323,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A323,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A323,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W323)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A323,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A323,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106420491,420491,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A324,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50110},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A324,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOMPOC VALLEY MEDICAL CENTER"},296,206,101,null,null,90,87,null,null,null,18,null,null,null,null,296,18,{"$f":"IF(ISERROR(U324/F324),0,U324/F324)","v":8.7378640776699032E-2},0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A324,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A324,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A324,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E324-$I324)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A324,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A324,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A324,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A324,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A324,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W324)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A324,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A324,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106420493,{"$f":"A325-106000000","v":420493},{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A325,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50107},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A325,'4. FY 2019-20'!A:A,0)),\"\")","v":"MARIAN MEDICAL CENTER"},{"$f":"SUM(G325:S325)","v":11658},11522,2073,null,null,136,3353,5462,93,null,305,62,null,174,null,{"$f":"SUM(G325:S325)","v":11658},{"$f":"N325+O325+P325+Q325","v":367},3.185210900885263E-2,352,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A325,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A325,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A325,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E325-$I325)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A325,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A325,'4. FY 2019-20'!A:A,0))),0)","v":11658},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A325,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A325,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A325,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W325)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A325,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A325,'4. FY 2019-20'!A:A,0)),0)","v":352}]
[106420514,420514,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A326,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50396},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A326,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA BARBARA COTTAGE HOSPITAL"},7306,6279,1903,8,null,1027,1323,409,170,38,876,1118,null,434,null,7306,{"$f":"N326+O326+P326+Q326","v":2032},0.32361841057493229,545,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A326,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A326,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A326,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E326-$I326)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A326,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A326,'4. FY 2019-20'!A:A,0))),0)","v":7306},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A326,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A326,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A326,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W326)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A326,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A326,'4. FY 2019-20'!A:A,0)),0)","v":545}]
[106420522,420522,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A327,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50478},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A327,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA YNEZ VALLEY COTTAGE HOSPITAL"},3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A327,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A327,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A327,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E327-$I327)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A327,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A327,'4. FY 2019-20'!A:A,0))),0)","v":3},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A327,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A327,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A327,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W327)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A327,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A327,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106430705,430705,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A328,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50125},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A328,'4. FY 2019-20'!A:A,0)),\"\")","v":"REGIONAL MEDICAL CENTER OF SAN JOSE"},8909,8685,6721,null,null,224,275,52,107,null,1530,null,null,null,null,8909,1530,0.17616580310880828,237,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A328,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A328,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A328,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E328-$I328)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A328,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A328,'4. FY 2019-20'!A:A,0))),0)","v":8909},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A328,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A328,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A328,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W328)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A328,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A328,'4. FY 2019-20'!A:A,0)),0)","v":237}]
[106430763,430763,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A329,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A329,'4. FY 2019-20'!A:A,0)),\"\")","v":"EL CAMINO HOSPITAL"},2928,2554,1126,2,95,374,460,336,null,null,514,13,null,8,null,2928,527,0.20634299138606108,387,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A329,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A329,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A329,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E329-$I329)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A329,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A329,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A329,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A329,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A329,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W329)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A329,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A329,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106430779,430779,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A330,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50380},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A330,'4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - SAN JOSE"},4915,4638,1239,null,148,277,438,1327,173,32,425,741,null,115,null,4915,1198,0.25830099180681326,1710,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A330,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A330,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A330,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E330-$I330)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A330,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A330,'4. FY 2019-20'!A:A,0))),0)","v":4767},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A330,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A330,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A330,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W330)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A330,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A330,'4. FY 2019-20'!A:A,0)),0)","v":1710}]
[106430837,430837,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A331,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50153},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A331,'4. FY 2019-20'!A:A,0)),\"\")","v":"O'CONNOR HOSPITAL"},4667,3633,1415,null,null,1034,1320,508,124,null,245,21,null,null,null,4667,266,7.3217726396917149E-2,250,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A331,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A331,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A331,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E331-$I331)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A331,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A331,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A331,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A331,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A331,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W331)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A331,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A331,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106430883,430883,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A332,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A332,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA CLARA VALLEY MEDICAL CENTER"},27211,24679,9438,1473,null,2532,5050,1661,650,146,1774,3252,487,748,null,27211,5659,0.22930426678552615,2759,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A332,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A332,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A332,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E332-$I332)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A332,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A332,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A332,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A332,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A332,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W332)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A332,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A332,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106430905,430905,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A333,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50441},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A333,'4. FY 2019-20'!A:A,0)),\"\")","v":"STANFORD UNIVERSITY HOSPITAL"},9825,9825,7370,127,686,null,null,null,null,null,1642,null,null,null,null,9825,1642,0.16712468193384225,2525,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A333,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A333,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A333,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E333-$I333)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A333,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A333,'4. FY 2019-20'!A:A,0))),0)","v":9139},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A333,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A333,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A333,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W333)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A333,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A333,'4. FY 2019-20'!A:A,0)),0)","v":2525}]
[106431506,431506,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A334,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50604},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A334,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN JOSE"},388,336,223,null,null,52,59,7,null,null,47,null,null,null,null,388,47,0.13988095238095238,4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A334,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A334,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A334,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E334-$I334)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A334,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A334,'4. FY 2019-20'!A:A,0))),0)","v":388},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A334,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A334,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A334,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W334)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A334,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A334,'4. FY 2019-20'!A:A,0)),0)","v":4}]
[106434040,434040,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A335,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":53305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A335,'4. FY 2019-20'!A:A,0)),\"\")","v":"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD"},15229,13053,315,null,null,2176,3517,2107,1464,871,650,4129,null,null,null,15229,5650,0.43285068566613039,15294,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A335,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A335,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A335,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E335-$I335)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A335,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A335,'4. FY 2019-20'!A:A,0))),0)","v":15229},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A335,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A335,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A335,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W335)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A335,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A335,'4. FY 2019-20'!A:A,0)),0)","v":15294}]
[106434138,434138,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A336,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50688},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A336,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. LOUISE REGIONAL HOSPITAL"},1137,1026,718,null,null,111,138,null,1,null,169,null,null,null,null,1137,169,0.16471734892787523,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A336,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A336,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A336,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E336-$I336)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A336,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A336,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A336,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A336,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A336,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W336)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A336,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A336,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106434153,434153,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A337,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50071},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A337,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA CLARA"},746,701,294,null,null,45,78,216,59,10,44,null,null,null,null,746,54,7.7032810271041363E-2,983,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A337,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A337,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A337,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E337-$I337)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A337,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A337,'4. FY 2019-20'!A:A,0))),0)","v":746},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A337,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A337,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A337,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W337)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A337,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A337,'4. FY 2019-20'!A:A,0)),0)","v":983}]
[106440755,440755,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A338,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50242},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A338,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOMINICAN HOSPITAL"},3629,3390,1361,null,null,239,392,1090,16,null,284,15,null,232,null,3629,299,8.8200589970501481E-2,123,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A338,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A338,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A338,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E338-$I338)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A338,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A338,'4. FY 2019-20'!A:A,0))),0)","v":3629},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A338,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A338,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A338,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W338)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A338,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A338,'4. FY 2019-20'!A:A,0)),0)","v":123}]
[106444012,444012,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A339,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50714},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A339,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ"},383,204,14,null,null,179,188,2,null,null,null,null,null,null,null,383,0,0,8,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A339,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A339,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A339,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E339-$I339)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A339,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A339,'4. FY 2019-20'!A:A,0))),0)","v":383},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A339,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A339,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A339,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W339)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A339,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A339,'4. FY 2019-20'!A:A,0)),0)","v":8}]
[106444013,444013,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A340,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50194},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A340,'4. FY 2019-20'!A:A,0)),\"\")","v":"WATSONVILLE COMMUNITY HOSPITAL"},4041,2963,860,null,null,1078,1328,571,113,null,91,null,null,null,null,4041,91,3.0712116098548767E-2,233,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A340,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A340,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A340,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E340-$I340)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A340,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A340,'4. FY 2019-20'!A:A,0))),0)","v":4041},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A340,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A340,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A340,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W340)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A340,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A340,'4. FY 2019-20'!A:A,0)),0)","v":233}]
[106444029,444029,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A341,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54152},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A341,'4. FY 2019-20'!A:A,0)),\"\")","v":"TELECARE SANTA CRUZ - PHF"},229,229,null,null,229,null,null,null,null,null,null,null,null,null,null,229,0,0,1196,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A341,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A341,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A341,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E341-$I341)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A341,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A341,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A341,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A341,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A341,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W341)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A341,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A341,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106450936,450936,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A342,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A342,'4. FY 2019-20'!A:A,0)),\"\")","v":"MAYERS MEMORIAL HOSPITAL"},39,33,27,null,null,6,6,null,null,null,null,null,null,null,null,39,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A342,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A342,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A342,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E342-$I342)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A342,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A342,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A342,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A342,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A342,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W342)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A342,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A342,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106450940,450940,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A343,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50764},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A343,'4. FY 2019-20'!A:A,0)),\"\")","v":"SHASTA REGIONAL MEDICAL CENTER"},882,882,778,null,null,null,null,null,null,null,104,null,null,null,null,882,104,0.11791383219954649,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A343,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A343,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A343,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E343-$I343)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A343,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A343,'4. FY 2019-20'!A:A,0))),0)","v":882},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A343,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A343,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A343,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W343)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A343,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A343,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106450949,450949,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A344,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50280},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A344,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER - REDDING"},3382,3027,1387,4,null,355,433,783,81,22,317,null,null,null,null,3382,339,0.11199207135777998,781,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A344,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A344,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A344,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E344-$I344)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A344,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A344,'4. FY 2019-20'!A:A,0))),0)","v":3382},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A344,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A344,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A344,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W344)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A344,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A344,'4. FY 2019-20'!A:A,0)),0)","v":781}]
[106454013,454013,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A345,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50697},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A345,'4. FY 2019-20'!A:A,0)),\"\")","v":"PATIENTS' HOSPITAL OF REDDING"},1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A345,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A345,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A345,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E345-$I345)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A345,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A345,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A345,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A345,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A345,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W345)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A345,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A345,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106470871,470871,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A346,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51319},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A346,'4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER MT. SHASTA"},84,70,44,null,null,14,13,2,2,null,9,null,null,null,null,84,9,0.12857142857142856,8,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A346,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A346,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A346,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E346-$I346)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A346,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A346,'4. FY 2019-20'!A:A,0))),0)","v":84},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A346,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A346,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A346,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W346)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A346,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A346,'4. FY 2019-20'!A:A,0)),0)","v":8}]
[106474007,474007,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A347,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51316},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A347,'4. FY 2019-20'!A:A,0)),\"\")","v":"FAIRCHILD MEDICAL CENTER"},146,123,64,null,null,23,25,null,null,null,34,null,null,null,null,146,34,0.27642276422764228,21,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A347,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A347,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A347,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E347-$I347)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A347,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A347,'4. FY 2019-20'!A:A,0))),0)","v":146},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A347,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A347,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A347,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W347)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A347,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A347,'4. FY 2019-20'!A:A,0)),0)","v":21}]
[106480989,480989,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A348,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50073},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A348,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO"},647,622,516,null,null,25,51,15,null,null,40,null,null,null,null,647,40,6.4308681672025719E-2,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A348,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A348,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A348,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E348-$I348)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A348,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A348,'4. FY 2019-20'!A:A,0))),0)","v":647},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A348,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A348,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A348,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W348)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A348,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A348,'4. FY 2019-20'!A:A,0)),0)","v":3}]
[106481015,481015,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A349,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54074},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A349,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH VALLEJO"},811,811,null,18,793,null,null,null,null,null,null,null,null,null,null,811,0,0,3162,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A349,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A349,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A349,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E349-$I349)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A349,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A349,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A349,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A349,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A349,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W349)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A349,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A349,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106481094,481094,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A350,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50101},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A350,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SOLANO MEDICAL CENTER"},1378,1128,678,null,null,250,302,2,null,null,146,null,null,null,null,1378,146,0.12943262411347517,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A350,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A350,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A350,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E350-$I350)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A350,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A350,'4. FY 2019-20'!A:A,0))),0)","v":1378},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A350,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A350,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A350,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W350)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A350,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A350,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106481357,481357,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A351,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50367},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A351,'4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHBAY MEDICAL CENTER"},5318,4856,2519,null,null,462,635,980,50,null,459,213,null,null,null,5318,672,0.13838550247116968,138,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A351,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A351,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A351,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E351-$I351)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A351,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A351,'4. FY 2019-20'!A:A,0))),0)","v":5318},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A351,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A351,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A351,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W351)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A351,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A351,'4. FY 2019-20'!A:A,0)),0)","v":138}]
[106484044,484044,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A352,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50767},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A352,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - VACAVILLE"},263,221,134,null,null,42,53,null,null,null,34,null,null,null,null,263,34,0.15384615384615385,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A352,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A352,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A352,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E352-$I352)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A352,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A352,'4. FY 2019-20'!A:A,0))),0)","v":263},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A352,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A352,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A352,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W352)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A352,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A352,'4. FY 2019-20'!A:A,0)),0)","v":2}]
[106494106,494106,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A353,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50291},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A353,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SANTA ROSA REGIONAL HOSPITAL"},4564,3668,749,null,null,896,1219,1599,null,null,75,26,null,null,null,4564,101,2.7535441657579061E-2,3341,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A353,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A353,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A353,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E353-$I353)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A353,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A353,'4. FY 2019-20'!A:A,0))),0)","v":4564},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A353,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A353,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A353,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W353)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A353,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A353,'4. FY 2019-20'!A:A,0)),0)","v":3341}]
[106490964,490964,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A354,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51321},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A354,'4. FY 2019-20'!A:A,0)),\"\")","v":"HEALDSBURG DISTRICT HOSPITAL"},145,145,137,null,null,null,null,null,null,null,8,null,null,null,null,145,8,5.5172413793103448E-2,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A354,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A354,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A354,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E354-$I354)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A354,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A354,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A354,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A354,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A354,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W354)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A354,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A354,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106491001,491001,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A355,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50136},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A355,'4. FY 2019-20'!A:A,0)),\"\")","v":"PETALUMA VALLEY HOSPITAL"},1059,799,466,null,null,260,266,null,null,null,67,null,null,null,null,1059,67,8.3854818523153948E-2,2,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A355,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A355,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A355,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E355-$I355)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A355,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A355,'4. FY 2019-20'!A:A,0))),0)","v":1059},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A355,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A355,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A355,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W355)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A355,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A355,'4. FY 2019-20'!A:A,0)),0)","v":2}]
[106491064,491064,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A356,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50174},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A356,'4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA ROSA MEMORIAL HOSPITAL"},5458,5258,3407,null,null,200,320,72,117,null,611,597,null,134,null,5458,1208,0.22974515024724229,386,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A356,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A356,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A356,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E356-$I356)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A356,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A356,'4. FY 2019-20'!A:A,0))),0)","v":5458},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A356,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A356,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A356,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W356)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A356,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A356,'4. FY 2019-20'!A:A,0)),0)","v":386}]
[106491076,491076,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A357,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50090},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A357,'4. FY 2019-20'!A:A,0)),\"\")","v":"SONOMA VALLEY HOSPITAL"},423,321,145,null,null,102,124,13,null,null,39,null,null,null,null,423,39,0.12149532710280374,3,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A357,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A357,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A357,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E357-$I357)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A357,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A357,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A357,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A357,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A357,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W357)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A357,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A357,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106491338,491338,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A358,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50385},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A358,'4. FY 2019-20'!A:A,0)),\"\")","v":"SONOMA WEST MEDICAL CENTER"},9,9,9,null,null,null,null,null,null,null,null,null,null,null,null,9,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A358,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A358,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A358,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E358-$I358)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A358,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A358,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A358,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A358,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A358,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W358)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A358,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A358,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106494019,494019,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A359,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50690},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A359,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA ROSA"},413,360,174,null,null,53,85,49,27,null,25,null,null,null,null,413,25,6.9444444444444448E-2,23,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A359,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A359,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A359,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E359-$I359)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A359,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A359,'4. FY 2019-20'!A:A,0))),0)","v":413},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A359,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A359,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A359,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W359)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A359,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A359,'4. FY 2019-20'!A:A,0)),0)","v":23}]
[106494048,494048,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A360,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":54151},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A360,'4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA"},947,947,null,57,890,null,null,null,null,null,null,null,null,null,null,947,0,0,4201,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A360,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A360,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A360,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E360-$I360)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A360,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A360,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A360,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A360,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A360,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W360)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A360,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A360,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106494106,494106,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A361,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50291},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A361,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SANTA ROSA REGIONAL HOSPITAL"},679,679,null,null,679,null,null,null,null,null,null,null,null,null,null,679,0,0,3341,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A361,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A361,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A361,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E361-$I361)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A361,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A361,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A361,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A361,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A361,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W361)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A361,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A361,'4. FY 2019-20'!A:A,0)),0)","v":3341}]
[106500852,500852,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A362,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50464},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A362,'4. FY 2019-20'!A:A,0)),\"\")","v":"DOCTORS MEDICAL CENTER - MODESTO"},15667,14027,6227,80,null,1640,2265,1795,358,null,1001,2301,null,null,null,15667,3302,0.23540315106580167,{"$f":"1854+6989","v":8843},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A362,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A362,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A362,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E362-$I362)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A362,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A362,'4. FY 2019-20'!A:A,0))),0)","v":15667},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A362,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A362,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A362,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W362)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A362,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A362,'4. FY 2019-20'!A:A,0)),0)","v":8843}]
[106500867,500867,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A363,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50179},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A363,'4. FY 2019-20'!A:A,0)),\"\")","v":"EMANUEL MEDICAL CENTER"},4056,3637,2402,198,null,419,617,147,70,null,186,17,null,null,null,4056,203,5.5815232334341491E-2,78,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A363,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A363,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A363,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E363-$I363)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A363,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A363,'4. FY 2019-20'!A:A,0))),0)","v":4056},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A363,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A363,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A363,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W363)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A363,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A363,'4. FY 2019-20'!A:A,0)),0)","v":78}]
[106500939,500939,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A364,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50557},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A364,'4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL MODESTO"},6119,5750,4386,null,null,369,338,344,75,null,607,null,null,null,null,6119,607,0.10556521739130435,276,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A364,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A364,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A364,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E364-$I364)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A364,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A364,'4. FY 2019-20'!A:A,0))),0)","v":6119},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A364,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A364,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A364,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W364)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A364,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A364,'4. FY 2019-20'!A:A,0)),0)","v":276}]
[106500954,500954,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A365,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":52055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A365,'4. FY 2019-20'!A:A,0)),\"\")","v":"CENTRAL VALLEY SPECIALTY HOSPITAL"},660,660,660,null,null,null,null,null,null,null,null,null,null,null,null,660,0,0,1719,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A365,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A365,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A365,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E365-$I365)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A365,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A365,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A365,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A365,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A365,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W365)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A365,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A365,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106500967,500967,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A366,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50067},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A366,'4. FY 2019-20'!A:A,0)),\"\")","v":"OAK VALLEY DISTRICT HOSPITAL"},153,153,140,null,null,null,null,null,null,null,13,null,null,null,null,153,13,8.4967320261437912E-2,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A366,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A366,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A366,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E366-$I366)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A366,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A366,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A366,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A366,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A366,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W366)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A366,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A366,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106501016,501016,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A367,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":""},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A367,'4. FY 2019-20'!A:A,0)),\"\")","v":""},1662,1662,null,94,1568,null,null,null,null,null,null,null,null,null,null,1662,0,0,6989,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A367,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A367,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A367,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E367-$I367)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A367,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A367,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A367,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A367,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A367,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W367)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A367,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A367,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106514030,514030,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A368,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50766},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A368,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SURGICAL HOSPITAL - NORTH VALLEY"},12,12,12,null,null,null,null,null,null,null,null,null,null,null,null,12,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A368,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A368,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A368,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E368-$I368)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A368,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A368,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A368,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A368,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A368,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W368)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A368,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A368,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106521041,521041,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A369,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50042},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A369,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. ELIZABETH COMMUNITY HOSPITAL"},931,749,446,null,null,182,209,30,37,null,24,3,null,null,null,931,27,3.6048064085447265E-2,15,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A369,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A369,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A369,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E369-$I369)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A369,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A369,'4. FY 2019-20'!A:A,0))),0)","v":931},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A369,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A369,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A369,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W369)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A369,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A369,'4. FY 2019-20'!A:A,0)),0)","v":15}]
[106531059,531059,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A370,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51315},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A370,'4. FY 2019-20'!A:A,0)),\"\")","v":"TRINITY HOSPITAL"},34,34,34,null,null,null,null,null,null,null,null,null,null,null,null,34,0,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A370,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A370,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A370,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E370-$I370)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A370,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A370,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A370,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A370,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A370,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W370)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A370,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A370,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106540734,540734,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A371,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50057},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A371,'4. FY 2019-20'!A:A,0)),\"\")","v":"KAWEAH DELTA MEDICAL CENTER"},14588,13393,6450,0,1963,1195,1549,1137,324,null,565,716,null,689,null,14588,1281,9.5646979765549173E-2,11132,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A371,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A371,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A371,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E371-$I371)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A371,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A371,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A371,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A371,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A371,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W371)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A371,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A371,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106540798,540798,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A372,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50261},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A372,'4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VIEW MEDICAL CENTER"},3137,2531,1194,26,null,606,717,223,171,null,200,null,null,null,null,3137,200,7.9020150138285269E-2,180,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A372,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A372,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A372,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E372-$I372)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A372,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A372,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A372,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A372,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A372,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W372)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A372,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A372,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106540816,540816,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A373,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50359},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A373,'4. FY 2019-20'!A:A,0)),\"\")","v":"TULARE REGIONAL MEDICAL CENTER"},1415,1261,777,null,null,154,241,43,null,null,200,null,null,null,null,1415,200,0.15860428231562251,6,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A373,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A373,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A373,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E373-$I373)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A373,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A373,'4. FY 2019-20'!A:A,0))),0)","v":1415},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A373,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A373,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A373,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W373)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A373,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A373,'4. FY 2019-20'!A:A,0)),0)","v":6}]
[106554011,554011,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A374,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50335},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A374,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH SONORA - GREENLEY"},703,578,395,null,null,125,136,2,null,null,45,null,null,null,null,703,45,7.7854671280276816E-2,16,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A374,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A374,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A374,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E374-$I374)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A374,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A374,'4. FY 2019-20'!A:A,0))),0)","v":703},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A374,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A374,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A374,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W374)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A374,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A374,'4. FY 2019-20'!A:A,0)),0)","v":16}]
[106560473,560473,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A375,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50394},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A375,'4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA"},3370,2534,1106,null,null,836,538,658,1,null,141,90,null,null,null,3370,231,9.1160220994475141E-2,469,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A375,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A375,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A375,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E375-$I375)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A375,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A375,'4. FY 2019-20'!A:A,0))),0)","v":3370},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A375,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A375,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A375,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W375)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A375,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A375,'4. FY 2019-20'!A:A,0)),0)","v":469}]
[106560481,560481,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A376,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50159},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A376,'4. FY 2019-20'!A:A,0)),\"\")","v":"VENTURA COUNTY MEDICAL CENTER"},7771,6438,2267,124,null,1333,1808,924,14,null,594,707,null,null,null,7771,1301,0.20208139173656414,1584,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A376,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A376,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A376,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E376-$I376)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A376,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A376,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A376,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A376,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A376,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W376)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A376,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A376,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106560492,560492,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A377,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50549},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A377,'4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ROBLES HOSPITAL AND MEDICAL CENTER"},3694,2992,1251,null,null,702,495,555,65,8,414,7,null,197,null,3694,429,0.14338235294117646,297,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A377,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A377,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A377,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E377-$I377)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A377,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A377,'4. FY 2019-20'!A:A,0))),0)","v":3694},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A377,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A377,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A377,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W377)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A377,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A377,'4. FY 2019-20'!A:A,0)),0)","v":297}]
[106560501,560501,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A378,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":51334},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A378,'4. FY 2019-20'!A:A,0)),\"\")","v":"OJAI VALLEY COMMUNITY HOSPITAL"},81,81,71,null,null,null,null,null,null,null,10,null,null,null,null,81,10,0.12345679012345678,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A378,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A378,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A378,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E378-$I378)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A378,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A378,'4. FY 2019-20'!A:A,0))),0)","v":81},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A378,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A378,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A378,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W378)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A378,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A378,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106560508,560508,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A379,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50616},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A379,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOHN'S PLEASANT VALLEY HOSPITAL"},229,229,207,null,null,null,null,null,null,null,22,null,null,null,null,229,22,9.606986899563319E-2,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A379,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A379,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A379,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E379-$I379)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A379,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A379,'4. FY 2019-20'!A:A,0))),0)","v":229},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A379,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A379,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A379,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W379)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A379,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A379,'4. FY 2019-20'!A:A,0)),0)","v":0}]
[106560525,560525,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A380,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50236},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A380,'4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH SIMI VALLEY"},1069,944,750,null,null,125,110,10,14,null,57,3,null,null,null,1069,60,6.3559322033898302E-2,1,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A380,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A380,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A380,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E380-$I380)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A380,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A380,'4. FY 2019-20'!A:A,0))),0)","v":1069},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A380,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A380,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A380,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W380)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A380,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A380,'4. FY 2019-20'!A:A,0)),0)","v":1}]
[106560529,560529,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A381,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50082},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A381,'4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOHN'S REGIONAL MEDICAL CENTER"},7664,6487,2021,null,null,1177,1708,1278,null,null,174,987,null,319,null,7664,1161,0.17897333127794049,270,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A381,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A381,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A381,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E381-$I381)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A381,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A381,'4. FY 2019-20'!A:A,0))),0)","v":7664},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A381,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A381,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A381,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W381)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A381,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A381,'4. FY 2019-20'!A:A,0)),0)","v":270}]
[106571086,571086,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A382,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50127},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A382,'4. FY 2019-20'!A:A,0)),\"\")","v":"WOODLAND MEMORIAL HOSPITAL"},1674,1529,252,6,1050,145,166,16,7,null,32,null,null,null,null,1674,32,2.0928711576193592E-2,4773,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A382,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A382,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A382,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E382-$I382)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A382,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A382,'4. FY 2019-20'!A:A,0))),0)","v":624},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A382,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A382,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A382,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W382)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A382,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A382,'4. FY 2019-20'!A:A,0)),0)","v":4773}]
[106574010,574010,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A383,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50537},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A383,'4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER DAVIS HOSPITAL"},1736,1065,349,null,null,671,655,10,null,null,51,null,null,null,null,1736,51,4.788732394366197E-2,7,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A383,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A383,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A383,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E383-$I383)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A383,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A383,'4. FY 2019-20'!A:A,0))),0)","v":1736},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A383,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A383,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A383,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W383)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A383,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A383,'4. FY 2019-20'!A:A,0)),0)","v":7}]
[106580996,580996,{"$f":"IFERROR(INDEX('[7]4. FY 2019-20'!C:C,MATCH(A384,'[7]4. FY 2019-20'!A:A,0)),\"\")","v":50133},{"$f":"IFERROR(INDEX('4. FY 2019-20'!E:E,MATCH(A384,'4. FY 2019-20'!A:A,0)),\"\")","v":"RIDEOUT MEMORIAL HOSPITAL"},5706,5051,4090,105,null,655,151,258,null,null,447,null,null,null,null,5706,447,8.8497327261928327E-2,276,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A384,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A384,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A384,'4. FY 2019-20'!A:A,0))=\"YES\"),0,($E384-$I384)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A384,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A384,'4. FY 2019-20'!A:A,0))),0)","v":5706},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(A384,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(A384,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(A384,'4. FY 2019-20'!A:A,0))=\"YES\"),0,W384)*INDEX('4. FY 2019-20'!BB:BB,MATCH(A384,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(A384,'4. FY 2019-20'!A:A,0)),0)","v":276}]

{"sheet":"15. SFY 18-19 FINAL MUR","index":21,"n_rows":449,"n_cols":49,"rows_kept":449,"cut":false,"hidden":false,"merged":[]}
["FY1819Final MIUR Statistics "]
["Last updated ",null,null,"2019-01-09"]
[]
["OSHPD FACILITY ID","Short OSHPD","MEDICARE ID","FACILITY NAME","MIUR 1819","MIUR CUTOFF","MEAN MIUR","SD MIUR","MEDICAID DAYS","TOTAL PATIENT DAYS","EST OUT OF STATE MEDICAID DAYS","PDD: OUT OF STATE MEDICAID DAYS","PDD: TOTAL MEDICAID DAYS","TOTAL PAID MEDICAID DAYS","WELL-BABY & ADMIN DAYS","FFS: WELL-BABY","PHP: WELL-BABY","FFS: ADMIN","SD: ADMIN","FFS: ADMIN PSYCH","ADMIN PSYCH FFS/MC CARVE OUT","FFS: GAC","PHP: GAC","SD: GAC","FFS: GAC PSYCH","GAC PSYCH FFS/MC CARVE OUT","ADULT CHEMICAL DEPENDENCY (P4C4L75)","PEDIATRIC CHEMICAL DEPENDENCY (P4C5L75 )","ADULT SUBACUTE (P4C4L100)","PEDIATRIC SUBACUTE (P4C5L101)","ADULT PSYCHIATRIC LTC (P4C4L110)","PEDIATRIC PSYCHIATRIC LTC (P4C5L110)","ADULT INTERMEDIATE CARE (P4C4L115)","PEDIATRIC INTERMEDIATE CARE (P4C5L115)","ADULT RESIDENTIAL CARE (P4C4L120)","PEDIATRIC RESIDENTIAL CARE (P4C5L120)","ADULT OTHER LTC (P4C4L125)","PEDIATRIC OTHER LTC (P4C5L125)","ADULT SNF (P4C4L105)","PEDIATRIC SNF (P4C5L105)","ADULT OTHER (P4C4L145)","PEDIATRIC OTHER (P4C5L145)","ADULT TOTAL (P4C4L150)","PEDIATRIC TOTAL (P4C5L150)","NURSERY ACUTE TOTAL (P4_1C11L140 OR P4C1L600 + P4C1L610 WHEN OTHER IS BLANK)",null,"Medi-Cal HMO Days","Total Medi-Cal Psych FFS Days","Total MEDI-CAL MANAGED CARE DAYS FROM MUR"]
[106150788,150788,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A5,'4. FY 2019-20'!A:A,0)),\"\")","v":50455},"ADVENTIST HEALTH BAKERSFIELD",35.9,50.3,29.846399999999999,20.4773,25725,71671,49,42,21943,25676,2847,654,2193,0,0,0,0,5318,17511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66480,1931,3260,null,{"$f":"W5+Q5+U5+Z5","v":19704},{"$f":"Y5-Z5+T5-U5","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B5,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B5,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B5,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU5*INDEX('4. FY 2019-20'!BB:BB,MATCH(B5,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B5,'4. FY 2019-20'!B:B,0))),0)","v":19704}]
[106171049,171049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A6,'4. FY 2019-20'!A:A,0)),\"\")","v":51317},"ADVENTIST HEALTH CLEARLAKE",36.4,50.3,29.846399999999999,20.4773,2226,6121,0,0,2450,2226,81,47,34,0,0,0,0,195,1950,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5791,0,330,null,{"$f":"W6+Q6+U6+Z6","v":1984},{"$f":"Y6-Z6+T6-U6","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B6,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B6,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B6,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU6*INDEX('4. FY 2019-20'!BB:BB,MATCH(B6,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B6,'4. FY 2019-20'!B:B,0))),0)","v":1984}]
[106040875,40875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A7,'4. FY 2019-20'!A:A,0)),\"\")","v":50225},"ADVENTIST HEALTH FEATHER RIVER",27.3,50.3,29.846399999999999,20.4773,4864,17807,7,7,5214,4857,453,235,218,0,0,0,0,781,3623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15764,0,2043,null,3841,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B7,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B7,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B7,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU7*INDEX('4. FY 2019-20'!BB:BB,MATCH(B7,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B7,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190323,190323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A8,'4. FY 2019-20'!A:A,0)),\"\")","v":50239},"ADVENTIST HEALTH GLENDALE",22.9,50.3,29.846399999999999,20.4773,24925,108659,64,72,27967,24861,2177,1130,376,0,0,671,671,5204,13855,0,3625,2940,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101190,2867,4602,null,17842,685,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B8,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B8,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B8,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU8*INDEX('4. FY 2019-20'!BB:BB,MATCH(B8,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B8,'4. FY 2019-20'!B:B,0))),0)","v":17842}]
[106164029,164029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A9,'4. FY 2019-20'!A:A,0)),\"\")","v":50121},"ADVENTIST HEALTH HANFORD",36.1,50.3,29.846399999999999,20.4773,18217,50411,2,2,17591,18215,1689,747,942,0,0,0,0,4502,12024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46541,0,3870,null,12966,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B9,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B9,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B9,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU9*INDEX('4. FY 2019-20'!BB:BB,MATCH(B9,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B9,'4. FY 2019-20'!B:B,0))),0)","v":12966}]
[106230949,234038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A10,'4. FY 2019-20'!A:A,0)),\"\")","v":51310},"ADVENTIST HEALTH HOWARD MEMORIAL",27.1,50.3,29.846399999999999,20.4773,1361,5029,4,4,1359,1357,0,0,0,0,0,0,0,170,1187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1033,0,0,0,6062,0,0,null,1187,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B10,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B10,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B10,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU10*INDEX('4. FY 2019-20'!BB:BB,MATCH(B10,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B10,'4. FY 2019-20'!B:B,0))),0)","v":1187}]
[106390923,390923,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A11,'4. FY 2019-20'!A:A,0)),\"\")","v":50336},"ADVENTIST HEALTH LODI MEMORIAL",31.1,50.3,29.846399999999999,20.4773,10854,34940,12,12,11214,10842,682,336,322,24,0,0,0,2772,7388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33246,0,1694,null,7710,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B11,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B11,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B11,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU11*INDEX('4. FY 2019-20'!BB:BB,MATCH(B11,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B11,'4. FY 2019-20'!B:B,0))),0)","v":7710}]
[106100797,100797,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A12,'4. FY 2019-20'!A:A,0)),\"\")","v":50192},"ADVENTIST HEALTH REEDLEY",77.099999999999994,50.3,29.846399999999999,20.4773,5168,6701,0,0,4984,5168,1683,632,1051,0,0,0,0,838,2647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4498,0,2203,null,3698,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B12,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B12,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B12,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU12*INDEX('4. FY 2019-20'!BB:BB,MATCH(B12,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B12,'4. FY 2019-20'!B:B,0))),0)","v":3698}]
[106560525,560525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A13,'4. FY 2019-20'!A:A,0)),\"\")","v":50236},"ADVENTIST HEALTH SIMI VALLEY",16.399999999999999,50.3,29.846399999999999,20.4773,4810,29272,4,4,4871,4806,149,125,24,0,0,0,0,885,3772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27909,420,943,null,3796,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B13,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B13,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B13,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU13*INDEX('4. FY 2019-20'!BB:BB,MATCH(B13,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B13,'4. FY 2019-20'!B:B,0))),0)","v":3796}]
[106554011,554011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A14,'4. FY 2019-20'!A:A,0)),\"\")","v":50335},"ADVENTIST HEALTH SONORA - GREENLEY",18.899999999999999,50.3,29.846399999999999,20.4773,3782,20027,16,18,4128,3766,155,125,30,0,0,0,0,559,3052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24469,0,0,0,43926,0,570,null,3082,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B14,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B14,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B14,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU14*INDEX('4. FY 2019-20'!BB:BB,MATCH(B14,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B14,'4. FY 2019-20'!B:B,0))),0)","v":3082}]
[106281078,281078,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A15,'4. FY 2019-20'!A:A,0)),\"\")","v":50013},"ADVENTIST HEALTH ST. HELENA",24.7,50.3,29.846399999999999,20.4773,6899,27901,69,77,7670,6830,255,78,58,0,0,119,116,574,2627,0,3374,2955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27676,0,225,null,5756,422,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B15,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B15,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B15,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU15*INDEX('4. FY 2019-20'!BB:BB,MATCH(B15,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B15,'4. FY 2019-20'!B:B,0))),0)","v":5756}]
[106150808,150808,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A16,'4. FY 2019-20'!A:A,0)),\"\")","v":51301},"ADVENTIST HEALTH TEHACHAPI VALLEY",0.8,50.3,29.846399999999999,20.4773,43,5467,0,0,55,43,0,0,0,0,0,0,0,0,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5467,0,0,null,43,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B16,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B16,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B16,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU16*INDEX('4. FY 2019-20'!BB:BB,MATCH(B16,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B16,'4. FY 2019-20'!B:B,0))),0)","v":43}]
[106231396,231396,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A17,'4. FY 2019-20'!A:A,0)),\"\")","v":50301},"ADVENTIST HEALTH UKIAH VALLEY",37.700000000000003,50.3,29.846399999999999,20.4773,4743,12591,18,19,5023,4725,598,260,338,0,0,0,0,705,3422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11835,164,592,null,3760,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B17,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B17,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B17,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU17*INDEX('4. FY 2019-20'!BB:BB,MATCH(B17,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B17,'4. FY 2019-20'!B:B,0))),0)","v":3760}]
[106481015,481015,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A18,'4. FY 2019-20'!A:A,0)),\"\")","v":54074},"ADVENTIST HEALTH VALLEJO",18,50.3,29.846399999999999,20.4773,3727,20726,0,0,4068,3727,29,0,0,0,0,29,11,0,0,0,3698,2944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14199,6527,0,null,2955,772,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B18,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B18,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B18,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU18*INDEX('4. FY 2019-20'!BB:BB,MATCH(B18,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B18,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190878,190878,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A19,'4. FY 2019-20'!A:A,0)),\"\")","v":50103},"ADVENTIST HEALTH WHITE MEMORIAL",56.9,50.3,29.846399999999999,20.4773,50481,88668,147,137,46841,50334,4274,2796,1468,0,0,10,0,15300,24791,0,5969,4520,0,0,0,0,0,0,0,0,0,0,0,0,5246,0,0,0,76186,11161,6567,null,30779,1459,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B19,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B19,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B19,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU19*INDEX('4. FY 2019-20'!BB:BB,MATCH(B19,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B19,'4. FY 2019-20'!B:B,0))),0)","v":30779}]
[106301098,301098,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A20,'4. FY 2019-20'!A:A,0)),\"\")","v":50226},"AHMC ANAHEIM REGIONAL MEDICAL CENTER",33.299999999999997,50.3,29.846399999999999,20.4773,17193,51568,87,96,18910,17106,866,524,342,0,0,0,0,5146,11094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46503,2412,2653,null,11436,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B20,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B20,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B20,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU20*INDEX('4. FY 2019-20'!BB:BB,MATCH(B20,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B20,'4. FY 2019-20'!B:B,0))),0)","v":11436}]
[106010735,10735,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A21,'4. FY 2019-20'!A:A,0)),\"\")","v":50211},"ALAMEDA HOSPITAL",24.7,50.3,29.846399999999999,20.4773,3515,14233,0,0,2694,3515,0,0,0,0,0,0,0,1152,2363,0,0,0,0,0,11287,0,0,0,0,0,0,0,0,0,47885,0,0,0,73405,0,0,null,2363,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B21,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B21,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B21,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU21*INDEX('4. FY 2019-20'!BB:BB,MATCH(B21,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B21,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190017,190017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A22,'4. FY 2019-20'!A:A,0)),\"\")","v":50281},"ALHAMBRA HOSPITAL MEDICAL CENTER",29.6,50.3,29.846399999999999,20.4773,7390,24996,0,0,8315,7390,115,0,0,115,0,0,0,1029,6246,0,0,0,0,0,9266,0,0,0,0,0,0,0,0,0,0,0,0,0,34262,0,0,null,6246,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B22,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B22,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B22,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU22*INDEX('4. FY 2019-20'!BB:BB,MATCH(B22,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B22,'4. FY 2019-20'!B:B,0))),0)","v":6246}]
[106010937,10937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A23,'4. FY 2019-20'!A:A,0)),\"\")","v":50043},"ALTA BATES SUMMIT MEDICAL CENTER",25,50.3,29.846399999999999,20.4773,18966,75940,21,21,18505,18945,0,0,0,0,0,0,0,4454,14491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75940,0,0,null,14491,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B23,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B23,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B23,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU23*INDEX('4. FY 2019-20'!BB:BB,MATCH(B23,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B23,'4. FY 2019-20'!B:B,0))),0)","v":14491}]
[106010739,10739,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A24,'4. FY 2019-20'!A:A,0)),\"\")","v":50305},"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS",39.6,50.3,29.846399999999999,20.4773,34030,85934,48,44,31403,33982,4415,2578,524,28,0,1285,930,11577,16084,0,1906,1596,0,0,0,0,0,0,5234,0,0,0,0,0,0,0,0,0,67621,7466,16081,null,19134,665,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B24,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B24,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B24,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU24*INDEX('4. FY 2019-20'!BB:BB,MATCH(B24,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B24,'4. FY 2019-20'!B:B,0))),0)","v":19134}]
[106370652,370652,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A25,'4. FY 2019-20'!A:A,0)),\"\")","v":50757},"ALVARADO HOSPITAL MEDICAL CENTER",30.1,50.3,29.846399999999999,20.4773,8213,27301,11,12,8674,8202,0,0,0,0,0,0,0,2885,5317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27301,0,0,null,5317,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B25,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B25,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B25,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU25*INDEX('4. FY 2019-20'!BB:BB,MATCH(B25,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B25,'4. FY 2019-20'!B:B,0))),0)","v":5317}]
[106370749,370749,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A26,'4. FY 2019-20'!A:A,0)),\"\")","v":54075},"ALVARADO PARKWAY INSTITUTE B.H.S.",2.8,50.3,29.846399999999999,20.4773,626,22347,4,15,2099,622,37,0,0,0,0,37,23,0,0,0,585,453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347,0,0,null,476,146,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B26,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B26,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B26,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU26*INDEX('4. FY 2019-20'!BB:BB,MATCH(B26,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B26,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106194010,194010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A27,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"AMERICAN RECOVERY CENTER",0,50.3,29.846399999999999,20.4773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5598,0,0,0,0,0,0,0,25104,0,0,0,0,0,0,0,30702,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B27,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B27,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B27,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU27*INDEX('4. FY 2019-20'!BB:BB,MATCH(B27,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B27,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106301188,301188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A28,'4. FY 2019-20'!A:A,0)),\"\")","v":50744},"ANAHEIM GLOBAL MEDICAL CENTER",46.2,50.3,29.846399999999999,20.4773,20565,44469,61,54,18073,20504,8153,906,482,0,0,6765,6443,2093,0,0,10258,9075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43004,0,1465,null,16000,1505,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B28,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B28,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B28,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU28*INDEX('4. FY 2019-20'!BB:BB,MATCH(B28,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B28,'4. FY 2019-20'!B:B,0))),0)","v":16000}]
[106190034,190034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A29,'4. FY 2019-20'!A:A,0)),\"\")","v":50056},"ANTELOPE VALLEY HOSPITAL",39.6,50.3,29.846399999999999,20.4773,36404,91956,54,57,38088,36350,3064,1918,1132,10,0,4,4,10886,20380,0,2020,1427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75697,7739,8520,null,22943,593,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B29,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B29,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B29,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU29*INDEX('4. FY 2019-20'!BB:BB,MATCH(B29,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B29,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106364231,364231,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A30,'4. FY 2019-20'!A:A,0)),\"\")","v":50245},"ARROWHEAD REGIONAL MEDICAL CENTER",49.7,50.3,29.846399999999999,20.4773,59931,120545,130,198,91179,59801,5451,2269,686,2496,0,0,0,18014,36336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108357,6725,5463,null,37022,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B30,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B30,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B30,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU30*INDEX('4. FY 2019-20'!BB:BB,MATCH(B30,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B30,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106494048,494048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A31,'4. FY 2019-20'!A:A,0)),\"\")","v":54151},"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA, LLC",23.4,50.3,29.846399999999999,20.4773,4915,21024,0,0,5725,4915,272,0,0,0,0,272,215,0,0,0,4643,3787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15405,5619,0,null,4002,913,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B31,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B31,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B31,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU31*INDEX('4. FY 2019-20'!BB:BB,MATCH(B31,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B31,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190163,190163,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A32,'4. FY 2019-20'!A:A,0)),\"\")","v":54069},"AURORA CHARTER OAK",12.8,50.3,29.846399999999999,20.4773,6055,47322,17,25,8656,6038,407,0,0,0,0,407,259,0,0,0,5631,4113,0,0,0,0,0,0,0,0,0,0,3208,0,0,0,0,0,45537,4993,0,null,4372,1666,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B32,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B32,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B32,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU32*INDEX('4. FY 2019-20'!BB:BB,MATCH(B32,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B32,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190462,190462,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A33,'4. FY 2019-20'!A:A,0)),\"\")","v":54078},"AURORA LAS ENCINAS HOSPITAL",3.6,50.3,29.846399999999999,20.4773,1027,28515,21,33,1576,1006,0,0,0,0,0,0,0,0,0,0,1006,715,0,0,0,0,0,0,0,0,0,0,4623,0,0,0,0,0,33138,0,0,null,715,291,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B33,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B33,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B33,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU33*INDEX('4. FY 2019-20'!BB:BB,MATCH(B33,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B33,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106374024,374024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A34,'4. FY 2019-20'!A:A,0)),\"\")","v":54095},"AURORA SAN DIEGO",7.9,50.3,29.846399999999999,20.4773,2114,26648,5,5,1957,2109,310,0,0,0,0,310,179,0,0,0,1799,1319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20903,5745,0,null,1498,611,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B34,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B34,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B34,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU34*INDEX('4. FY 2019-20'!BB:BB,MATCH(B34,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B34,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106560203,560203,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A35,'4. FY 2019-20'!A:A,0)),\"\")","v":54077},"AURORA VISTA DEL MAR HOSPITAL",16.899999999999999,50.3,29.846399999999999,20.4773,4023,23786,11,10,3643,4012,26,0,0,0,0,26,26,0,0,0,3986,3307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17861,5925,0,null,3333,679,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B35,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B35,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B35,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU35*INDEX('4. FY 2019-20'!BB:BB,MATCH(B35,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B35,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106154044,154044,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A36,'4. FY 2019-20'!A:A,0)),\"\")","v":54155},"BAKERSFIELD BEHAVORIAL HEALTHCARE HOSPITAL, LLC",1.6,50.3,29.846399999999999,20.4773,240,15016,0,2,3101,240,2,0,0,0,0,2,0,0,0,0,238,184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8965,6051,0,null,184,56,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B36,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B36,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B36,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU36*INDEX('4. FY 2019-20'!BB:BB,MATCH(B36,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B36,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106154101,154101,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A37,'4. FY 2019-20'!A:A,0)),\"\")","v":50724},"BAKERSFIELD HEART HOSPITAL",5.3,50.3,29.846399999999999,20.4773,730,13877,0,0,608,730,0,0,0,0,0,0,0,265,465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13877,0,0,null,465,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B37,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B37,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B37,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU37*INDEX('4. FY 2019-20'!BB:BB,MATCH(B37,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B37,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106150722,150722,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A38,'4. FY 2019-20'!A:A,0)),\"\")","v":50036},"BAKERSFIELD MEMORIAL HOSPITAL",46.8,50.3,29.846399999999999,20.4773,30427,64999,10,8,24557,30417,2968,662,2306,0,0,0,0,6408,21041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53469,8305,3225,null,23347,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B38,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B38,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B38,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU38*INDEX('4. FY 2019-20'!BB:BB,MATCH(B38,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B38,'4. FY 2019-20'!B:B,0))),0)","v":23347}]
[106364121,364121,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A39,'4. FY 2019-20'!A:A,0)),\"\")","v":53037},"BALLARD REHABILITATION HOSPITAL",36,50.3,29.846399999999999,20.4773,5586,15502,61,58,5267,5525,0,0,0,0,0,0,0,2307,3218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15502,0,0,null,3218,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B39,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B39,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B39,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU39*INDEX('4. FY 2019-20'!BB:BB,MATCH(B39,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B39,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106184008,184008,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A40,'4. FY 2019-20'!A:A,0)),\"\")","v":51320},"BANNER LASSEN MEDICAL CENTER",29.3,50.3,29.846399999999999,20.4773,950,3243,9,11,1109,941,66,36,30,0,0,0,0,92,783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3105,0,138,null,813,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B40,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B40,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B40,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU40*INDEX('4. FY 2019-20'!BB:BB,MATCH(B40,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B40,'4. FY 2019-20'!B:B,0))),0)","v":813}]
[106190052,190052,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A41,'4. FY 2019-20'!A:A,0)),\"\")","v":52031},"BARLOW RESPIRATORY HOSPITAL",9.4,50.3,29.846399999999999,20.4773,2276,24115,0,0,2047,2276,0,0,0,0,0,0,0,1468,808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24115,0,0,null,808,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B41,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B41,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B41,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU41*INDEX('4. FY 2019-20'!BB:BB,MATCH(B41,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B41,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106364430,364430,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A42,'4. FY 2019-20'!A:A,0)),\"\")","v":50298},"BARSTOW COMMUNITY HOSPITAL",36,50.3,29.846399999999999,20.4773,2788,7743,16,16,2769,2772,378,316,62,0,0,0,0,1135,1259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7172,0,571,null,1321,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B42,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B42,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B42,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU42*INDEX('4. FY 2019-20'!BB:BB,MATCH(B42,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B42,'4. FY 2019-20'!B:B,0))),0)","v":1321}]
[106090793,90793,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A43,'4. FY 2019-20'!A:A,0)),\"\")","v":50352},"BARTON MEMORIAL HOSPITAL",31.8,50.3,29.846399999999999,20.4773,2334,7339,83,80,2161,2251,412,318,94,0,0,0,0,635,1204,0,0,0,0,0,0,0,0,0,0,0,0,0,12703,0,3776,0,0,0,23165,0,653,null,1298,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B43,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B43,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B43,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU43*INDEX('4. FY 2019-20'!BB:BB,MATCH(B43,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B43,'4. FY 2019-20'!B:B,0))),0)","v":1298}]
[106361110,361110,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A44,'4. FY 2019-20'!A:A,0)),\"\")","v":50618},"BEAR VALLEY COMMUNITY HOSPITAL",14.7,50.3,29.846399999999999,20.4773,128,868,0,0,163,128,0,0,0,0,0,0,0,110,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4381,0,0,0,5249,0,0,null,18,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B44,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B44,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B44,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU44*INDEX('4. FY 2019-20'!BB:BB,MATCH(B44,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B44,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190081,190081,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A45,'4. FY 2019-20'!A:A,0)),\"\")","v":50350},"BEVERLY HOSPITAL",40.200000000000003,50.3,29.846399999999999,20.4773,15276,38021,18,20,17084,15258,640,322,212,106,0,0,0,3819,10799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35589,1149,1283,null,11011,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B45,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B45,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B45,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU45*INDEX('4. FY 2019-20'!BB:BB,MATCH(B45,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B45,'4. FY 2019-20'!B:B,0))),0)","v":11011}]
[106190020,190020,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A46,'4. FY 2019-20'!A:A,0)),\"\")","v":54032},"BHC ALHAMBRA HOSPITAL",22.7,50.3,29.846399999999999,20.4773,7360,32362,14,14,7338,7346,0,0,0,0,0,0,0,0,0,0,7346,5586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20640,11722,0,null,5586,1760,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B46,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B46,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B46,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU46*INDEX('4. FY 2019-20'!BB:BB,MATCH(B46,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B46,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106044006,44006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A47,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"BUTTE COUNTY MENTAL HEALTH SERVICES",87.7,50.3,29.846399999999999,20.4773,4650,5300,0,0,2595,4650,0,0,0,0,0,0,0,0,0,4650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5300,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B47,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B47,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B47,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU47*INDEX('4. FY 2019-20'!BB:BB,MATCH(B47,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B47,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190125,190125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A48,'4. FY 2019-20'!A:A,0)),\"\")","v":50149},"CALIFORNIA HOSPITAL MEDICAL CENTER - LOS ANGELES",76,50.3,29.846399999999999,20.4773,62244,81948,37,35,59567,62207,3589,2745,841,3,0,0,0,19135,39483,0,0,0,0,0,6346,0,0,0,0,0,0,0,0,0,3855,0,0,0,76024,8735,7390,null,40324,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B48,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B48,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B48,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU48*INDEX('4. FY 2019-20'!BB:BB,MATCH(B48,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B48,'4. FY 2019-20'!B:B,0))),0)","v":40324}]
[106380929,380929,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A49,'4. FY 2019-20'!A:A,0)),\"\")","v":50047},"CALIFORNIA PACIFIC MED CTR - PACIFIC CAMPUS",20.3,50.3,29.846399999999999,20.4773,29208,143732,82,58,20646,29126,1425,425,506,11,0,483,404,7937,18095,0,1669,1284,1402,0,0,0,0,0,0,0,0,0,0,0,11595,0,0,0,133625,7574,15530,null,20289,464,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B49,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B49,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B49,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU49*INDEX('4. FY 2019-20'!BB:BB,MATCH(B49,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B49,'4. FY 2019-20'!B:B,0))),0)","v":20289}]
[106380964,380964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A50,'4. FY 2019-20'!A:A,0)),\"\")","v":50055},"CALIFORNIA PACIFIC MEDICAL CENTER - ST. LUKE'S CAMPUS",48.8,50.3,29.846399999999999,20.4773,9190,18822,0,0,6927,9190,740,612,128,0,0,0,0,2314,6136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20834,0,0,0,37489,27,2140,null,6264,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B50,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B50,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B50,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU50*INDEX('4. FY 2019-20'!BB:BB,MATCH(B50,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B50,'4. FY 2019-20'!B:B,0))),0)","v":6264}]
[106190155,190155,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A51,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CALIFORNIA REHABILITATION INSTITUTE, LLC",0.6,50.3,29.846399999999999,20.4773,73,11873,0,0,0,73,0,0,0,0,0,0,0,0,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11873,0,0,null,73,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B51,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B51,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B51,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU51*INDEX('4. FY 2019-20'!BB:BB,MATCH(B51,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B51,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106364050,364050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A52,'4. FY 2019-20'!A:A,0)),\"\")","v":54111},"CANYON RIDGE HOSPITAL",12.7,50.3,29.846399999999999,20.4773,4255,33453,2,2,4505,4253,0,0,0,0,0,0,0,0,0,0,4253,3337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24436,9017,0,null,3337,916,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B52,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B52,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B52,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU52*INDEX('4. FY 2019-20'!BB:BB,MATCH(B52,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B52,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190137,190137,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A53,'4. FY 2019-20'!A:A,0)),\"\")","v":50782},"CASA COLINA HOSPITAL",8.6999999999999993,50.3,29.846399999999999,20.4773,1923,22122,0,0,282,1923,0,0,0,0,0,0,0,312,1611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22122,0,0,null,1611,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B53,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B53,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B53,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU53*INDEX('4. FY 2019-20'!BB:BB,MATCH(B53,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B53,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190045,190045,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A54,'4. FY 2019-20'!A:A,0)),\"\")","v":51307},"CATALINA ISLAND MEDICAL CENTER",0,50.3,29.846399999999999,20.4773,0,241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1994,0,0,0,2235,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B54,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B54,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B54,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU54*INDEX('4. FY 2019-20'!BB:BB,MATCH(B54,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B54,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190555,190555,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A55,'4. FY 2019-20'!A:A,0)),\"\")","v":50625},"CEDARS SINAI MEDICAL CENTER",15.2,50.3,29.846399999999999,20.4773,40407,265314,382,341,35728,40025,1398,1207,176,15,0,0,0,19453,19174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236611,14777,13926,null,19350,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B55,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B55,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B55,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU55*INDEX('4. FY 2019-20'!BB:BB,MATCH(B55,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B55,'4. FY 2019-20'!B:B,0))),0)","v":19350}]
[106190148,190148,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A56,'4. FY 2019-20'!A:A,0)),\"\")","v":50739},"CENTINELA HOSPITAL MEDICAL CENTER",39.1,50.3,29.846399999999999,20.4773,26444,67575,90,100,29301,26354,472,377,95,0,0,0,0,6363,19519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64934,1565,1076,null,19614,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B56,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B56,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B56,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU56*INDEX('4. FY 2019-20'!BB:BB,MATCH(B56,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B56,'4. FY 2019-20'!B:B,0))),0)","v":19614}]
[106105125,105125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A57,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CENTRAL STAR PSYCHIATRIC HEALTH FACILITY",79.5,50.3,29.846399999999999,20.4773,2861,3601,0,0,3362,2861,0,0,0,0,0,0,0,0,0,2861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3601,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B57,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B57,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B57,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU57*INDEX('4. FY 2019-20'!BB:BB,MATCH(B57,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B57,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106500954,500954,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A58,'4. FY 2019-20'!A:A,0)),\"\")","v":52055},"CENTRAL VALLEY SPECIALTY HOSPITAL",0,50.3,29.846399999999999,20.4773,13656,0,12,14,15328,13644,0,0,0,0,0,0,0,2206,11438,0,0,0,0,0,28434,0,0,0,0,0,0,0,0,0,1436,0,0,0,29870,0,0,null,11438,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B58,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B58,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B58,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU58*INDEX('4. FY 2019-20'!BB:BB,MATCH(B58,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B58,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106301140,301140,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A59,'4. FY 2019-20'!A:A,0)),\"\")","v":50745},"CHAPMAN GLOBAL MEDICAL CENTER",11.5,50.3,29.846399999999999,20.4773,941,8194,1,1,1164,940,0,0,0,0,0,0,0,271,669,0,0,0,2299,0,0,0,0,0,0,0,0,0,0,0,9698,0,0,0,20191,0,0,null,669,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B59,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B59,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B59,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU59*INDEX('4. FY 2019-20'!BB:BB,MATCH(B59,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B59,'4. FY 2019-20'!B:B,0))),0)","v":669}]
[106010776,10776,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A60,'4. FY 2019-20'!A:A,0)),\"\")","v":53301},"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND",58.7,50.3,29.846399999999999,20.4773,26865,45768,1740,775,11189,25125,0,0,0,0,0,0,0,10145,14980,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45768,0,null,14980,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B60,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B60,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B60,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU60*INDEX('4. FY 2019-20'!BB:BB,MATCH(B60,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B60,'4. FY 2019-20'!B:B,0))),0)","v":14980}]
[106304113,304113,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A61,'4. FY 2019-20'!A:A,0)),\"\")","v":53306},"CHILDREN'S HOSPITAL AT MISSION",32.4,50.3,29.846399999999999,20.4773,2607,8049,5,7,3323,2602,0,0,0,0,0,0,0,1337,1265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8049,0,null,1265,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B61,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B61,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B61,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU61*INDEX('4. FY 2019-20'!BB:BB,MATCH(B61,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B61,'4. FY 2019-20'!B:B,0))),0)","v":1265}]
[106190170,190170,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A62,'4. FY 2019-20'!A:A,0)),\"\")","v":53302},"CHILDREN'S HOSPITAL OF LOS ANGELES",65.7,50.3,29.846399999999999,20.4773,69601,105966,750,839,77059,68851,0,0,0,0,0,0,0,34009,34842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105966,0,null,34842,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B62,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B62,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B62,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU62*INDEX('4. FY 2019-20'!BB:BB,MATCH(B62,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B62,'4. FY 2019-20'!B:B,0))),0)","v":34842}]
[106300032,300032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A63,'4. FY 2019-20'!A:A,0)),\"\")","v":53304},"CHILDREN'S HOSPITAL OF ORANGE COUNTY",54.1,50.3,29.846399999999999,20.4773,35746,66021,257,300,41489,35489,0,0,0,0,0,0,0,13142,22347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66021,0,null,22347,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B63,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B63,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B63,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU63*INDEX('4. FY 2019-20'!BB:BB,MATCH(B63,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B63,'4. FY 2019-20'!B:B,0))),0)","v":22347}]
[106434051,434051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A64,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CHILDREN'S RECOVERY CENTER OF NORTHERN CALIFORNIA",0,50.3,29.846399999999999,20.4773,61,0,0,0,0,61,0,0,0,0,0,0,0,0,61,0,0,0,0,0,0,8678,0,0,0,0,0,0,0,0,0,0,0,0,0,8678,0,null,61,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B64,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B64,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B64,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU64*INDEX('4. FY 2019-20'!BB:BB,MATCH(B64,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B64,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106382715,382715,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A65,'4. FY 2019-20'!A:A,0)),\"\")","v":50407},"CHINESE HOSPITAL",7.8,50.3,29.846399999999999,20.4773,498,6388,0,0,448,498,0,0,0,0,0,0,0,98,400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6388,0,0,null,400,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B65,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B65,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B65,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU65*INDEX('4. FY 2019-20'!BB:BB,MATCH(B65,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B65,'4. FY 2019-20'!B:B,0))),0)","v":400}]
[106361144,361144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A66,'4. FY 2019-20'!A:A,0)),\"\")","v":50586},"CHINO VALLEY MEDICAL CENTER",36.4,50.3,29.846399999999999,20.4773,6373,17497,17,18,6556,6356,0,0,0,0,0,0,0,2434,3921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17497,0,0,null,3921,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B66,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B66,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B66,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU66*INDEX('4. FY 2019-20'!BB:BB,MATCH(B66,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B66,'4. FY 2019-20'!B:B,0))),0)","v":3921}]
[106314029,314029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A67,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CIRBY HILLS BEHAVIORAL HEALTH",78.2,50.3,29.846399999999999,20.4773,4234,5417,0,0,3286,4234,0,0,0,0,0,0,0,0,0,4234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5417,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B67,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B67,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B67,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU67*INDEX('4. FY 2019-20'!BB:BB,MATCH(B67,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B67,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190636,190636,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A68,'4. FY 2019-20'!A:A,0)),\"\")","v":50382},"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS",43.3,50.3,29.846399999999999,20.4773,46655,107794,71,50,32615,46584,4617,2184,1669,598,0,166,155,14873,23612,0,3482,2624,0,0,0,0,0,0,0,0,0,0,0,0,5517,0,0,0,94201,12144,6966,null,28060,869,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B68,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B68,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B68,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU68*INDEX('4. FY 2019-20'!BB:BB,MATCH(B68,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B68,'4. FY 2019-20'!B:B,0))),0)","v":28060}]
[106190176,190176,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A69,'4. FY 2019-20'!A:A,0)),\"\")","v":50146},"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL",23.5,50.3,29.846399999999999,20.4773,15907,67608,0,0,12464,15907,0,0,0,0,0,0,0,9538,6369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,62191,5417,0,null,6369,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B69,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B69,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B69,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU69*INDEX('4. FY 2019-20'!BB:BB,MATCH(B69,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B69,'4. FY 2019-20'!B:B,0))),0)","v":6369}]
[106100005,100005,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A70,'4. FY 2019-20'!A:A,0)),\"\")","v":50492},"CLOVIS COMMUNITY MEDICAL CENTER",32.6,50.3,29.846399999999999,20.4773,22349,68551,13,12,20792,22336,3127,1190,1937,0,0,0,0,3479,15730,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56993,1783,9775,null,{"$f":"W70+Q70+U70+Z70","v":17667},{"$f":"Y70-Z70+T70-U70","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B70,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B70,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B70,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU70*INDEX('4. FY 2019-20'!BB:BB,MATCH(B70,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B70,'4. FY 2019-20'!B:B,0))),0)","v":17667}]
[106100697,100697,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A71,'4. FY 2019-20'!A:A,0)),\"\")","v":50397},"COALINGA REGIONAL MEDICAL CENTER",22.8,50.3,29.846399999999999,20.4773,119,523,0,0,84,119,0,0,0,0,0,0,0,47,72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29187,0,0,0,29710,0,0,null,72,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B71,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B71,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B71,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU71*INDEX('4. FY 2019-20'!BB:BB,MATCH(B71,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B71,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190766,190766,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A72,'4. FY 2019-20'!A:A,0)),\"\")","v":50771},"COAST PLAZA HOSPITAL",41,50.3,29.846399999999999,20.4773,5344,13028,1,1,5837,5343,0,0,0,0,0,0,0,1526,3817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13028,0,0,null,3817,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B72,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B72,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B72,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU72*INDEX('4. FY 2019-20'!BB:BB,MATCH(B72,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B72,'4. FY 2019-20'!B:B,0))),0)","v":3817}]
[106190184,190184,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A73,'4. FY 2019-20'!A:A,0)),\"\")","v":54055},"COLLEGE HOSPITAL",6.8,50.3,29.846399999999999,20.4773,4267,62636,11,4,1561,4256,728,0,0,0,0,728,489,0,0,0,3528,2392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53913,8723,0,null,2881,1375,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B73,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B73,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B73,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU73*INDEX('4. FY 2019-20'!BB:BB,MATCH(B73,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B73,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106301155,301155,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A74,'4. FY 2019-20'!A:A,0)),\"\")","v":50543},"COLLEGE HOSPITAL COSTA MESA",91.8,50.3,29.846399999999999,20.4773,34038,37083,67,41,20712,33971,18418,0,0,0,0,18418,14240,31,116,0,15406,12904,3642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35556,5169,0,null,27260,6680,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B74,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B74,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B74,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU74*INDEX('4. FY 2019-20'!BB:BB,MATCH(B74,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B74,'4. FY 2019-20'!B:B,0))),0)","v":27260}]
[106190587,190587,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A75,'4. FY 2019-20'!A:A,0)),\"\")","v":50776},"COLLEGE MEDICAL CENTER",74.099999999999994,50.3,29.846399999999999,20.4773,39992,53945,262,216,32710,39730,3089,0,0,0,0,3046,2262,1361,0,0,35280,26930,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53864,0,81,null,{"$f":"W75+Q75+U75+Z75","v":29192},{"$f":"(Y75-Z75+T75-U75)*1.25611856","v":11473.386927039999},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B75,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B75,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B75,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU75*INDEX('4. FY 2019-20'!BB:BB,MATCH(B75,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B75,'4. FY 2019-20'!B:B,0))),0)*1.25611856","v":36668.613003519997}]
[106361458,361458,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A76,'4. FY 2019-20'!A:A,0)),\"\")","v":51323},"COLORADO RIVER MEDICAL CENTER",45.4,50.3,29.846399999999999,20.4773,696,1532,69,73,668,627,0,0,0,0,0,0,0,593,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1532,0,0,null,34,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B76,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B76,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B76,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU76*INDEX('4. FY 2019-20'!BB:BB,MATCH(B76,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B76,'4. FY 2019-20'!B:B,0))),0)","v":34}]
[106060870,60870,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A77,'4. FY 2019-20'!A:A,0)),\"\")","v":50434},"COLUSA MEDICAL CENTER",8.1999999999999993,50.3,29.846399999999999,20.4773,295,3585,0,0,148,295,20,20,0,0,0,0,0,19,256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,827,0,0,0,4243,0,169,null,256,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B77,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B77,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B77,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU77*INDEX('4. FY 2019-20'!BB:BB,MATCH(B77,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B77,'4. FY 2019-20'!B:B,0))),0)","v":256}]
[106190475,190475,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A78,'4. FY 2019-20'!A:A,0)),\"\")","v":50727},"COMMUNITY HOSPITAL LONG BEACH",18.100000000000001,50.3,29.846399999999999,20.4773,4329,23905,43,70,7009,4286,277,0,0,0,0,277,220,0,0,0,4009,2935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23905,0,0,null,3155,1131,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B78,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B78,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B78,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU78*INDEX('4. FY 2019-20'!BB:BB,MATCH(B78,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B78,'4. FY 2019-20'!B:B,0))),0)","v":3155}]
[106190197,190197,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A79,'4. FY 2019-20'!A:A,0)),\"\")","v":50091},"COMMUNITY HOSPITAL OF HUNTINGTON PARK",59.9,50.3,29.846399999999999,20.4773,8224,13729,2,2,8229,8222,0,0,0,0,0,0,0,4088,4134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13729,0,0,null,4134,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B79,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B79,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B79,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU79*INDEX('4. FY 2019-20'!BB:BB,MATCH(B79,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B79,'4. FY 2019-20'!B:B,0))),0)","v":4134}]
[106361323,361323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A80,'4. FY 2019-20'!A:A,0)),\"\")","v":50089},"COMMUNITY HOSPITAL OF SAN BERNARDINO",51.2,50.3,29.846399999999999,20.4773,24451,47772,36,46,31418,24415,1896,880,656,25,0,335,130,5046,6888,0,10585,7921,0,0,28634,0,0,0,0,0,0,0,0,0,0,0,0,0,69507,3407,3492,null,15595,2869,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B80,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B80,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B80,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU80*INDEX('4. FY 2019-20'!BB:BB,MATCH(B80,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B80,'4. FY 2019-20'!B:B,0))),0)","v":15595}]
[106270744,270744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A81,'4. FY 2019-20'!A:A,0)),\"\")","v":50145},"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA",15.4,50.3,29.846399999999999,20.4773,9050,58917,60,69,10256,8990,342,154,128,0,0,60,49,1686,5345,0,1617,1398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55940,1004,1973,null,6920,230,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B81,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B81,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B81,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU81*INDEX('4. FY 2019-20'!BB:BB,MATCH(B81,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B81,'4. FY 2019-20'!B:B,0))),0)","v":6920}]
[106560473,560473,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A82,'4. FY 2019-20'!A:A,0)),\"\")","v":50394},"COMMUNITY MEMORIAL HOSPITAL - SAN BUENAVENTURA",21.6,50.3,29.846399999999999,20.4773,11340,52526,24,23,11057,11316,1538,836,702,0,0,0,0,2517,7261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43882,3532,5112,null,7963,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B82,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B82,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B82,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU82*INDEX('4. FY 2019-20'!BB:BB,MATCH(B82,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B82,'4. FY 2019-20'!B:B,0))),0)","v":7963}]
[106100717,100717,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A83,'4. FY 2019-20'!A:A,0)),\"\")","v":50060},"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO",51.8,50.3,29.846399999999999,20.4773,129329,249529,147,128,112221,129182,6217,2291,3234,98,0,594,472,35092,75026,0,12847,10323,0,0,16416,0,0,0,0,0,0,0,0,0,19987,0,0,0,254145,21929,9858,null,89055,2646,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B83,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B83,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B83,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU83*INDEX('4. FY 2019-20'!BB:BB,MATCH(B83,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B83,'4. FY 2019-20'!B:B,0))),0)","v":89055}]
[106070924,70924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A84,'4. FY 2019-20'!A:A,0)),\"\")","v":50276},"CONTRA COSTA REGIONAL MEDICAL CENTER",51.3,50.3,29.846399999999999,20.4773,25008,48732,13,16,29849,24995,4901,2003,528,2370,0,0,0,5926,14168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43215,1498,4019,null,14696,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B84,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B84,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B84,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU84*INDEX('4. FY 2019-20'!BB:BB,MATCH(B84,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B84,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106331152,331152,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A85,'4. FY 2019-20'!A:A,0)),\"\")","v":50329},"CORONA REGIONAL MEDICAL CENTER - MAIN",36.4,50.3,29.846399999999999,20.4773,13953,38345,49,42,11960,13904,832,373,303,0,0,156,0,2656,5314,0,5102,4190,0,0,0,0,0,0,0,0,0,0,0,0,14363,0,0,0,50816,439,1453,null,9807,1068,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B85,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B85,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B85,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU85*INDEX('4. FY 2019-20'!BB:BB,MATCH(B85,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B85,'4. FY 2019-20'!B:B,0))),0)","v":9807}]
[106344170,344170,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A86,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - CARMICHAEL",0,50.3,29.846399999999999,20.4773,0,5795,0,0,5391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5795,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B86,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B86,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B86,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU86*INDEX('4. FY 2019-20'!BB:BB,MATCH(B86,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B86,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106344188,344188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A87,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - SACRAMENTO",0,50.3,29.846399999999999,20.4773,0,5848,0,45,5156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5848,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B87,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B87,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B87,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU87*INDEX('4. FY 2019-20'!BB:BB,MATCH(B87,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B87,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106434220,434220,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A88,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - SAN JOSE",0,50.3,29.846399999999999,20.4773,0,4646,0,0,3410,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4646,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B88,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B88,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B88,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU88*INDEX('4. FY 2019-20'!BB:BB,MATCH(B88,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B88,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106154160,154160,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A89,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD PSYCHIATRIC HEALTH FACILITY BAKERSFIELD",0,50.3,29.846399999999999,20.4773,0,4660,0,0,3459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4660,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B89,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B89,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B89,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU89*INDEX('4. FY 2019-20'!BB:BB,MATCH(B89,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B89,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106484062,484062,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A90,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD SOLANO PSYCHIATRIC HEALTH FACILITY",0,50.3,29.846399999999999,20.4773,0,4795,0,0,4074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4795,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B90,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B90,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B90,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU90*INDEX('4. FY 2019-20'!BB:BB,MATCH(B90,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B90,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106390846,390846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A91,'4. FY 2019-20'!A:A,0)),\"\")","v":50122},"DAMERON HOSPITAL",32.299999999999997,50.3,29.846399999999999,20.4773,7526,23323,1,1,7025,7525,196,116,80,0,0,0,0,2493,4836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21853,831,639,null,4916,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B91,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B91,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B91,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU91*INDEX('4. FY 2019-20'!BB:BB,MATCH(B91,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B91,'4. FY 2019-20'!B:B,0))),0)","v":4916}]
[106190232,190232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A92,'4. FY 2019-20'!A:A,0)),\"\")","v":54053},"DEL AMO HOSPITAL",27.8,50.3,29.846399999999999,20.4773,12299,44231,0,0,12031,12299,17,0,0,0,0,17,7,0,0,0,12282,8369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29576,14655,0,null,8376,3923,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B92,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B92,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B92,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU92*INDEX('4. FY 2019-20'!BB:BB,MATCH(B92,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B92,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106150706,150706,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A93,'4. FY 2019-20'!A:A,0)),\"\")","v":50608},"DELANO REGIONAL MEDICAL CENTER",58.8,50.3,29.846399999999999,20.4773,5924,10074,29,27,5481,5895,1054,427,627,0,0,0,0,1792,3049,0,0,0,0,0,17093,0,0,0,0,0,0,0,0,0,427,0,0,0,26191,0,1403,null,3676,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B93,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B93,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B93,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU93*INDEX('4. FY 2019-20'!BB:BB,MATCH(B93,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B93,'4. FY 2019-20'!B:B,0))),0)","v":3676}]
[106105051,105051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A94,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"DEPARTMENT OF STATE HOSPITAL - COALINGA",0,50.3,29.846399999999999,20.4773,0,9283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,435749,0,0,0,0,0,0,0,0,0,445032,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B94,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B94,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B94,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU94*INDEX('4. FY 2019-20'!BB:BB,MATCH(B94,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B94,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190958,190958,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A95,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"DEPARTMENT OF STATE HOSPITAL - METROPOLITAN",0,50.3,29.846399999999999,20.4773,0,227519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22068,0,0,0,249587,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B95,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B95,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B95,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU95*INDEX('4. FY 2019-20'!BB:BB,MATCH(B95,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B95,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106400683,400683,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A96,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"DEPARTMENT OF STATE HOSPITALS - ATASCADERO",0,50.3,29.846399999999999,20.4773,0,65447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,344982,0,0,0,0,0,0,0,0,0,410429,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B96,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B96,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B96,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU96*INDEX('4. FY 2019-20'!BB:BB,MATCH(B96,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B96,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106331164,331164,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A97,'4. FY 2019-20'!A:A,0)),\"\")","v":50243},"DESERT REGIONAL MEDICAL CENTER",39.799999999999997,50.3,29.846399999999999,20.4773,37814,95113,384,373,36324,37430,1863,1002,844,17,0,0,0,15395,20172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6674,0,0,0,87921,9162,4704,null,21016,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B97,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B97,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B97,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU97*INDEX('4. FY 2019-20'!BB:BB,MATCH(B97,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B97,'4. FY 2019-20'!B:B,0))),0)","v":21016}]
[106364144,364144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A98,'4. FY 2019-20'!A:A,0)),\"\")","v":50709},"DESERT VALLEY HOSPITAL",34,50.3,29.846399999999999,20.4773,12763,37588,44,46,13334,12719,575,517,58,0,0,0,0,2790,9354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36945,0,643,null,9412,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B98,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B98,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B98,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU98*INDEX('4. FY 2019-20'!BB:BB,MATCH(B98,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B98,'4. FY 2019-20'!B:B,0))),0)","v":9412}]
[106392287,392287,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A99,'4. FY 2019-20'!A:A,0)),\"\")","v":50118},"DOCTORS HOSPITAL OF MANTECA",26.5,50.3,29.846399999999999,20.4773,4187,15792,10,3,1308,4177,495,213,282,0,0,0,0,757,2925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14550,0,1242,null,3207,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B99,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B99,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B99,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU99*INDEX('4. FY 2019-20'!BB:BB,MATCH(B99,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B99,'4. FY 2019-20'!B:B,0))),0)","v":3207}]
[106500852,500852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A100,'4. FY 2019-20'!A:A,0)),\"\")","v":50464},"DOCTORS MEDICAL CENTER",43.4,50.3,29.846399999999999,20.4773,59262,136496,241,256,62663,59021,3491,1640,1517,80,0,254,160,13873,33739,0,7918,6435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117703,11183,7610,null,41851,1577,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B100,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B100,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B100,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU100*INDEX('4. FY 2019-20'!BB:BB,MATCH(B100,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B100,'4. FY 2019-20'!B:B,0))),0)","v":41851}]
[106440755,440755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A101,'4. FY 2019-20'!A:A,0)),\"\")","v":50242},"DOMINICAN HOSPITAL",22.3,50.3,29.846399999999999,20.4773,12317,55233,39,38,11819,12278,397,239,158,0,0,0,0,3257,8624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51013,3320,900,null,8782,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B101,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B101,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B101,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU101*INDEX('4. FY 2019-20'!BB:BB,MATCH(B101,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B101,'4. FY 2019-20'!B:B,0))),0)","v":8782}]
[106190256,190256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A102,'4. FY 2019-20'!A:A,0)),\"\")","v":50641},"EAST LOS ANGELES DOCTORS HOSPITAL",63.3,50.3,29.846399999999999,20.4773,10074,15919,4,4,10085,10070,1023,685,338,0,0,0,0,3758,5289,0,0,0,0,0,8370,0,0,0,0,0,0,0,0,0,0,0,0,0,23002,0,1287,null,5627,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B102,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B102,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B102,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU102*INDEX('4. FY 2019-20'!BB:BB,MATCH(B102,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B102,'4. FY 2019-20'!B:B,0))),0)","v":5627}]
[106320859,320859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A103,'4. FY 2019-20'!A:A,0)),\"\")","v":51300},"EASTERN PLUMAS HOSPITAL - PORTOLA CAMPUS",25.7,50.3,29.846399999999999,20.4773,139,541,0,0,138,139,0,0,0,0,0,0,0,14,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18026,0,0,0,18567,0,0,null,125,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B103,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B103,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B103,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU103*INDEX('4. FY 2019-20'!BB:BB,MATCH(B103,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B103,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106014233,14233,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A104,'4. FY 2019-20'!A:A,0)),\"\")","v":50488},"EDEN MEDICAL CENTER",28.6,50.3,29.846399999999999,20.4773,11615,40648,14,14,11641,11601,418,362,56,0,0,0,0,4017,7166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38167,8,2473,null,7222,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B104,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B104,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B104,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU104*INDEX('4. FY 2019-20'!BB:BB,MATCH(B104,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B104,'4. FY 2019-20'!B:B,0))),0)","v":7222}]
[106331168,331168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A105,'4. FY 2019-20'!A:A,0)),\"\")","v":50573},"EISENHOWER MEDICAL CENTER",17,50.3,29.846399999999999,20.4773,13482,79438,235,248,13980,13247,0,0,0,0,0,0,0,3928,9319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79438,0,0,null,9319,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B105,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B105,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B105,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU105*INDEX('4. FY 2019-20'!BB:BB,MATCH(B105,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B105,'4. FY 2019-20'!B:B,0))),0)","v":9319}]
[106430763,430763,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A106,'4. FY 2019-20'!A:A,0)),\"\")","v":50308},"EL CAMINO HOSPITAL",8,50.3,29.846399999999999,20.4773,7921,99417,82,83,7942,7839,518,374,122,0,0,22,20,2341,4635,0,345,253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83501,5199,10717,null,5030,94,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B106,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B106,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B106,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU106*INDEX('4. FY 2019-20'!BB:BB,MATCH(B106,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B106,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106130699,130699,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A107,'4. FY 2019-20'!A:A,0)),\"\")","v":50045},"EL CENTRO REGIONAL MEDICAL CENTER",37.299999999999997,50.3,29.846399999999999,20.4773,8120,21795,82,77,7561,8038,756,271,485,0,0,0,0,2279,5003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19273,380,2142,null,5488,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B107,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B107,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B107,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU107*INDEX('4. FY 2019-20'!BB:BB,MATCH(B107,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B107,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106500867,500867,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A108,'4. FY 2019-20'!A:A,0)),\"\")","v":50179},"EMANUEL MEDICAL CENTER",36,50.3,29.846399999999999,20.4773,13643,37887,6,6,14661,13637,1137,419,520,198,0,0,0,3434,9066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34795,1041,2051,null,9586,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B108,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B108,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B108,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU108*INDEX('4. FY 2019-20'!BB:BB,MATCH(B108,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B108,'4. FY 2019-20'!B:B,0))),0)","v":9586}]
[106190280,190280,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A109,'4. FY 2019-20'!A:A,0)),\"\")","v":50158},"ENCINO HOSPITAL MEDICAL CENTER",14.9,50.3,29.846399999999999,20.4773,1606,10775,22,23,1677,1584,0,0,0,0,0,0,0,422,1155,0,7,7,0,0,0,0,0,0,0,0,0,0,0,0,8870,0,0,0,19645,0,0,null,1162,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B109,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B109,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B109,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU109*INDEX('4. FY 2019-20'!BB:BB,MATCH(B109,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B109,'4. FY 2019-20'!B:B,0))),0)","v":1162}]
[106040962,40962,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A110,'4. FY 2019-20'!A:A,0)),\"\")","v":50039},"ENLOE MEDICAL CENTER - ESPLANADE",23.7,50.3,29.846399999999999,20.4773,18786,79389,169,180,19785,18617,865,381,250,234,0,0,0,4816,12936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75509,284,3596,null,13186,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B110,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B110,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B110,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU110*INDEX('4. FY 2019-20'!BB:BB,MATCH(B110,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B110,'4. FY 2019-20'!B:B,0))),0)","v":13186}]
[106104089,104089,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A111,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"EXODUS PSYCHIATRIC HEALTH FACILITY FRESNO",0,50.3,29.846399999999999,20.4773,0,5403,0,1,4718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5403,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B111,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B111,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B111,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU111*INDEX('4. FY 2019-20'!BB:BB,MATCH(B111,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B111,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106197931,197931,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A112,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"EXODUS RECOVERY PHF",85.1,50.3,29.846399999999999,20.4773,4684,5506,0,0,3816,4684,0,0,0,0,0,0,0,0,0,4684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5506,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B112,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B112,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B112,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU112*INDEX('4. FY 2019-20'!BB:BB,MATCH(B112,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B112,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106474007,474007,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A113,'4. FY 2019-20'!A:A,0)),\"\")","v":51316},"FAIRCHILD MEDICAL CENTER",28,50.3,29.846399999999999,20.4773,1397,4987,0,0,1545,1397,29,0,0,0,0,0,0,123,1245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4539,0,448,null,1245,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B113,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B113,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B113,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU113*INDEX('4. FY 2019-20'!BB:BB,MATCH(B113,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B113,'4. FY 2019-20'!B:B,0))),0)","v":1245}]
[106301781,301781,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A114,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"FAIRVIEW DEVELOPMENTAL CENTER",0,50.3,29.846399999999999,20.4773,0,409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54614,0,0,0,0,0,36293,0,0,0,91316,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B114,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B114,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B114,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU114*INDEX('4. FY 2019-20'!BB:BB,MATCH(B114,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B114,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190298,190298,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A115,'4. FY 2019-20'!A:A,0)),\"\")","v":50597},"FOOTHILL PRESBYTERIAN HOSPITAL - JOHNSTON MEMORIAL",23.9,50.3,29.846399999999999,20.4773,5242,21939,18,20,5700,5224,475,311,156,8,0,0,0,1710,3039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20166,0,1773,null,3195,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B115,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B115,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B115,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU115*INDEX('4. FY 2019-20'!BB:BB,MATCH(B115,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B115,'4. FY 2019-20'!B:B,0))),0)","v":3195}]
[106301357,301357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A116,'4. FY 2019-20'!A:A,0)),\"\")","v":50780},"FOOTHILL REGIONAL MEDICAL CENTER",34.299999999999997,50.3,29.846399999999999,20.4773,2071,6032,1,1,1578,2070,0,0,0,0,0,0,0,28,2042,0,0,0,0,0,0,10425,0,0,0,0,0,0,0,0,0,0,0,0,6032,10425,0,null,2042,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B116,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B116,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B116,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU116*INDEX('4. FY 2019-20'!BB:BB,MATCH(B116,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B116,'4. FY 2019-20'!B:B,0))),0)","v":2042}]
[106301175,301175,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A117,'4. FY 2019-20'!A:A,0)),\"\")","v":50570},"FOUNTAIN VALLEY REGIONAL HOSPITAL & MEDICAL CENTER - EUCLID",35.9,50.3,29.846399999999999,20.4773,33472,93225,44,43,32907,33428,2100,942,1158,0,0,0,0,7027,24301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73964,11380,7881,null,25459,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B117,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B117,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B117,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU117*INDEX('4. FY 2019-20'!BB:BB,MATCH(B117,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B117,'4. FY 2019-20'!B:B,0))),0)","v":25459}]
[106014034,14034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A118,'4. FY 2019-20'!A:A,0)),\"\")","v":54110},"FREMONT HOSPITAL",11.5,50.3,29.846399999999999,20.4773,4766,41449,7,8,5309,4759,171,0,0,0,0,171,52,0,0,0,4588,3606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31211,10238,0,null,3658,1101,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B118,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B118,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B118,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU118*INDEX('4. FY 2019-20'!BB:BB,MATCH(B118,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B118,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106400480,400480,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A119,'4. FY 2019-20'!A:A,0)),\"\")","v":50232},"FRENCH HOSPITAL MEDICAL CENTER",12.4,50.3,29.846399999999999,20.4773,2145,17311,2,2,2325,2143,30,0,30,0,0,0,0,509,1604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16809,0,502,null,1634,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B119,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B119,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B119,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU119*INDEX('4. FY 2019-20'!BB:BB,MATCH(B119,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B119,'4. FY 2019-20'!B:B,0))),0)","v":1634}]
[106104047,104047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A120,'4. FY 2019-20'!A:A,0)),\"\")","v":50708},"FRESNO SURGICAL HOSPITAL",3.8,50.3,29.846399999999999,20.4773,122,3177,0,0,44,122,0,0,0,0,0,0,0,1,121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3177,0,0,null,121,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B120,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B120,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B120,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU120*INDEX('4. FY 2019-20'!BB:BB,MATCH(B120,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B120,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106301283,301283,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A121,'4. FY 2019-20'!A:A,0)),\"\")","v":50230},"GARDEN GROVE HOSPITAL AND MEDICAL CENTER",43.6,50.3,29.846399999999999,20.4773,9509,21809,14,14,9442,9495,1148,607,541,0,0,0,0,2728,5619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19088,1233,1488,null,6160,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B121,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B121,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B121,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU121*INDEX('4. FY 2019-20'!BB:BB,MATCH(B121,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B121,'4. FY 2019-20'!B:B,0))),0)","v":6160}]
[106190315,190315,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A122,'4. FY 2019-20'!A:A,0)),\"\")","v":50737},"GARFIELD MEDICAL CENTER",35,50.3,29.846399999999999,20.4773,22168,63334,25,27,23832,22143,2192,1622,570,0,0,0,0,6228,13723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53855,3427,6052,null,14293,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B122,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B122,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B122,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU122*INDEX('4. FY 2019-20'!BB:BB,MATCH(B122,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B122,'4. FY 2019-20'!B:B,0))),0)","v":14293}]
[106190317,190317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A123,'4. FY 2019-20'!A:A,0)),\"\")","v":54028},"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER",21.5,50.3,29.846399999999999,20.4773,2552,11890,9,9,2486,2543,29,0,0,0,29,0,0,0,0,2514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8345,3545,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B123,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B123,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B123,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU123*INDEX('4. FY 2019-20'!BB:BB,MATCH(B123,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B123,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106270777,270777,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A124,'4. FY 2019-20'!A:A,0)),\"\")","v":50189},"GEORGE L MEE MEMORIAL HOSPITAL",19.8,50.3,29.846399999999999,20.4773,2837,14336,0,0,2313,2837,747,397,350,0,0,0,0,702,1388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5364,0,0,0,18940,0,760,null,1738,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B124,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B124,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B124,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU124*INDEX('4. FY 2019-20'!BB:BB,MATCH(B124,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B124,'4. FY 2019-20'!B:B,0))),0)","v":1738}]
[106190522,190522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A125,'4. FY 2019-20'!A:A,0)),\"\")","v":50058},"GLENDALE MEMORIAL HOSPITAL AND HEALTH CENTER",35.6,50.3,29.846399999999999,20.4773,20342,57153,30,33,22720,20312,2052,1415,294,0,0,343,283,5678,9196,0,3386,2634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51249,2395,3509,null,12407,812,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B125,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B125,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B125,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU125*INDEX('4. FY 2019-20'!BB:BB,MATCH(B125,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B125,'4. FY 2019-20'!B:B,0))),0)","v":12407}]
[106190328,190328,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A126,'4. FY 2019-20'!A:A,0)),\"\")","v":50205},"GLENDORA COMMUNITY HOSPITAL",11.3,50.3,29.846399999999999,20.4773,1504,13352,0,0,976,1504,0,0,0,0,0,0,0,614,771,0,119,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13352,0,0,null,851,39,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B126,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B126,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B126,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU126*INDEX('4. FY 2019-20'!BB:BB,MATCH(B126,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B126,'4. FY 2019-20'!B:B,0))),0)","v":851}]
[106110889,110889,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A127,'4. FY 2019-20'!A:A,0)),\"\")","v":51306},"GLENN MEDICAL CENTER",16.100000000000001,50.3,29.846399999999999,20.4773,180,1120,0,0,67,180,0,0,0,0,0,0,0,21,159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1120,0,0,null,159,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B127,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B127,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B127,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU127*INDEX('4. FY 2019-20'!BB:BB,MATCH(B127,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B127,'4. FY 2019-20'!B:B,0))),0)","v":159}]
[106420483,420483,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A128,'4. FY 2019-20'!A:A,0)),\"\")","v":50357},"GOLETA VALLEY COTTAGE HOSPITAL",10.199999999999999,50.3,29.846399999999999,20.4773,403,3960,0,0,249,403,0,0,0,0,0,0,0,76,327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3960,0,0,null,327,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B128,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B128,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B128,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU128*INDEX('4. FY 2019-20'!BB:BB,MATCH(B128,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B128,'4. FY 2019-20'!B:B,0))),0)","v":327}]
[106150775,150775,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A129,'4. FY 2019-20'!A:A,0)),\"\")","v":50257},"GOOD SAMARITAN HOSPITAL - BAKERSFIELD",32.4,50.3,29.846399999999999,20.4773,4725,14565,0,0,4371,4725,18,0,0,0,0,18,16,556,1651,0,2500,1855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14565,0,0,null,3522,647,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B129,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B129,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B129,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU129*INDEX('4. FY 2019-20'!BB:BB,MATCH(B129,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B129,'4. FY 2019-20'!B:B,0))),0)","v":3522}]
[106190392,190392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A130,'4. FY 2019-20'!A:A,0)),\"\")","v":50471},"GOOD SAMARITAN HOSPITAL - LOS ANGELES",40,50.3,29.846399999999999,20.4773,25772,64439,98,75,19566,25674,4926,3656,472,798,0,0,0,11563,9185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52563,5084,6792,null,9657,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B130,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B130,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B130,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU130*INDEX('4. FY 2019-20'!BB:BB,MATCH(B130,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B130,'4. FY 2019-20'!B:B,0))),0)","v":9657}]
[106430779,430779,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A131,'4. FY 2019-20'!A:A,0)),\"\")","v":50380},"GOOD SAMARITAN HOSPITAL - SAN JOSE",12.6,50.3,29.846399999999999,20.4773,11580,91809,240,178,8405,11340,398,277,114,0,0,7,7,4478,5643,0,821,682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72741,10650,8418,null,6446,139,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B131,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B131,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B131,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU131*INDEX('4. FY 2019-20'!BB:BB,MATCH(B131,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B131,'4. FY 2019-20'!B:B,0))),0)","v":6446}]
[106190352,190352,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A132,'4. FY 2019-20'!A:A,0)),\"\")","v":50738},"GREATER EL MONTE COMMUNITY HOSPITAL",59.6,50.3,29.846399999999999,20.4773,9495,15928,28,31,10666,9467,458,306,144,8,0,0,0,3647,5362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4256,0,0,0,17859,1584,741,null,5506,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B132,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B132,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B132,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU132*INDEX('4. FY 2019-20'!BB:BB,MATCH(B132,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B132,'4. FY 2019-20'!B:B,0))),0)","v":5506}]
[106370714,370714,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A133,'4. FY 2019-20'!A:A,0)),\"\")","v":50026},"GROSSMONT HOSPITAL",32.700000000000003,50.3,29.846399999999999,20.4773,42682,130564,151,184,51837,42531,4439,1963,717,190,0,1569,973,12158,18748,0,7186,5731,0,0,0,0,0,0,0,0,0,0,0,0,1663,0,0,0,126883,3709,1635,null,26169,2051,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B133,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B133,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B133,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU133*INDEX('4. FY 2019-20'!BB:BB,MATCH(B133,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B133,'4. FY 2019-20'!B:B,0))),0)","v":26169}]
[106350784,350784,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A134,'4. FY 2019-20'!A:A,0)),\"\")","v":50296},"HAZEL HAWKINS MEMORIAL HOSPITAL",38.200000000000003,50.3,29.846399999999999,20.4773,3073,8052,0,0,2967,3073,524,468,56,0,0,0,0,1455,1094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37559,0,0,0,44421,118,1072,null,{"$f":"W134+Q134+U134+Z134","v":1150},{"$f":"Y134-Z134+T134-U134","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B134,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B134,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B134,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU134*INDEX('4. FY 2019-20'!BB:BB,MATCH(B134,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B134,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106490964,490964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A135,'4. FY 2019-20'!A:A,0)),\"\")","v":51321},"HEALDSBURG DISTRICT HOSPITAL",20,50.3,29.846399999999999,20.4773,609,3052,11,11,576,598,0,0,0,0,0,0,0,141,457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6264,0,0,0,9316,0,0,null,457,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B135,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B135,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B135,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU135*INDEX('4. FY 2019-20'!BB:BB,MATCH(B135,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B135,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106304159,304159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A136,'4. FY 2019-20'!A:A,0)),\"\")","v":53308},"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE",44.8,50.3,29.846399999999999,20.4773,753,1679,0,0,512,753,0,0,0,0,0,0,0,28,725,0,0,0,0,0,0,6897,0,0,0,0,0,0,0,0,0,0,0,0,0,8576,0,null,725,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B136,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B136,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B136,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU136*INDEX('4. FY 2019-20'!BB:BB,MATCH(B136,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B136,'4. FY 2019-20'!B:B,0))),0)","v":725}]
[106154022,154022,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A137,'4. FY 2019-20'!A:A,0)),\"\")","v":53031},"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL",18.5,50.3,29.846399999999999,20.4773,4167,22539,8,8,4169,4159,0,0,0,0,0,0,0,675,3484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22539,0,0,null,3484,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B137,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B137,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B137,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU137*INDEX('4. FY 2019-20'!BB:BB,MATCH(B137,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B137,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106504079,504079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A138,'4. FY 2019-20'!A:A,0)),\"\")","v":53040},"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO",2.7,50.3,29.846399999999999,20.4773,22,811,0,0,70,22,0,0,0,0,0,0,0,0,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,811,0,0,null,22,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B138,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B138,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B138,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU138*INDEX('4. FY 2019-20'!BB:BB,MATCH(B138,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B138,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106304079,304079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A139,'4. FY 2019-20'!A:A,0)),\"\")","v":53034},"HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL",5.8,50.3,29.846399999999999,20.4773,871,15132,0,0,809,871,0,0,0,0,0,0,0,0,871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15132,0,0,null,871,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B139,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B139,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B139,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU139*INDEX('4. FY 2019-20'!BB:BB,MATCH(B139,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B139,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106331194,331194,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A140,'4. FY 2019-20'!A:A,0)),\"\")","v":50390},"HEMET VALLEY MEDICAL CENTER",31.9,50.3,29.846399999999999,20.4773,13139,41148,21,23,14227,13118,676,469,207,0,0,0,0,2273,10169,0,0,0,4470,0,12627,0,0,0,0,0,0,0,0,0,0,0,0,0,56258,0,1987,null,10376,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B140,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B140,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B140,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU140*INDEX('4. FY 2019-20'!BB:BB,MATCH(B140,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B140,'4. FY 2019-20'!B:B,0))),0)","v":10376}]
[106190949,190949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A141,'4. FY 2019-20'!A:A,0)),\"\")","v":50624},"HENRY MAYO NEWHALL HOSPITAL",13.7,50.3,29.846399999999999,20.4773,8322,60599,65,68,8701,8257,172,0,44,0,0,128,49,3588,2772,0,1725,1161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56279,1902,2418,null,4026,643,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B141,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B141,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B141,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU141*INDEX('4. FY 2019-20'!BB:BB,MATCH(B141,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B141,'4. FY 2019-20'!B:B,0))),0)","v":4026}]
[106344021,344021,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A142,'4. FY 2019-20'!A:A,0)),\"\")","v":54104},"HERITAGE OAKS HOSPITAL",9.1,50.3,29.846399999999999,20.4773,3599,39667,19,80,15299,3580,0,0,0,0,0,0,0,0,0,0,3580,2612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35264,4403,0,null,2612,968,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B142,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B142,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B142,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU142*INDEX('4. FY 2019-20'!BB:BB,MATCH(B142,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B142,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106362041,362041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A143,'4. FY 2019-20'!A:A,0)),\"\")","v":50279},"HI-DESERT MEDICAL CENTER",72,50.3,29.846399999999999,20.4773,3290,4570,13,16,4178,3277,502,0,0,0,0,0,0,2307,468,0,0,0,0,0,9936,0,0,0,0,0,0,0,0,0,25926,0,0,0,40006,0,426,null,468,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B143,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B143,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B143,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU143*INDEX('4. FY 2019-20'!BB:BB,MATCH(B143,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B143,'4. FY 2019-20'!B:B,0))),0)","v":468}]
[106010846,10846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A144,'4. FY 2019-20'!A:A,0)),\"\")","v":50320},"HIGHLAND HOSPITAL",45.1,50.3,29.846399999999999,20.4773,36504,81024,48,65,49177,36456,3152,1009,220,1923,0,0,0,14669,18635,0,0,0,0,0,1539,0,0,0,0,0,0,0,0,0,36522,0,0,0,115859,1351,1875,null,18855,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B144,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B144,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B144,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU144*INDEX('4. FY 2019-20'!BB:BB,MATCH(B144,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B144,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106301205,301205,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A145,'4. FY 2019-20'!A:A,0)),\"\")","v":50224},"HOAG MEMORIAL HOSPITAL PRESBYTERIAN",12.4,50.3,29.846399999999999,20.4773,14911,120421,85,80,13984,14826,1289,670,619,0,0,0,0,3929,9608,0,0,0,4415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107874,4518,12444,null,10227,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B145,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B145,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B145,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU145*INDEX('4. FY 2019-20'!BB:BB,MATCH(B145,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B145,'4. FY 2019-20'!B:B,0))),0)","v":10227}]
[106304460,304460,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A146,'4. FY 2019-20'!A:A,0)),\"\")","v":50769},"HOAG ORTHOPEDIC INSTITUTE",2,50.3,29.846399999999999,20.4773,217,10595,20,12,120,197,0,0,0,0,0,0,0,0,197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10595,0,0,null,197,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B146,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B146,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B146,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU146*INDEX('4. FY 2019-20'!BB:BB,MATCH(B146,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B146,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190382,190382,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A147,'4. FY 2019-20'!A:A,0)),\"\")","v":50063},"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER",53.6,50.3,29.846399999999999,20.4773,37044,69064,43,44,37691,37001,4691,3698,993,0,0,0,0,13983,18327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26373,0,0,0,83101,5300,7036,null,19320,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B147,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B147,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B147,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU147*INDEX('4. FY 2019-20'!BB:BB,MATCH(B147,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B147,'4. FY 2019-20'!B:B,0))),0)","v":19320}]
[106301209,301209,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A148,'4. FY 2019-20'!A:A,0)),\"\")","v":50526},"HUNTINGTON BEACH HOSPITAL",18,50.3,29.846399999999999,20.4773,3197,17728,22,33,4684,3175,0,0,0,0,0,0,0,740,2435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17728,0,0,null,2435,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B148,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B148,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B148,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU148*INDEX('4. FY 2019-20'!BB:BB,MATCH(B148,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B148,'4. FY 2019-20'!B:B,0))),0)","v":2435}]
[106190400,190400,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A149,'4. FY 2019-20'!A:A,0)),\"\")","v":50438},"HUNTINGTON MEMORIAL HOSPITAL",16,50.3,29.846399999999999,20.4773,21549,134387,87,86,21283,21462,1802,746,120,0,0,936,640,8975,9026,0,1659,1120,3325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118601,11658,7453,null,10906,835,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B149,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B149,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B149,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU149*INDEX('4. FY 2019-20'!BB:BB,MATCH(B149,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B149,'4. FY 2019-20'!B:B,0))),0)","v":10906}]
[106121031,121031,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A150,'4. FY 2019-20'!A:A,0)),\"\")","v":51309},"JEROLD PHELPS COMMUNITY HOSPITAL",18.5,50.3,29.846399999999999,20.4773,179,965,0,0,75,179,0,0,0,0,0,0,0,3,176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2964,0,0,0,3929,0,0,null,176,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B150,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B150,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B150,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU150*INDEX('4. FY 2019-20'!BB:BB,MATCH(B150,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B150,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106380842,380842,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A151,'4. FY 2019-20'!A:A,0)),\"\")","v":54089},"JEWISH HOME",20.6,50.3,29.846399999999999,20.4773,816,3964,0,0,54,816,0,0,0,0,0,0,0,0,816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127007,0,0,0,130971,0,0,null,816,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B151,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B151,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B151,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU151*INDEX('4. FY 2019-20'!BB:BB,MATCH(B151,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B151,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106220733,220733,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A152,'4. FY 2019-20'!A:A,0)),\"\")","v":51304},"JOHN C FREMONT HEALTHCARE DISTRICT",2.8,50.3,29.846399999999999,20.4773,43,1559,0,0,29,43,0,0,0,0,0,0,0,13,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8505,0,0,0,10064,0,0,null,30,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B152,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B152,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B152,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU152*INDEX('4. FY 2019-20'!BB:BB,MATCH(B152,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B152,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106331216,331216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A153,'4. FY 2019-20'!A:A,0)),\"\")","v":50534},"JOHN F KENNEDY MEMORIAL HOSPITAL",57.5,50.3,29.846399999999999,20.4773,13193,22949,35,32,11896,13158,2565,1283,1282,0,0,0,0,3250,7343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18488,921,3540,null,8625,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B153,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B153,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B153,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU153*INDEX('4. FY 2019-20'!BB:BB,MATCH(B153,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B153,'4. FY 2019-20'!B:B,0))),0)","v":8625}]
[106074039,74039,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A154,'4. FY 2019-20'!A:A,0)),\"\")","v":54131},"JOHN MUIR BEHAVIORAL HEALTH CENTER",35.6,50.3,29.846399999999999,20.4773,4448,12505,0,0,4560,4448,0,0,0,0,0,0,0,0,0,0,4448,3358,2345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7545,7305,0,null,3358,1090,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B154,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B154,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B154,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU154*INDEX('4. FY 2019-20'!BB:BB,MATCH(B154,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B154,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106071018,71018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A155,'4. FY 2019-20'!A:A,0)),\"\")","v":50496},"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS",23,50.3,29.846399999999999,20.4773,11576,50277,8,8,10946,11568,0,0,0,0,0,0,0,3020,8548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50277,0,0,null,8548,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B155,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B155,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B155,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU155*INDEX('4. FY 2019-20'!BB:BB,MATCH(B155,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B155,'4. FY 2019-20'!B:B,0))),0)","v":8548}]
[106070988,70988,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A156,'4. FY 2019-20'!A:A,0)),\"\")","v":50180},"JOHN MUIR MEDICAL CENTER - WALNUT CREEK CAMPUS",15.8,50.3,29.846399999999999,20.4773,16296,103131,1,1,15316,16295,180,90,90,0,0,0,0,5004,11111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89110,8536,5485,null,11201,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B156,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B156,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B156,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU156*INDEX('4. FY 2019-20'!BB:BB,MATCH(B156,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B156,'4. FY 2019-20'!B:B,0))),0)","v":11201}]
[106196404,196404,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A157,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"JOYCE EISENBERG KEEFER MEDICAL CENTER",0,50.3,29.846399999999999,20.4773,0,3382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86687,0,0,0,90069,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B157,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B157,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B157,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU157*INDEX('4. FY 2019-20'!BB:BB,MATCH(B157,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B157,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106074097,74097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A158,'4. FY 2019-20'!A:A,0)),\"\")","v":50760},"KAISER FOUNDATION HOSPITAL - ANTIOCH",11.5,50.3,29.846399999999999,20.4773,2736,23741,0,0,2819,2736,133,41,92,0,0,0,0,223,2380,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21170,896,1675,null,2472,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B158,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B158,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B158,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU158*INDEX('4. FY 2019-20'!BB:BB,MATCH(B158,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B158,'4. FY 2019-20'!B:B,0))),0)","v":2472}]
[106196035,196035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A159,'4. FY 2019-20'!A:A,0)),\"\")","v":50723},"KAISER FOUNDATION HOSPITAL - BALDWIN PARK",11.1,50.3,29.846399999999999,20.4773,4445,39990,4,3,3421,4441,607,34,573,0,0,0,0,560,3274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33775,3243,2972,null,3847,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B159,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B159,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B159,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU159*INDEX('4. FY 2019-20'!BB:BB,MATCH(B159,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B159,'4. FY 2019-20'!B:B,0))),0)","v":3847}]
[106196403,196403,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A160,'4. FY 2019-20'!A:A,0)),\"\")","v":50139},"KAISER FOUNDATION HOSPITAL - DOWNEY",16.899999999999999,50.3,29.846399999999999,20.4773,11833,69988,0,0,9647,11833,563,54,509,0,0,0,0,1923,9347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53285,12546,4157,null,9856,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B160,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B160,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B160,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU160*INDEX('4. FY 2019-20'!BB:BB,MATCH(B160,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B160,'4. FY 2019-20'!B:B,0))),0)","v":9856}]
[106361223,361223,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A161,'4. FY 2019-20'!A:A,0)),\"\")","v":50140},"KAISER FOUNDATION HOSPITAL - FONTANA",16.100000000000001,50.3,29.846399999999999,20.4773,20611,127695,125,105,17261,20486,800,117,683,0,0,0,0,3028,16658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104238,16719,6738,null,17341,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B161,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B161,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B161,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU161*INDEX('4. FY 2019-20'!BB:BB,MATCH(B161,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B161,'4. FY 2019-20'!B:B,0))),0)","v":17341}]
[106014132,14132,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A162,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"KAISER FOUNDATION HOSPITAL - FREMONT",5.0999999999999996,50.3,29.846399999999999,20.4773,661,13064,1,1,656,660,0,0,0,0,0,0,0,126,534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13064,0,0,null,534,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B162,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B162,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B162,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU162*INDEX('4. FY 2019-20'!BB:BB,MATCH(B162,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B162,'4. FY 2019-20'!B:B,0))),0)","v":534}]
[106104062,104062,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A163,'4. FY 2019-20'!A:A,0)),\"\")","v":50710},"KAISER FOUNDATION HOSPITAL - FRESNO",9.3000000000000007,50.3,29.846399999999999,20.4773,2651,28392,0,0,1247,2651,275,20,255,0,0,0,0,327,2049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25642,1307,1443,null,2304,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B163,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B163,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B163,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU163*INDEX('4. FY 2019-20'!BB:BB,MATCH(B163,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B163,'4. FY 2019-20'!B:B,0))),0)","v":2304}]
[106190429,190429,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A164,'4. FY 2019-20'!A:A,0)),\"\")","v":50138},"KAISER FOUNDATION HOSPITAL - LOS ANGELES",9.1,50.3,29.846399999999999,20.4773,12087,132108,36,34,11351,12051,350,24,248,0,0,78,78,1573,9840,0,288,213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113554,15821,2733,null,10379,75,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B164,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B164,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B164,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU164*INDEX('4. FY 2019-20'!BB:BB,MATCH(B164,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B164,'4. FY 2019-20'!B:B,0))),0)","v":10379}]
[106394009,394009,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A165,'4. FY 2019-20'!A:A,0)),\"\")","v":50748},"KAISER FOUNDATION HOSPITAL - MANTECA",9.6999999999999993,50.3,29.846399999999999,20.4773,3869,39890,5,3,2297,3864,340,30,310,0,0,0,0,296,3228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2194,0,0,0,35662,3347,3075,null,3538,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B165,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B165,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B165,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU165*INDEX('4. FY 2019-20'!BB:BB,MATCH(B165,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B165,'4. FY 2019-20'!B:B,0))),0)","v":3538}]
[106334048,334048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A166,'4. FY 2019-20'!A:A,0)),\"\")","v":50765},"KAISER FOUNDATION HOSPITAL - MORENO VALLEY",16.899999999999999,50.3,29.846399999999999,20.4773,2170,12831,0,0,1673,2170,238,0,0,0,0,0,0,128,1804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11494,0,1337,null,1804,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B166,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B166,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B166,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU166*INDEX('4. FY 2019-20'!BB:BB,MATCH(B166,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B166,'4. FY 2019-20'!B:B,0))),0)","v":1804}]
[106014326,14326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A167,'4. FY 2019-20'!A:A,0)),\"\")","v":50075},"KAISER FOUNDATION HOSPITAL - OAKLAND RICHMOND",12,50.3,29.846399999999999,20.4773,10399,86804,6,5,9100,10393,177,49,128,0,0,0,0,1464,8752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68690,15233,2881,null,8880,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B167,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B167,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B167,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU167*INDEX('4. FY 2019-20'!BB:BB,MATCH(B167,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B167,'4. FY 2019-20'!B:B,0))),0)","v":8880}]
[106304409,304409,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A168,'4. FY 2019-20'!A:A,0)),\"\")","v":50609},"KAISER FOUNDATION HOSPITAL - ORANGE COUNTY - ANAHEIM",12.6,50.3,29.846399999999999,20.4773,12239,96989,3,2,9355,12236,534,26,508,0,0,0,0,1036,10666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79319,11236,6434,null,11174,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B168,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B168,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B168,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU168*INDEX('4. FY 2019-20'!BB:BB,MATCH(B168,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B168,'4. FY 2019-20'!B:B,0))),0)","v":11174}]
[106190432,190432,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A169,'4. FY 2019-20'!A:A,0)),\"\")","v":50137},"KAISER FOUNDATION HOSPITAL - PANORAMA CITY",12.2,50.3,29.846399999999999,20.4773,3829,31401,0,0,3169,3829,362,30,332,0,0,0,0,439,3028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25062,3963,2376,null,3360,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B169,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B169,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B169,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU169*INDEX('4. FY 2019-20'!BB:BB,MATCH(B169,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B169,'4. FY 2019-20'!B:B,0))),0)","v":3360}]
[106414139,414139,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A170,'4. FY 2019-20'!A:A,0)),\"\")","v":50541},"KAISER FOUNDATION HOSPITAL - REDWOOD CITY",8.6999999999999993,50.3,29.846399999999999,20.4773,2471,28510,1,1,1910,2470,94,20,74,0,0,0,0,366,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26034,694,1782,null,2084,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B170,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B170,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B170,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU170*INDEX('4. FY 2019-20'!BB:BB,MATCH(B170,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B170,'4. FY 2019-20'!B:B,0))),0)","v":2084}]
[106334025,334025,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A171,'4. FY 2019-20'!A:A,0)),\"\")","v":50686},"KAISER FOUNDATION HOSPITAL - RIVERSIDE",12.5,50.3,29.846399999999999,20.4773,5574,44496,52,44,4652,5522,483,45,438,0,0,0,0,359,4680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35951,5258,3287,null,5118,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B171,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B171,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B171,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU171*INDEX('4. FY 2019-20'!BB:BB,MATCH(B171,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B171,'4. FY 2019-20'!B:B,0))),0)","v":5118}]
[106314024,314024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A172,'4. FY 2019-20'!A:A,0)),\"\")","v":50772},"KAISER FOUNDATION HOSPITAL - ROSEVILLE",14.9,50.3,29.846399999999999,20.4773,11869,79705,4,4,11162,11865,289,151,138,0,0,0,0,2081,9495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55066,18867,5772,null,9633,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B172,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B172,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B172,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU172*INDEX('4. FY 2019-20'!BB:BB,MATCH(B172,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B172,'4. FY 2019-20'!B:B,0))),0)","v":9633}]
[106340913,340913,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A173,'4. FY 2019-20'!A:A,0)),\"\")","v":50425},"KAISER FOUNDATION HOSPITAL - SACRAMENTO",13.5,50.3,29.846399999999999,20.4773,6007,44376,4,4,6309,6003,0,0,0,0,0,0,0,1055,4948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44376,0,0,null,4948,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B173,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B173,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B173,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU173*INDEX('4. FY 2019-20'!BB:BB,MATCH(B173,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B173,'4. FY 2019-20'!B:B,0))),0)","v":4948}]
[106370730,370730,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A174,'4. FY 2019-20'!A:A,0)),\"\")","v":50515},"KAISER FOUNDATION HOSPITAL - SAN DIEGO - ZION",9.6,50.3,29.846399999999999,20.4773,8992,93348,8,7,7580,8984,430,67,363,0,0,0,0,1197,7357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78205,10527,4616,null,7720,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B174,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B174,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B174,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU174*INDEX('4. FY 2019-20'!BB:BB,MATCH(B174,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B174,'4. FY 2019-20'!B:B,0))),0)","v":7720}]
[106380857,380857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A175,'4. FY 2019-20'!A:A,0)),\"\")","v":50076},"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO",6.5,50.3,29.846399999999999,20.4773,3577,55061,0,0,2483,3577,107,43,64,0,0,0,0,384,3086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46598,5590,2873,null,3150,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B175,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B175,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B175,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU175*INDEX('4. FY 2019-20'!BB:BB,MATCH(B175,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B175,'4. FY 2019-20'!B:B,0))),0)","v":3150}]
[106431506,431506,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A176,'4. FY 2019-20'!A:A,0)),\"\")","v":50604},"KAISER FOUNDATION HOSPITAL - SAN JOSE",9.4,50.3,29.846399999999999,20.4773,3427,36567,7,6,2782,3420,318,52,266,0,0,0,0,334,2768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33109,1052,2406,null,3034,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B176,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B176,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B176,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU176*INDEX('4. FY 2019-20'!BB:BB,MATCH(B176,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B176,'4. FY 2019-20'!B:B,0))),0)","v":3034}]
[106014337,14337,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A177,'4. FY 2019-20'!A:A,0)),\"\")","v":50777},"KAISER FOUNDATION HOSPITAL - SAN LEANDRO",8.6,50.3,29.846399999999999,20.4773,3605,41724,1,1,3056,3604,107,31,76,0,0,0,0,235,3262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34056,3950,3718,null,3338,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B177,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B177,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B177,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU177*INDEX('4. FY 2019-20'!BB:BB,MATCH(B177,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B177,'4. FY 2019-20'!B:B,0))),0)","v":3338}]
[106210992,210992,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A178,'4. FY 2019-20'!A:A,0)),\"\")","v":50510},"KAISER FOUNDATION HOSPITAL - SAN RAFAEL",5,50.3,29.846399999999999,20.4773,788,15746,0,0,200,788,0,0,0,0,0,0,0,30,758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15746,0,0,null,758,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B178,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B178,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B178,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU178*INDEX('4. FY 2019-20'!BB:BB,MATCH(B178,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B178,'4. FY 2019-20'!B:B,0))),0)","v":758}]
[106434153,434153,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A179,'4. FY 2019-20'!A:A,0)),\"\")","v":50071},"KAISER FOUNDATION HOSPITAL - SANTA CLARA",6.6,50.3,29.846399999999999,20.4773,5171,78210,0,0,3658,5171,230,0,230,0,0,0,0,0,4941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61179,12732,4299,null,5171,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B179,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B179,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B179,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU179*INDEX('4. FY 2019-20'!BB:BB,MATCH(B179,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B179,'4. FY 2019-20'!B:B,0))),0)","v":5171}]
[106494019,494019,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A180,'4. FY 2019-20'!A:A,0)),\"\")","v":50690},"KAISER FOUNDATION HOSPITAL - SANTA ROSA",9.8000000000000007,50.3,29.846399999999999,20.4773,3369,34467,5,4,2969,3364,255,53,202,0,0,0,0,361,2748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30731,1728,2008,null,2950,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B180,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B180,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B180,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU180*INDEX('4. FY 2019-20'!BB:BB,MATCH(B180,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B180,'4. FY 2019-20'!B:B,0))),0)","v":2950}]
[106190431,190431,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A181,'4. FY 2019-20'!A:A,0)),\"\")","v":50411},"KAISER FOUNDATION HOSPITAL - SOUTH BAY",11.8,50.3,29.846399999999999,20.4773,4646,39306,3,2,3707,4643,285,43,242,0,0,0,0,595,3763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35334,1475,2497,null,4005,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B181,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B181,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B181,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU181*INDEX('4. FY 2019-20'!BB:BB,MATCH(B181,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B181,'4. FY 2019-20'!B:B,0))),0)","v":4005}]
[106342344,342344,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A182,'4. FY 2019-20'!A:A,0)),\"\")","v":50674},"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO",20.9,50.3,29.846399999999999,20.4773,10403,49757,10,10,10593,10393,208,70,138,0,0,0,0,1986,8199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45510,1546,2701,null,8337,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B182,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B182,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B182,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU182*INDEX('4. FY 2019-20'!BB:BB,MATCH(B182,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B182,'4. FY 2019-20'!B:B,0))),0)","v":8337}]
[106410806,410806,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A183,'4. FY 2019-20'!A:A,0)),\"\")","v":50070},"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO",4.2,50.3,29.846399999999999,20.4773,821,19601,0,0,671,821,0,0,0,0,0,0,0,117,704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19601,0,0,null,704,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B183,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B183,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B183,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU183*INDEX('4. FY 2019-20'!BB:BB,MATCH(B183,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B183,'4. FY 2019-20'!B:B,0))),0)","v":704}]
[106484044,484044,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A184,'4. FY 2019-20'!A:A,0)),\"\")","v":50767},"KAISER FOUNDATION HOSPITAL - VACAVILLE",10.8,50.3,29.846399999999999,20.4773,2621,24273,0,0,2548,2621,202,42,160,0,0,0,0,222,2197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23007,0,1266,null,2357,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B184,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B184,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B184,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU184*INDEX('4. FY 2019-20'!BB:BB,MATCH(B184,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B184,'4. FY 2019-20'!B:B,0))),0)","v":2357}]
[106070990,70990,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A185,'4. FY 2019-20'!A:A,0)),\"\")","v":50072},"KAISER FOUNDATION HOSPITAL - WALNUT CREEK",7.2,50.3,29.846399999999999,20.4773,3518,48733,13,10,2760,3505,66,42,24,0,0,0,0,957,2482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38725,6789,3219,null,2506,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B185,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B185,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B185,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU185*INDEX('4. FY 2019-20'!BB:BB,MATCH(B185,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B185,'4. FY 2019-20'!B:B,0))),0)","v":2506}]
[106190434,190434,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A186,'4. FY 2019-20'!A:A,0)),\"\")","v":50561},"KAISER FOUNDATION HOSPITAL - WEST LA",15.3,50.3,29.846399999999999,20.4773,4690,30603,11,9,3931,4679,203,43,160,0,0,0,0,658,3818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27308,1393,1902,null,3978,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B186,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B186,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B186,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU186*INDEX('4. FY 2019-20'!BB:BB,MATCH(B186,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B186,'4. FY 2019-20'!B:B,0))),0)","v":3978}]
[106191450,191450,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A187,'4. FY 2019-20'!A:A,0)),\"\")","v":50677},"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS",7.2,50.3,29.846399999999999,20.4773,2448,34081,0,0,1883,2448,222,20,202,0,0,0,0,381,1845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31008,1387,1686,null,2047,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B187,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B187,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B187,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU187*INDEX('4. FY 2019-20'!BB:BB,MATCH(B187,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B187,'4. FY 2019-20'!B:B,0))),0)","v":2047}]
[106480989,480989,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A188,'4. FY 2019-20'!A:A,0)),\"\")","v":50073},"KAISER FOUNDATION HOSPITAL & REHAB CENTER - VALLEJO",9.9,50.3,29.846399999999999,20.4773,5490,55337,0,0,5829,5490,299,25,274,0,0,0,0,593,4598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52397,1387,1553,null,4872,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B188,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B188,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B188,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU188*INDEX('4. FY 2019-20'!BB:BB,MATCH(B188,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B188,'4. FY 2019-20'!B:B,0))),0)","v":4872}]
[106434218,434218,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A189,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KAISER PERMANENTE P.H.F. - SANTA CLARA",0,50.3,29.846399999999999,20.4773,0,6731,0,0,187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6731,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B189,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B189,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B189,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU189*INDEX('4. FY 2019-20'!BB:BB,MATCH(B189,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B189,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106540734,540734,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A190,'4. FY 2019-20'!A:A,0)),\"\")","v":50057},"KAWEAH DELTA MEDICAL CENTER",40.5,50.3,29.846399999999999,20.4773,53400,131855,136,131,51402,53264,2966,1195,1676,0,0,95,95,11258,27589,0,11451,9530,0,0,11385,0,0,0,0,0,0,0,0,0,9510,0,0,0,140247,6051,6452,null,38890,1921,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B190,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B190,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B190,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU190*INDEX('4. FY 2019-20'!BB:BB,MATCH(B190,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B190,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106194219,194219,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A191,'4. FY 2019-20'!A:A,0)),\"\")","v":50696},"KECK HOSPITAL OF USC",19.5,50.3,29.846399999999999,20.4773,16676,85594,88,59,11073,16588,0,0,0,0,0,0,0,6882,9706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85594,0,0,null,9706,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B191,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B191,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B191,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU191*INDEX('4. FY 2019-20'!BB:BB,MATCH(B191,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B191,'4. FY 2019-20'!B:B,0))),0)","v":9706}]
[106190150,190150,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A192,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KEDREN COMMUNITY MENTAL HEALTH CENTER",16.8,50.3,29.846399999999999,20.4773,3370,20041,0,0,205,3370,5,0,0,0,5,0,0,0,0,3365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14924,5117,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B192,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B192,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B192,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU192*INDEX('4. FY 2019-20'!BB:BB,MATCH(B192,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B192,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106210993,210993,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A193,'4. FY 2019-20'!A:A,0)),\"\")","v":52043},"KENTFIELD HOSPITAL",12.6,50.3,29.846399999999999,20.4773,2395,19039,0,0,4585,2395,0,0,0,0,0,0,0,186,2209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19039,0,0,null,2209,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B193,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B193,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B193,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU193*INDEX('4. FY 2019-20'!BB:BB,MATCH(B193,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B193,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106150736,150736,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A194,'4. FY 2019-20'!A:A,0)),\"\")","v":50315},"KERN MEDICAL CENTER",66.8,50.3,29.846399999999999,20.4773,34761,52066,27,30,37996,34734,3820,1326,2012,405,0,77,75,10820,19744,0,350,318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40078,8433,3555,null,22149,34,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B194,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B194,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B194,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU194*INDEX('4. FY 2019-20'!BB:BB,MATCH(B194,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B194,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106150737,150737,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A195,'4. FY 2019-20'!A:A,0)),\"\")","v":51314},"KERN VALLEY HEALTHCARE DISTRICT",15.6,50.3,29.846399999999999,20.4773,393,2527,4,4,374,389,0,0,0,0,0,0,0,73,316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25157,0,0,0,27684,0,0,null,316,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B195,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B195,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B195,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU195*INDEX('4. FY 2019-20'!BB:BB,MATCH(B195,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B195,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190049,190049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A196,'4. FY 2019-20'!A:A,0)),\"\")","v":52045},"KINDRED HOSPITAL - BALDWIN PARK",5.5,50.3,29.846399999999999,20.4773,1444,26211,0,0,2247,1444,0,0,0,0,0,0,0,223,1221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26211,0,0,null,1221,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B196,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B196,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B196,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU196*INDEX('4. FY 2019-20'!BB:BB,MATCH(B196,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B196,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106301127,301127,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A197,'4. FY 2019-20'!A:A,0)),\"\")","v":52039},"KINDRED HOSPITAL - BREA",5.4,50.3,29.846399999999999,20.4773,764,14156,0,0,4090,764,0,0,0,0,0,0,0,158,606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10563,0,0,0,24719,0,0,null,606,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B197,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B197,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B197,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU197*INDEX('4. FY 2019-20'!BB:BB,MATCH(B197,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B197,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190449,190449,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A198,'4. FY 2019-20'!A:A,0)),\"\")","v":52038},"KINDRED HOSPITAL - LA MIRADA",6.5,50.3,29.846399999999999,20.4773,3891,59592,0,0,7091,3891,0,0,0,0,0,0,0,1003,2888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59592,0,0,null,{"$f":"W198+Q198+U198+Z198","v":2888},{"$f":"Y198-Z198+T198-U198","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B198,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B198,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B198,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU198*INDEX('4. FY 2019-20'!BB:BB,MATCH(B198,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B198,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190305,190305,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A199,'4. FY 2019-20'!A:A,0)),\"\")","v":52032},"KINDRED HOSPITAL - LOS ANGELES",6.3,50.3,29.846399999999999,20.4773,1788,28581,0,0,5199,1788,0,0,0,0,0,0,0,1153,635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28581,0,0,null,635,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B199,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B199,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B199,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU199*INDEX('4. FY 2019-20'!BB:BB,MATCH(B199,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B199,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106361274,361274,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A200,'4. FY 2019-20'!A:A,0)),\"\")","v":52037},"KINDRED HOSPITAL - ONTARIO",21.4,50.3,29.846399999999999,20.4773,5967,27948,0,0,7734,5967,0,0,0,0,0,0,0,945,5022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27948,0,0,null,5022,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B200,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B200,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B200,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU200*INDEX('4. FY 2019-20'!BB:BB,MATCH(B200,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B200,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106364188,364188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A201,'4. FY 2019-20'!A:A,0)),\"\")","v":52049},"KINDRED HOSPITAL - RANCHO",10.4,50.3,29.846399999999999,20.4773,1974,19000,0,0,2550,1974,0,0,0,0,0,0,0,111,1863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19000,0,0,null,1863,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B201,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B201,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B201,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU201*INDEX('4. FY 2019-20'!BB:BB,MATCH(B201,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B201,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106332172,332172,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A202,'4. FY 2019-20'!A:A,0)),\"\")","v":52052},"KINDRED HOSPITAL - RIVERSIDE",26.3,50.3,29.846399999999999,20.4773,3220,12248,0,0,1938,3220,0,0,0,0,0,0,0,1574,1646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12248,0,0,null,1646,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B202,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B202,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B202,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU202*INDEX('4. FY 2019-20'!BB:BB,MATCH(B202,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B202,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106370721,370721,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A203,'4. FY 2019-20'!A:A,0)),\"\")","v":52036},"KINDRED HOSPITAL - SAN DIEGO",11,50.3,29.846399999999999,20.4773,1809,16383,12,14,2030,1797,0,0,0,0,0,0,0,202,1595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16383,0,0,null,1595,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B203,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B203,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B203,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU203*INDEX('4. FY 2019-20'!BB:BB,MATCH(B203,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B203,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106010887,10887,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A204,'4. FY 2019-20'!A:A,0)),\"\")","v":52034},"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA",14.6,50.3,29.846399999999999,20.4773,3259,22382,4,5,4363,3255,0,0,0,0,0,0,0,1096,2159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22382,0,0,null,2159,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B204,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B204,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B204,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU204*INDEX('4. FY 2019-20'!BB:BB,MATCH(B204,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B204,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190196,190196,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A205,'4. FY 2019-20'!A:A,0)),\"\")","v":52050},"KINDRED HOSPITAL - SOUTH BAY",7.8,50.3,29.846399999999999,20.4773,1162,14818,0,0,1253,1162,0,0,0,0,0,0,0,300,862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14818,0,0,null,862,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B205,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B205,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B205,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU205*INDEX('4. FY 2019-20'!BB:BB,MATCH(B205,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B205,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106301380,301380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A206,'4. FY 2019-20'!A:A,0)),\"\")","v":52035},"KINDRED HOSPITAL - WESTMINSTER",4.5999999999999996,50.3,29.846399999999999,20.4773,1635,35244,0,0,3602,1635,0,0,0,0,0,0,0,594,1041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35244,0,0,null,1041,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B206,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B206,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B206,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU206*INDEX('4. FY 2019-20'!BB:BB,MATCH(B206,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B206,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106194981,194981,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A207,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"LA CASA PSYCHIATRIC HEALTH FACILITY",89.9,50.3,29.846399999999999,20.4773,5155,5736,0,0,3504,5155,0,0,0,0,0,0,0,0,0,5155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5736,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B207,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B207,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B207,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU207*INDEX('4. FY 2019-20'!BB:BB,MATCH(B207,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B207,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106301234,301234,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A208,'4. FY 2019-20'!A:A,0)),\"\")","v":50580},"LA PALMA INTERCOMMUNITY HOSPITAL",22.3,50.3,29.846399999999999,20.4773,4070,18244,13,14,4394,4057,327,299,28,0,0,0,0,1168,2562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17615,0,629,null,2590,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B208,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B208,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B208,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU208*INDEX('4. FY 2019-20'!BB:BB,MATCH(B208,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B208,'4. FY 2019-20'!B:B,0))),0)","v":2590}]
[106191227,191227,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A209,'4. FY 2019-20'!A:A,0)),\"\")","v":50376},"LAC HARBOR - UCLA MEDICAL CENTER",57.5,50.3,29.846399999999999,20.4773,64464,112125,13,15,75851,64451,6030,400,74,2092,3464,0,0,26870,28818,2733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100214,9587,2324,null,28892,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B209,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B209,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B209,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU209*INDEX('4. FY 2019-20'!BB:BB,MATCH(B209,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B209,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106191306,191306,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A210,'4. FY 2019-20'!A:A,0)),\"\")","v":50717},"LAC RANCHO LOS AMIGOS NATIONAL REHAB CENTER",43.7,50.3,29.846399999999999,20.4773,24680,56429,51,76,36457,24629,6114,0,0,6114,0,0,0,9161,9354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55827,602,0,null,9354,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B210,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B210,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B210,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU210*INDEX('4. FY 2019-20'!BB:BB,MATCH(B210,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B210,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106191228,191228,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A211,'4. FY 2019-20'!A:A,0)),\"\")","v":50373},"LAC+USC MEDICAL CENTER",64.3,50.3,29.846399999999999,20.4773,124543,193636,98,109,137726,124445,19589,713,54,10308,8514,0,0,52132,47299,5425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176997,14869,1770,null,47353,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B211,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B211,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B211,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU211*INDEX('4. FY 2019-20'!BB:BB,MATCH(B211,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B211,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106380865,380865,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A212,'4. FY 2019-20'!A:A,0)),\"\")","v":50668},"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER",100,50.3,29.846399999999999,20.4773,6277,914,0,0,565,6277,0,0,0,0,0,0,0,0,6277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,277269,0,0,0,278183,0,0,null,6277,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B212,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B212,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B212,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU212*INDEX('4. FY 2019-20'!BB:BB,MATCH(B212,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B212,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106304583,304583,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A213,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"LAGUNA TREATMENT HOSPITAL",0,50.3,29.846399999999999,20.4773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B213,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B213,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B213,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU213*INDEX('4. FY 2019-20'!BB:BB,MATCH(B213,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B213,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190240,190240,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A214,'4. FY 2019-20'!A:A,0)),\"\")","v":50581},"LAKEWOOD REGIONAL MEDICAL CENTER",24.8,50.3,29.846399999999999,20.4773,9860,39822,5,5,9730,9855,0,0,0,0,0,0,0,3598,6257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39822,0,0,null,6257,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B214,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B214,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B214,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU214*INDEX('4. FY 2019-20'!BB:BB,MATCH(B214,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B214,'4. FY 2019-20'!B:B,0))),0)","v":6257}]
[106380868,380868,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A215,'4. FY 2019-20'!A:A,0)),\"\")","v":54144},"LANGLEY PORTER PSYCHIATRIC INSTITUTE",0,50.3,29.846399999999999,20.4773,0,6355,0,0,1401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6355,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B215,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B215,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B215,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU215*INDEX('4. FY 2019-20'!BB:BB,MATCH(B215,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B215,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106364014,364014,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A216,'4. FY 2019-20'!A:A,0)),\"\")","v":54093},"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER",41.4,50.3,29.846399999999999,20.4773,9229,22308,9,11,11008,9220,36,0,0,0,0,36,17,0,1,0,9183,6751,4526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14259,12575,0,null,6769,2451,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B216,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B216,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B216,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU216*INDEX('4. FY 2019-20'!BB:BB,MATCH(B216,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B216,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106364502,364502,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A217,'4. FY 2019-20'!A:A,0)),\"\")","v":50778},"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL",71.7,50.3,29.846399999999999,20.4773,63451,88445,231,226,61721,63220,1409,1078,322,9,0,0,0,29833,31978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10723,72967,4755,null,32300,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B217,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B217,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B217,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU217*INDEX('4. FY 2019-20'!BB:BB,MATCH(B217,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B217,'4. FY 2019-20'!B:B,0))),0)","v":32300}]
[106361246,361246,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A218,'4. FY 2019-20'!A:A,0)),\"\")","v":50327},"LOMA LINDA UNIVERSITY MEDICAL CENTER",35.299999999999997,50.3,29.846399999999999,20.4773,45412,128502,224,226,45689,45188,171,0,0,171,0,0,0,15398,29619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128502,0,0,null,29619,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B218,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B218,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B218,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU218*INDEX('4. FY 2019-20'!BB:BB,MATCH(B218,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B218,'4. FY 2019-20'!B:B,0))),0)","v":29619}]
[106334589,334589,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A219,'4. FY 2019-20'!A:A,0)),\"\")","v":50770},"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA",17.600000000000001,50.3,29.846399999999999,20.4773,5392,30621,28,27,5201,5364,312,238,74,0,0,0,0,1409,3643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28862,0,1759,null,3717,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B219,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B219,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B219,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU219*INDEX('4. FY 2019-20'!BB:BB,MATCH(B219,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B219,'4. FY 2019-20'!B:B,0))),0)","v":3717}]
[106420491,420491,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A220,'4. FY 2019-20'!A:A,0)),\"\")","v":50110},"LOMPOC VALLEY MEDICAL CENTER",25.1,50.3,29.846399999999999,20.4773,2270,9040,0,0,2629,2270,148,90,58,0,0,0,0,204,1918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36390,0,0,0,45050,0,380,null,1976,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B220,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B220,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B220,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU220*INDEX('4. FY 2019-20'!BB:BB,MATCH(B220,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B220,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190525,190525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A221,'4. FY 2019-20'!A:A,0)),\"\")","v":50485},"LONG BEACH MEMORIAL MEDICAL CENTER",33.299999999999997,50.3,29.846399999999999,20.4773,34567,103809,164,149,31293,34403,0,0,0,0,0,0,0,12445,21958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103809,0,0,null,21958,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B221,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B221,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B221,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU221*INDEX('4. FY 2019-20'!BB:BB,MATCH(B221,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B221,'4. FY 2019-20'!B:B,0))),0)","v":21958}]
[106301248,301248,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A222,'4. FY 2019-20'!A:A,0)),\"\")","v":50551},"LOS ALAMITOS MEDICAL CENTER",11.6,50.3,29.846399999999999,20.4773,5635,48529,22,21,5415,5613,561,425,136,0,0,0,0,1548,3451,0,53,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46146,0,2383,null,3621,19,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B222,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B222,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B222,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU222*INDEX('4. FY 2019-20'!BB:BB,MATCH(B222,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B222,'4. FY 2019-20'!B:B,0))),0)","v":3621}]
[106190198,190198,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A223,'4. FY 2019-20'!A:A,0)),\"\")","v":50663},"LOS ANGELES COMMUNITY HOSPITAL",61.4,50.3,29.846399999999999,20.4773,30899,50302,24,13,16725,30875,1206,85,40,1063,0,18,11,4197,17941,0,7531,6192,0,0,10274,0,0,0,0,0,0,0,0,0,0,0,0,0,59601,832,143,null,24184,1346,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B223,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B223,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B223,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU223*INDEX('4. FY 2019-20'!BB:BB,MATCH(B223,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B223,'4. FY 2019-20'!B:B,0))),0)","v":24184}]
[106191231,191231,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A224,'4. FY 2019-20'!A:A,0)),\"\")","v":50040},"LOS ANGELES COUNTY OLIVE VIEW - UCLA MEDICAL CENTER",66,50.3,29.846399999999999,20.4773,43164,65355,7,8,51068,43157,3763,622,54,706,2381,0,0,20728,15165,3501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61034,2997,1324,null,15219,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B224,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B224,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B224,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU224*INDEX('4. FY 2019-20'!BB:BB,MATCH(B224,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B224,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106560492,560492,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A225,'4. FY 2019-20'!A:A,0)),\"\")","v":50549},"LOS ROBLES HOSPITAL & MEDICAL CENTER",11.2,50.3,29.846399999999999,20.4773,9119,81329,172,163,8455,8947,854,702,152,0,0,0,0,2943,5150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,899,0,0,0,75076,2634,4518,null,5302,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B225,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B225,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B225,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU225*INDEX('4. FY 2019-20'!BB:BB,MATCH(B225,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B225,'4. FY 2019-20'!B:B,0))),0)","v":5302}]
[106434040,434040,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A226,'4. FY 2019-20'!A:A,0)),\"\")","v":53305},"LUCILE PACKARD CHILDREN'S HOSPITAL STANFORD",38.200000000000003,50.3,29.846399999999999,20.4773,35435,92738,743,262,12230,34692,2575,2177,398,0,0,0,0,13075,19042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16290,66825,9623,null,19440,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B226,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B226,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B226,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU226*INDEX('4. FY 2019-20'!BB:BB,MATCH(B226,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B226,'4. FY 2019-20'!B:B,0))),0)","v":19440}]
[106121002,121002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A227,'4. FY 2019-20'!A:A,0)),\"\")","v":50028},"MAD RIVER COMMUNITY HOSPITAL",31.9,50.3,29.846399999999999,20.4773,3048,9559,17,17,3075,3031,265,140,125,0,0,0,0,531,2235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8444,0,1115,null,2360,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B227,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B227,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B227,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU227*INDEX('4. FY 2019-20'!BB:BB,MATCH(B227,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B227,'4. FY 2019-20'!B:B,0))),0)","v":2360}]
[106201281,201281,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A228,'4. FY 2019-20'!A:A,0)),\"\")","v":50568},"MADERA COMMUNITY HOSPITAL",56.7,50.3,29.846399999999999,20.4773,8858,15635,6,6,8941,8852,1444,996,448,0,0,0,0,2205,5203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13313,0,2322,null,5651,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B228,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B228,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B228,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU228*INDEX('4. FY 2019-20'!BB:BB,MATCH(B228,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B228,'4. FY 2019-20'!B:B,0))),0)","v":5651}]
[106260011,260011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A229,'4. FY 2019-20'!A:A,0)),\"\")","v":51303},"MAMMOTH HOSPITAL",32.9,50.3,29.846399999999999,20.4773,487,1479,4,4,501,483,61,35,26,0,0,0,0,200,222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1396,0,83,null,248,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B229,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B229,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B229,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU229*INDEX('4. FY 2019-20'!BB:BB,MATCH(B229,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B229,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106420493,420493,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A230,'4. FY 2019-20'!A:A,0)),\"\")","v":50107},"MARIAN REGIONAL MEDICAL CENTER",40.9,50.3,29.846399999999999,20.4773,26652,65121,31,26,22116,26621,1132,136,996,0,0,0,0,11491,13998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32154,0,0,0,86261,6096,4918,null,14994,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B230,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B230,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B230,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU230*INDEX('4. FY 2019-20'!BB:BB,MATCH(B230,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B230,'4. FY 2019-20'!B:B,0))),0)","v":14994}]
[106244027,244027,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A231,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"MARIE GREEN PSYCHIATRIC CENTER - P H F",94.3,50.3,29.846399999999999,20.4773,2248,2384,0,0,1429,2248,0,0,0,0,0,0,0,0,0,2248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2384,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B231,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B231,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B231,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU231*INDEX('4. FY 2019-20'!BB:BB,MATCH(B231,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B231,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106211006,211006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A232,'4. FY 2019-20'!A:A,0)),\"\")","v":50360},"MARIN GENERAL HOSPITAL",26.9,50.3,29.846399999999999,20.4773,11913,44338,27,28,12129,11886,1318,845,338,11,0,124,94,2886,4660,0,3022,2552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40434,1169,2735,null,7644,500,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B232,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B232,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B232,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU232*INDEX('4. FY 2019-20'!BB:BB,MATCH(B232,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B232,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190500,190500,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A233,'4. FY 2019-20'!A:A,0)),\"\")","v":50740},"MARINA DEL REY HOSPITAL",13.3,50.3,29.846399999999999,20.4773,1793,13510,62,69,1937,1731,0,0,0,0,0,0,0,823,908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13510,0,0,null,908,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B233,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B233,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B233,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU233*INDEX('4. FY 2019-20'!BB:BB,MATCH(B233,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B233,'4. FY 2019-20'!B:B,0))),0)","v":908}]
[106050932,50932,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A234,'4. FY 2019-20'!A:A,0)),\"\")","v":51332},"MARK TWAIN MEDICAL CENTER",18.399999999999999,50.3,29.846399999999999,20.4773,682,3715,0,0,699,682,0,0,0,0,0,0,0,105,577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3715,0,0,null,577,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B234,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B234,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B234,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU234*INDEX('4. FY 2019-20'!BB:BB,MATCH(B234,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B234,'4. FY 2019-20'!B:B,0))),0)","v":577}]
[106090933,90933,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A235,'4. FY 2019-20'!A:A,0)),\"\")","v":50254},"MARSHALL MEDICAL CENTER",22.4,50.3,29.846399999999999,20.4773,5051,22512,8,9,5515,5043,259,223,36,0,0,0,0,1072,3712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3752,0,0,0,25139,0,1125,null,3748,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B235,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B235,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B235,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU235*INDEX('4. FY 2019-20'!BB:BB,MATCH(B235,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B235,'4. FY 2019-20'!B:B,0))),0)","v":3748}]
[106191230,191230,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A236,'4. FY 2019-20'!A:A,0)),\"\")","v":50779},"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL",93,50.3,29.846399999999999,20.4773,17731,19073,6,6,18359,17725,331,229,102,0,0,0,0,6547,10847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18449,0,624,null,10949,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B236,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B236,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B236,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU236*INDEX('4. FY 2019-20'!BB:BB,MATCH(B236,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B236,'4. FY 2019-20'!B:B,0))),0)","v":10949}]
[106450936,450936,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A237,'4. FY 2019-20'!A:A,0)),\"\")","v":51305},"MAYERS MEMORIAL HOSPITAL",20.2,50.3,29.846399999999999,20.4773,435,2153,0,0,206,435,18,0,0,0,0,0,0,33,384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27444,0,0,0,29493,0,104,null,384,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B237,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B237,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B237,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU237*INDEX('4. FY 2019-20'!BB:BB,MATCH(B237,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B237,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106240924,240924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A238,'4. FY 2019-20'!A:A,0)),\"\")","v":50528},"MEMORIAL HOSPITAL LOS BANOS",66.7,50.3,29.846399999999999,20.4773,3189,4778,0,0,3020,3189,828,290,538,0,0,0,0,453,1908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3575,0,1203,null,2446,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B238,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B238,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B238,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU238*INDEX('4. FY 2019-20'!BB:BB,MATCH(B238,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B238,'4. FY 2019-20'!B:B,0))),0)","v":2446}]
[106190521,190521,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A239,'4. FY 2019-20'!A:A,0)),\"\")","v":50468},"MEMORIAL HOSPITAL OF GARDENA",61.7,50.3,29.846399999999999,20.4773,15367,24905,19,19,14955,15348,1571,1133,438,0,0,0,0,3917,9860,0,0,0,0,0,23477,0,0,0,0,0,0,0,0,0,0,0,0,0,46209,0,2173,null,10298,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B239,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B239,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B239,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU239*INDEX('4. FY 2019-20'!BB:BB,MATCH(B239,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B239,'4. FY 2019-20'!B:B,0))),0)","v":10298}]
[106500939,500939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A240,'4. FY 2019-20'!A:A,0)),\"\")","v":50557},"MEMORIAL MEDICAL CENTER - MODESTO",26.6,50.3,29.846399999999999,20.4773,21769,81688,95,84,19261,21674,687,369,318,0,0,0,0,5717,15270,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75827,762,5099,null,15588,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B240,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B240,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B240,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU240*INDEX('4. FY 2019-20'!BB:BB,MATCH(B240,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B240,'4. FY 2019-20'!B:B,0))),0)","v":15588}]
[106231013,231013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A241,'4. FY 2019-20'!A:A,0)),\"\")","v":51325},"MENDOCINO COAST DISTRICT HOSPITAL",24.3,50.3,29.846399999999999,20.4773,841,3467,0,0,819,841,67,43,24,0,0,0,0,165,609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1230,0,0,0,4507,0,190,null,633,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B241,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B241,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B241,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU241*INDEX('4. FY 2019-20'!BB:BB,MATCH(B241,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B241,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106334018,334018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A242,'4. FY 2019-20'!A:A,0)),\"\")","v":50684},"MENIFEE VALLEY MEDICAL CENTER",22,50.3,29.846399999999999,20.4773,2407,10921,2,2,2578,2405,9,0,0,9,0,0,0,652,1744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10921,0,0,null,1744,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B242,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B242,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B242,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU242*INDEX('4. FY 2019-20'!BB:BB,MATCH(B242,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B242,'4. FY 2019-20'!B:B,0))),0)","v":1744}]
[106414018,414018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A243,'4. FY 2019-20'!A:A,0)),\"\")","v":50754},"MENLO PARK SURGICAL HOSPITAL",2.1,50.3,29.846399999999999,20.4773,6,281,0,0,0,6,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,281,0,0,null,6,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B243,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B243,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B243,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU243*INDEX('4. FY 2019-20'!BB:BB,MATCH(B243,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B243,'4. FY 2019-20'!B:B,0))),0)","v":6}]
[106340947,340947,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A244,'4. FY 2019-20'!A:A,0)),\"\")","v":50017},"MERCY GENERAL HOSPITAL",28.8,50.3,29.846399999999999,20.4773,19645,68288,129,126,19108,19516,418,264,154,0,0,0,0,4677,14421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67362,0,926,null,14575,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B244,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B244,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B244,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU244*INDEX('4. FY 2019-20'!BB:BB,MATCH(B244,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B244,'4. FY 2019-20'!B:B,0))),0)","v":14575}]
[106150761,150761,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A245,'4. FY 2019-20'!A:A,0)),\"\")","v":50295},"MERCY HOSPITAL - BAKERSFIELD",35.799999999999997,50.3,29.846399999999999,20.4773,16672,46536,16,14,14197,16656,1736,402,1334,0,0,0,0,3272,11648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41955,2695,1886,null,12982,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B245,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B245,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B245,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU245*INDEX('4. FY 2019-20'!BB:BB,MATCH(B245,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B245,'4. FY 2019-20'!B:B,0))),0)","v":12982}]
[106344029,344029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A246,'4. FY 2019-20'!A:A,0)),\"\")","v":50414},"MERCY HOSPITAL OF FOLSOM",17.5,50.3,29.846399999999999,20.4773,4402,25104,3,3,3907,4399,112,72,40,0,0,0,0,1379,2908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24271,0,833,null,2948,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B246,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B246,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B246,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU246*INDEX('4. FY 2019-20'!BB:BB,MATCH(B246,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B246,'4. FY 2019-20'!B:B,0))),0)","v":2948}]
[106240942,240942,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A247,'4. FY 2019-20'!A:A,0)),\"\")","v":50444},"MERCY MEDICAL CENTER - MERCED",40.799999999999997,50.3,29.846399999999999,20.4773,19627,48080,3,3,20573,19624,2290,852,1438,0,0,0,0,2753,14581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45365,0,2715,null,16019,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B247,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B247,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B247,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU247*INDEX('4. FY 2019-20'!BB:BB,MATCH(B247,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B247,'4. FY 2019-20'!B:B,0))),0)","v":16019}]
[106450949,450949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A248,'4. FY 2019-20'!A:A,0)),\"\")","v":50280},"MERCY MEDICAL CENTER - REDDING",27.4,50.3,29.846399999999999,20.4773,16335,59544,78,88,18235,16257,876,355,517,4,0,0,0,3025,12356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53197,4327,2020,null,12873,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B248,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B248,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B248,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU248*INDEX('4. FY 2019-20'!BB:BB,MATCH(B248,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B248,'4. FY 2019-20'!B:B,0))),0)","v":12873}]
[106470871,470871,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A249,'4. FY 2019-20'!A:A,0)),\"\")","v":51319},"MERCY MEDICAL CENTER MT. SHASTA",26.3,50.3,29.846399999999999,20.4773,742,2816,7,8,868,735,28,14,14,0,0,0,0,70,637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2680,0,136,null,651,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B249,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B249,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B249,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU249*INDEX('4. FY 2019-20'!BB:BB,MATCH(B249,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B249,'4. FY 2019-20'!B:B,0))),0)","v":651}]
[106340950,340950,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A250,'4. FY 2019-20'!A:A,0)),\"\")","v":50516},"MERCY SAN JUAN HOSPITAL",36.6,50.3,29.846399999999999,20.4773,38703,105768,167,175,40263,38536,1354,556,285,513,0,0,0,13705,23477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93774,9993,2001,null,23762,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B250,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B250,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B250,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU250*INDEX('4. FY 2019-20'!BB:BB,MATCH(B250,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B250,'4. FY 2019-20'!B:B,0))),0)","v":23762}]
[106340951,340951,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A251,'4. FY 2019-20'!A:A,0)),\"\")","v":50590},"METHODIST HOSPITAL OF SACRAMENTO",49.7,50.3,29.846399999999999,20.4773,20402,41018,43,37,17466,20359,716,455,254,7,0,0,0,5180,14463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56138,0,0,0,93391,1818,1947,null,14717,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B251,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B251,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B251,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU251*INDEX('4. FY 2019-20'!BB:BB,MATCH(B251,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B251,'4. FY 2019-20'!B:B,0))),0)","v":14717}]
[106190529,190529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A252,'4. FY 2019-20'!A:A,0)),\"\")","v":50238},"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA",16.100000000000001,50.3,29.846399999999999,20.4773,12250,76004,44,23,6321,12206,104,0,80,0,0,0,0,5387,6715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71519,764,3721,null,6795,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B252,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B252,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B252,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU252*INDEX('4. FY 2019-20'!BB:BB,MATCH(B252,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B252,'4. FY 2019-20'!B:B,0))),0)","v":6795}]
[106196168,196168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A253,'4. FY 2019-20'!A:A,0)),\"\")","v":53309},"MILLER CHILDREN'S & WOMEN'S HOSPITAL LONG BEACH",57.8,50.3,29.846399999999999,20.4773,48540,84008,63,72,55774,48477,3926,3127,778,21,0,0,0,18993,25558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20936,51266,11806,null,26336,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B253,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B253,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B253,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU253*INDEX('4. FY 2019-20'!BB:BB,MATCH(B253,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B253,'4. FY 2019-20'!B:B,0))),0)","v":26336}]
[106410852,410852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A254,'4. FY 2019-20'!A:A,0)),\"\")","v":50007},"MILLS - PENINSULA MEDICAL CENTER",11.2,50.3,29.846399999999999,20.4773,6720,59783,51,72,9433,6669,406,253,54,0,0,99,90,1372,2845,0,2046,1680,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57533,188,2068,null,4669,375,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B254,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B254,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B254,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU254*INDEX('4. FY 2019-20'!BB:BB,MATCH(B254,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B254,'4. FY 2019-20'!B:B,0))),0)","v":4669}]
[106190681,190681,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A255,'4. FY 2019-20'!A:A,0)),\"\")","v":50751},"MIRACLE MILE MEDICAL CENTER",6.8,50.3,29.846399999999999,20.4773,45,662,0,0,0,45,0,0,0,0,0,0,0,0,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,662,0,0,null,45,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B255,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B255,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B255,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU255*INDEX('4. FY 2019-20'!BB:BB,MATCH(B255,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B255,'4. FY 2019-20'!B:B,0))),0)","v":45}]
[106190524,190524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A256,'4. FY 2019-20'!A:A,0)),\"\")","v":50704},"MISSION COMMUNITY HOSPITAL - PANORAMA CAMPUS",41.2,50.3,29.846399999999999,20.4773,17034,41311,18,17,16162,17016,874,0,0,0,0,874,738,2431,0,0,13711,11313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41311,0,0,null,12051,2534,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B256,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B256,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B256,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU256*INDEX('4. FY 2019-20'!BB:BB,MATCH(B256,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B256,'4. FY 2019-20'!B:B,0))),0)","v":12051}]
[106301262,301262,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A257,'4. FY 2019-20'!A:A,0)),\"\")","v":50567},"MISSION HOSPITAL REGIONAL MEDICAL CENTER",17.899999999999999,50.3,29.846399999999999,20.4773,14997,83827,72,72,14950,14925,1438,1138,300,0,0,0,0,4534,8953,0,0,0,4773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82720,0,5880,null,9253,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B257,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B257,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B257,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU257*INDEX('4. FY 2019-20'!BB:BB,MATCH(B257,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B257,'4. FY 2019-20'!B:B,0))),0)","v":9253}]
[106250956,250956,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A258,'4. FY 2019-20'!A:A,0)),\"\")","v":50430},"MODOC MEDICAL CENTER",10.1,50.3,29.846399999999999,20.4773,91,900,0,0,1605,91,0,0,0,0,0,0,0,0,91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12221,0,0,0,13121,0,0,null,91,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B258,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B258,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B258,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU258*INDEX('4. FY 2019-20'!BB:BB,MATCH(B258,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B258,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190541,190541,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A259,'4. FY 2019-20'!A:A,0)),\"\")","v":52054},"MONROVIA MEMORIAL HOSPITAL",1.7,50.3,29.846399999999999,20.4773,211,12142,0,0,0,211,0,0,0,0,0,0,0,33,178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12142,0,0,null,178,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B259,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B259,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B259,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU259*INDEX('4. FY 2019-20'!BB:BB,MATCH(B259,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B259,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106361166,361166,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A260,'4. FY 2019-20'!A:A,0)),\"\")","v":50758},"MONTCLAIR HOSPITAL MEDICAL CENTER",39.9,50.3,29.846399999999999,20.4773,5080,12716,4,4,5290,5076,463,275,188,0,0,0,0,1506,3107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10490,0,2226,null,3295,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B260,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B260,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B260,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU260*INDEX('4. FY 2019-20'!BB:BB,MATCH(B260,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B260,'4. FY 2019-20'!B:B,0))),0)","v":3295}]
[106190547,190547,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A261,'4. FY 2019-20'!A:A,0)),\"\")","v":50736},"MONTEREY PARK HOSPITAL",56.1,50.3,29.846399999999999,20.4773,13119,23382,29,31,13946,13090,1589,1005,584,0,0,0,0,2811,8690,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20148,0,3234,null,9274,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B261,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B261,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B261,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU261*INDEX('4. FY 2019-20'!BB:BB,MATCH(B261,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B261,'4. FY 2019-20'!B:B,0))),0)","v":9274}]
[106190552,190552,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A262,'4. FY 2019-20'!A:A,0)),\"\")","v":50552},"MOTION PICTURE AND TELEVISION HOSPITAL",0,50.3,29.846399999999999,20.4773,0,906,0,0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37262,0,0,0,25094,0,0,0,63262,0,0,null,{"$f":"W262+Q262+U262+Z262","v":0},{"$f":"Y262-Z262+T262-U262","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B262,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B262,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B262,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU262*INDEX('4. FY 2019-20'!BB:BB,MATCH(B262,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B262,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106361266,361266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A263,'4. FY 2019-20'!A:A,0)),\"\")","v":51312},"MOUNTAINS COMMUNITY HOSPITAL",20.8,50.3,29.846399999999999,20.4773,333,1599,0,0,299,333,0,0,0,0,0,0,0,217,116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7153,0,0,0,8752,0,0,null,116,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B263,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B263,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B263,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU263*INDEX('4. FY 2019-20'!BB:BB,MATCH(B263,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B263,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106013687,13687,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A264,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"MPI CHEMICAL DEPENDENCY RECOVERY HOSPITAL",0,50.3,29.846399999999999,20.4773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7553,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B264,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B264,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B264,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU264*INDEX('4. FY 2019-20'!BB:BB,MATCH(B264,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B264,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106281266,281266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A265,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"NAPA STATE HOSPITAL",0,50.3,29.846399999999999,20.4773,0,8466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,417207,0,0,0,0,0,10059,0,0,0,435732,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B265,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B265,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B265,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU265*INDEX('4. FY 2019-20'!BB:BB,MATCH(B265,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B265,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106274043,274043,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A266,'4. FY 2019-20'!A:A,0)),\"\")","v":50248},"NATIVIDAD MEDICAL CENTER",66,50.3,29.846399999999999,20.4773,28273,42830,55,45,23068,28218,4679,2156,1220,0,1303,0,0,8167,13360,2012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34582,3747,4501,null,14580,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B266,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B266,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B266,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU266*INDEX('4. FY 2019-20'!BB:BB,MATCH(B266,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B266,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106301304,301304,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A267,'4. FY 2019-20'!A:A,0)),\"\")","v":54135},"NEWPORT BAY HOSPITAL",0,50.3,29.846399999999999,20.4773,0,11667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11667,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B267,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B267,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B267,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU267*INDEX('4. FY 2019-20'!BB:BB,MATCH(B267,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B267,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106481357,481357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A268,'4. FY 2019-20'!A:A,0)),\"\")","v":50367},"NORTH BAY MEDICAL CENTER",35.9,50.3,29.846399999999999,20.4773,16758,46736,84,79,15607,16674,880,462,418,0,0,0,0,4499,11295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42265,2262,2209,null,11713,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B268,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B268,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B268,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU268*INDEX('4. FY 2019-20'!BB:BB,MATCH(B268,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B268,'4. FY 2019-20'!B:B,0))),0)","v":11713}]
[106514033,514033,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A269,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"NORTH VALLEY BEHAVIORAL HEALTH",0,50.3,29.846399999999999,20.4773,3758,0,0,0,0,3758,0,0,0,0,0,0,0,0,0,3758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B269,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B269,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B269,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU269*INDEX('4. FY 2019-20'!BB:BB,MATCH(B269,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B269,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106141273,141273,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A270,'4. FY 2019-20'!A:A,0)),\"\")","v":51324},"NORTHERN INYO HOSPITAL",19.600000000000001,50.3,29.846399999999999,20.4773,812,4147,0,0,791,812,111,59,52,0,0,0,0,233,468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3776,0,371,null,520,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B270,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B270,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B270,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU270*INDEX('4. FY 2019-20'!BB:BB,MATCH(B270,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B270,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190568,190568,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A271,'4. FY 2019-20'!A:A,0)),\"\")","v":50116},"NORTHRIDGE HOSPITAL MEDICAL CENTER",24.9,50.3,29.846399999999999,20.4773,16175,64904,94,99,16905,16081,1110,858,248,0,0,4,4,6618,7896,0,457,313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58144,4554,2206,null,8461,144,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B271,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B271,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B271,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU271*INDEX('4. FY 2019-20'!BB:BB,MATCH(B271,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B271,'4. FY 2019-20'!B:B,0))),0)","v":8461}]
[106214034,214034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A272,'4. FY 2019-20'!A:A,0)),\"\")","v":50131},"NOVATO COMMUNITY HOSPITAL",15.6,50.3,29.846399999999999,20.4773,956,6111,1,1,977,955,0,0,0,0,0,0,0,284,671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6111,0,0,null,671,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B272,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B272,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B272,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU272*INDEX('4. FY 2019-20'!BB:BB,MATCH(B272,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B272,'4. FY 2019-20'!B:B,0))),0)","v":671}]
[106500967,500967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A273,'4. FY 2019-20'!A:A,0)),\"\")","v":50067},"OAK VALLEY HOSPITAL DISTRICT",32.9,50.3,29.846399999999999,20.4773,1087,3307,0,0,1026,1087,0,0,0,0,0,0,0,151,936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36193,0,0,0,39500,0,0,null,936,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B273,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B273,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B273,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU273*INDEX('4. FY 2019-20'!BB:BB,MATCH(B273,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B273,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106430837,430837,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A274,'4. FY 2019-20'!A:A,0)),\"\")","v":50153},"O'CONNOR HOSPITAL",30.1,50.3,29.846399999999999,20.4773,11916,39618,34,19,6701,11882,2326,1034,1292,0,0,0,0,3621,5935,0,0,0,0,0,8221,0,0,0,0,0,0,0,0,0,0,0,0,0,41822,2564,3453,null,7227,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B274,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B274,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B274,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU274*INDEX('4. FY 2019-20'!BB:BB,MATCH(B274,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B274,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106560501,560501,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A275,'4. FY 2019-20'!A:A,0)),\"\")","v":51334},"OJAI VALLEY COMMUNITY HOSPITAL",9.8000000000000007,50.3,29.846399999999999,20.4773,379,3878,2,2,306,377,0,0,0,0,0,0,0,81,296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21862,0,0,0,25740,0,0,null,296,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B275,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B275,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B275,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU275*INDEX('4. FY 2019-20'!BB:BB,MATCH(B275,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B275,'4. FY 2019-20'!B:B,0))),0)","v":296}]
[106190534,190534,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A276,'4. FY 2019-20'!A:A,0)),\"\")","v":50742},"OLYMPIA MEDICAL CENTER",27.7,50.3,29.846399999999999,20.4773,7608,27501,88,89,7646,7520,0,0,0,0,0,0,0,2684,4836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27501,0,0,null,4836,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B276,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B276,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B276,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU276*INDEX('4. FY 2019-20'!BB:BB,MATCH(B276,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B276,'4. FY 2019-20'!B:B,0))),0)","v":4836}]
[106300225,300225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A277,'4. FY 2019-20'!A:A,0)),\"\")","v":50678},"ORANGE COAST MEMORIAL MEDICAL CENTER",17.899999999999999,50.3,29.846399999999999,20.4773,8078,45050,34,34,7973,8044,426,240,186,0,0,0,0,1258,6360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40849,866,3335,null,6546,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B277,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B277,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B277,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU277*INDEX('4. FY 2019-20'!BB:BB,MATCH(B277,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B277,'4. FY 2019-20'!B:B,0))),0)","v":6546}]
[106301566,301566,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A278,'4. FY 2019-20'!A:A,0)),\"\")","v":50746},"ORANGE COUNTY GLOBAL MEDICAL CENTER",50.7,50.3,29.846399999999999,20.4773,21237,41887,83,80,20302,21154,2875,1761,1114,0,0,0,0,7793,10486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37036,1286,3565,null,11600,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B278,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B278,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B278,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU278*INDEX('4. FY 2019-20'!BB:BB,MATCH(B278,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B278,'4. FY 2019-20'!B:B,0))),0)","v":11600}]
[106040802,40802,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A279,'4. FY 2019-20'!A:A,0)),\"\")","v":51311},"ORCHARD HOSPITAL",13.8,50.3,29.846399999999999,20.4773,472,3413,0,0,443,472,0,0,0,0,0,0,0,78,394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7401,0,0,0,10814,0,0,null,394,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B279,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B279,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B279,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU279*INDEX('4. FY 2019-20'!BB:BB,MATCH(B279,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B279,'4. FY 2019-20'!B:B,0))),0)","v":394}]
[106040937,40937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A280,'4. FY 2019-20'!A:A,0)),\"\")","v":50030},"OROVILLE HOSPITAL",37.1,50.3,29.846399999999999,20.4773,15897,42888,23,24,16559,15874,242,114,128,0,0,0,0,2629,13003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41712,0,1176,null,13131,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B280,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B280,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B280,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU280*INDEX('4. FY 2019-20'!BB:BB,MATCH(B280,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B280,'4. FY 2019-20'!B:B,0))),0)","v":13131}]
[106190307,190307,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A281,'4. FY 2019-20'!A:A,0)),\"\")","v":50018},"PACIFIC ALLIANCE MEDICAL CENTER",66.099999999999994,50.3,29.846399999999999,20.4773,19696,29792,1,1,21232,19695,2734,2004,730,0,0,0,0,3077,13884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24458,0,5334,null,14614,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B281,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B281,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B281,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU281*INDEX('4. FY 2019-20'!BB:BB,MATCH(B281,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B281,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106331226,331226,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A282,'4. FY 2019-20'!A:A,0)),\"\")","v":54130},"PACIFIC GROVE HOSPITAL",0.6,50.3,29.846399999999999,20.4773,78,13262,0,0,70,78,0,0,0,0,0,0,0,0,0,0,78,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13262,0,0,null,62,16,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B282,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B282,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B282,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU282*INDEX('4. FY 2019-20'!BB:BB,MATCH(B282,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B282,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190696,190696,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A283,'4. FY 2019-20'!A:A,0)),\"\")","v":50378},"PACIFICA HOSPITAL OF THE VALLEY",58.8,50.3,29.846399999999999,20.4773,13597,23105,32,41,17412,13565,792,243,186,0,0,363,146,2083,2078,0,8612,6392,0,0,31005,0,0,0,0,0,0,0,0,0,0,0,0,0,53405,35,670,null,8802,2437,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B283,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B283,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B283,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU283*INDEX('4. FY 2019-20'!BB:BB,MATCH(B283,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B283,'4. FY 2019-20'!B:B,0))),0)","v":8802}]
[106196405,196405,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A284,'4. FY 2019-20'!A:A,0)),\"\")","v":50204},"PALMDALE REGIONAL MEDICAL CENTER",28,50.3,29.846399999999999,20.4773,10976,39136,37,38,11320,10939,5,0,0,5,0,0,0,2588,8346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39136,0,0,null,8346,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B284,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B284,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B284,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU284*INDEX('4. FY 2019-20'!BB:BB,MATCH(B284,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B284,'4. FY 2019-20'!B:B,0))),0)","v":8346}]
[106331288,331288,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A285,'4. FY 2019-20'!A:A,0)),\"\")","v":50423},"PALO VERDE HOSPITAL",30.9,50.3,29.846399999999999,20.4773,963,3117,12,13,1004,951,233,233,0,0,0,0,0,693,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2773,0,344,null,25,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B285,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B285,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B285,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU285*INDEX('4. FY 2019-20'!BB:BB,MATCH(B285,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B285,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106370755,370755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A286,'4. FY 2019-20'!A:A,0)),\"\")","v":50115},"PALOMAR HEALTH DOWNTOWN CAMPUS",26.9,50.3,29.846399999999999,20.4773,27411,102010,293,307,28389,27118,2108,1377,444,0,0,287,187,10768,10839,0,3403,2357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98889,0,3121,null,13827,1146,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B286,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B286,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B286,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU286*INDEX('4. FY 2019-20'!BB:BB,MATCH(B286,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B286,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106370759,370759,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A287,'4. FY 2019-20'!A:A,0)),\"\")","v":50024},"PARADISE VALLEY HOSPITAL",33.700000000000003,50.3,29.846399999999999,20.4773,20250,60050,101,115,22840,20149,2077,138,46,0,0,1893,1351,2366,0,0,15706,11726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56375,0,3675,null,{"$f":"W287+Q287+U287+Z287","v":13123},4522,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B287,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B287,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B287,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU287*INDEX('4. FY 2019-20'!BB:BB,MATCH(B287,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B287,'4. FY 2019-20'!B:B,0))),0)","v":13123}]
[106331293,331293,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A288,'4. FY 2019-20'!A:A,0)),\"\")","v":50102},"PARKVIEW COMMUNITY HOSPITAL MEDICAL CENTER",41.5,50.3,29.846399999999999,20.4773,17430,42041,45,42,16125,17385,1977,1159,818,0,0,0,0,5498,9910,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35919,2739,3383,null,10728,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B288,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B288,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B288,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU288*INDEX('4. FY 2019-20'!BB:BB,MATCH(B288,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B288,'4. FY 2019-20'!B:B,0))),0)","v":10728}]
[106454013,454013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A289,'4. FY 2019-20'!A:A,0)),\"\")","v":50697},"PATIENTS' HOSPITAL OF REDDING",3.7,50.3,29.846399999999999,20.4773,15,407,0,0,10,15,0,0,0,0,0,0,0,1,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,407,0,0,null,14,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B289,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B289,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B289,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU289*INDEX('4. FY 2019-20'!BB:BB,MATCH(B289,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B289,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106361768,361768,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A290,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"PATTON STATE HOSPITAL",0,50.3,29.846399999999999,20.4773,0,178311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380964,0,0,0,0,0,0,0,0,0,559275,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B290,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B290,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B290,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU290*INDEX('4. FY 2019-20'!BB:BB,MATCH(B290,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B290,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106491001,491001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A291,'4. FY 2019-20'!A:A,0)),\"\")","v":50136},"PETALUMA VALLEY HOSPITAL",27,50.3,29.846399999999999,20.4773,2876,10665,15,17,3348,2861,312,260,52,0,0,0,0,849,1700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9840,0,825,null,1752,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B291,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B291,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B291,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU291*INDEX('4. FY 2019-20'!BB:BB,MATCH(B291,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B291,'4. FY 2019-20'!B:B,0))),0)","v":1752}]
[106190243,190243,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A292,'4. FY 2019-20'!A:A,0)),\"\")","v":50393},"PIH HOSPITAL - DOWNEY",30.5,50.3,29.846399999999999,20.4773,8986,29437,13,10,7155,8973,732,377,355,0,0,0,0,3601,4640,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27702,686,1049,null,4995,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B292,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B292,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B292,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU292*INDEX('4. FY 2019-20'!BB:BB,MATCH(B292,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B292,'4. FY 2019-20'!B:B,0))),0)","v":4995}]
[106130760,130760,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A293,'4. FY 2019-20'!A:A,0)),\"\")","v":50342},"PIONEERS MEMORIAL HEALTHCARE DISTRICT",49.3,50.3,29.846399999999999,20.4773,10264,20815,7,7,9937,10257,1187,395,792,0,0,0,0,2228,6842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17213,1741,1861,null,7634,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B293,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B293,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B293,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU293*INDEX('4. FY 2019-20'!BB:BB,MATCH(B293,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B293,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106301297,301297,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A294,'4. FY 2019-20'!A:A,0)),\"\")","v":50589},"PLACENTIA LINDA HOSPITAL",17.7,50.3,29.846399999999999,20.4773,1957,11077,4,3,1526,1953,0,0,0,0,0,0,0,379,1574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11077,0,0,null,1574,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B294,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B294,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B294,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU294*INDEX('4. FY 2019-20'!BB:BB,MATCH(B294,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B294,'4. FY 2019-20'!B:B,0))),0)","v":1574}]
[106320986,320986,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A295,'4. FY 2019-20'!A:A,0)),\"\")","v":51326},"PLUMAS DISTRICT HOSPITAL",21.7,50.3,29.846399999999999,20.4773,339,1562,2,3,419,337,25,11,14,0,0,0,0,42,270,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1420,0,142,null,284,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B295,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B295,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B295,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU295*INDEX('4. FY 2019-20'!BB:BB,MATCH(B295,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B295,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106370977,370977,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A296,'4. FY 2019-20'!A:A,0)),\"\")","v":50636},"POMERADO HOSPITAL",19.899999999999999,50.3,29.846399999999999,20.4773,5307,26657,9,7,4264,5298,184,126,58,0,0,0,0,1797,3317,0,0,0,0,0,13132,0,0,0,0,0,0,0,0,0,28304,0,0,0,66507,326,1260,null,3375,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B296,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B296,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B296,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU296*INDEX('4. FY 2019-20'!BB:BB,MATCH(B296,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B296,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190630,190630,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A297,'4. FY 2019-20'!A:A,0)),\"\")","v":50231},"POMONA VALLEY HOSPITAL MEDICAL CENTER",56.7,50.3,29.846399999999999,20.4773,51477,90729,65,72,56801,51412,6295,5143,1152,0,0,0,0,19725,25392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74334,16001,394,null,26544,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B297,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B297,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B297,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU297*INDEX('4. FY 2019-20'!BB:BB,MATCH(B297,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B297,'4. FY 2019-20'!B:B,0))),0)","v":26544}]
[106541123,541123,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A298,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"PORTERVILLE DEVELOPMENTAL CENTER",0,50.3,29.846399999999999,20.4773,0,963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112218,0,0,0,0,0,18162,0,0,0,131343,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B298,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B298,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B298,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU298*INDEX('4. FY 2019-20'!BB:BB,MATCH(B298,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B298,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190631,190631,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A299,'4. FY 2019-20'!A:A,0)),\"\")","v":50169},"PRESBYTERIAN INTERCOMMUNITY HOSPITAL",21.2,50.3,29.846399999999999,20.4773,16009,75539,11,9,13069,15998,1221,951,237,33,0,0,0,8216,6561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6264,0,0,0,73484,5604,2715,null,6798,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B299,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B299,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B299,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU299*INDEX('4. FY 2019-20'!BB:BB,MATCH(B299,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B299,'4. FY 2019-20'!B:B,0))),0)","v":6798}]
[106190468,190468,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A300,'4. FY 2019-20'!A:A,0)),\"\")","v":52046},"PROMISE HOSPITAL OF EAST LOS ANGELES - EAST LA CAMPUS",7.1,50.3,29.846399999999999,20.4773,3846,54126,0,0,7082,3846,50,0,0,50,0,0,0,1714,2082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54126,0,0,null,2082,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B300,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B300,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B300,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU300*INDEX('4. FY 2019-20'!BB:BB,MATCH(B300,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B300,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106370787,370787,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A301,'4. FY 2019-20'!A:A,0)),\"\")","v":52051},"PROMISE HOSPITAL OF SAN DIEGO",18.899999999999999,50.3,29.846399999999999,20.4773,2202,11649,0,0,2377,2202,0,0,0,0,0,0,0,282,1920,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11649,0,0,null,1920,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B301,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B301,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B301,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU301*INDEX('4. FY 2019-20'!BB:BB,MATCH(B301,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B301,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190385,190385,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A302,'4. FY 2019-20'!A:A,0)),\"\")","v":50278},"PROVIDENCE HOLY CROSS MEDICAL CENTER",39.4,50.3,29.846399999999999,20.4773,32486,82450,59,54,29926,32427,2651,1877,774,0,0,0,0,11386,18390,0,0,0,0,0,16658,0,0,0,0,0,0,0,0,0,0,0,0,0,88574,3976,6558,null,{"$f":"W302+Q302+U302+Z302","v":19164},0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B302,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B302,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B302,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU302*INDEX('4. FY 2019-20'!BB:BB,MATCH(B302,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B302,'4. FY 2019-20'!B:B,0))),0)","v":19164}]
[106190680,190680,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A303,'4. FY 2019-20'!A:A,0)),\"\")","v":50078},"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO",33.200000000000003,50.3,29.846399999999999,20.4773,10942,32932,13,9,7452,10929,1150,435,164,0,0,551,481,2194,5589,0,1996,1281,3201,0,38095,0,0,0,0,0,0,0,0,0,0,0,0,0,72987,0,1241,null,7515,785,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B303,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B303,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B303,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU303*INDEX('4. FY 2019-20'!BB:BB,MATCH(B303,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B303,'4. FY 2019-20'!B:B,0))),0)","v":7515}]
[106190470,190470,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A304,'4. FY 2019-20'!A:A,0)),\"\")","v":50353},"PROVIDENCE LITTLE COMPANY OF MARY MEDICAL CENTER TORRANCE",25.3,50.3,29.846399999999999,20.4773,18392,72830,82,72,16097,18310,1213,1107,106,0,0,0,0,7212,9885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23773,0,0,0,85851,5487,5265,null,9991,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B304,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B304,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B304,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU304*INDEX('4. FY 2019-20'!BB:BB,MATCH(B304,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B304,'4. FY 2019-20'!B:B,0))),0)","v":9991}]
[106190756,190756,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A305,'4. FY 2019-20'!A:A,0)),\"\")","v":50290},"PROVIDENCE SAINT JOHN'S HEALTH CENTER",5.8,50.3,29.846399999999999,20.4773,3359,58096,20,16,2698,3339,48,0,0,0,0,0,0,1317,1974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52432,1653,4011,null,1974,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B305,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B305,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B305,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU305*INDEX('4. FY 2019-20'!BB:BB,MATCH(B305,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B305,'4. FY 2019-20'!B:B,0))),0)","v":1974}]
[106190758,190758,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A306,'4. FY 2019-20'!A:A,0)),\"\")","v":50235},"PROVIDENCE SAINT JOSEPH MEDICAL CENTER",25.4,50.3,29.846399999999999,20.4773,19833,77955,85,80,18580,19748,1245,1003,242,0,0,0,0,7170,11333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68828,4370,4757,null,11575,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B306,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B306,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B306,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU306*INDEX('4. FY 2019-20'!BB:BB,MATCH(B306,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B306,'4. FY 2019-20'!B:B,0))),0)","v":11575}]
[106190517,190517,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A307,'4. FY 2019-20'!A:A,0)),\"\")","v":50761},"PROVIDENCE TARZANA MEDICAL CENTER",22.3,50.3,29.846399999999999,20.4773,12845,57702,25,24,12150,12820,1328,946,382,0,0,0,0,4316,7176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44062,8133,5507,null,7558,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B307,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B307,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B307,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU307*INDEX('4. FY 2019-20'!BB:BB,MATCH(B307,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B307,'4. FY 2019-20'!B:B,0))),0)","v":7558}]
[106281047,281047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A308,'4. FY 2019-20'!A:A,0)),\"\")","v":50009},"QUEEN OF THE VALLEY MEDICAL CENTER",23.4,50.3,29.846399999999999,20.4773,7426,31786,15,16,7782,7411,443,357,86,0,0,0,0,2277,4691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29546,784,1456,null,4777,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B308,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B308,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B308,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU308*INDEX('4. FY 2019-20'!BB:BB,MATCH(B308,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B308,'4. FY 2019-20'!B:B,0))),0)","v":4777}]
[106370673,370673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A309,'4. FY 2019-20'!A:A,0)),\"\")","v":53303},"RADY CHILDREN'S HOSPITAL - SAN DIEGO",43.3,50.3,29.846399999999999,20.4773,41166,95108,893,410,18494,40273,0,0,0,0,0,0,0,15930,24021,322,0,0,0,0,0,5639,0,0,0,0,0,0,0,0,0,7666,0,0,0,108413,0,null,24021,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B309,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B309,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B309,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU309*INDEX('4. FY 2019-20'!BB:BB,MATCH(B309,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B309,'4. FY 2019-20'!B:B,0))),0)","v":24021}]
[106361308,361308,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A310,'4. FY 2019-20'!A:A,0)),\"\")","v":50272},"REDLANDS COMMUNITY HOSPITAL",23.6,50.3,29.846399999999999,20.4773,11015,46604,1,1,12919,11014,997,476,513,0,0,8,0,2976,6185,0,856,650,0,0,0,0,0,0,0,0,0,0,0,0,3475,0,0,0,42365,3392,4322,null,7348,214,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B310,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B310,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B310,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU310*INDEX('4. FY 2019-20'!BB:BB,MATCH(B310,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B310,'4. FY 2019-20'!B:B,0))),0)","v":7348}]
[106121051,121051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A311,'4. FY 2019-20'!A:A,0)),\"\")","v":51318},"REDWOOD MEMORIAL HOSPITAL",26.5,50.3,29.846399999999999,20.4773,1525,5756,27,29,1602,1498,109,71,38,0,0,0,0,217,1172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5117,0,639,null,1210,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B311,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B311,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B311,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU311*INDEX('4. FY 2019-20'!BB:BB,MATCH(B311,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B311,'4. FY 2019-20'!B:B,0))),0)","v":1210}]
[106430705,430705,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A312,'4. FY 2019-20'!A:A,0)),\"\")","v":50125},"REGIONAL MEDICAL OF SAN JOSE",30.6,50.3,29.846399999999999,20.4773,25026,81667,71,68,23747,24955,344,224,120,0,0,0,0,8360,16251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79943,714,1010,null,16371,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B312,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B312,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B312,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU312*INDEX('4. FY 2019-20'!BB:BB,MATCH(B312,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B312,'4. FY 2019-20'!B:B,0))),0)","v":16371}]
[106190930,190930,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A313,'4. FY 2019-20'!A:A,0)),\"\")","v":54009},"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA",10.5,50.3,29.846399999999999,20.4773,2674,25477,0,0,3616,2674,0,0,0,0,0,0,0,0,0,0,2674,2083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17069,8408,0,null,2083,591,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B313,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B313,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B313,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU313*INDEX('4. FY 2019-20'!BB:BB,MATCH(B313,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B313,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106454068,454068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A314,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"RESTPADD PSYCHIATRIC HEALTH FACILITY",57.8,50.3,29.846399999999999,20.4773,2821,4877,0,0,0,2821,0,0,0,0,0,0,0,0,0,2821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4877,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B314,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B314,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B314,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU314*INDEX('4. FY 2019-20'!BB:BB,MATCH(B314,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B314,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106580996,580996,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A315,'4. FY 2019-20'!A:A,0)),\"\")","v":50133},"RIDEOUT MEMORIAL HOSPITAL",34.1,50.3,29.846399999999999,20.4773,18977,55575,45,48,20098,18932,1509,641,803,65,0,0,0,4642,12781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51297,816,3462,null,13584,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B315,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B315,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B315,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU315*INDEX('4. FY 2019-20'!BB:BB,MATCH(B315,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B315,'4. FY 2019-20'!B:B,0))),0)","v":13584}]
[106150782,150782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A316,'4. FY 2019-20'!A:A,0)),\"\")","v":51333},"RIDGECREST REGIONAL HOSPITAL",29.1,50.3,29.846399999999999,20.4773,2085,7168,0,0,2082,2085,337,311,26,0,0,0,0,1276,472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39230,0,0,0,45557,0,841,null,498,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B316,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B316,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B316,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU316*INDEX('4. FY 2019-20'!BB:BB,MATCH(B316,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B316,'4. FY 2019-20'!B:B,0))),0)","v":498}]
[106331312,331312,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A317,'4. FY 2019-20'!A:A,0)),\"\")","v":50022},"RIVERSIDE COMMUNITY HOSPITAL",34.5,50.3,29.846399999999999,20.4773,38639,111972,87,86,38327,38552,2239,1335,904,0,0,0,0,14223,22090,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99025,7982,4965,null,22994,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B317,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B317,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B317,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU317*INDEX('4. FY 2019-20'!BB:BB,MATCH(B317,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B317,'4. FY 2019-20'!B:B,0))),0)","v":22994}]
[106334487,334487,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A318,'4. FY 2019-20'!A:A,0)),\"\")","v":50292},"RIVERSIDE UNIVERSITY HEALTH SYSTEM - MEDICAL CENTER",55.8,50.3,29.846399999999999,20.4773,58173,104274,2794,3013,59728,55379,5942,966,174,571,4231,0,0,15243,24797,9397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90640,10936,2698,null,24971,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B318,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B318,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B318,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU318*INDEX('4. FY 2019-20'!BB:BB,MATCH(B318,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B318,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190796,190796,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A319,'4. FY 2019-20'!A:A,0)),\"\")","v":50262},"RONALD REAGAN UCLA MEDICAL CENTER",25.1,50.3,29.846399999999999,20.4773,43085,171346,803,760,40025,42282,668,501,55,112,0,0,0,21105,20509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,139682,28204,3460,null,20564,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B319,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B319,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B319,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU319*INDEX('4. FY 2019-20'!BB:BB,MATCH(B319,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B319,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106344011,344011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A320,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SACRAMENTO MENTAL HEALTH TREATMENT CENTER",0,50.3,29.846399999999999,20.4773,0,17330,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17330,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B320,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B320,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B320,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU320*INDEX('4. FY 2019-20'!BB:BB,MATCH(B320,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B320,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106301317,301317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A321,'4. FY 2019-20'!A:A,0)),\"\")","v":50603},"SADDLEBACK MEMORIAL MEDICAL CENTER",8,50.3,29.846399999999999,20.4773,4728,59456,66,57,4012,4662,329,257,72,0,0,0,0,1090,3243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49514,3947,5995,null,3315,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B321,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B321,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B321,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU321*INDEX('4. FY 2019-20'!BB:BB,MATCH(B321,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B321,'4. FY 2019-20'!B:B,0))),0)","v":3315}]
[106270875,270875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A322,'4. FY 2019-20'!A:A,0)),\"\")","v":50334},"SALINAS VALLEY MEMORIAL HOSPITAL",29.7,50.3,29.846399999999999,20.4773,14746,49632,50,46,13519,14696,1273,470,802,1,0,0,0,3118,10305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43079,3559,2994,null,11107,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B322,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B322,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B322,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU322*INDEX('4. FY 2019-20'!BB:BB,MATCH(B322,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B322,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106361318,361318,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A323,'4. FY 2019-20'!A:A,0)),\"\")","v":50099},"SAN ANTONIO REGIONAL HOSPITAL",20.6,50.3,29.846399999999999,20.4773,12379,59977,43,39,11148,12336,428,202,226,0,0,0,0,3169,8739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53193,4645,2139,null,8965,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B323,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B323,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B323,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU323*INDEX('4. FY 2019-20'!BB:BB,MATCH(B323,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B323,'4. FY 2019-20'!B:B,0))),0)","v":8965}]
[106374055,374055,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A324,'4. FY 2019-20'!A:A,0)),\"\")","v":54114},"SAN DIEGO COUNTY PSYCHIATRIC HOSPITAL",0.3,50.3,29.846399999999999,20.4773,44,13487,0,0,0,44,0,0,0,0,0,0,0,0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69710,0,0,0,83197,0,0,null,44,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B324,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B324,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B324,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU324*INDEX('4. FY 2019-20'!BB:BB,MATCH(B324,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B324,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190673,190673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A325,'4. FY 2019-20'!A:A,0)),\"\")","v":50588},"SAN DIMAS COMMUNITY HOSPITAL",8,50.3,29.846399999999999,20.4773,1158,14436,0,0,88,1158,98,80,18,0,0,0,0,870,190,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13543,0,893,null,208,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B325,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B325,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B325,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU325*INDEX('4. FY 2019-20'!BB:BB,MATCH(B325,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B325,'4. FY 2019-20'!B:B,0))),0)","v":208}]
[106380939,380939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A326,'4. FY 2019-20'!A:A,0)),\"\")","v":50228},"SAN FRANCISCO GENERAL HOSPITAL",50.6,50.3,29.846399999999999,20.4773,46211,91396,71,82,53092,46140,2445,1017,108,1180,140,0,0,14331,27093,2271,0,0,0,0,0,0,12095,0,0,0,0,0,0,0,9569,0,0,0,107364,1941,3755,null,{"$f":"W326+Q326+U326+Z326","v":27201},{"$f":"Y326-Z326+T326-U326","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B326,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B326,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B326,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU326*INDEX('4. FY 2019-20'!BB:BB,MATCH(B326,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B326,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190200,190200,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A327,'4. FY 2019-20'!A:A,0)),\"\")","v":50132},"SAN GABRIEL VALLEY MEDICAL CENTER",27.2,50.3,29.846399999999999,20.4773,14408,52917,22,24,15888,14386,1431,1084,328,19,0,0,0,3147,9608,0,200,122,0,0,14172,0,0,0,0,0,0,0,0,0,0,0,0,0,61551,1893,3645,null,10058,78,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B327,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B327,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B327,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU327*INDEX('4. FY 2019-20'!BB:BB,MATCH(B327,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B327,'4. FY 2019-20'!B:B,0))),0)","v":10058}]
[106331326,331326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A328,'4. FY 2019-20'!A:A,0)),\"\")","v":50054},"SAN GORGONIO MEMORIAL HOSPITAL",25.9,50.3,29.846399999999999,20.4773,4383,16924,28,29,4553,4355,164,119,45,0,0,0,0,1024,3167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16129,0,795,null,3212,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B328,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B328,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B328,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU328*INDEX('4. FY 2019-20'!BB:BB,MATCH(B328,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B328,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106391010,391010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A329,'4. FY 2019-20'!A:A,0)),\"\")","v":50167},"SAN JOAQUIN GENERAL HOSPITAL",61.3,50.3,29.846399999999999,20.4773,27981,45658,0,0,27068,27981,2523,1422,256,845,0,0,0,10977,14481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36637,5983,3038,null,14737,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B329,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B329,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B329,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU329*INDEX('4. FY 2019-20'!BB:BB,MATCH(B329,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B329,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106394003,394003,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A330,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SAN JOAQUIN PHF",41.1,50.3,29.846399999999999,20.4773,2347,5708,2,4,4974,2345,0,0,0,0,0,0,0,0,0,2345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5708,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B330,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B330,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B330,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU330*INDEX('4. FY 2019-20'!BB:BB,MATCH(B330,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B330,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106104023,104023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A331,'4. FY 2019-20'!A:A,0)),\"\")","v":53032},"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL",7.1,50.3,29.846399999999999,20.4773,1292,18208,0,0,1080,1292,15,0,0,15,0,0,0,304,973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18208,0,0,null,973,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B331,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B331,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B331,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU331*INDEX('4. FY 2019-20'!BB:BB,MATCH(B331,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B331,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106434032,434032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A332,'4. FY 2019-20'!A:A,0)),\"\")","v":54154},"SAN JOSE BEHAVIORAL HEALTH",0,50.3,29.846399999999999,20.4773,0,3711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3711,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B332,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B332,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B332,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU332*INDEX('4. FY 2019-20'!BB:BB,MATCH(B332,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B332,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106013619,13619,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A333,'4. FY 2019-20'!A:A,0)),\"\")","v":50773},"SAN LEANDRO HOSPITAL",37.4,50.3,29.846399999999999,20.4773,4732,12664,3,3,4727,4729,0,0,0,0,0,0,0,1553,3176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12664,0,0,null,3176,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B333,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B333,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B333,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU333*INDEX('4. FY 2019-20'!BB:BB,MATCH(B333,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B333,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106404046,404046,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A334,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SAN LUIS OBISPO CO PSYCHIATRIC HEALTH FACILITY",45.3,50.3,29.846399999999999,20.4773,1216,2687,2,1,759,1214,0,0,0,0,0,0,0,0,0,1214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2687,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B334,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B334,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B334,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU334*INDEX('4. FY 2019-20'!BB:BB,MATCH(B334,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B334,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106410782,410782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A335,'4. FY 2019-20'!A:A,0)),\"\")","v":50113},"SAN MATEO MEDICAL CENTER",49.1,50.3,29.846399999999999,20.4773,11561,23550,8,8,10950,11553,2472,0,0,72,2400,0,0,2051,5469,1561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108612,0,0,0,132162,0,0,null,5469,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B335,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B335,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B335,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU335*INDEX('4. FY 2019-20'!BB:BB,MATCH(B335,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B335,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106074017,74017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A336,'4. FY 2019-20'!A:A,0)),\"\")","v":50689},"SAN RAMON REGIONAL MEDICAL CENTER",5.3,50.3,29.846399999999999,20.4773,1116,21056,4,3,817,1112,0,0,0,0,0,0,0,263,833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18985,313,1758,null,833,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B336,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B336,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B336,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU336*INDEX('4. FY 2019-20'!BB:BB,MATCH(B336,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B336,'4. FY 2019-20'!B:B,0))),0)","v":833}]
[106420514,420514,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A337,'4. FY 2019-20'!A:A,0)),\"\")","v":50396},"SANTA BARBARA COTTAGE HOSPITAL",21.6,50.3,29.846399999999999,20.4773,19497,90326,92,80,16785,19405,1477,1029,440,8,0,0,0,6280,11648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78115,7226,4985,null,12088,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B337,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B337,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B337,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU337*INDEX('4. FY 2019-20'!BB:BB,MATCH(B337,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B337,'4. FY 2019-20'!B:B,0))),0)","v":12088}]
[106424002,424002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A338,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SANTA BARBARA PSYCHIATRIC HEALTH FACILITY",0,50.3,29.846399999999999,20.4773,0,5764,0,0,2981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5764,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B338,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B338,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B338,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU338*INDEX('4. FY 2019-20'!BB:BB,MATCH(B338,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B338,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106430883,430883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A339,'4. FY 2019-20'!A:A,0)),\"\")","v":50038},"SANTA CLARA VALLEY MEDICAL CENTER",60,50.3,29.846399999999999,20.4773,84168,140248,58,53,76959,84110,11248,2532,930,1356,6430,0,0,22970,46057,3835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,122401,10496,7351,null,46987,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B339,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B339,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B339,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU339*INDEX('4. FY 2019-20'!BB:BB,MATCH(B339,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B339,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190687,190687,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A340,'4. FY 2019-20'!A:A,0)),\"\")","v":50112},"SANTA MONICA - UCLA MEDICAL CENTER AND ORTHOPAEDIC HOSPITAL",17,50.3,29.846399999999999,20.4773,13959,82178,69,65,13024,13890,336,84,30,222,0,0,0,5264,8290,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70474,8354,3350,null,8320,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B340,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B340,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B340,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU340*INDEX('4. FY 2019-20'!BB:BB,MATCH(B340,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B340,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106491064,491064,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A341,'4. FY 2019-20'!A:A,0)),\"\")","v":50174},"SANTA ROSA MEMORIAL HOSPITAL - MONTGOMERY",28.4,50.3,29.846399999999999,20.4773,18611,65549,55,55,18525,18556,268,200,68,0,0,0,0,5110,13178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61594,2745,1210,null,13246,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B341,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B341,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B341,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU341*INDEX('4. FY 2019-20'!BB:BB,MATCH(B341,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B341,'4. FY 2019-20'!B:B,0))),0)","v":13246}]
[106420522,420522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A342,'4. FY 2019-20'!A:A,0)),\"\")","v":50478},"SANTA YNEZ VALLEY COTTAGE HOSPITAL",5.0999999999999996,50.3,29.846399999999999,20.4773,42,823,0,0,46,42,0,0,0,0,0,0,0,3,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,823,0,0,null,39,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B342,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B342,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B342,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU342*INDEX('4. FY 2019-20'!BB:BB,MATCH(B342,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B342,'4. FY 2019-20'!B:B,0))),0)","v":39}]
[106371256,371256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A343,'4. FY 2019-20'!A:A,0)),\"\")","v":50424},"SCRIPPS GREEN HOSPITAL",3.3,50.3,29.846399999999999,20.4773,1148,34317,109,94,896,1039,0,0,0,0,0,0,0,391,648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34317,0,0,null,648,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B343,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B343,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B343,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU343*INDEX('4. FY 2019-20'!BB:BB,MATCH(B343,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B343,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106371394,371394,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A344,'4. FY 2019-20'!A:A,0)),\"\")","v":50503},"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS",12,50.3,29.846399999999999,20.4773,6088,50751,36,34,5713,6052,286,135,136,15,0,0,0,2344,3422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48716,0,2035,null,3558,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B344,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B344,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B344,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU344*INDEX('4. FY 2019-20'!BB:BB,MATCH(B344,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B344,'4. FY 2019-20'!B:B,0))),0)","v":3558}]
[106370771,370771,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A345,'4. FY 2019-20'!A:A,0)),\"\")","v":50324},"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA",12.1,50.3,29.846399999999999,20.4773,9990,82754,171,151,8687,9819,221,60,138,23,0,0,0,3843,5755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75301,0,7453,null,5893,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B345,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B345,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B345,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU345*INDEX('4. FY 2019-20'!BB:BB,MATCH(B345,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B345,'4. FY 2019-20'!B:B,0))),0)","v":5893}]
[106370744,370744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A346,'4. FY 2019-20'!A:A,0)),\"\")","v":50077},"SCRIPPS MERCY HOSPITAL",36.200000000000003,50.3,29.846399999999999,20.4773,54153,149775,483,463,51419,53670,5266,1787,965,1226,0,1288,803,21076,22135,0,5193,3817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142235,1500,6040,null,27720,1861,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B346,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B346,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B346,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU346*INDEX('4. FY 2019-20'!BB:BB,MATCH(B346,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B346,'4. FY 2019-20'!B:B,0))),0)","v":27720}]
[106124004,124004,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A347,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SEMPERVIRENS P.H.F.",44,50.3,29.846399999999999,20.4773,1853,4216,0,0,1711,1853,0,0,0,0,0,0,0,0,0,1853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4216,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B347,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B347,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B347,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU347*INDEX('4. FY 2019-20'!BB:BB,MATCH(B347,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B347,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106321016,321016,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A348,'4. FY 2019-20'!A:A,0)),\"\")","v":51327},"SENECA DISTRICT HOSPITAL",7.3,50.3,29.846399999999999,20.4773,65,890,0,0,63,65,0,0,0,0,0,0,0,10,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5418,0,0,0,6308,0,0,null,55,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B348,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B348,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B348,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU348*INDEX('4. FY 2019-20'!BB:BB,MATCH(B348,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B348,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106410891,410891,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A349,'4. FY 2019-20'!A:A,0)),\"\")","v":50197},"SEQUOIA HOSPITAL",4.3,50.3,29.846399999999999,20.4773,913,21044,10,9,844,903,40,14,26,0,0,0,0,121,742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19610,0,1434,null,768,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B349,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B349,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B349,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU349*INDEX('4. FY 2019-20'!BB:BB,MATCH(B349,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B349,'4. FY 2019-20'!B:B,0))),0)","v":768}]
[106410817,410817,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A350,'4. FY 2019-20'!A:A,0)),\"\")","v":50289},"SETON MEDICAL CENTER",20.7,50.3,29.846399999999999,20.4773,5913,28498,15,10,3844,5898,0,0,0,0,0,0,0,947,4951,0,0,0,0,0,15191,0,0,0,0,0,0,0,0,0,36680,0,0,0,80369,0,0,null,4951,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B350,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B350,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B350,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU350*INDEX('4. FY 2019-20'!BB:BB,MATCH(B350,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B350,'4. FY 2019-20'!B:B,0))),0)","v":4951}]
[106370875,370875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A351,'4. FY 2019-20'!A:A,0)),\"\")","v":50222},"SHARP CHULA VISTA MEDICAL CENTER",40.799999999999997,50.3,29.846399999999999,20.4773,28720,70341,158,151,27353,28562,2002,1314,688,0,0,0,0,8616,17944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32284,0,0,0,99118,1711,1796,null,18632,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B351,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B351,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B351,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU351*INDEX('4. FY 2019-20'!BB:BB,MATCH(B351,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B351,'4. FY 2019-20'!B:B,0))),0)","v":18632}]
[106370689,370689,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A352,'4. FY 2019-20'!A:A,0)),\"\")","v":50234},"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER",38,50.3,29.846399999999999,20.4773,2283,6001,4,3,1672,2279,0,0,0,0,0,0,0,685,1594,0,0,0,0,0,21598,0,0,0,0,0,0,0,0,0,15869,0,0,0,43468,0,0,null,1594,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B352,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B352,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B352,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU352*INDEX('4. FY 2019-20'!BB:BB,MATCH(B352,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B352,'4. FY 2019-20'!B:B,0))),0)","v":1594}]
[106374049,374049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A353,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SHARP MCDONALD CENTER",0,50.3,29.846399999999999,20.4773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3719,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B353,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B353,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B353,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU353*INDEX('4. FY 2019-20'!BB:BB,MATCH(B353,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B353,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106370694,370694,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A354,'4. FY 2019-20'!A:A,0)),\"\")","v":50100},"SHARP MEMORIAL HOSPITAL",28.4,50.3,29.846399999999999,20.4773,46844,164927,603,244,18725,46241,3761,2219,784,758,0,0,0,19453,23027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,132443,26327,6157,null,23811,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B354,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B354,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B354,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU354*INDEX('4. FY 2019-20'!BB:BB,MATCH(B354,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B354,'4. FY 2019-20'!B:B,0))),0)","v":23811}]
[106370745,370745,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A355,'4. FY 2019-20'!A:A,0)),\"\")","v":54145},"SHARP MESA VISTA HOSPITAL",6.2,50.3,29.846399999999999,20.4773,2591,41976,40,43,2718,2551,510,0,0,0,0,510,346,0,0,0,2041,1568,4474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41181,5269,0,null,1914,637,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B355,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B355,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B355,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU355*INDEX('4. FY 2019-20'!BB:BB,MATCH(B355,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B355,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106450940,450940,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A356,'4. FY 2019-20'!A:A,0)),\"\")","v":50764},"SHASTA REGIONAL MEDICAL CENTER",20.9,50.3,29.846399999999999,20.4773,6951,33263,45,46,7061,6906,0,0,0,0,0,0,0,875,6031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33263,0,0,null,6031,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B356,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B356,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B356,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU356*INDEX('4. FY 2019-20'!BB:BB,MATCH(B356,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B356,'4. FY 2019-20'!B:B,0))),0)","v":6031}]
[106190708,190708,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A357,'4. FY 2019-20'!A:A,0)),\"\")","v":50755},"SHERMAN OAKS HOSPITAL",19,50.3,29.846399999999999,20.4773,5488,28854,27,31,6373,5461,0,0,0,0,0,0,0,2125,3317,0,19,15,0,0,0,0,0,0,0,0,0,0,0,0,6439,0,0,0,35293,0,0,null,3332,4,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B357,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B357,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B357,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU357*INDEX('4. FY 2019-20'!BB:BB,MATCH(B357,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B357,'4. FY 2019-20'!B:B,0))),0)","v":3332}]
[106190712,190712,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A358,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"SHRINERS HOSPITAL FOR CHILDREN",2.7,50.3,29.846399999999999,20.4773,4,149,0,0,7,4,0,0,0,0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,149,0,null,4,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B358,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B358,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B358,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU358*INDEX('4. FY 2019-20'!BB:BB,MATCH(B358,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B358,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106344114,344114,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A359,'4. FY 2019-20'!A:A,0)),\"\")","v":53311},"SHRINERS HOSPITALS FOR CHILDREN NORTHERN CALIFORNIA",21.7,50.3,29.846399999999999,20.4773,1918,8853,37,23,1185,1881,0,0,0,0,0,0,0,323,1558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8853,0,null,1558,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B359,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B359,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B359,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU359*INDEX('4. FY 2019-20'!BB:BB,MATCH(B359,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B359,'4. FY 2019-20'!B:B,0))),0)","v":1558}]
[106291023,291023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A360,'4. FY 2019-20'!A:A,0)),\"\")","v":50150},"SIERRA NEVADA MEMORIAL HOSPITAL",21.7,50.3,29.846399999999999,20.4773,4122,18986,28,31,4607,4094,191,115,76,0,0,0,0,1051,2852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18476,0,510,null,2928,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B360,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B360,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B360,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU360*INDEX('4. FY 2019-20'!BB:BB,MATCH(B360,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B360,'4. FY 2019-20'!B:B,0))),0)","v":2928}]
[106540798,540798,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A361,'4. FY 2019-20'!A:A,0)),\"\")","v":50261},"SIERRA VIEW MEDICAL CENTER",42.8,50.3,29.846399999999999,20.4773,10655,24878,0,0,10379,10655,1494,606,862,26,0,0,0,2459,6702,0,0,0,0,0,12719,0,0,0,0,0,0,0,0,0,0,0,0,0,34138,470,2989,null,7564,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B361,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B361,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B361,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU361*INDEX('4. FY 2019-20'!BB:BB,MATCH(B361,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B361,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106342392,342392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A362,'4. FY 2019-20'!A:A,0)),\"\")","v":54087},"SIERRA VISTA HOSPITAL",10.7,50.3,29.846399999999999,20.4773,4781,44650,16,65,18812,4765,14,0,0,0,0,14,14,0,0,0,4751,3468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37154,7496,0,null,3482,1283,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B362,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B362,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B362,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU362*INDEX('4. FY 2019-20'!BB:BB,MATCH(B362,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B362,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106400524,400524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A363,'4. FY 2019-20'!A:A,0)),\"\")","v":50506},"SIERRA VISTA REGIONAL MEDICAL CENTER",29.6,50.3,29.846399999999999,20.4773,7755,26161,17,14,6519,7738,541,351,190,0,0,0,0,2553,4644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18492,4995,2674,null,4834,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B363,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B363,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B363,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU363*INDEX('4. FY 2019-20'!BB:BB,MATCH(B363,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B363,'4. FY 2019-20'!B:B,0))),0)","v":4834}]
[106190661,190661,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A364,'4. FY 2019-20'!A:A,0)),\"\")","v":50763},"SILVER LAKE MEDICAL CENTER - DOWNTOWN CAMPUS",42.9,50.3,29.846399999999999,20.4773,22867,53263,7,5,17459,22860,1513,0,0,60,0,1453,1006,1710,2466,0,17171,13677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53263,0,0,null,17149,3941,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B364,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B364,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B364,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU364*INDEX('4. FY 2019-20'!BB:BB,MATCH(B364,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B364,'4. FY 2019-20'!B:B,0))),0)","v":17149}]
[106491267,491267,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A365,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SONOMA DEVELOPMENTAL CENTER",0,50.3,29.846399999999999,20.4773,0,1435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77286,0,0,0,0,0,58421,0,0,0,137142,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B365,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B365,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B365,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU365*INDEX('4. FY 2019-20'!BB:BB,MATCH(B365,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B365,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106491076,491076,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A366,'4. FY 2019-20'!A:A,0)),\"\")","v":50090},"SONOMA VALLEY HOSPITAL",23,50.3,29.846399999999999,20.4773,1090,4740,0,0,1260,1090,122,102,20,0,0,0,0,313,655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7312,0,0,0,11705,0,347,null,675,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B366,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B366,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B366,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU366*INDEX('4. FY 2019-20'!BB:BB,MATCH(B366,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B366,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106491338,491338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A367,'4. FY 2019-20'!A:A,0)),\"\")","v":50385},"SONOMA WEST MEDICAL CENTER",16.2,50.3,29.846399999999999,20.4773,435,2687,3,2,270,432,0,0,0,0,0,0,0,9,423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2687,0,0,null,423,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B367,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B367,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B367,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU367*INDEX('4. FY 2019-20'!BB:BB,MATCH(B367,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B367,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106301258,301258,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A368,'4. FY 2019-20'!A:A,0)),\"\")","v":50747},"SOUTH COAST GLOBAL MEDICAL CENTER",46.2,50.3,29.846399999999999,20.4773,9118,19719,5,4,7790,9113,1529,1114,415,0,0,0,0,3564,4020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15555,0,0,0,32664,16,2594,null,4435,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B368,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B368,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B368,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU368*INDEX('4. FY 2019-20'!BB:BB,MATCH(B368,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B368,'4. FY 2019-20'!B:B,0))),0)","v":4435}]
[106190380,190380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A369,'4. FY 2019-20'!A:A,0)),\"\")","v":50135},"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD",44.5,50.3,29.846399999999999,20.4773,47287,106366,34,17,23597,47253,3033,0,0,1394,0,1639,1100,3690,20081,0,20449,16365,4637,0,6151,0,0,0,0,0,0,0,0,0,0,0,0,0,117154,0,0,null,{"$f":"W369+Q369+U369+Z369","v":37546},4623,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B369,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B369,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B369,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU369*INDEX('4. FY 2019-20'!BB:BB,MATCH(B369,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B369,'4. FY 2019-20'!B:B,0))),0)","v":37546}]
[106141338,141338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A370,'4. FY 2019-20'!A:A,0)),\"\")","v":50388},"SOUTHERN INYO HOSPITAL",100,50.3,29.846399999999999,20.4773,42,4,0,0,0,42,0,0,0,0,0,0,0,0,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5165,0,0,0,5169,0,0,null,42,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B370,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B370,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B370,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU370*INDEX('4. FY 2019-20'!BB:BB,MATCH(B370,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B370,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106334068,334068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A371,'4. FY 2019-20'!A:A,0)),\"\")","v":50701},"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA",28.4,50.3,29.846399999999999,20.4773,18322,64595,46,48,19079,18276,1280,884,396,0,0,0,0,4019,12977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58586,0,6009,null,13373,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B371,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B371,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B371,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU371*INDEX('4. FY 2019-20'!BB:BB,MATCH(B371,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B371,'4. FY 2019-20'!B:B,0))),0)","v":13373}]
[106100899,100899,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A372,'4. FY 2019-20'!A:A,0)),\"\")","v":50093},"ST. AGNES MEDICAL CENTER",32,50.3,29.846399999999999,20.4773,31321,97882,11,10,29207,31310,2400,726,1468,206,0,0,0,6274,22636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92526,0,5356,null,24104,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B372,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B372,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B372,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU372*INDEX('4. FY 2019-20'!BB:BB,MATCH(B372,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B372,'4. FY 2019-20'!B:B,0))),0)","v":24104}]
[106361339,361339,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A373,'4. FY 2019-20'!A:A,0)),\"\")","v":50129},"ST. BERNARDINE MEDICAL CENTER",38.9,50.3,29.846399999999999,20.4773,27021,69437,70,77,29518,26951,913,509,404,0,0,0,0,6571,19467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64428,3373,1636,null,19871,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B373,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B373,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B373,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU373*INDEX('4. FY 2019-20'!BB:BB,MATCH(B373,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B373,'4. FY 2019-20'!B:B,0))),0)","v":19871}]
[106521041,521041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A374,'4. FY 2019-20'!A:A,0)),\"\")","v":50042},"ST. ELIZABETH COMMUNITY HOSPITAL",34.9,50.3,29.846399999999999,20.4773,3195,9167,6,7,3489,3189,334,182,152,0,0,0,0,727,2128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8561,0,606,null,2280,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B374,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B374,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B374,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU374*INDEX('4. FY 2019-20'!BB:BB,MATCH(B374,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B374,'4. FY 2019-20'!B:B,0))),0)","v":2280}]
[106190754,190754,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A375,'4. FY 2019-20'!A:A,0)),\"\")","v":50104},"ST. FRANCIS MEDICAL CENTER",63,50.3,29.846399999999999,20.4773,60736,96344,40,43,65319,60696,7421,4609,1655,111,0,1046,640,20172,24752,0,8351,6340,0,0,0,0,0,0,0,0,0,0,0,0,6910,0,0,0,84175,7983,11096,null,33387,2417,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B375,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B375,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B375,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU375*INDEX('4. FY 2019-20'!BB:BB,MATCH(B375,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B375,'4. FY 2019-20'!B:B,0))),0)","v":33387}]
[106380960,380960,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A376,'4. FY 2019-20'!A:A,0)),\"\")","v":50152},"ST. FRANCIS MEMORIAL HOSPITAL",27.1,50.3,29.846399999999999,20.4773,9303,34282,129,128,9101,9174,985,0,0,0,0,985,848,2743,3259,0,2187,1779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34282,0,0,null,5886,545,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B376,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B376,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B376,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU376*INDEX('4. FY 2019-20'!BB:BB,MATCH(B376,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B376,'4. FY 2019-20'!B:B,0))),0)","v":5886}]
[106560508,560508,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A377,'4. FY 2019-20'!A:A,0)),\"\")","v":50616},"ST. JOHN'S PLEASANT VALLEY HOSPITAL",14.9,50.3,29.846399999999999,20.4773,2138,14352,17,10,1214,2121,0,0,0,0,0,0,0,226,1895,0,0,0,0,0,23158,0,0,0,0,0,0,0,0,0,0,0,0,0,37510,0,0,null,1895,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B377,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B377,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B377,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU377*INDEX('4. FY 2019-20'!BB:BB,MATCH(B377,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B377,'4. FY 2019-20'!B:B,0))),0)","v":1895}]
[106560529,560529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A378,'4. FY 2019-20'!A:A,0)),\"\")","v":50082},"ST. JOHN'S REGIONAL MEDICAL CENTER",31.6,50.3,29.846399999999999,20.4773,17863,56600,80,77,17057,17783,1691,1177,514,0,0,0,0,6447,9645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49385,3368,3847,null,10159,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B378,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B378,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B378,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU378*INDEX('4. FY 2019-20'!BB:BB,MATCH(B378,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B378,'4. FY 2019-20'!B:B,0))),0)","v":10159}]
[106121080,121080,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A379,'4. FY 2019-20'!A:A,0)),\"\")","v":50006},"ST. JOSEPH HOSPITAL - EUREKA",27.8,50.3,29.846399999999999,20.4773,9331,33593,65,69,9875,9266,127,67,60,0,0,0,0,1589,7550,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31361,709,1523,null,7610,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B379,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B379,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B379,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU379*INDEX('4. FY 2019-20'!BB:BB,MATCH(B379,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B379,'4. FY 2019-20'!B:B,0))),0)","v":7610}]
[106301340,301340,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A380,'4. FY 2019-20'!A:A,0)),\"\")","v":50069},"ST. JOSEPH HOSPITAL - ORANGE",25.4,50.3,29.846399999999999,20.4773,22397,88040,7,7,21862,22390,3151,1637,1511,3,0,0,0,6409,12648,0,182,152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79221,0,8819,null,14311,30,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B380,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B380,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B380,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU380*INDEX('4. FY 2019-20'!BB:BB,MATCH(B380,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B380,'4. FY 2019-20'!B:B,0))),0)","v":14311}]
[106392232,392232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A381,'4. FY 2019-20'!A:A,0)),\"\")","v":54123},"ST. JOSEPH'S BEHAVIORAL HEALTH CENTER",0,50.3,29.846399999999999,20.4773,0,11667,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12199,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B381,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B381,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B381,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU381*INDEX('4. FY 2019-20'!BB:BB,MATCH(B381,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B381,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106391042,391042,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A382,'4. FY 2019-20'!A:A,0)),\"\")","v":50084},"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON",39.9,50.3,29.846399999999999,20.4773,31803,79655,10,10,31913,31793,1034,0,1013,21,0,0,0,9662,21097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68330,8636,2689,null,22110,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B382,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B382,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B382,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU382*INDEX('4. FY 2019-20'!BB:BB,MATCH(B382,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B382,'4. FY 2019-20'!B:B,0))),0)","v":22110}]
[106301342,301342,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A383,'4. FY 2019-20'!A:A,0)),\"\")","v":50168},"ST. JUDE MEDICAL CENTER",15.7,50.3,29.846399999999999,20.4773,12013,76289,10,10,11966,12003,479,343,134,2,0,0,0,3625,7899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69457,2624,4208,null,8033,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B383,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B383,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B383,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU383*INDEX('4. FY 2019-20'!BB:BB,MATCH(B383,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B383,'4. FY 2019-20'!B:B,0))),0)","v":8033}]
[106434138,434138,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A384,'4. FY 2019-20'!A:A,0)),\"\")","v":50688},"ST. LOUISE REGIONAL HOSPITAL",27.9,50.3,29.846399999999999,20.4773,2848,10216,9,9,2704,2839,211,111,100,0,0,0,0,995,1633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9553,0,663,null,1733,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B384,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B384,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B384,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU384*INDEX('4. FY 2019-20'!BB:BB,MATCH(B384,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B384,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106361343,361343,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A385,'4. FY 2019-20'!A:A,0)),\"\")","v":50300},"ST. MARY MEDICAL CENTER - APPLE VALLEY",37.299999999999997,50.3,29.846399999999999,20.4773,24734,66363,56,59,26050,24678,1267,501,766,0,0,0,0,5681,17730,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58896,3879,3588,null,18496,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B385,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B385,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B385,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU385*INDEX('4. FY 2019-20'!BB:BB,MATCH(B385,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B385,'4. FY 2019-20'!B:B,0))),0)","v":18496}]
[106190053,190053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A386,'4. FY 2019-20'!A:A,0)),\"\")","v":50191},"ST. MARY MEDICAL CENTER - LONG BEACH",49,50.3,29.846399999999999,20.4773,29114,59365,62,66,30984,29052,3188,2220,968,0,0,0,0,10923,14941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50477,3956,4932,null,15909,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B386,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B386,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B386,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU386*INDEX('4. FY 2019-20'!BB:BB,MATCH(B386,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B386,'4. FY 2019-20'!B:B,0))),0)","v":15909}]
[106380965,380965,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A387,'4. FY 2019-20'!A:A,0)),\"\")","v":50457},"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO",13.8,50.3,29.846399999999999,20.4773,3876,28109,2,2,4161,3874,99,0,0,0,0,99,99,1042,1530,0,1203,1021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24764,3345,0,null,2650,182,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B387,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B387,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B387,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU387*INDEX('4. FY 2019-20'!BB:BB,MATCH(B387,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B387,'4. FY 2019-20'!B:B,0))),0)","v":2650}]
[106010967,10967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A388,'4. FY 2019-20'!A:A,0)),\"\")","v":50002},"ST. ROSE HOSPITAL",42.6,50.3,29.846399999999999,20.4773,10530,24726,33,36,11447,10497,793,636,0,0,0,0,0,3949,5755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23049,0,1677,null,5755,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B388,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B388,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B388,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU388*INDEX('4. FY 2019-20'!BB:BB,MATCH(B388,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B388,'4. FY 2019-20'!B:B,0))),0)","v":5755}]
[106190762,190762,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A389,'4. FY 2019-20'!A:A,0)),\"\")","v":50502},"ST. VINCENT MEDICAL CENTER",22.6,50.3,29.846399999999999,20.4773,11096,49150,16,6,4075,11080,0,0,0,0,0,0,0,2927,8153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7837,0,0,0,56987,0,0,null,8153,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B389,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B389,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B389,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU389*INDEX('4. FY 2019-20'!BB:BB,MATCH(B389,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B389,'4. FY 2019-20'!B:B,0))),0)","v":8153}]
[106430905,430905,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A390,'4. FY 2019-20'!A:A,0)),\"\")","v":50441},"STANFORD HEALTH CARE",17.399999999999999,50.3,29.846399999999999,20.4773,26963,154538,55,52,25569,26908,215,0,0,0,0,215,93,8396,15864,0,2433,1752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154538,0,0,null,{"$f":"W390+Q390+U390+Z390","v":17709},{"$f":"Y390-Z390+T390-U390","v":803},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B390,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B390,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B390,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU390*INDEX('4. FY 2019-20'!BB:BB,MATCH(B390,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B390,'4. FY 2019-20'!B:B,0))),0)","v":17709}]
[106014050,14050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A391,'4. FY 2019-20'!A:A,0)),\"\")","v":50283},"STANFORD HEALTH CARE - VALLEYCARE",15.6,50.3,29.846399999999999,20.4773,5398,34693,9,9,5427,5389,405,351,54,0,0,0,0,1814,3170,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8067,0,0,0,38940,1148,2672,null,3224,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B391,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B391,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B391,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU391*INDEX('4. FY 2019-20'!BB:BB,MATCH(B391,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B391,'4. FY 2019-20'!B:B,0))),0)","v":3224}]
[106504038,504038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A392,'4. FY 2019-20'!A:A,0)),\"\")","v":50726},"STANISLAUS SURGICAL HOSPITAL",0.7,50.3,29.846399999999999,20.4773,7,1039,0,0,0,7,0,0,0,0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1039,0,0,null,7,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B392,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B392,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B392,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU392*INDEX('4. FY 2019-20'!BB:BB,MATCH(B392,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B392,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106194967,194967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A393,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"STAR VIEW ADOLESCENT - PHF",69.3,50.3,29.846399999999999,20.4773,3695,5329,0,0,5995,3695,0,0,0,0,0,0,0,0,0,3695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5329,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B393,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B393,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B393,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU393*INDEX('4. FY 2019-20'!BB:BB,MATCH(B393,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B393,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106250955,250955,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A394,'4. FY 2019-20'!A:A,0)),\"\")","v":51308},"SURPRISE VALLEY COMMUNITY HOSPITAL",94.6,50.3,29.846399999999999,20.4773,123,130,0,0,11,123,0,0,0,0,0,0,0,0,123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7367,0,0,0,7497,0,0,null,123,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B394,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B394,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B394,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU394*INDEX('4. FY 2019-20'!BB:BB,MATCH(B394,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B394,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106514001,514001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A395,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SUTTER - YUBA PSYCHIATRIC HEALTH FACILITY",70.900000000000006,50.3,29.846399999999999,20.4773,2564,3615,0,0,3142,2564,0,0,0,0,0,0,0,0,0,2564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3615,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B395,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B395,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B395,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU395*INDEX('4. FY 2019-20'!BB:BB,MATCH(B395,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B395,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106034002,34002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A396,'4. FY 2019-20'!A:A,0)),\"\")","v":50014},"SUTTER AMADOR HOSPITAL",23.7,50.3,29.846399999999999,20.4773,2102,8882,3,3,2256,2099,127,73,54,0,0,0,0,319,1653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8704,0,178,null,1707,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B396,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B396,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B396,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU396*INDEX('4. FY 2019-20'!BB:BB,MATCH(B396,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B396,'4. FY 2019-20'!B:B,0))),0)","v":1707}]
[106310791,310791,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A397,'4. FY 2019-20'!A:A,0)),\"\")","v":50498},"SUTTER AUBURN FAITH HOSPITAL",16.7,50.3,29.846399999999999,20.4773,2020,12092,4,4,1914,2016,0,0,0,0,0,0,0,648,1368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12092,0,0,null,1368,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B397,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B397,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B397,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU397*INDEX('4. FY 2019-20'!BB:BB,MATCH(B397,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B397,'4. FY 2019-20'!B:B,0))),0)","v":1368}]
[106344017,344017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A398,'4. FY 2019-20'!A:A,0)),\"\")","v":54096},"SUTTER CENTER FOR PSYCHIATRY",16.7,50.3,29.846399999999999,20.4773,3457,20692,17,16,3277,3440,8,0,0,0,0,8,8,0,0,0,3432,2657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15179,5513,0,null,2665,775,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B398,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B398,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B398,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU398*INDEX('4. FY 2019-20'!BB:BB,MATCH(B398,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B398,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106084001,84001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A399,'4. FY 2019-20'!A:A,0)),\"\")","v":50417},"SUTTER COAST HOSPITAL",23.8,50.3,29.846399999999999,20.4773,1956,8215,2,2,1966,1954,132,44,88,0,0,0,0,163,1659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7979,58,178,null,1747,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B399,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B399,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B399,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU399*INDEX('4. FY 2019-20'!BB:BB,MATCH(B399,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B399,'4. FY 2019-20'!B:B,0))),0)","v":1747}]
[106574010,574010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A400,'4. FY 2019-20'!A:A,0)),\"\")","v":50537},"SUTTER DAVIS HOSPITAL",32.799999999999997,50.3,29.846399999999999,20.4773,4235,12922,0,0,4475,4235,780,676,104,0,0,0,0,1057,2398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9844,0,3078,null,2502,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B400,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B400,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B400,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU400*INDEX('4. FY 2019-20'!BB:BB,MATCH(B400,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B400,'4. FY 2019-20'!B:B,0))),0)","v":2502}]
[106070934,70934,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A401,'4. FY 2019-20'!A:A,0)),\"\")","v":50523},"SUTTER DELTA MEDICAL CENTER",37.6,50.3,29.846399999999999,20.4773,11648,30946,19,19,11570,11629,565,419,146,0,0,0,0,2902,8162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28033,1007,1906,null,8308,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B401,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B401,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B401,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU401*INDEX('4. FY 2019-20'!BB:BB,MATCH(B401,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B401,'4. FY 2019-20'!B:B,0))),0)","v":8308}]
[106171395,171395,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A402,'4. FY 2019-20'!A:A,0)),\"\")","v":51329},"SUTTER LAKESIDE HOSPITAL",32.4,50.3,29.846399999999999,20.4773,1908,5884,0,0,2005,1908,174,84,90,0,0,0,0,244,1490,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,427,0,0,0,6007,0,304,null,1580,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B402,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B402,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B402,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU402*INDEX('4. FY 2019-20'!BB:BB,MATCH(B402,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B402,'4. FY 2019-20'!B:B,0))),0)","v":1580}]
[106444012,444012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A403,'4. FY 2019-20'!A:A,0)),\"\")","v":50714},"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ",36.299999999999997,50.3,29.846399999999999,20.4773,1866,5135,0,0,1593,1866,477,181,296,0,0,0,0,210,1179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4015,0,1120,null,1475,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B403,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B403,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B403,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU403*INDEX('4. FY 2019-20'!BB:BB,MATCH(B403,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B403,'4. FY 2019-20'!B:B,0))),0)","v":1475}]
[106341051,341051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A404,'4. FY 2019-20'!A:A,0)),\"\")","v":50108},"SUTTER MEDICAL CENTER, SACRAMENTO",41,50.3,29.846399999999999,20.4773,59963,146407,46,38,49176,59917,3292,2187,1091,14,0,0,0,21063,35562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101726,32674,12007,null,36653,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B404,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B404,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B404,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU404*INDEX('4. FY 2019-20'!BB:BB,MATCH(B404,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B404,'4. FY 2019-20'!B:B,0))),0)","v":36653}]
[106311000,311000,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A405,'4. FY 2019-20'!A:A,0)),\"\")","v":50309},"SUTTER ROSEVILLE MEDICAL CENTER",21.5,50.3,29.846399999999999,20.4773,20653,96079,8,7,17433,20645,767,575,192,0,0,0,0,8136,11742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86831,3774,5474,null,11934,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B405,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B405,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B405,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU405*INDEX('4. FY 2019-20'!BB:BB,MATCH(B405,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B405,'4. FY 2019-20'!B:B,0))),0)","v":11934}]
[106494106,494106,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A406,'4. FY 2019-20'!A:A,0)),\"\")","v":50291},"SUTTER SANTA ROSA REGIONAL HOSPITAL",40.4,50.3,29.846399999999999,20.4773,11598,28734,0,0,10531,11598,1223,896,327,0,0,0,0,3669,6706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22389,1125,5220,null,7033,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B406,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B406,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B406,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU406*INDEX('4. FY 2019-20'!BB:BB,MATCH(B406,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B406,'4. FY 2019-20'!B:B,0))),0)","v":7033}]
[106481094,481094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A407,'4. FY 2019-20'!A:A,0)),\"\")","v":50101},"SUTTER SOLANO MEDICAL CENTER",36.799999999999997,50.3,29.846399999999999,20.4773,6861,18638,0,0,7181,6861,384,250,134,0,0,0,0,1117,5360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17770,0,868,null,5494,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B407,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B407,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B407,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU407*INDEX('4. FY 2019-20'!BB:BB,MATCH(B407,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B407,'4. FY 2019-20'!B:B,0))),0)","v":5494}]
[106514030,514030,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A408,'4. FY 2019-20'!A:A,0)),\"\")","v":50766},"SUTTER SURGICAL HOSPITAL - NORTH VALLEY",9.5,50.3,29.846399999999999,20.4773,110,1164,0,0,123,110,0,0,0,0,0,0,0,12,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1164,0,0,null,98,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B408,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B408,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B408,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU408*INDEX('4. FY 2019-20'!BB:BB,MATCH(B408,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B408,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106391056,391056,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A409,'4. FY 2019-20'!A:A,0)),\"\")","v":50313},"SUTTER TRACY COMMUNITY HOSPITAL",31,50.3,29.846399999999999,20.4773,4029,12976,1,1,3693,4028,322,154,168,0,0,0,0,1146,2560,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12255,54,667,null,2728,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B409,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B409,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B409,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU409*INDEX('4. FY 2019-20'!BB:BB,MATCH(B409,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B409,'4. FY 2019-20'!B:B,0))),0)","v":2728}]
[106291053,291053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A410,'4. FY 2019-20'!A:A,0)),\"\")","v":51328},"TAHOE FOREST HOSPITAL",28.4,50.3,29.846399999999999,20.4773,1425,5025,64,70,1494,1361,200,180,20,0,0,0,0,427,734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11650,0,0,0,15907,0,768,null,754,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B410,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B410,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B410,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU410*INDEX('4. FY 2019-20'!BB:BB,MATCH(B410,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B410,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190782,190782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A411,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"TARZANA TREATMENT CENTER",0,50.3,29.846399999999999,20.4773,0,0,0,0,9,0,0,0,0,0,0,0,0,0,0,0,0,0,14730,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14730,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B411,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B411,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B411,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU411*INDEX('4. FY 2019-20'!BB:BB,MATCH(B411,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B411,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106094002,94002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A412,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"TELECARE EL DORADO COUNTY PHF",100,50.3,29.846399999999999,20.4773,3008,2984,41,40,2910,2967,0,0,0,0,0,0,0,0,0,2967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2984,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B412,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B412,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B412,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU412*INDEX('4. FY 2019-20'!BB:BB,MATCH(B412,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B412,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106014207,14207,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A413,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"TELECARE HERITAGE PSYCHIATRIC HEALTH FACILITY",0,50.3,29.846399999999999,20.4773,0,8094,0,0,359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8094,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B413,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B413,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B413,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU413*INDEX('4. FY 2019-20'!BB:BB,MATCH(B413,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B413,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106334457,334457,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A414,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"TELECARE RIVERSIDE COUNTY PSYCHIATRIC HEALTH FACILITY",57,50.3,29.846399999999999,20.4773,3211,5632,11,15,4319,3200,0,0,0,0,0,0,0,0,0,3200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5632,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B414,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B414,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B414,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU414*INDEX('4. FY 2019-20'!BB:BB,MATCH(B414,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B414,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106444029,444029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A415,'4. FY 2019-20'!A:A,0)),\"\")","v":54152},"TELECARE SANTA CRUZ PHF",28.3,50.3,29.846399999999999,20.4773,1404,4968,0,0,2924,1404,0,0,0,0,0,0,0,0,0,0,1404,1182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4968,0,0,null,1182,222,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B415,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B415,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B415,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU415*INDEX('4. FY 2019-20'!BB:BB,MATCH(B415,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B415,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106504081,504081,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A416,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"TELECARE STANISLAUS COUNTY PHF",73.8,50.3,29.846399999999999,20.4773,3475,4710,0,0,2416,3475,0,0,0,0,0,0,0,0,0,3475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4710,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B416,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B416,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B416,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU416*INDEX('4. FY 2019-20'!BB:BB,MATCH(B416,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B416,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106014226,14226,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A417,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"TELECARE WILLOW ROCK CENTER",66.5,50.3,29.846399999999999,20.4773,2515,3781,0,0,75,2515,0,0,0,0,0,0,0,0,0,2515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3781,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B417,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B417,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B417,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU417*INDEX('4. FY 2019-20'!BB:BB,MATCH(B417,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B417,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106334564,334564,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A418,'4. FY 2019-20'!A:A,0)),\"\")","v":50775},"TEMECULA VALLEY HOSPITAL",18.7,50.3,29.846399999999999,20.4773,5414,28882,16,16,5263,5398,0,0,0,0,0,0,0,1422,3976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28882,0,0,null,3976,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B418,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B418,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B418,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU418*INDEX('4. FY 2019-20'!BB:BB,MATCH(B418,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B418,'4. FY 2019-20'!B:B,0))),0)","v":3976}]
[106330120,330120,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A419,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"THE BETTY FORD CENTER",0,50.3,29.846399999999999,20.4773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21732,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B419,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B419,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B419,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU419*INDEX('4. FY 2019-20'!BB:BB,MATCH(B419,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B419,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106424102,424102,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A420,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"THE CHAMPION CENTER",0,50.3,29.846399999999999,20.4773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,937,0,0,0,0,0,0,0,890,0,0,0,0,0,0,0,1827,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B420,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B420,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B420,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU420*INDEX('4. FY 2019-20'!BB:BB,MATCH(B420,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B420,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106010782,10782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A421,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"THUNDER ROAD CHEMICAL DEPENDENCY RECOVERY HOSPITAL",0,50.3,29.846399999999999,20.4773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1609,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B421,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B421,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B421,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU421*INDEX('4. FY 2019-20'!BB:BB,MATCH(B421,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B421,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106191225,191225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A422,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"TOM REDGATE MEMORIAL RECOVERY CENTER",0,50.3,29.846399999999999,20.4773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14759,0,0,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B422,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B422,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B422,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU422*INDEX('4. FY 2019-20'!BB:BB,MATCH(B422,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B422,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190422,190422,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A423,'4. FY 2019-20'!A:A,0)),\"\")","v":50351},"TORRANCE MEMORIAL MEDICAL CENTER",14.8,50.3,29.846399999999999,20.4773,15237,103258,61,50,12526,15176,1549,1299,248,2,0,0,0,6031,7596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13454,0,0,0,104161,6414,6137,null,7844,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B423,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B423,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B423,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU423*INDEX('4. FY 2019-20'!BB:BB,MATCH(B423,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B423,'4. FY 2019-20'!B:B,0))),0)","v":7844}]
[106364451,364451,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A424,'4. FY 2019-20'!A:A,0)),\"\")","v":53038},"TOTALLY KIDS REHABILITATION HOSPITAL",94.5,50.3,29.846399999999999,20.4773,884,935,0,0,113,884,0,0,0,0,0,0,0,68,816,0,0,0,0,0,0,19938,0,0,0,0,0,0,0,0,0,0,0,0,0,20873,0,null,816,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B424,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B424,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B424,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU424*INDEX('4. FY 2019-20'!BB:BB,MATCH(B424,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B424,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106370780,370780,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A425,'4. FY 2019-20'!A:A,0)),\"\")","v":50128},"TRI-CITY MEDICAL CENTER",35.700000000000003,50.3,29.846399999999999,20.4773,26000,72812,108,118,28293,25892,3588,2027,446,681,0,434,383,9798,10145,0,2361,1760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64589,5660,2563,null,12734,652,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B425,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B425,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B425,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU425*INDEX('4. FY 2019-20'!BB:BB,MATCH(B425,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B425,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106531059,531059,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A426,'4. FY 2019-20'!A:A,0)),\"\")","v":51315},"TRINITY HOSPITAL",10,50.3,29.846399999999999,20.4773,266,2652,0,0,53,266,0,0,0,0,0,0,0,33,233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1448,0,0,0,4100,0,0,null,233,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B426,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B426,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B426,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU426*INDEX('4. FY 2019-20'!BB:BB,MATCH(B426,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B426,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106540816,540816,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A427,'4. FY 2019-20'!A:A,0)),\"\")","v":50359},"TULARE REGIONAL MEDICAL CENTER",37.799999999999997,50.3,29.846399999999999,20.4773,6019,15931,3,3,6242,6016,502,154,348,0,0,0,0,1255,4259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14630,0,1301,null,4607,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B427,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B427,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B427,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU427*INDEX('4. FY 2019-20'!BB:BB,MATCH(B427,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B427,'4. FY 2019-20'!B:B,0))),0)","v":4607}]
[106400548,400548,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A428,'4. FY 2019-20'!A:A,0)),\"\")","v":50633},"TWIN CITIES COMMUNITY HOSPITAL",21.6,50.3,29.846399999999999,20.4773,3515,16298,13,14,3749,3502,492,312,180,0,0,0,0,825,2185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14952,0,1346,null,2365,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B428,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B428,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B428,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU428*INDEX('4. FY 2019-20'!BB:BB,MATCH(B428,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B428,'4. FY 2019-20'!B:B,0))),0)","v":2365}]
[106370782,370782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A429,'4. FY 2019-20'!A:A,0)),\"\")","v":50025},"UC SAN DIEGO HEALTH HILLCREST - HILLCREST MEDICAL CENTER",36.299999999999997,50.3,29.846399999999999,20.4773,64748,178457,588,523,57080,64160,2701,596,43,1419,0,643,487,25075,33000,0,3384,2390,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,161270,12831,4356,null,35920,1150,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B429,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B429,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B429,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU429*INDEX('4. FY 2019-20'!BB:BB,MATCH(B429,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B429,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106381154,381154,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A430,'4. FY 2019-20'!A:A,0)),\"\")","v":50454},"UCSF MEDICAL CENTER",31.3,50.3,29.846399999999999,20.4773,67612,216302,1196,1382,76721,66416,2101,323,28,1750,0,0,0,19098,45217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,153050,57331,5921,null,45245,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B430,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B430,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B430,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU430*INDEX('4. FY 2019-20'!BB:BB,MATCH(B430,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B430,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106341006,341006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A431,'4. FY 2019-20'!A:A,0)),\"\")","v":50599},"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER",38.6,50.3,29.846399999999999,20.4773,69478,180173,157,159,70166,69321,2337,406,62,1869,0,0,0,25309,41675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146878,31332,1963,null,41737,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B431,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B431,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B431,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU431*INDEX('4. FY 2019-20'!BB:BB,MATCH(B431,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B431,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106301279,301279,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A432,'4. FY 2019-20'!A:A,0)),\"\")","v":50348},"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER",39.299999999999997,50.3,29.846399999999999,20.4773,49844,126973,22,24,53375,49822,2975,844,250,132,0,1749,1473,17173,23032,0,6642,5451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109336,14221,3416,null,30206,1467,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B432,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B432,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B432,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU432*INDEX('4. FY 2019-20'!BB:BB,MATCH(B432,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B432,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106191216,191216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A433,'4. FY 2019-20'!A:A,0)),\"\")","v":50660},"USC KENNETH NORRIS JR. CANCER HOSPITAL",37.9,50.3,29.846399999999999,20.4773,4430,11703,0,0,2948,4430,0,0,0,0,0,0,0,2381,2049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11703,0,0,null,2049,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B433,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B433,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B433,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU433*INDEX('4. FY 2019-20'!BB:BB,MATCH(B433,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B433,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106190818,190818,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A434,'4. FY 2019-20'!A:A,0)),\"\")","v":50124},"USC VERDUGO HILLS HOSPITAL",10.7,50.3,29.846399999999999,20.4773,2973,27869,11,11,2947,2962,37,19,18,0,0,0,0,1066,1859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3764,0,0,0,30658,0,975,null,1877,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B434,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B434,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B434,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU434*INDEX('4. FY 2019-20'!BB:BB,MATCH(B434,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B434,'4. FY 2019-20'!B:B,0))),0)","v":1877}]
[106204019,204019,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A435,'4. FY 2019-20'!A:A,0)),\"\")","v":53300},"VALLEY CHILDREN'S HOSPITAL",74.5,50.3,29.846399999999999,20.4773,55982,75108,91,95,58318,55891,0,0,0,0,0,0,0,18155,37736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75108,0,null,37736,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B435,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B435,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B435,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU435*INDEX('4. FY 2019-20'!BB:BB,MATCH(B435,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B435,'4. FY 2019-20'!B:B,0))),0)","v":37736}]
[106190812,190812,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A436,'4. FY 2019-20'!A:A,0)),\"\")","v":50126},"VALLEY PRESBYTERIAN HOSPITAL",61.2,50.3,29.846399999999999,20.4773,45229,73871,37,17,20609,45192,5034,3933,900,201,0,0,0,14952,25206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58808,7662,7401,null,26106,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B436,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B436,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B436,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU436*INDEX('4. FY 2019-20'!BB:BB,MATCH(B436,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B436,'4. FY 2019-20'!B:B,0))),0)","v":26106}]
[106560481,560481,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A437,'4. FY 2019-20'!A:A,0)),\"\")","v":50159},"VENTURA COUNTY MEDICAL CENTER",44.8,50.3,29.846399999999999,20.4773,21613,48293,133,189,30513,21480,2039,1333,586,120,0,0,0,6185,13256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39596,5182,3515,null,13842,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B437,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B437,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B437,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU437*INDEX('4. FY 2019-20'!BB:BB,MATCH(B437,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B437,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106454012,454012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A438,'4. FY 2019-20'!A:A,0)),\"\")","v":52047},"VIBRA HOSPITAL OF NORTHERN CALIFORNIA",19.5,50.3,29.846399999999999,20.4773,3254,16683,17,18,3475,3237,0,0,0,0,0,0,0,0,3237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10929,0,0,0,27612,0,0,null,3237,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B438,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B438,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B438,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU438*INDEX('4. FY 2019-20'!BB:BB,MATCH(B438,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B438,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106344035,344035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A439,'4. FY 2019-20'!A:A,0)),\"\")","v":52033},"VIBRA HOSPITAL OF SACRAMENTO",13.5,50.3,29.846399999999999,20.4773,2330,17313,0,0,4036,2330,0,0,0,0,0,0,0,482,1848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17313,0,0,null,1848,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B439,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B439,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B439,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU439*INDEX('4. FY 2019-20'!BB:BB,MATCH(B439,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B439,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106374094,374094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A440,'4. FY 2019-20'!A:A,0)),\"\")","v":52044},"VIBRA HOSPITAL OF SAN DIEGO",29.1,50.3,29.846399999999999,20.4773,4290,14718,0,0,5445,4290,0,0,0,0,0,0,0,34,4256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14718,0,0,null,4256,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B440,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B440,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B440,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU440*INDEX('4. FY 2019-20'!BB:BB,MATCH(B440,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B440,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106361370,361370,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A441,'4. FY 2019-20'!A:A,0)),\"\")","v":50517},"VICTOR VALLEY GLOBAL MEDICAL CENTER",40.700000000000003,50.3,29.846399999999999,20.4773,10912,26788,54,53,10635,10858,519,397,122,0,0,0,0,1905,8434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23861,540,2387,null,8556,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B441,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B441,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B441,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU441*INDEX('4. FY 2019-20'!BB:BB,MATCH(B441,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B441,'4. FY 2019-20'!B:B,0))),0)","v":8556}]
[106010987,10987,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A442,'4. FY 2019-20'!A:A,0)),\"\")","v":50195},"WASHINGTON HOSPITAL - FREMONT",20.3,50.3,29.846399999999999,20.4773,11576,57082,28,23,9449,11548,187,163,24,0,0,0,0,4544,6817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53422,1788,1872,null,6841,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B442,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B442,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B442,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU442*INDEX('4. FY 2019-20'!BB:BB,MATCH(B442,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B442,'4. FY 2019-20'!B:B,0))),0)","v":0}]
[106444013,444013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A443,'4. FY 2019-20'!A:A,0)),\"\")","v":50194},"WATSONVILLE COMMUNITY HOSPITAL",57.1,50.3,29.846399999999999,20.4773,9674,16940,6,5,7654,9668,1788,1093,695,0,0,0,0,2895,4985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13926,949,2065,null,5680,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B443,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B443,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B443,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU443*INDEX('4. FY 2019-20'!BB:BB,MATCH(B443,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B443,'4. FY 2019-20'!B:B,0))),0)","v":5680}]
[106301379,301379,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A444,'4. FY 2019-20'!A:A,0)),\"\")","v":50426},"WEST ANAHEIM MEDICAL CENTER",21.1,50.3,29.846399999999999,20.4773,7341,34869,46,50,7906,7295,0,0,0,0,0,0,0,2015,5280,0,0,0,0,0,0,2087,0,0,0,0,0,0,0,0,0,0,0,0,34869,2087,0,null,5280,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B444,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B444,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B444,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU444*INDEX('4. FY 2019-20'!BB:BB,MATCH(B444,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B444,'4. FY 2019-20'!B:B,0))),0)","v":5280}]
[106190857,190857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A445,'4. FY 2019-20'!A:A,0)),\"\")","v":50096},"WEST COVINA MEDICAL CENTER",15.6,50.3,29.846399999999999,20.4773,334,2138,0,0,163,334,0,0,0,0,0,0,0,54,280,0,0,0,0,0,9778,0,0,0,0,0,0,0,0,0,0,0,0,0,11916,0,0,null,280,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B445,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B445,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B445,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU445*INDEX('4. FY 2019-20'!BB:BB,MATCH(B445,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B445,'4. FY 2019-20'!B:B,0))),0)","v":280}]
[106190859,190859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A446,'4. FY 2019-20'!A:A,0)),\"\")","v":50481},"WEST HILLS HOSPITAL AND MEDICAL CENTER",16.2,50.3,29.846399999999999,20.4773,7189,44306,69,70,7235,7120,222,160,62,0,0,0,0,2826,4072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41712,855,1739,null,4134,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B446,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B446,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B446,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU446*INDEX('4. FY 2019-20'!BB:BB,MATCH(B446,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B446,'4. FY 2019-20'!B:B,0))),0)","v":4134}]
[106190883,190883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A447,'4. FY 2019-20'!A:A,0)),\"\")","v":50735},"WHITTIER HOSPITAL MEDICAL CENTER",41.4,50.3,29.846399999999999,20.4773,14669,35444,14,15,15816,14655,1969,1391,578,0,0,0,0,3804,8882,0,0,0,0,0,0,0,0,0,0,0,0,0,7829,0,0,0,0,0,37449,0,5824,null,9460,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B447,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B447,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B447,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU447*INDEX('4. FY 2019-20'!BB:BB,MATCH(B447,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B447,'4. FY 2019-20'!B:B,0))),0)","v":9460}]
[106571086,571086,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A448,'4. FY 2019-20'!A:A,0)),\"\")","v":50127},"WOODLAND MEMORIAL HOSPITAL",21.9,50.3,29.846399999999999,20.4773,4849,22140,31,59,9115,4818,390,145,94,0,0,151,145,473,929,0,3026,2454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21488,0,652,null,3622,578,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B448,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B448,'4. FY 2019-20'!B:B,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B448,'4. FY 2019-20'!B:B,0))=\"YES\"),0,AU448*INDEX('4. FY 2019-20'!BB:BB,MATCH(B448,'4. FY 2019-20'!B:B,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B448,'4. FY 2019-20'!B:B,0))),0)","v":3622}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U5:U448)","v":40317},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV5:AV448)","v":96221.386927040003},{"$f":"SUM(AW5:AW448)","v":2502131.6130035198}]

{"sheet":"16. CY2016 FFS MC CARVE OUT","index":22,"n_rows":387,"n_cols":7,"rows_kept":387,"cut":false,"hidden":false,"merged":[]}
["Source: Inpatient Days from Provider Claims Data (warehouse/CAMMIS)."]
["Last updated ","2019-04-05"]
["Retrieval date","2019-04-05"]
["Managed care identified with a plan_cd > 000"]
[]
["OSHPD ID","OSHPD ID SHORT","MEDICARE ID","HOSPITAL","TOTAL DAYS","FFS DAYS NOT ENROLLED IN HP","HP MANAGED CARE CARVE OUT DAYS"]
[106010735,{"$f":"A7-106000000","v":10735},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A7,'[8]4. FY 2019-20'!A:A,0)),0)","v":50211},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A7,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ALAMEDA HOSPITAL"},1194,1194]
[106010739,{"$f":"A8-106000000","v":10739},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A8,'[8]4. FY 2019-20'!A:A,0)),0)","v":50305},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A8,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS"},17312,14185,3127]
[106010776,10776,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A9,'[8]4. FY 2019-20'!A:A,0)),0)","v":53301},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A9,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND"},24741,10221,14520]
[106010811,10811,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A10,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A10,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},19946,19591,355]
[106010856,10856,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A11,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A11,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},3120,1551,1569]
[106010858,10858,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A12,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A12,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},126,126]
[106010887,10887,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A13,'[8]4. FY 2019-20'!A:A,0)),0)","v":52034},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A13,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA"},2075,1983,92]
[106010937,10937,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A14,'[8]4. FY 2019-20'!A:A,0)),0)","v":50043},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A14,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE"},690,690]
[106010967,10967,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A15,'[8]4. FY 2019-20'!A:A,0)),0)","v":50002},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A15,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. ROSE HOSPITAL"},4771,4771]
[106010983,10983,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A16,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A16,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},2191,2190,1]
[106010987,10987,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A17,'[8]4. FY 2019-20'!A:A,0)),0)","v":50195},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A17,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"WASHINGTON HOSPITAL - FREMONT"},4899,4808,91]
[106013626,13626,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A18,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A18,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},7189,4597,2592]
[106014034,14034,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A19,'[8]4. FY 2019-20'!A:A,0)),0)","v":54110},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A19,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"FREMONT HOSPITAL"},4992,1110,3882]
[106014233,14233,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A20,'[8]4. FY 2019-20'!A:A,0)),0)","v":50488},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A20,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"EDEN MEDICAL CENTER"},4471,4425,46]
[106014337,14337,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A21,'[8]4. FY 2019-20'!A:A,0)),0)","v":50777},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A21,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN LEANDRO"},400,265,135]
[106034002,34002,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A22,'[8]4. FY 2019-20'!A:A,0)),0)","v":50014},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A22,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER AMADOR HOSPITAL"},392,392]
[106040802,40802,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A23,'[8]4. FY 2019-20'!A:A,0)),0)","v":51311},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A23,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ORCHARD HOSPITAL"},83,83]
[106040875,40875,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A24,'[8]4. FY 2019-20'!A:A,0)),0)","v":50225},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A24,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH FEATHER RIVER"},1036,1021,15]
[106040937,40937,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A25,'[8]4. FY 2019-20'!A:A,0)),0)","v":50030},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A25,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"OROVILLE HOSPITAL"},2834,2760,74]
[106040962,40962,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A26,'[8]4. FY 2019-20'!A:A,0)),0)","v":50039},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A26,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS"},5574,5359,215]
[106050932,50932,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A27,'[8]4. FY 2019-20'!A:A,0)),0)","v":51332},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A27,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MARK TWAIN MEDICAL CENTER"},107,107]
[106060870,60870,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A28,'[8]4. FY 2019-20'!A:A,0)),0)","v":50434},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A28,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"COLUSA REGIONAL MEDICAL CENTER"},39,39]
[106070924,70924,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A29,'[8]4. FY 2019-20'!A:A,0)),0)","v":50276},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A29,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CONTRA COSTA REGIONAL MEDICAL CENTER"},10523,10530,-7]
[106070934,70934,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A30,'[8]4. FY 2019-20'!A:A,0)),0)","v":50523},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A30,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER DELTA MEDICAL CENTER"},3357,3356,1]
[106070988,70988,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A31,'[8]4. FY 2019-20'!A:A,0)),0)","v":50180},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A31,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - WALNUT CREEK"},6927,5365,1562]
[106070990,70990,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A32,'[8]4. FY 2019-20'!A:A,0)),0)","v":50072},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A32,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WALNUT CREEK"},1183,1006,177]
[106071018,71018,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A33,'[8]4. FY 2019-20'!A:A,0)),0)","v":50496},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A33,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS"},3164,3125,39]
[106074017,74017,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A34,'[8]4. FY 2019-20'!A:A,0)),0)","v":50689},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A34,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SAN RAMON REGIONAL MEDICAL CENTER"},341,341]
[106074039,74039,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A35,'[8]4. FY 2019-20'!A:A,0)),0)","v":54131},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A35,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN MUIR BEHAVIORAL HEALTH CENTER"},4461,1090,3371]
[106074097,74097,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A36,'[8]4. FY 2019-20'!A:A,0)),0)","v":50760},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A36,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ANTIOCH"},266,265,1]
[106084001,84001,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A37,'[8]4. FY 2019-20'!A:A,0)),0)","v":50417},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A37,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER COAST HOSPITAL"},207,207]
[106090793,90793,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A38,'[8]4. FY 2019-20'!A:A,0)),0)","v":50352},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A38,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"BARTON MEMORIAL HOSPITAL"},1003,992,11]
[106090933,90933,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A39,'[8]4. FY 2019-20'!A:A,0)),0)","v":50254},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A39,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MARSHALL MEDICAL CENTER"},1326,1307,19]
[106100005,100005,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A40,'[8]4. FY 2019-20'!A:A,0)),0)","v":50492},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A40,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CLOVIS COMMUNITY MEDICAL CENTER"},5371,4668,703]
[106100697,100697,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A41,'[8]4. FY 2019-20'!A:A,0)),0)","v":50397},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A41,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"COALINGA REGIONAL MEDICAL CENTER"},47,47]
[106100717,100717,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A42,'[8]4. FY 2019-20'!A:A,0)),0)","v":50060},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A42,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO"},63157,40436,22721]
[106100797,100797,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A43,'[8]4. FY 2019-20'!A:A,0)),0)","v":50192},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A43,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH REEDLEY"},1473,1470,3]
[106100899,100899,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A44,'[8]4. FY 2019-20'!A:A,0)),0)","v":50093},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A44,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. AGNES MEDICAL CENTER"},7506,7497,9]
[106104023,104023,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A45,'[8]4. FY 2019-20'!A:A,0)),0)","v":53032},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A45,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL"},319,319]
[106104047,104047,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A46,'[8]4. FY 2019-20'!A:A,0)),0)","v":50708},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A46,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"FRESNO SURGICAL HOSPITAL"},1,1]
[106104062,104062,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A47,'[8]4. FY 2019-20'!A:A,0)),0)","v":50710},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A47,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FRESNO"},347,344,3]
[106110889,110889,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A48,'[8]4. FY 2019-20'!A:A,0)),0)","v":51306},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A48,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"GLENN MEDICAL CENTER"},21,21]
[106121002,121002,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A49,'[8]4. FY 2019-20'!A:A,0)),0)","v":50028},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A49,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MAD RIVER COMMUNITY HOSPITAL"},683,674,9]
[106121031,121031,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A50,'[8]4. FY 2019-20'!A:A,0)),0)","v":51309},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A50,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"JEROLD PHELPS COMMUNITY HOSPITAL"},3,3]
[106121051,121051,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A51,'[8]4. FY 2019-20'!A:A,0)),0)","v":51318},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A51,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"REDWOOD MEMORIAL HOSPITAL"},300,288,12]
[106121080,121080,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A52,'[8]4. FY 2019-20'!A:A,0)),0)","v":50006},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A52,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - EUREKA"},1776,1732,44]
[106130699,130699,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A53,'[8]4. FY 2019-20'!A:A,0)),0)","v":50045},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A53,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"EL CENTRO REGIONAL MEDICAL CENTER"},2570,2563,7]
[106130760,130760,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A54,'[8]4. FY 2019-20'!A:A,0)),0)","v":50342},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A54,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PIONEERS MEMORIAL HEALTHCARE DISTRICT"},2672,2605,67]
[106141273,141273,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A55,'[8]4. FY 2019-20'!A:A,0)),0)","v":51324},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A55,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHERN INYO HOSPITAL"},296,296]
[106150706,150706,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A56,'[8]4. FY 2019-20'!A:A,0)),0)","v":50608},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A56,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"DELANO REGIONAL MEDICAL CENTER"},2243,2230,13]
[106150722,150722,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A57,'[8]4. FY 2019-20'!A:A,0)),0)","v":50036},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A57,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD MEMORIAL HOSPITAL"},12823,7012,5811]
[106150737,150737,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A58,'[8]4. FY 2019-20'!A:A,0)),0)","v":51314},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A58,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KERN VALLEY HOSPITAL DISTRICT"},73,73]
[106150761,150761,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A59,'[8]4. FY 2019-20'!A:A,0)),0)","v":50295},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A59,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY HOSPITAL - BAKERSFIELD"},4054,3687,367]
[106150775,150775,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A60,'[8]4. FY 2019-20'!A:A,0)),0)","v":50257},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A60,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - BAKERSFIELD"},3084,1213,1871]
[106150782,150782,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A61,'[8]4. FY 2019-20'!A:A,0)),0)","v":51333},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A61,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"RIDGECREST REGIONAL HOSPITAL"},1611,1607,4]
[106150788,150788,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A62,'[8]4. FY 2019-20'!A:A,0)),0)","v":50455},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A62,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH BAKERSFIELD"},6390,6012,378]
[106154022,154022,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A63,'[8]4. FY 2019-20'!A:A,0)),0)","v":53031},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A63,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL"},829,829]
[106154044,154044,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A64,'[8]4. FY 2019-20'!A:A,0)),0)","v":54155},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A64,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL"},876,-165,1041]
[106154101,154101,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A65,'[8]4. FY 2019-20'!A:A,0)),0)","v":50724},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A65,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"BAKERSFIELD HEART HOSPITAL"},286,286]
[106164029,164029,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A66,'[8]4. FY 2019-20'!A:A,0)),0)","v":50121},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A66,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH HANFORD"},5334,5322,12]
[106171049,171049,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A67,'[8]4. FY 2019-20'!A:A,0)),0)","v":51317},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A67,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH CLEARLAKE"},243,241,2]
[106171395,171395,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A68,'[8]4. FY 2019-20'!A:A,0)),0)","v":51329},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A68,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER LAKESIDE HOSPITAL"},328,328]
[106184008,184008,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A69,'[8]4. FY 2019-20'!A:A,0)),0)","v":51320},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A69,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"BANNER LASSEN MEDICAL CENTER"},128,126,2]
[106190017,190017,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A70,'[8]4. FY 2019-20'!A:A,0)),0)","v":50281},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A70,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ALHAMBRA HOSPITAL MEDICAL CENTER"},1156,1156]
[106190020,190020,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A71,'[8]4. FY 2019-20'!A:A,0)),0)","v":54032},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A71,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"BHC ALHAMBRA HOSPITAL"},7349,1760,5589]
[106190034,{"$f":"A72-106000000","v":190034},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A72,'[8]4. FY 2019-20'!A:A,0)),0)","v":50056},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A72,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ANTELOPE VALLEY HOSPITAL"},16802,13317,3485]
[106190049,190049,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A73,'[8]4. FY 2019-20'!A:A,0)),0)","v":52045},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A73,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - BALDWIN PARK"},223,60,163]
[106190052,190052,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A74,'[8]4. FY 2019-20'!A:A,0)),0)","v":52031},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A74,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"BARLOW RESPIRATORY HOSPITAL"},1468,1468]
[106190053,190053,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A75,'[8]4. FY 2019-20'!A:A,0)),0)","v":50191},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A75,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - LONG BEACH"},14090,13380,710]
[106190081,190081,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A76,'[8]4. FY 2019-20'!A:A,0)),0)","v":50350},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A76,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"BEVERLY HOSPITAL"},4275,4269,6]
[106190110,190110,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A77,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A77,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},7335,2014,5321]
[106190125,190125,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A78,'[8]4. FY 2019-20'!A:A,0)),0)","v":50149},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A78,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA HOSPITAL MEDICAL CENTER"},24869,22051,2818]
[106190137,190137,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A79,'[8]4. FY 2019-20'!A:A,0)),0)","v":50782},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A79,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE"},353,329,24]
[106190148,190148,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A80,'[8]4. FY 2019-20'!A:A,0)),0)","v":50739},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A80,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CENTINELA HOSPITAL MEDICAL CENTER"},7592,6737,855]
[106190159,190159,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A81,'[8]4. FY 2019-20'!A:A,0)),0)","v":50575},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A81,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER"},1038,1036,2]
[106190163,190163,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A82,'[8]4. FY 2019-20'!A:A,0)),0)","v":54069},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A82,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA CHARTER OAK"},6103,1719,4384]
[106190170,190170,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A83,'[8]4. FY 2019-20'!A:A,0)),0)","v":53302},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A83,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF LOS ANGELES"},66801,33679,33122]
[106190176,190176,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A84,'[8]4. FY 2019-20'!A:A,0)),0)","v":50146},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A84,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL"},11753,9506,2247]
[106190184,190184,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A85,'[8]4. FY 2019-20'!A:A,0)),0)","v":54055},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A85,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE HOSPITAL"},4362,1472,2890]
[106190196,190196,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A86,'[8]4. FY 2019-20'!A:A,0)),0)","v":52050},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A86,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SOUTH BAY"},300,300]
[106190197,190197,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A87,'[8]4. FY 2019-20'!A:A,0)),0)","v":50091},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A87,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF HUNTINGTON PARK"},4152,4143,9]
[106190198,190198,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A88,'[8]4. FY 2019-20'!A:A,0)),0)","v":50663},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A88,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ANGELES COMMUNITY HOSPITAL"},12964,6604,6360]
[106190200,190200,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A89,'[8]4. FY 2019-20'!A:A,0)),0)","v":50132},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A89,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SAN GABRIEL VALLEY MEDICAL CENTER"},4905,4302,603]
[106190232,190232,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A90,'[8]4. FY 2019-20'!A:A,0)),0)","v":54053},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A90,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"DEL AMO HOSPITAL"},12305,3926,8379]
[106190240,190240,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A91,'[8]4. FY 2019-20'!A:A,0)),0)","v":50581},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A91,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LAKEWOOD REGIONAL MEDICAL CENTER"},3656,3611,45]
[106190243,190243,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A92,'[8]4. FY 2019-20'!A:A,0)),0)","v":50393},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A92,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PIH HOSPITAL - DOWNEY"},3993,3992,1]
[106190256,190256,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A93,'[8]4. FY 2019-20'!A:A,0)),0)","v":50641},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A93,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"EAST LOS ANGELES DOCTOR'S HOSPITAL"},4477,4463,14]
[106190280,190280,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A94,'[8]4. FY 2019-20'!A:A,0)),0)","v":50158},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A94,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ENCINO HOSPITAL MEDICAL CENTER"},441,434,7]
[106190298,190298,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A95,'[8]4. FY 2019-20'!A:A,0)),0)","v":50597},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A95,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"FOOTHILL PRESBYTERIAN HOSPITAL"},2076,2067,9]
[106190305,190305,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A96,'[8]4. FY 2019-20'!A:A,0)),0)","v":52032},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A96,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - LOS ANGELES"},2093,2093]
[106190307,190307,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A97,'[8]4. FY 2019-20'!A:A,0)),0)","v":50018},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A97,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFIC ALLIANCE MEDICAL CENTER"},5071,5045,26]
[106190315,190315,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A98,'[8]4. FY 2019-20'!A:A,0)),0)","v":50737},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A98,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"GARFIELD MEDICAL CENTER"},8529,7803,726]
[106190323,190323,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A99,'[8]4. FY 2019-20'!A:A,0)),0)","v":50239},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A99,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH GLENDALE"},11890,7184,4706]
[106190328,190328,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A100,'[8]4. FY 2019-20'!A:A,0)),0)","v":50205},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A100,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"GLENDORA COMMUNITY HOSPITAL"},754,668,86]
[106190352,190352,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A101,'[8]4. FY 2019-20'!A:A,0)),0)","v":50738},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A101,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"GREATER EL MONTE COMMUNITY HOSPITAL"},4012,3988,24]
[106190380,190380,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A102,'[8]4. FY 2019-20'!A:A,0)),0)","v":50135},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A102,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD"},{"$f":"20061+7335","v":27396},{"$f":"7704+2014","v":9718},{"$f":"12357+5321","v":17678}]
[106190382,190382,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A103,'[8]4. FY 2019-20'!A:A,0)),0)","v":50063},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A103,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER"},18845,17637,1208]
[106190385,190385,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A104,'[8]4. FY 2019-20'!A:A,0)),0)","v":50278},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A104,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE HOLY CROSS MEDICAL CENTER"},14706,13193,1513]
[106190392,190392,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A105,'[8]4. FY 2019-20'!A:A,0)),0)","v":50471},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A105,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - LA"},16518,16055,463]
[106190400,190400,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A106,'[8]4. FY 2019-20'!A:A,0)),0)","v":50438},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A106,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"HUNTINGTON MEMORIAL HOSPITAL"},13478,10796,2682]
[106190413,190413,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A107,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A107,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},5189,2341,2848]
[106190422,190422,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A108,'[8]4. FY 2019-20'!A:A,0)),0)","v":50351},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A108,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"TORRANCE MEMORIAL MEDICAL CENTER"},7548,7460,88]
[106190429,190429,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A109,'[8]4. FY 2019-20'!A:A,0)),0)","v":50138},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A109,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - LOS ANGELES"},3589,1885,1704]
[106190430,190430,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A110,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A110,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},3677,2020,1657]
[106190431,190431,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A111,'[8]4. FY 2019-20'!A:A,0)),0)","v":50411},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A111,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH BAY"},663,662,1]
[106190432,190432,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A112,'[8]4. FY 2019-20'!A:A,0)),0)","v":50137},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A112,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - PANORAMA CITY"},946,476,470]
[106190434,190434,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A113,'[8]4. FY 2019-20'!A:A,0)),0)","v":50561},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A113,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES"},709,680,29]
[106190449,190449,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A114,'[8]4. FY 2019-20'!A:A,0)),0)","v":52038},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A114,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - LA MIRADA"},1317,211,1106]
[106190462,190462,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A115,'[8]4. FY 2019-20'!A:A,0)),0)","v":54078},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A115,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA LAS ENCINAS HOSPITAL"},1016,291,725]
[106190468,190468,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A116,'[8]4. FY 2019-20'!A:A,0)),0)","v":52046},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A116,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PROMISE HOSPITAL ELA - ELA CAMPUS, SUBURBAN CAMPUS"},2253,1962,291]
[106190470,190470,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A117,'[8]4. FY 2019-20'!A:A,0)),0)","v":50353},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A117,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE"},8902,8378,524]
[106190475,190475,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A118,'[8]4. FY 2019-20'!A:A,0)),0)","v":50727},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A118,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL LONG BEACH"},1222,1206,16]
[106190500,190500,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A119,'[8]4. FY 2019-20'!A:A,0)),0)","v":50740},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A119,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MARINA DEL REY HOSPITAL"},854,840,14]
[106190517,190517,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A120,'[8]4. FY 2019-20'!A:A,0)),0)","v":50761},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A120,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE TARZANA MEDICAL CENTER"},5827,5233,594]
[106190521,190521,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A121,'[8]4. FY 2019-20'!A:A,0)),0)","v":50468},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A121,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL OF GARDENA"},5060,5037,23]
[106190522,190522,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A122,'[8]4. FY 2019-20'!A:A,0)),0)","v":50058},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A122,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR"},11490,7949,3541]
[106190524,190524,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A123,'[8]4. FY 2019-20'!A:A,0)),0)","v":50704},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A123,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MISSION COMMUNITY HOSPITAL - PANORAMA"},17053,4962,12091]
[106190525,190525,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A124,'[8]4. FY 2019-20'!A:A,0)),0)","v":50485},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A124,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LONG BEACH MEMORIAL MEDICAL CENTER"},15858,12488,3370]
[106190529,190529,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A125,'[8]4. FY 2019-20'!A:A,0)),0)","v":50238},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A125,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA"},5577,5517,60]
[106190534,190534,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A126,'[8]4. FY 2019-20'!A:A,0)),0)","v":50742},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A126,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"OLYMPIA MEDICAL CENTER"},2723,2715,8]
[106190541,190541,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A127,'[8]4. FY 2019-20'!A:A,0)),0)","v":52054},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A127,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MONROVIA MEMORIAL HOSPITAL"},48,48]
[106190547,190547,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A128,'[8]4. FY 2019-20'!A:A,0)),0)","v":50736},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A128,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MONTEREY PARK HOSPITAL"},3842,3785,57]
[106190555,190555,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A129,'[8]4. FY 2019-20'!A:A,0)),0)","v":50625},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A129,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CEDARS-SINAI MEDICAL CENTER"},22499,20645,1854]
[106190568,190568,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A130,'[8]4. FY 2019-20'!A:A,0)),0)","v":50116},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A130,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHRIDGE HOSPITAL MEDICAL CENTER"},8711,7706,1005]
[106190587,190587,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A131,'[8]4. FY 2019-20'!A:A,0)),0)","v":50776},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A131,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE MEDICAL CENTER"},40030,10780,{"$f":"29250*1.25611856","v":36741.467879999997}]
[106190630,190630,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A132,'[8]4. FY 2019-20'!A:A,0)),0)","v":50231},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A132,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"POMONA VALLEY HOSPITAL MEDICAL CENTER"},29553,24957,4596]
[106190631,190631,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A133,'[8]4. FY 2019-20'!A:A,0)),0)","v":50169},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A133,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PRESBYTERIAN INTERCOMMUNITY HOSPITAL"},9588,9217,371]
[106190636,190636,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A134,'[8]4. FY 2019-20'!A:A,0)),0)","v":50382},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A134,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS"},{"$f":"18706+5189","v":23895},{"$f":"16240+2341","v":18581},{"$f":"2466+2848","v":5314}]
[106190646,190646,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A135,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A135,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},398,76,322]
[106190661,{"$f":"A136-106000000","v":190661},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A136,'[8]4. FY 2019-20'!A:A,0)),0)","v":50763},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A136,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SILVER LAKE MEDICAL CENTER"},20703,6008,14695]
[106190673,190673,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A137,'[8]4. FY 2019-20'!A:A,0)),0)","v":50588},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A137,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SAN DIMAS COMMUNITY HOSPITAL"},958,958]
[106190680,190680,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A138,'[8]4. FY 2019-20'!A:A,0)),0)","v":50078},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A138,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO"},5210,3431,1779]
[106190687,190687,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A139,'[8]4. FY 2019-20'!A:A,0)),0)","v":50112},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A139,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC"},6911,5593,1318]
[106190696,190696,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A140,'[8]4. FY 2019-20'!A:A,0)),0)","v":50378},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A140,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFICA HOSPITAL OF THE VALLEY"},11364,4780,6584]
[106190708,190708,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A141,'[8]4. FY 2019-20'!A:A,0)),0)","v":50755},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A141,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SHERMAN OAKS HOSPITAL"},2161,2142,19]
[106190754,190754,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A142,'[8]4. FY 2019-20'!A:A,0)),0)","v":50104},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A142,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. FRANCIS MEDICAL CENTER"},37252,27360,9892]
[106190756,190756,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A143,'[8]4. FY 2019-20'!A:A,0)),0)","v":50290},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A143,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE ST. JOHN'S HEALTH CENTER"},1419,1402,17]
[106190758,190758,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A144,'[8]4. FY 2019-20'!A:A,0)),0)","v":50235},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A144,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PROVIDENCE ST. JOSEPH MEDICAL CENTER"},9358,8147,1211]
[106190762,190762,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A145,'[8]4. FY 2019-20'!A:A,0)),0)","v":50502},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A145,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. VINCENT MEDICAL CENTER"},2961,2849,112]
[106190766,190766,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A146,'[8]4. FY 2019-20'!A:A,0)),0)","v":50771},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A146,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"COAST PLAZA HOSPITAL"},1546,1542,4]
[106190796,190796,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A147,'[8]4. FY 2019-20'!A:A,0)),0)","v":50262},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A147,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"RONALD REAGAN UCLA MEDICAL CENTER"},29103,21471,7632]
[106190812,190812,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A148,'[8]4. FY 2019-20'!A:A,0)),0)","v":50126},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A148,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEY PRESBYTERIAN HOSPITAL"},20585,19105,1480]
[106190818,190818,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A149,'[8]4. FY 2019-20'!A:A,0)),0)","v":50124},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A149,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"USC VERDUGO HILLS HOSPITAL"},1110,1110]
[106190857,190857,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A150,'[8]4. FY 2019-20'!A:A,0)),0)","v":50096},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A150,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"WEST COVINA MEDICAL CENTER"},54,51,3]
[106190859,190859,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A151,'[8]4. FY 2019-20'!A:A,0)),0)","v":50481},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A151,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"WEST HILLS HOSPITAL AND MEDICAL CENTER"},3176,3033,143]
[106190878,190878,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A152,'[8]4. FY 2019-20'!A:A,0)),0)","v":50103},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A152,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH WHITE MEMORIAL"},26046,19573,6473]
[106190883,190883,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A153,'[8]4. FY 2019-20'!A:A,0)),0)","v":50735},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A153,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"WHITTIER HOSPITAL MEDICAL CENTER"},5230,5224,6]
[106190930,190930,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A154,'[8]4. FY 2019-20'!A:A,0)),0)","v":54009},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A154,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA"},2677,591,2086]
[106190949,190949,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A155,'[8]4. FY 2019-20'!A:A,0)),0)","v":50624},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A155,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"HENRY MAYO NEWHALL HOSPITAL"},5528,4305,1223]
[106191216,191216,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A156,'[8]4. FY 2019-20'!A:A,0)),0)","v":50660},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A156,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"USC KENNETH NORRIS JR. CANCER HOSPITAL"},2413,2375,38]
[106191227,191227,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A157,'[8]4. FY 2019-20'!A:A,0)),0)","v":50376},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A157,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/HARBOR - UCLA MEDICAL CENTER"},32430,30158,2272]
[106191228,191228,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A158,'[8]4. FY 2019-20'!A:A,0)),0)","v":50373},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A158,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/USC MEDICAL CENTER"},69430,65513,3917]
[106191230,191230,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A159,'[8]4. FY 2019-20'!A:A,0)),0)","v":50779},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A159,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL"},7000,6966,34]
[106191231,191231,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A160,'[8]4. FY 2019-20'!A:A,0)),0)","v":50040},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A160,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/OLIVE VIEW - UCLA MEDICAL CENTER"},22778,22370,408]
[106191306,191306,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A161,'[8]4. FY 2019-20'!A:A,0)),0)","v":50717},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A161,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER"},16293,15742,551]
[106191450,191450,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A162,'[8]4. FY 2019-20'!A:A,0)),0)","v":50677},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A162,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS"},462,395,67]
[106194219,194219,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A163,'[8]4. FY 2019-20'!A:A,0)),0)","v":50696},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A163,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KECK HOSPITAL OF USC"},7194,6871,323]
[106196035,196035,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A164,'[8]4. FY 2019-20'!A:A,0)),0)","v":50723},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A164,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - BALDWIN PARK"},600,591,9]
[106196168,196168,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A165,'[8]4. FY 2019-20'!A:A,0)),0)","v":53309},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A165,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"EARL AND LORRAINE MILLER CHILDRENS HOSP"},37805,21928,15877]
[106196405,196405,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A166,'[8]4. FY 2019-20'!A:A,0)),0)","v":50204},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A166,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PALMDALE REGIONAL MEDICAL CENTER"},2686,2627,59]
[106201281,201281,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A167,'[8]4. FY 2019-20'!A:A,0)),0)","v":50568},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A167,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MADERA COMMUNITY HOSPITAL"},3225,3215,10]
[106204019,204019,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A168,'[8]4. FY 2019-20'!A:A,0)),0)","v":53300},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A168,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"VALLEY CHILDREN'S HOSPITAL"},46298,18555,27743]
[106210992,210992,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A169,'[8]4. FY 2019-20'!A:A,0)),0)","v":50510},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A169,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN RAFAEL"},33,33]
[106210993,210993,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A170,'[8]4. FY 2019-20'!A:A,0)),0)","v":52043},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A170,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KENTFIELD HOSPITAL"},297,277,20]
[106211006,211006,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A171,'[8]4. FY 2019-20'!A:A,0)),0)","v":50360},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A171,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MARIN GENERAL HOSPITAL"},7031,4346,2685]
[106214034,214034,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A172,'[8]4. FY 2019-20'!A:A,0)),0)","v":50131},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A172,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"NOVATO COMMUNITY HOSPITAL"},307,297,10]
[106220733,220733,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A173,'[8]4. FY 2019-20'!A:A,0)),0)","v":51304},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A173,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN C. FREMONT HEALTHCARE DISTRICT"},13,13]
[106230949,230949,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A174,'[8]4. FY 2019-20'!A:A,0)),0)","v":51310},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A174,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH HOWARD MEMORIAL"},179,170,9]
[106231013,231013,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A175,'[8]4. FY 2019-20'!A:A,0)),0)","v":51325},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A175,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MENDOCINO COAST DISTRICT HOSPITAL"},216,216]
[106231396,231396,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A176,'[8]4. FY 2019-20'!A:A,0)),0)","v":50301},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A176,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH UKIAH VALLEY"},986,963,23]
[106234038,234038,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A177,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A177,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},17754,12632,5122]
[106240924,240924,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A178,'[8]4. FY 2019-20'!A:A,0)),0)","v":50528},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A178,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL LOS BANOS"},745,745]
[106240942,240942,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A179,'[8]4. FY 2019-20'!A:A,0)),0)","v":50444},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A179,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER - MERCED"},3685,3603,82]
[106250956,250956,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A180,'[8]4. FY 2019-20'!A:A,0)),0)","v":50430},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A180,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MODOC MEDICAL CENTER"},1,1]
[106260011,260011,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A181,'[8]4. FY 2019-20'!A:A,0)),0)","v":51303},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A181,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MAMMOTH HOSPITAL"},238,233,5]
[106270744,270744,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A182,'[8]4. FY 2019-20'!A:A,0)),0)","v":50145},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A182,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA"},3884,2238,1646]
[106270777,270777,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A183,'[8]4. FY 2019-20'!A:A,0)),0)","v":50189},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A183,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"GEORGE L. MEE MEMORIAL HOSPITAL"},1136,1126,10]
[106270875,270875,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A184,'[8]4. FY 2019-20'!A:A,0)),0)","v":50334},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A184,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SALINAS VALLEY MEMORIAL HOSPITAL"},4027,3619,408]
[106274043,274043,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A185,'[8]4. FY 2019-20'!A:A,0)),0)","v":50248},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A185,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"NATIVIDAD MEDICAL CENTER"},10845,10273,572]
[106281047,281047,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A186,'[8]4. FY 2019-20'!A:A,0)),0)","v":50009},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A186,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"QUEEN OF THE VALLEY HOSPITAL"},2692,2690,2]
[106281078,281078,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A187,'[8]4. FY 2019-20'!A:A,0)),0)","v":50013},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A187,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH ST. HELENA"},4205,1105,3100]
[106291023,291023,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A188,'[8]4. FY 2019-20'!A:A,0)),0)","v":50150},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A188,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA NEVADA MEMORIAL HOSPITAL"},1198,1190,8]
[106291053,291053,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A189,'[8]4. FY 2019-20'!A:A,0)),0)","v":51328},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A189,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"TAHOE FOREST HOSPITAL"},607,605,2]
[106300032,300032,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A190,'[8]4. FY 2019-20'!A:A,0)),0)","v":53304},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A190,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL OF ORANGE COUNTY"},33253,13110,20143]
[106300225,300225,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A191,'[8]4. FY 2019-20'!A:A,0)),0)","v":50678},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A191,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ORANGE COAST MEMORIAL MEDICAL CENTER"},1514,1514]
[106301098,301098,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A192,'[8]4. FY 2019-20'!A:A,0)),0)","v":50226},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A192,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"AHMC ANAHEIM REGIONAL MEDICAL CENTER"},6557,5710,847]
[106301127,301127,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A193,'[8]4. FY 2019-20'!A:A,0)),0)","v":52039},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A193,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - BREA"},782,782]
[106301132,301132,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A194,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A194,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},2145,1061,1084]
[106301140,301140,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A195,'[8]4. FY 2019-20'!A:A,0)),0)","v":50745},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A195,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CHAPMAN GLOBAL MEDICAL CENTER"},280,280]
[106301155,301155,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A196,'[8]4. FY 2019-20'!A:A,0)),0)","v":50543},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A196,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"COLLEGE HOSPITAL COSTA MESA"},33956,6697,27259]
[106301175,301175,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A197,'[8]4. FY 2019-20'!A:A,0)),0)","v":50570},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A197,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID"},9809,8020,1789]
[106301188,301188,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A198,'[8]4. FY 2019-20'!A:A,0)),0)","v":50744},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A198,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ANAHEIM GLOBAL MEDICAL CENTER"},20241,4525,15716]
[106301205,301205,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A199,'[8]4. FY 2019-20'!A:A,0)),0)","v":50224},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A199,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"HOAG MEMORIAL HOSPITAL PRESBYTERIAN"},4830,4655,175]
[106301209,{"$f":"A200-106000000","v":301209},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A200,'[8]4. FY 2019-20'!A:A,0)),0)","v":50526},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A200,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"HUNTINGTON BEACH HOSPITAL"},784,784]
[106301234,301234,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A201,'[8]4. FY 2019-20'!A:A,0)),0)","v":50580},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A201,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LA PALMA INTERCOMMUNITY HOSPITAL"},1480,1480]
[106301248,301248,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A202,'[8]4. FY 2019-20'!A:A,0)),0)","v":50551},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A202,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ALAMITOS MEDICAL CENTER"},2054,2019,35]
[106301258,301258,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A203,'[8]4. FY 2019-20'!A:A,0)),0)","v":50747},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A203,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTH COAST GLOBAL MEDICAL CENTER"},4732,4732]
[106301262,301262,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A204,'[8]4. FY 2019-20'!A:A,0)),0)","v":50567},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A204,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MISSION HOSPITAL REGIONAL MEDICAL CENTER"},6099,5931,168]
[106301279,301279,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A205,'[8]4. FY 2019-20'!A:A,0)),0)","v":50348},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A205,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER"},30927,19782,11145]
[106301283,301283,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A206,'[8]4. FY 2019-20'!A:A,0)),0)","v":50230},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A206,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"GARDEN GROVE HOSPITAL AND MEDICAL CENTER"},3364,3364]
[106301297,301297,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A207,'[8]4. FY 2019-20'!A:A,0)),0)","v":50589},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A207,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PLACENTIA LINDA HOSPITAL"},424,424]
[106301317,301317,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A208,'[8]4. FY 2019-20'!A:A,0)),0)","v":50603},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A208,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SADDLEBACK MEMORIAL MEDICAL CENTER"},1387,1384,3]
[106301340,301340,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A209,'[8]4. FY 2019-20'!A:A,0)),0)","v":50069},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A209,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH HOSPITAL - ORANGE"},8343,8125,218]
[106301342,301342,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A210,'[8]4. FY 2019-20'!A:A,0)),0)","v":50168},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A210,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JUDE MEDICAL CENTER"},4050,3999,51]
[106301357,301357,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A211,'[8]4. FY 2019-20'!A:A,0)),0)","v":50780},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A211,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"FOOTHILL REGIONAL MEDICAL CENTER"},28,28]
[106301379,301379,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A212,'[8]4. FY 2019-20'!A:A,0)),0)","v":50426},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A212,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"WEST ANAHEIM MEDICAL CENTER"},2024,2024]
[106301380,301380,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A213,'[8]4. FY 2019-20'!A:A,0)),0)","v":52035},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A213,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - WESTMINSTER"},594,341,253]
[106301566,301566,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A214,'[8]4. FY 2019-20'!A:A,0)),0)","v":50746},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A214,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ORANGE COUNTY GLOBAL MEDICAL CENTER"},10099,9638,461]
[106304113,304113,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A215,'[8]4. FY 2019-20'!A:A,0)),0)","v":53306},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A215,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CHILDREN'S HOSPITAL AT MISSION"},1892,1335,557]
[106304159,304159,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A216,'[8]4. FY 2019-20'!A:A,0)),0)","v":53308},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A216,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE"},322,21,301]
[106304460,304460,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A217,'[8]4. FY 2019-20'!A:A,0)),0)","v":50769},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A217,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"HOAG ORTHOPEDIC INSTITUTE"},34,34]
[106310791,310791,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A218,'[8]4. FY 2019-20'!A:A,0)),0)","v":50498},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A218,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER AUBURN FAITH HOSPITAL"},662,662]
[106311000,311000,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A219,'[8]4. FY 2019-20'!A:A,0)),0)","v":50309},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A219,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER ROSEVILLE MEDICAL CENTER"},9141,8665,476]
[106314024,314024,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A220,'[8]4. FY 2019-20'!A:A,0)),0)","v":50772},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A220,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - ROSEVILLE"},4460,2245,2215]
[106320859,320859,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A221,'[8]4. FY 2019-20'!A:A,0)),0)","v":51300},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A221,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"EASTERN PLUMAS HEALTH CARE"},14,14]
[106320986,320986,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A222,'[8]4. FY 2019-20'!A:A,0)),0)","v":51326},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A222,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PLUMAS DISTRICT HOSPITAL"},58,58]
[106321016,321016,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A223,'[8]4. FY 2019-20'!A:A,0)),0)","v":51327},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A223,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SENECA HEALTHCARE DISTRICT"},10,10]
[106331152,331152,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A224,'[8]4. FY 2019-20'!A:A,0)),0)","v":50329},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A224,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CORONA REGIONAL MEDICAL CENTER - MAIN"},5698,3578,2120]
[106331164,331164,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A225,'[8]4. FY 2019-20'!A:A,0)),0)","v":50243},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A225,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"DESERT REGIONAL MEDICAL CENTER"},18793,16660,2133]
[106331168,331168,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A226,'[8]4. FY 2019-20'!A:A,0)),0)","v":50573},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A226,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"EISENHOWER MEDICAL CENTER"},4089,4076,13]
[106331194,331194,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A227,'[8]4. FY 2019-20'!A:A,0)),0)","v":50390},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A227,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"HEMET VALLEY MEDICAL CENTER"},2752,2752,0]
[106331216,331216,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A228,'[8]4. FY 2019-20'!A:A,0)),0)","v":50534},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A228,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"JOHN F. KENNEDY MEMORIAL HOSPITAL"},4552,4550,2]
[106331226,331226,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A229,'[8]4. FY 2019-20'!A:A,0)),0)","v":54130},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A229,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PACIFIC GROVE HOSPITAL"},78,16,62]
[106331288,331288,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A230,'[8]4. FY 2019-20'!A:A,0)),0)","v":50423},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A230,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PALO VERDE HOSPITAL"},926,926]
[106331293,331293,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A231,'[8]4. FY 2019-20'!A:A,0)),0)","v":50102},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A231,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PARKVIEW COMMUNITY HOSPITAL"},7484,6766,718]
[106331312,331312,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A232,'[8]4. FY 2019-20'!A:A,0)),0)","v":50022},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A232,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"RIVERSIDE COMMUNITY HOSPITAL"},18217,16363,1854]
[106331326,331326,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A233,'[8]4. FY 2019-20'!A:A,0)),0)","v":50054},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A233,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SAN GORGONIO MEMORIAL HOSPITAL"},1155,1153,2]
[106332172,332172,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A234,'[8]4. FY 2019-20'!A:A,0)),0)","v":52052},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A234,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - RIVERSIDE"},1574,1546,28]
[106334018,334018,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A235,'[8]4. FY 2019-20'!A:A,0)),0)","v":50684},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A235,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MENIFEE VALLEY MEDICAL CENTER"},682,682]
[106334025,334025,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A236,'[8]4. FY 2019-20'!A:A,0)),0)","v":50686},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A236,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - RIVERSIDE"},1022,226,796]
[106334048,334048,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A237,'[8]4. FY 2019-20'!A:A,0)),0)","v":50765},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A237,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MORENO VALLEY"},135,133,2]
[106334068,334068,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A238,'[8]4. FY 2019-20'!A:A,0)),0)","v":50701},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A238,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA"},5014,5012,2]
[106334487,334487,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A239,'[8]4. FY 2019-20'!A:A,0)),0)","v":50292},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A239,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"RIVERSIDE UNIVERSITY HEALTH SYSTEM MEDICAL CENTER"},19353,16952,2401]
[106334564,334564,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A240,'[8]4. FY 2019-20'!A:A,0)),0)","v":50775},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A240,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"TEMECULA VALLEY HOSPITAL"},1478,1472,6]
[106334589,334589,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A241,'[8]4. FY 2019-20'!A:A,0)),0)","v":50770},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A241,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA"},1650,1650,0]
[106340913,340913,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A242,'[8]4. FY 2019-20'!A:A,0)),0)","v":50425},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A242,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SACRAMENTO"},1303,1240,63]
[106340947,340947,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A243,'[8]4. FY 2019-20'!A:A,0)),0)","v":50017},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A243,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY GENERAL HOSPITAL"},4998,4847,151]
[106340950,340950,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A244,'[8]4. FY 2019-20'!A:A,0)),0)","v":50516},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A244,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY SAN JUAN HOSPITAL"},17177,14267,2910]
[106340951,340951,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A245,'[8]4. FY 2019-20'!A:A,0)),0)","v":50590},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A245,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"METHODIST HOSPITAL - SACRAMENTO"},5988,5348,640]
[106341006,341006,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A246,'[8]4. FY 2019-20'!A:A,0)),0)","v":50599},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A246,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER"},40346,27779,12567]
[106341051,341051,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A247,'[8]4. FY 2019-20'!A:A,0)),0)","v":50108},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A247,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER MEDICAL CENTER - SACRAMENTO"},30030,22808,7222]
[106342344,342344,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A248,'[8]4. FY 2019-20'!A:A,0)),0)","v":50674},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A248,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO"},2218,2021,197]
[106342392,342392,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A249,'[8]4. FY 2019-20'!A:A,0)),0)","v":54087},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A249,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VISTA HOSPITAL"},5254,1400,3854]
[106344017,344017,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A250,'[8]4. FY 2019-20'!A:A,0)),0)","v":54096},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A250,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER CENTER FOR PSYCHIATRY"},3535,795,2740]
[106344021,344021,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A251,'[8]4. FY 2019-20'!A:A,0)),0)","v":54104},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A251,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"HERITAGE OAKS HOSPITAL"},3904,1023,2881]
[106344029,344029,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A252,'[8]4. FY 2019-20'!A:A,0)),0)","v":50414},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A252,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY HOSPITAL - FOLSOM"},1476,1457,19]
[106344035,344035,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A253,'[8]4. FY 2019-20'!A:A,0)),0)","v":52033},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A253,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"VIBRA HOSPITAL OF SACRAMENTO"},790,482,308]
[106344114,344114,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A254,'[8]4. FY 2019-20'!A:A,0)),0)","v":53311},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A254,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA"},2399,316,2083]
[106350784,350784,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A255,'[8]4. FY 2019-20'!A:A,0)),0)","v":50296},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A255,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"HAZEL HAWKINS MEMORIAL HOSPITAL"},1961,1955,6]
[106361110,361110,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A256,'[8]4. FY 2019-20'!A:A,0)),0)","v":50618},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A256,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"BEAR VALLEY COMMUNITY HOSPITAL"},118,118]
[106361144,361144,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A257,'[8]4. FY 2019-20'!A:A,0)),0)","v":50586},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A257,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CHINO VALLEY MEDICAL CENTER"},2482,2471,11]
[106361166,361166,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A258,'[8]4. FY 2019-20'!A:A,0)),0)","v":50758},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A258,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MONTCLAIR HOSPITAL MEDICAL CENTER"},1798,1798]
[106361223,361223,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A259,'[8]4. FY 2019-20'!A:A,0)),0)","v":50140},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A259,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - FONTANA"},5511,3146,2365]
[106361246,361246,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A260,'[8]4. FY 2019-20'!A:A,0)),0)","v":50327},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A260,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY MEDICAL CENTER"},17052,15638,1414]
[106361266,361266,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A261,'[8]4. FY 2019-20'!A:A,0)),0)","v":51312},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A261,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MOUNTAINS COMMUNITY HOSPITAL"},217,217]
[106361274,361274,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A262,'[8]4. FY 2019-20'!A:A,0)),0)","v":52037},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A262,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - ONTARIO"},1035,714,321]
[106361308,361308,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A263,'[8]4. FY 2019-20'!A:A,0)),0)","v":50272},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A263,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"REDLANDS COMMUNITY HOSPITAL"},4912,3733,1179]
[106361318,{"$f":"A264-106000000","v":361318},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A264,'[8]4. FY 2019-20'!A:A,0)),0)","v":50099},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A264,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SAN ANTONIO REGIONAL HOSPITAL"},3546,3438,108]
[106361323,361323,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A265,'[8]4. FY 2019-20'!A:A,0)),0)","v":50089},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A265,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY HOSPITAL OF SAN BERNARDINO"},17278,8870,8408]
[106361339,361339,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A266,'[8]4. FY 2019-20'!A:A,0)),0)","v":50129},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A266,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. BERNARDINE MEDICAL CENTER"},8216,7101,1115]
[106361343,361343,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A267,'[8]4. FY 2019-20'!A:A,0)),0)","v":50300},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A267,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY MEDICAL CENTER - APPLE VALLEY"},7050,5912,1138]
[106361370,361370,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A268,'[8]4. FY 2019-20'!A:A,0)),0)","v":50517},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A268,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"VICTOR VALLEY GLOBAL MEDICAL CENTER"},2304,2272,32]
[106361458,361458,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A269,'[8]4. FY 2019-20'!A:A,0)),0)","v":51323},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A269,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"COLORADO RIVER MEDICAL CENTER"},603,603]
[106362041,362041,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A270,'[8]4. FY 2019-20'!A:A,0)),0)","v":50279},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A270,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"HI-DESERT MEDICAL CENTER"},2850,2848,2]
[106364014,364014,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A271,'[8]4. FY 2019-20'!A:A,0)),0)","v":54093},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A271,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER"},9219,2451,6768]
[106364050,364050,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A272,'[8]4. FY 2019-20'!A:A,0)),0)","v":54111},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A272,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CANYON RIDGE HOSPITAL"},4290,916,3374]
[106364121,364121,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A273,'[8]4. FY 2019-20'!A:A,0)),0)","v":53037},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A273,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"BALLARD REHABILITATION HOSPITAL"},2435,2307,128]
[106364144,364144,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A274,'[8]4. FY 2019-20'!A:A,0)),0)","v":50709},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A274,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"DESERT VALLEY HOSPITAL"},3394,3371,23]
[106364188,364188,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A275,'[8]4. FY 2019-20'!A:A,0)),0)","v":52049},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A275,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - RANCHO"},331,126,205]
[106364231,364231,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A276,'[8]4. FY 2019-20'!A:A,0)),0)","v":50245},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A276,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ARROWHEAD REGIONAL MEDICAL CENTER"},25750,23023,2727]
[106364430,364430,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A277,'[8]4. FY 2019-20'!A:A,0)),0)","v":50298},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A277,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"BARSTOW COMMUNITY HOSPITAL"},1454,1453,1]
[106364451,364451,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A278,'[8]4. FY 2019-20'!A:A,0)),0)","v":53038},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A278,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"TOTALLY KIDS REHABILITATION HOSPITAL"},636,68,568]
[106364502,364502,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A279,'[8]4. FY 2019-20'!A:A,0)),0)","v":50778},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A279,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL"},55580,31179,24401]
[106370652,370652,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A280,'[8]4. FY 2019-20'!A:A,0)),0)","v":50757},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A280,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ALVARADO HOSPITAL"},2935,2935]
[106370673,370673,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A281,'[8]4. FY 2019-20'!A:A,0)),0)","v":53303},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A281,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"RADY CHILDREN'S HOSPITAL - SAN DIEGO"},40052,17107,22945]
[106370689,370689,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A282,'[8]4. FY 2019-20'!A:A,0)),0)","v":50234},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A282,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER"},705,705]
[106370694,370694,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A283,'[8]4. FY 2019-20'!A:A,0)),0)","v":50100},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A283,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP MEMORIAL HOSPITAL"},25391,22733,2658]
[106370714,370714,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A284,'[8]4. FY 2019-20'!A:A,0)),0)","v":50026},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A284,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP GROSSMONT HOSPITAL"},24403,17011,7392]
[106370721,370721,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A285,'[8]4. FY 2019-20'!A:A,0)),0)","v":52036},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A285,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KINDRED HOSPITAL - SAN DIEGO"},202,90,112]
[106370730,370730,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A286,'[8]4. FY 2019-20'!A:A,0)),0)","v":50515},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A286,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN DIEGO"},1887,1280,607]
[106370744,370744,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A287,'[8]4. FY 2019-20'!A:A,0)),0)","v":50077},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A287,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MERCY HOSPITAL"},31321,26330,4991]
[106370745,370745,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A288,'[8]4. FY 2019-20'!A:A,0)),0)","v":54145},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A288,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP MESA VISTA HOSPITAL"},2618,641,1977]
[106370749,370749,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A289,'[8]4. FY 2019-20'!A:A,0)),0)","v":54075},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A289,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ALVARADO PARKWAY INSTITUTE BHS"},633,153,480]
[106370755,370755,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A290,'[8]4. FY 2019-20'!A:A,0)),0)","v":50115},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A290,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PALOMAR HEALTH DOWNTOWN CAMPUS"},16276,13404,2872]
[106370759,370759,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A291,'[8]4. FY 2019-20'!A:A,0)),0)","v":50024},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A291,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PARADISE VALLEY HOSPITAL"},20158,7062,13096]
[106370771,370771,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A292,'[8]4. FY 2019-20'!A:A,0)),0)","v":50324},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A292,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA"},4019,3970,49]
[106370780,370780,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A293,'[8]4. FY 2019-20'!A:A,0)),0)","v":50128},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A293,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"TRI-CITY MEDICAL CENTER"},16547,13235,3312]
[106370782,370782,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A294,'[8]4. FY 2019-20'!A:A,0)),0)","v":50025},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A294,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER"},33881,28552,5329]
[106370787,370787,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A295,'[8]4. FY 2019-20'!A:A,0)),0)","v":52051},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A295,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PROMISE HOSPITAL OF SAN DIEGO"},282,282]
[106370875,370875,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A296,'[8]4. FY 2019-20'!A:A,0)),0)","v":50222},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A296,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SHARP CHULA VISTA MEDICAL CENTER"},10186,10095,91]
[106370977,370977,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A297,'[8]4. FY 2019-20'!A:A,0)),0)","v":50636},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A297,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"POMERADO HOSPITAL"},1955,1948,7]
[106371256,371256,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A298,'[8]4. FY 2019-20'!A:A,0)),0)","v":50424},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A298,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS GREEN HOSPITAL"},391,391]
[106371394,371394,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A299,'[8]4. FY 2019-20'!A:A,0)),0)","v":50503},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A299,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS"},2576,2575,1]
[106374024,374024,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A300,'[8]4. FY 2019-20'!A:A,0)),0)","v":54095},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A300,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA SAN DIEGO"},2109,611,1498]
[106374094,374094,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A301,'[8]4. FY 2019-20'!A:A,0)),0)","v":52044},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A301,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"VIBRA HOSPITAL OF SAN DIEGO"},34,15,19]
[106380857,380857,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A302,'[8]4. FY 2019-20'!A:A,0)),0)","v":50076},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A302,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO"},510,428,82]
[106380933,380933,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A303,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A303,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},11883,8703,3180]
[106380939,380939,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A304,'[8]4. FY 2019-20'!A:A,0)),0)","v":50228},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A304,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER"},17536,17174,362]
[106380960,380960,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A305,'[8]4. FY 2019-20'!A:A,0)),0)","v":50152},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A305,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. FRANCIS MEMORIAL HOSPITAL"},6355,3525,2830]
[106380964,380964,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A306,'[8]4. FY 2019-20'!A:A,0)),0)","v":50055},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A306,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS"},3349,3138,211]
[106380965,380965,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A307,'[8]4. FY 2019-20'!A:A,0)),0)","v":50457},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A307,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO"},2505,1307,1198]
[106381154,381154,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A308,'[8]4. FY 2019-20'!A:A,0)),0)","v":50454},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A308,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"UCSF MEDICAL CENTER"},37034,21244,15790]
[106382715,382715,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A309,'[8]4. FY 2019-20'!A:A,0)),0)","v":50407},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A309,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CHINESE HOSPITAL"},98,98]
[106390846,390846,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A310,'[8]4. FY 2019-20'!A:A,0)),0)","v":50122},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A310,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"DAMERON HOSPITAL ASSOCIATION"},2785,2637,148]
[106390923,390923,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A311,'[8]4. FY 2019-20'!A:A,0)),0)","v":50336},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A311,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH LODI MEMORIAL"},3966,3569,397]
[106391010,391010,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A312,'[8]4. FY 2019-20'!A:A,0)),0)","v":50167},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A312,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SAN JOAQUIN GENERAL HOSPITAL"},14822,13394,1428]
[106391042,391042,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A313,'[8]4. FY 2019-20'!A:A,0)),0)","v":50084},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A313,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON"},11844,9703,2141]
[106391056,391056,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A314,'[8]4. FY 2019-20'!A:A,0)),0)","v":50313},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A314,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER TRACY COMMUNITY HOSPITAL"},1315,1310,5]
[106392287,392287,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A315,'[8]4. FY 2019-20'!A:A,0)),0)","v":50118},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A315,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"DOCTORS HOSPITAL OF MANTECA"},992,992]
[106394009,394009,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A316,'[8]4. FY 2019-20'!A:A,0)),0)","v":50748},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A316,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - MANTECA"},339,336,3]
[106400480,400480,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A317,'[8]4. FY 2019-20'!A:A,0)),0)","v":50232},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A317,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO"},509,505,4]
[106400524,400524,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A318,'[8]4. FY 2019-20'!A:A,0)),0)","v":50506},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A318,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VISTA REGIONAL MEDICAL CENTER"},3404,2912,492]
[106400548,400548,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A319,'[8]4. FY 2019-20'!A:A,0)),0)","v":50633},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A319,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"TWIN CITIES COMMUNITY HOSPITAL"},1169,1163,6]
[106410782,410782,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A320,'[8]4. FY 2019-20'!A:A,0)),0)","v":50113},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A320,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SAN MATEO MEDICAL CENTER"},2204,2211,-7]
[106410804,410804,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A321,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A321,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},389,389]
[106410806,410806,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A322,'[8]4. FY 2019-20'!A:A,0)),0)","v":50070},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A322,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO"},154,154]
[106410817,410817,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A323,'[8]4. FY 2019-20'!A:A,0)),0)","v":50289},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A323,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SETON MEDICAL CENTER"},956,956]
[106410852,410852,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A324,'[8]4. FY 2019-20'!A:A,0)),0)","v":50007},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A324,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MILLS-PENINSULA MEDICAL CENTER"},5083,2336,2747]
[106410891,410891,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A325,'[8]4. FY 2019-20'!A:A,0)),0)","v":50197},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A325,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SEQUOIA HOSPITAL"},165,164,1]
[106420483,420483,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A326,'[8]4. FY 2019-20'!A:A,0)),0)","v":50357},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A326,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"GOLETA VALLEY COTTAGE HOSPITAL"},76,76]
[106420491,420491,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A327,'[8]4. FY 2019-20'!A:A,0)),0)","v":50110},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A327,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LOMPOC VALLEY MEDICAL CENTER"},296,296]
[106420493,{"$f":"A328-106000000","v":420493},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A328,'[8]4. FY 2019-20'!A:A,0)),0)","v":50107},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A328,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MARIAN MEDICAL CENTER"},12010,11658,352]
[106420514,420514,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A329,'[8]4. FY 2019-20'!A:A,0)),0)","v":50396},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A329,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA BARBARA COTTAGE HOSPITAL"},7862,7317,545]
[106420522,420522,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A330,'[8]4. FY 2019-20'!A:A,0)),0)","v":50478},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A330,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA YNEZ VALLEY COTTAGE HOSPITAL"},3,3]
[106430705,430705,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A331,'[8]4. FY 2019-20'!A:A,0)),0)","v":50125},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A331,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"REGIONAL MEDICAL CENTER OF SAN JOSE"},9146,8909,237]
[106430763,430763,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A332,'[8]4. FY 2019-20'!A:A,0)),0)","v":50308},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A332,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"EL CAMINO HOSPITAL"},3315,2928,387]
[106430779,430779,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A333,'[8]4. FY 2019-20'!A:A,0)),0)","v":50380},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A333,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"GOOD SAMARITAN HOSPITAL - SAN JOSE"},6625,4915,1710]
[106430837,430837,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A334,'[8]4. FY 2019-20'!A:A,0)),0)","v":50153},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A334,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"O'CONNOR HOSPITAL"},4917,4667,250]
[106430883,430883,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A335,'[8]4. FY 2019-20'!A:A,0)),0)","v":50038},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A335,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA CLARA VALLEY MEDICAL CENTER"},29970,27211,2759]
[106430905,430905,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A336,'[8]4. FY 2019-20'!A:A,0)),0)","v":50441},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A336,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"STANFORD UNIVERSITY HOSPITAL"},12348,9823,2525]
[106431506,431506,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A337,'[8]4. FY 2019-20'!A:A,0)),0)","v":50604},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A337,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SAN JOSE"},392,388,4]
[106434040,434040,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A338,'[8]4. FY 2019-20'!A:A,0)),0)","v":53305},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A338,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD"},30523,15229,15294]
[106434138,434138,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A339,'[8]4. FY 2019-20'!A:A,0)),0)","v":50688},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A339,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. LOUISE REGIONAL HOSPITAL"},1138,1137,1]
[106434153,434153,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A340,'[8]4. FY 2019-20'!A:A,0)),0)","v":50071},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A340,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA CLARA"},1716,733,983]
[106440755,440755,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A341,'[8]4. FY 2019-20'!A:A,0)),0)","v":50242},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A341,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"DOMINICAN HOSPITAL"},3752,3629,123]
[106444012,444012,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A342,'[8]4. FY 2019-20'!A:A,0)),0)","v":50714},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A342,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ"},391,383,8]
[106444013,444013,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A343,'[8]4. FY 2019-20'!A:A,0)),0)","v":50194},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A343,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"WATSONVILLE COMMUNITY HOSPITAL"},4274,4041,233]
[106444029,444029,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A344,'[8]4. FY 2019-20'!A:A,0)),0)","v":54152},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A344,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"TELECARE SANTA CRUZ - PHF"},1425,229,1196]
[106450936,450936,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A345,'[8]4. FY 2019-20'!A:A,0)),0)","v":51305},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A345,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MAYERS MEMORIAL HOSPITAL"},39,39]
[106450940,450940,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A346,'[8]4. FY 2019-20'!A:A,0)),0)","v":50764},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A346,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SHASTA REGIONAL MEDICAL CENTER"},882,882]
[106450949,450949,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A347,'[8]4. FY 2019-20'!A:A,0)),0)","v":50280},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A347,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER - REDDING"},4163,3382,781]
[106454013,454013,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A348,'[8]4. FY 2019-20'!A:A,0)),0)","v":50697},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A348,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PATIENTS' HOSPITAL OF REDDING"},1,1]
[106470871,470871,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A349,'[8]4. FY 2019-20'!A:A,0)),0)","v":51319},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A349,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MERCY MEDICAL CENTER MT. SHASTA"},92,84,8]
[106474007,474007,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A350,'[8]4. FY 2019-20'!A:A,0)),0)","v":51316},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A350,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"FAIRCHILD MEDICAL CENTER"},167,146,21]
[106480989,480989,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A351,'[8]4. FY 2019-20'!A:A,0)),0)","v":50073},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A351,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO"},650,647,3]
[106481015,481015,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A352,'[8]4. FY 2019-20'!A:A,0)),0)","v":54074},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A352,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH VALLEJO"},3973,811,3162]
[106481094,481094,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A353,'[8]4. FY 2019-20'!A:A,0)),0)","v":50101},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A353,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SOLANO MEDICAL CENTER"},1378,1378]
[106481357,481357,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A354,'[8]4. FY 2019-20'!A:A,0)),0)","v":50367},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A354,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"NORTHBAY MEDICAL CENTER"},5456,5318,138]
[106484044,484044,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A355,'[8]4. FY 2019-20'!A:A,0)),0)","v":50767},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A355,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - VACAVILLE"},265,263,2]
[106490919,490919,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A356,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A356,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":""},4749,4564,185]
[106490964,490964,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A357,'[8]4. FY 2019-20'!A:A,0)),0)","v":51321},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A357,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"HEALDSBURG DISTRICT HOSPITAL"},145,145]
[106491001,491001,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A358,'[8]4. FY 2019-20'!A:A,0)),0)","v":50136},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A358,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"PETALUMA VALLEY HOSPITAL"},1061,1059,2]
[106491064,491064,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A359,'[8]4. FY 2019-20'!A:A,0)),0)","v":50174},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A359,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SANTA ROSA MEMORIAL HOSPITAL"},5844,5458,386]
[106491076,491076,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A360,'[8]4. FY 2019-20'!A:A,0)),0)","v":50090},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A360,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SONOMA VALLEY HOSPITAL"},426,423,3]
[106491338,491338,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A361,'[8]4. FY 2019-20'!A:A,0)),0)","v":50385},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A361,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SONOMA WEST MEDICAL CENTER"},9,9]
[106494019,494019,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A362,'[8]4. FY 2019-20'!A:A,0)),0)","v":50690},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A362,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAISER FOUNDATION HOSPITAL - SANTA ROSA"},436,413,23]
[106494048,494048,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A363,'[8]4. FY 2019-20'!A:A,0)),0)","v":54151},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A363,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA"},5148,947,4201]
[106494106,494106,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A364,'[8]4. FY 2019-20'!A:A,0)),0)","v":50291},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A364,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SANTA ROSA REGIONAL HOSPITAL"},4020,679,3341]
[106500852,500852,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A365,'[8]4. FY 2019-20'!A:A,0)),0)","v":50464},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A365,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"DOCTORS MEDICAL CENTER - MODESTO"},17521,15667,{"$f":"1854+6989","v":8843}]
[106500867,500867,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A366,'[8]4. FY 2019-20'!A:A,0)),0)","v":50179},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A366,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"EMANUEL MEDICAL CENTER"},4134,4056,78]
[106500939,500939,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A367,'[8]4. FY 2019-20'!A:A,0)),0)","v":50557},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A367,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"MEMORIAL HOSPITAL MODESTO"},6395,6119,276]
[106500954,500954,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A368,'[8]4. FY 2019-20'!A:A,0)),0)","v":52055},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A368,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"CENTRAL VALLEY SPECIALTY HOSPITAL"},2379,660,1719]
[106500967,500967,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A369,'[8]4. FY 2019-20'!A:A,0)),0)","v":50067},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A369,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"OAK VALLEY DISTRICT HOSPITAL"},153,153]
[106501016,501016,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A370,'[8]4. FY 2019-20'!A:A,0)),0)","v":0},"DOCTORS MEDICAL CENTER - MODESTO",8651,1662,6989]
[106514030,514030,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A371,'[8]4. FY 2019-20'!A:A,0)),0)","v":50766},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A371,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER SURGICAL HOSPITAL - NORTH VALLEY"},12,12]
[106521041,521041,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A372,'[8]4. FY 2019-20'!A:A,0)),0)","v":50042},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A372,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. ELIZABETH COMMUNITY HOSPITAL"},946,931,15]
[106531059,531059,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A373,'[8]4. FY 2019-20'!A:A,0)),0)","v":51315},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A373,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"TRINITY HOSPITAL"},34,34]
[106540734,540734,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A374,'[8]4. FY 2019-20'!A:A,0)),0)","v":50057},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A374,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"KAWEAH DELTA MEDICAL CENTER"},25720,14588,11132]
[106540798,540798,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A375,'[8]4. FY 2019-20'!A:A,0)),0)","v":50261},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A375,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SIERRA VIEW MEDICAL CENTER"},3317,3137,180]
[106540816,540816,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A376,'[8]4. FY 2019-20'!A:A,0)),0)","v":50359},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A376,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"Adventist Health Tulare "},1421,1415,6]
[106554011,554011,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A377,'[8]4. FY 2019-20'!A:A,0)),0)","v":50335},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A377,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH SONORA - GREENLEY"},719,703,16]
[106560473,560473,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A378,'[8]4. FY 2019-20'!A:A,0)),0)","v":50394},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A378,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA"},3839,3370,469]
[106560481,560481,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A379,'[8]4. FY 2019-20'!A:A,0)),0)","v":50159},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A379,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"VENTURA COUNTY MEDICAL CENTER"},9355,7771,1584]
[106560492,560492,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A380,'[8]4. FY 2019-20'!A:A,0)),0)","v":50549},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A380,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"LOS ROBLES HOSPITAL AND MEDICAL CENTER"},3991,3694,297]
[106560501,560501,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A381,'[8]4. FY 2019-20'!A:A,0)),0)","v":51334},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A381,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"OJAI VALLEY COMMUNITY HOSPITAL"},81,81]
[106560508,560508,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A382,'[8]4. FY 2019-20'!A:A,0)),0)","v":50616},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A382,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOHN'S PLEASANT VALLEY HOSPITAL"},229,229]
[106560525,560525,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A383,'[8]4. FY 2019-20'!A:A,0)),0)","v":50236},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A383,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ADVENTIST HEALTH SIMI VALLEY"},1070,1069,1]
[106560529,560529,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A384,'[8]4. FY 2019-20'!A:A,0)),0)","v":50082},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A384,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"ST. JOHN'S REGIONAL MEDICAL CENTER"},7934,7664,270]
[106571086,571086,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A385,'[8]4. FY 2019-20'!A:A,0)),0)","v":50127},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A385,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"WOODLAND MEMORIAL HOSPITAL"},6447,1674,4773]
[106574010,574010,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A386,'[8]4. FY 2019-20'!A:A,0)),0)","v":50537},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A386,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"SUTTER DAVIS HOSPITAL"},1743,1736,7]
[106580996,580996,{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!C:C,MATCH(A387,'[8]4. FY 2019-20'!A:A,0)),0)","v":50133},{"$f":"IFERROR(INDEX('[8]4. FY 2019-20'!E:E,MATCH(A387,'[8]4. FY 2019-20'!A:A,0)),\"\")","v":"RIDEOUT MEMORIAL HOSPITAL"},6291,6015,276]

{"sheet":"17. HCRIS LTAC","index":23,"n_rows":24,"n_cols":12,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Source:  2016 and 2017 2552-10 Medicare Cost Report, Worksheet S2, Part 1 - Line 80 from Excel files (RPT and ALPHA)",null,null,null,null,null,null,null,null,"As per CMS, LTCH can be identified by Medicare IDs between 052000 and 052299"]
["Retrieval date ","2019-04-02"]
[]
["OSHPD ID","OSHPD SHORT","MEDICARE ID","PROVIDER","HOSPITAL NAME","STATE","WORKSHEET","LINES","COLUMNS","DESCRIPTION","Most Recent Year","NPI"]
[106190052,{"$f":"A5-106000000","v":190052},{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A5,'[8]4. FY 2019-20'!A:A,0))","v":52031},52031,"BARLOW RESPIRATORY HOSP            ","CA","S200001",8000,100,"Y",2016,1851368369]
[106190305,{"$f":"A6-106000000","v":190305},{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A6,'[8]4. FY 2019-20'!A:A,0))","v":52032},52032,"KINDRED HOSPITAL - LA              ","CA","S200001",8000,100,"Y",2016,1447335146]
[106344035,344035,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A7,'[8]4. FY 2019-20'!A:A,0))","v":52033},52033,"VIBRA HOSPITAL OF SACRAMENTO       ","CA","S200001",8000,100,"Y",2016,1134564693]
[106010887,10887,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A8,'[8]4. FY 2019-20'!A:A,0))","v":52034},52034,"KINDRED HOSP-SAN FRAN              ","CA","S200001",8000,100,"Y",2016,1306921929]
[106301380,301380,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A9,'[8]4. FY 2019-20'!A:A,0))","v":52035},52035,"KINDRED HOSPITAL WESTMINSTER       ","CA","S200001",8000,100,"Y",2016,1528143179]
[106370721,370721,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A10,'[8]4. FY 2019-20'!A:A,0))","v":52036},52036,"KINDRED HOSPITAL-SD                ","CA","S200001",8000,100,"Y",2016,1992880512]
[106361274,361274,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A11,'[8]4. FY 2019-20'!A:A,0))","v":52037},52037,"KINDRED HOSPITAL ONTARIO           ","CA","S200001",8000,100,"Y",2016,1043395742]
[106190449,190449,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A12,'[8]4. FY 2019-20'!A:A,0))","v":52038},52038,"KINDRED HOSP LA MIRADA             ","CA","S200001",8000,100,"Y",2016,1033294723]
[106301127,301127,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A13,'[8]4. FY 2019-20'!A:A,0))","v":52039},52039,"KINDRED HOSPITAL BREA              ","CA","S200001",8000,100,"Y",2016,1780768416]
[106210993,210993,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A14,'[8]4. FY 2019-20'!A:A,0))","v":52043},52043,"KENTFIELD HOSPITAL                 ","CA","S200001",8000,100,"Y",2017,1760424261]
[106374094,374094,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A15,'[8]4. FY 2019-20'!A:A,0))","v":52044},52044,"VIBRA HOSPITAL OF SAN DIEGO        ","CA","S200001",8000,100,"Y",2017,1639172133]
[106190049,190049,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A16,'[8]4. FY 2019-20'!A:A,0))","v":52045},52045,"KINDRED HOSPITAL BALDWIN PAR       ","CA","S200001",8000,100,"Y",2016,1689984668]
[106190468,190468,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A17,'[8]4. FY 2019-20'!A:A,0))","v":52046},52046,"PROMISE HOSP OF E LA, LP           ","CA","S200001",8000,100,"Y",2016,1770543761]
[106454012,454012,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A18,'[8]4. FY 2019-20'!A:A,0))","v":52047},52047,"VIBRA HOSPITAL OF NOR CAL          ","CA","S200001",8000,100,"Y",2017,1972580363]
[106364188,364188,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A19,'[8]4. FY 2019-20'!A:A,0))","v":52049},52049,"KINDRED HOSPITAL RANCHO            ","CA","S200001",8000,100,"Y",2016,1205146289]
[106190196,190196,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A20,'[8]4. FY 2019-20'!A:A,0))","v":52050},52050,"KINDRED HOSPITAL SOUTH BAY         ","CA","S200001",8000,100,"Y",2016,1215247978]
[106370787,370787,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A21,'[8]4. FY 2019-20'!A:A,0))","v":52051},52051,"PROMISE HOSP SAN DIEGO             ","CA","S200001",8000,100,"Y",2017,1215100284]
[106332172,332172,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A22,'[8]4. FY 2019-20'!A:A,0))","v":52052},52052,"KINDRED HOSPITAL RIVERSIDE         ","CA","S200001",8000,100,"Y",2016,1013227099]
[106190541,190541,{"$f":"INDEX('[8]4. FY 2019-20'!C:C,MATCH(A23,'[8]4. FY 2019-20'!A:A,0))","v":52054},52054,"MONROVIA MEMORIAL HOSPITAL         ","CA","S200001",8000,100,"Y",2017,1265601561]
[106500954,null,52055,52055,"CENTRAL VALLEY SPECIALTY           ","CA","S200001",8000,100,"Y",2017,1578989703]

{"sheet":"18. Suspense Closure Open","index":24,"n_rows":20,"n_cols":25,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Hospital Annual Utilization Data "]
["Last updated ","2019-03-07"]
["Retrieval date","2019-04-02"]
[]
["OSHPD_ID","OSHPD ID SHORT","MEIDCARE ID","FAC_NAME","FAC_ADDRESS_ONE","FAC_ADDRESS_TWO","FAC_CITY","FAC_ZIPCODE","FAC_PHONE","FAC_ADMIN_NAME","FAC_OPER_CURRYR","BEG_DATE","END_DATE","PARENT_NAME","PARENT_ADDRESS_ONE","PARENT_ADDRESS_TWO","PARENT_CITY","PARENT_STATE","PARENT_ZIP_9","REPORT_PREP_NAME","LIC_STATUS","LIC_STATUS_DATE","LIC_ORIG_DATE"]
["1.2.1",null,null,"1.1.1","1.3.1","1.3.2","1.4.1","1.5.1","1.6.1","1.7.1","1.9.1","1.10.1","1.11.1","1.12.1","1.13.1","1.13.2","1.14.1","1.15.1","1.16.1","1.17.1","1.21.1","1.21.2","1.21.3","Days Covered","Days Covered2"]
[106010782,{"$f":"A7-106000000","v":10782},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A7,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"THUNDER ROAD CHEMICAL DEPENDENCY RECOVERY HOSPITAL","390 40TH STREET",null,"OAKLAND","2159-01-10",null,null,null,".",".",null,null,null,null,null,null,null,"Closed","2017-06-30","1960-12-18",{"$f":"IFERROR(IF(OR(U7=\"closed\",U7=\"suspense\"),ABS(V7-L7),ABS(M7-L7)),\"\")","v":""},{"$f":"IF(X7<365,X7,0)","v":0}]
[106100697,{"$f":"A8-106000000","v":100697},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A8,'4. FY 2019-20'!A:A,0)),\"\")","v":50397},"COALINGA REGIONAL MEDICAL CENTER","1191 PHELPS AVENUE",null,"COALINGA","2155-03-13","559-935-6400","Sharon A. Spurgeon","Yes","2017-01-01","2017-12-31",null,null,null,null,null,null,"Sandra Earls","Suspense","2018-07-19","1946-03-11",{"$f":"IFERROR(IF(OR(U8=\"closed\",U8=\"suspense\"),ABS(V8-L8),ABS(M8-L8)),\"\")","v":564},{"$f":"IF(X8<365,X8,0)","v":0}]
[106190159,190159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A9,'4. FY 2019-20'!A:A,0)),\"\")","v":50575},"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER","21530 PIONEER BOULEVARD",null,"HAWAIIAN GARDENS","2148-05-14","562-860-0401","STAN OTAKE","No","2017-01-01","2017-12-31",null,null,null,null,null,null,"Karen Nimniyom","Suspense","2017-02-03","1972-01-28",33,33]
[106190307,190307,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A10,'4. FY 2019-20'!A:A,0)),\"\")","v":50018},"PACIFIC ALLIANCE MEDICAL CENTER","531 WEST COLLEGE STREET",null,"LOS ANGELES","2146-06-10","213-830-6506","John Edwards","Yes","2017-01-01","2017-11-30",null,null,null,null,null,null,"Gloria Ruiz","Closed","2017-11-30","1946-01-01",333,333]
[106190468,190468,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A11,'4. FY 2019-20'!A:A,0)),\"\")","v":52046},"PROMISE HOSPITAL OF EAST LOS ANGELES-EAST L.A. CAMPUS","443 SOUTH SOTO STREET",null,"LOS ANGELES","2146-07-01","562-531-3110-7402","Michael Choo","Yes","2017-01-01","2017-11-03",null,null,null,null,null,null,"Mark Apodaca","Closed","2017-10-30","1946-01-01",302,302]
[106190475,190475,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A12,'4. FY 2019-20'!A:A,0)),\"\")","v":50727},"COMMUNITY HOSPITAL LONG BEACH","1720 TERMINO AVENUE",null,"LONG BEACH","2148-08-10","562-498-1000","John Bishop","Yes","2017-01-01","2017-12-31","Memorial Health Services","17360 Brookhurst St",null,"Fountain Valley","CA","92708-3720","Thuy Tran","Suspense","2018-07-03","1946-01-01",548,0]
[106190712,190712,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A13,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"SHRINERS HOSPITAL FOR  CHILDREN","3160 GENEVA STREET",null,"LOS ANGELES","90020-1199","213-388-3352","Phillip Grady","Yes","2017-01-01","2017-10-04","Shiners Hospitals for Children","2900 Rocky Point Dr",null,"Tampa","FL","1992-01-04","Nicole Johnson","Closed","2017-10-31","1952-03-03",303,303]
[106301097,301097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A14,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"PACIFIC ORANGE HOSPITAL, LLC","3350 WEST BALL ROAD",null,"ANAHEIM","2154-01-31",null,null,null,".",".",null,null,null,null,null,null,null,"Suspense","2013-01-31","1965-08-05","",0]
[106301325,301325,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A15,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SADDLEBACK MEMORIAL MEDICAL CENTER - SAN CLEMENTE","654 CAMINO DE LOS MARES",null,"SAN CLEMENTE","2153-09-22","949-496-1122","Marcia Manker","No","2017-01-01","2017-12-31",null,null,null,null,null,null,"Richard MacIntosh","Suspense","2016-06-01","1972-08-17",214,214]
[106370787,370787,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A16,'4. FY 2019-20'!A:A,0)),\"\")","v":52051},"PROMISE HOSPITAL OF SAN DIEGO","5550 UNIVERSITY AVENUE",null,"SAN DIEGO","2152-03-03",null,null,null,".",".",null,null,null,null,null,null,null,"Closed","2017-03-31","1965-03-01","",0]
[106380964,380964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A17,'4. FY 2019-20'!A:A,0)),\"\")","v":50055},"CALIFORNIA PACIFIC MEDICAL CENTER - ST. LUKES CAMPUS","3555 CESAR CHAVEZ STREET",null,"SAN FRANCISCO","2157-08-29","415-600-6000","Hamila Kownacki","Yes","2017-01-01","2017-12-31","Sutter Health","2200 River Plaza Drive",null,"Sacramento","CA","2162-05-18","Jean Johnson","Closed","2018-08-16","1946-01-01",592,0]
[106424102,424102,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A18,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"THE CHAMPION CENTER","303 SOUTH C STREET",null,"LOMPOC","2155-10-25","805-737-3321","Steve Collier","Yes","2017-01-01","2017-12-31","Lompoc Valley Medical Center","1515 East Ocean Avenue",null,"Lompoc","CA","2155-10-25","Dustin Cheney","Closed","2017-06-23",".",173,173]
[106510882,510882,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A19,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"FREMONT MEDICAL CENTER","970 PLUMAS STREET",null,"YUBA CITY","2162-10-23","530-751-4722","Gino Patrizio, CEO","Yes","2017-01-01","2017-12-31","Fremont-Rideout Health Group","970 Plumas Street",null,"Yuba City","CA","2162-10-23","Christy Rhoades","Closed","2017-11-01","1959-07-22",304,304]
[106540816,540816,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A20,'4. FY 2019-20'!A:A,0)),\"\")","v":50359},"TULARE REGIONAL MEDICAL CENTER","869 NORTH CHERRY STREET",null,"TULARE","2155-05-16","559-688-0821-3495","Daniel Heckathorne","Yes","2017-01-01","2017-10-29","Tulare Local Health Care District","869 N Cherry Street",null,"Tulare","CA","2155-05-16","Raj Sandhu","Closed","2017-10-30","1951-04-04",302,302]

{"sheet":"19. OSHPD STATUS","index":25,"n_rows":457,"n_cols":7,"rows_kept":457,"cut":false,"hidden":false,"merged":[]}
["Source: 2017 Pivot Table – Hospital Annual Selected File (April 2019 Extract)"]
["Last updated ","2019-04-26"]
["Retrieval date","2019-05-02"]
[]
["FAC_NO","OSHPD ID SHORT","MEDICARE","FAC_NAME","TYPE_CARE","TEACH_RURL"]
[106010735,10735,50211,"ALAMEDA HOSPITAL","General Acute","N/A"]
[106010739,10739,50305,"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS","General Acute","N/A"]
[106010776,10776,53301,"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND","General Acute","N/A"]
[106010782,{"$f":"A9-106000000","v":10782},null,"THUNDER ROAD CHEMICAL DEPENDENCY RECOVERY HOSPITAL","Specialty","N/A"]
[106010846,10846,50320,"HIGHLAND HOSPITAL","General Acute","N/A"]
[106010887,10887,52034,"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA","General Acute","N/A"]
[106010937,10937,50043,"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE","General Acute","N/A"]
[106010967,10967,50002,"ST. ROSE HOSPITAL","General Acute","N/A"]
[106010987,10987,50195,"WASHINGTON HOSPITAL - FREMONT","General Acute","N/A"]
[106013619,13619,50773,"SAN LEANDRO HOSPITAL","General Acute","N/A"]
[106014034,14034,54110,"FREMONT HOSPITAL","Psychiatric","N/A"]
[106014050,14050,50283,"VALLEYCARE MEDICAL CENTER","General Acute","N/A"]
[106014207,{"$f":"A18-106000000","v":14207},null,"TELECARE HERITAGE P.H.F","Psychiatric","N/A"]
[106014226,{"$f":"A19-106000000","v":14226},null,"TELECARE WILLOW ROCK CENTER-PHF","Psychiatric","N/A"]
[106014233,14233,50488,"EDEN MEDICAL CENTER","General Acute","N/A"]
[106015000,15000,null,"KAISER FOUNDATION NORTHERN REGION","General Acute","N/A"]
[106034002,34002,50014,"SUTTER AMADOR HOSPITAL","General Acute","Rural"]
[106040802,40802,51311,"ORCHARD HOSPITAL","General Acute","Rural"]
[106040875,40875,50225,"ADVENTIST HEALTH FEATHER RIVER","General Acute","N/A"]
[106040937,40937,50030,"OROVILLE HOSPITAL","General Acute","N/A"]
[106040962,40962,50039,"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS","General Acute","N/A"]
[106050932,50932,51332,"MARK TWAIN MEDICAL CENTER","General Acute","Rural"]
[106060870,60870,50434,"COLUSA REGIONAL MEDICAL CENTER","General","Rural"]
[106070924,70924,50276,"CONTRA COSTA REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106070934,70934,50523,"SUTTER DELTA MEDICAL CENTER","General Acute","N/A"]
[106070988,70988,50180,"JOHN MUIR MEDICAL CENTER - WALNUT CREEK","General Acute","N/A"]
[106070990,70990,50072,"KAISER FOUNDATION HOSPITAL - WALNUT CREEK","General Acute","N/A"]
[106071018,71018,50496,"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS","General Acute","N/A"]
[106074017,74017,50689,"SAN RAMON REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106074039,74039,54131,"JOHN MUIR BEHAVIORAL HEALTH CENTER","Psychiatric","N/A"]
[106074097,74097,50760,"KAISER FOUNDATION HOSPITAL - ANTIOCH","General Acute","N/A"]
[106084001,84001,50417,"SUTTER COAST HOSPITAL","General Acute","Rural"]
[106090793,90793,50352,"BARTON MEMORIAL HOSPITAL","General Acute","Rural"]
[106090933,90933,50254,"MARSHALL MEDICAL CENTER","General Acute","Rural"]
[106100005,100005,50492,"CLOVIS COMMUNITY MEDICAL CENTER","General Acute","N/A"]
[106100697,100697,50397,"COALINGA REGIONAL MEDICAL CENTER","General Acute","Rural"]
[106100717,100717,50060,"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO","General Acute","Teaching"]
[106100797,100797,50192,"ADVENTIST HEALTH REEDLEY","General Acute","Rural"]
[106100899,100899,50093,"ST. AGNES MEDICAL CENTER","General Acute","N/A"]
[106104023,104023,53032,"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL","Specialty","N/A"]
[106104047,104047,50708,"FRESNO SURGICAL HOSPITAL","Specialty","N/A"]
[106104062,104062,50710,"KAISER FOUNDATION HOSPITAL - FRESNO","General Acute","N/A"]
[106110889,110889,51306,"GLENN MEDICAL CENTER","General Acute","Rural"]
[106121002,121002,50028,"MAD RIVER COMMUNITY HOSPITAL","General Acute","N/A"]
[106121031,121031,51309,"JEROLD PHELPS COMMUNITY HOSPITAL","General Acute","Rural"]
[106121051,121051,51318,"REDWOOD MEMORIAL HOSPITAL","General Acute","Rural"]
[106121080,121080,50006,"ST. JOSEPH HOSPITAL - EUREKA","General Acute","N/A"]
[106130699,130699,50045,"EL CENTRO REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106130760,130760,50342,"PIONEERS MEMORIAL HEALTHCARE DISTRICT","General Acute","N/A"]
[106141273,141273,51324,"NORTHERN INYO HOSPITAL","General Acute","Rural"]
[106141338,141338,50388,"SOUTHERN INYO HOSPITAL","General Acute","Rural"]
[106150706,150706,50608,"DELANO REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106150722,150722,50036,"BAKERSFIELD MEMORIAL HOSPITAL","General Acute","N/A"]
[106150736,150736,50315,"KERN MEDICAL CENTER","General Acute","Teaching"]
[106150737,150737,51314,"KERN VALLEY HOSPITAL DISTRICT","General Acute","Rural"]
[106150761,150761,50295,"MERCY HOSPITAL - BAKERSFIELD","General Acute","N/A"]
[106150775,150775,50257,"GOOD SAMARITAN HOSPITAL - BAKERSFIELD","General Acute","N/A"]
[106150782,150782,51333,"RIDGECREST REGIONAL HOSPITAL","General Acute","Rural"]
[106150788,150788,50455,"ADVENTIST HEALTH BAKERSFIELD","General Acute","N/A"]
[106150808,150808,51301,"ADVENTIST HEALTH TEHACHAPI VALLEY","General Acute","Rural"]
[106154022,154022,53031,"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL","Specialty","N/A"]
[106154044,154044,54155,"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL","Psychiatric","N/A"]
[106154101,154101,50724,"BAKERSFIELD HEART HOSPITAL","Specialty","N/A"]
[106164029,164029,50121,"ADVENTIST HEALTH HANFORD","General Acute","Rural"]
[106171049,171049,51317,"ADVENTIST HEALTH CLEARLAKE","General Acute","Rural"]
[106171395,171395,51329,"SUTTER LAKESIDE HOSPITAL","General Acute","Rural"]
[106184008,184008,51320,"BANNER LASSEN MEDICAL CENTER","General Acute","Rural"]
[106190017,190017,50281,"ALHAMBRA HOSPITAL MEDICAL CENTER","General Acute","N/A"]
[106190020,190020,54032,"BHC ALHAMBRA HOSPITAL","Psychiatric","N/A"]
[106190034,190034,50056,"ANTELOPE VALLEY HOSPITAL","General Acute","N/A"]
[106190045,190045,51307,"CATALINA ISLAND MEDICAL CENTER","General Acute","Rural"]
[106190049,190049,52045,"KINDRED HOSPITAL - BALDWIN PARK","General Acute","N/A"]
[106190052,190052,52031,"BARLOW RESPIRATORY HOSPITAL","Specialty","N/A"]
[106190053,190053,50191,"ST. MARY MEDICAL CENTER - LONG BEACH","General Acute","N/A"]
[106190081,190081,50350,"BEVERLY HOSPITAL","General Acute","N/A"]
[106190125,190125,50149,"CALIFORNIA HOSPITAL MEDICAL CENTER","General Acute","N/A"]
[106190137,190137,50782,"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE","Specialty","N/A"]
[106190148,190148,50739,"CENTINELA HOSPITAL MEDICAL CENTER","General Acute","N/A"]
[106190159,190159,50575,"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER","General Acute","N/A"]
[106190163,190163,54069,"AURORA CHARTER OAK","Psychiatric","N/A"]
[106190170,190170,53302,"CHILDREN'S HOSPITAL OF LOS ANGELES","General Acute","Teaching"]
[106190176,190176,50146,"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL","General Acute","N/A","Licensed as General Acute, participates in HQAF per statute"]
[106190184,190184,54055,"COLLEGE HOSPITAL","Psychiatric","N/A"]
[106190196,190196,52050,"KINDRED HOSPITAL - SOUTH BAY","General Acute","N/A"]
[106190197,190197,50091,"COMMUNITY HOSPITAL OF HUNTINGTON PARK","General Acute","N/A"]
[106190198,190198,50663,"LOS ANGELES COMMUNITY HOSPITAL","General Acute","N/A"]
[106190200,190200,50132,"SAN GABRIEL VALLEY MEDICAL CENTER","General Acute","N/A"]
[106190232,190232,54053,"DEL AMO HOSPITAL","Psychiatric","N/A"]
[106190240,190240,50581,"LAKEWOOD REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106190243,190243,50393,"PIH HOSPITAL - DOWNEY","General Acute","N/A"]
[106190256,190256,50641,"EAST LOS ANGELES DOCTOR'S HOSPITAL","General Acute","N/A"]
[106190280,190280,50158,"ENCINO HOSPITAL MEDICAL CENTER","General Acute","N/A"]
[106190298,190298,50597,"FOOTHILL PRESBYTERIAN HOSPITAL","General Acute","N/A"]
[106190305,190305,52032,"KINDRED HOSPITAL - LOS ANGELES","General Acute","N/A"]
[106190307,190307,50018,"PACIFIC ALLIANCE MEDICAL CENTER","General Acute","N/A"]
[106190315,190315,50737,"GARFIELD MEDICAL CENTER","General Acute","N/A"]
[106190317,190317,54028,"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER","Psychiatric","N/A"]
[106190323,190323,50239,"ADVENTIST HEALTH GLENDALE","General Acute","N/A"]
[106190328,190328,50205,"GLENDORA COMMUNITY HOSPITAL","General Acute","N/A"]
[106190352,190352,50738,"GREATER EL MONTE COMMUNITY HOSPITAL","General Acute","N/A"]
[106190380,190380,50135,"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD","General Acute","N/A"]
[106190382,190382,50063,"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER","General Acute","N/A"]
[106190385,190385,50278,"PROVIDENCE HOLY CROSS MEDICAL CENTER","General Acute","N/A"]
[106190392,190392,50471,"GOOD SAMARITAN HOSPITAL - LA","General Acute","N/A"]
[106190400,190400,50438,"HUNTINGTON MEMORIAL HOSPITAL","General Acute","N/A"]
[106190422,190422,50351,"TORRANCE MEMORIAL MEDICAL CENTER","General Acute","N/A"]
[106190429,190429,50138,"KAISER FOUNDATION HOSPITAL - LOS ANGELES","General Acute","Teaching"]
[106190431,190431,50411,"KAISER FOUNDATION HOSPITAL - SOUTH BAY","General Acute","N/A"]
[106190432,190432,50137,"KAISER FOUNDATION HOSPITAL - PANORAMA CITY","General Acute","N/A"]
[106190434,190434,50561,"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES","General Acute","N/A"]
[106190449,190449,52038,"KINDRED HOSPITAL - LA MIRADA","General Acute","N/A"]
[106190462,190462,54078,"AURORA LAS ENCINAS HOSPITAL","Psychiatric","N/A"]
[106190468,190468,52046,"PROMISE HOSPITAL ELA - ELA CAMPUS, SUBURBAN CAMPUS","General Acu","N/A"]
[106190470,190470,50353,"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE","General Acute","N/A"]
[106190475,190475,50727,"COMMUNITY HOSPITAL LONG BEACH","General Acute","N/A"]
[106190500,190500,50740,"MARINA DEL REY HOSPITAL","General Acute","N/A"]
[106190517,190517,50761,"PROVIDENCE TARZANA MEDICAL CENTER","General Acute","N/A"]
[106190521,190521,50468,"MEMORIAL HOSPITAL OF GARDENA","General Acute","N/A"]
[106190522,190522,50058,"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR","General Acute","N/A"]
[106190524,190524,50704,"MISSION COMMUNITY HOSPITAL - PANORAMA","General Acute","N/A"]
[106190525,190525,50485,"LONG BEACH MEMORIAL MEDICAL CENTER","General Acute","Teaching"]
[106190529,190529,50238,"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA","General Acute","N/A"]
[106190534,190534,50742,"OLYMPIA MEDICAL CENTER","General Acute","N/A"]
[106190541,190541,52054,"MONROVIA MEMORIAL HOSPITAL","General Acute","N/A"]
[106190547,190547,50736,"MONTEREY PARK HOSPITAL","General Acute","N/A"]
[106190552,190552,50552,"MOTION PICTURE AND TELEVISION HOSPITAL","Psychiatric","N/A","Licensed as Acute Psychiatric"]
[106190555,190555,50625,"CEDARS-SINAI MEDICAL CENTER","General Acute","Teaching"]
[106190568,190568,50116,"NORTHRIDGE HOSPITAL MEDICAL CENTER","General Acute","N/A"]
[106190587,190587,50776,"COLLEGE MEDICAL CENTER","General Acute","N/A"]
[106190630,190630,50231,"POMONA VALLEY HOSPITAL MEDICAL CENTER","General Acute","N/A"]
[106190631,190631,50169,"PRESBYTERIAN INTERCOMMUNITY HOSPITAL","General Acute","N/A"]
[106190636,190636,50382,"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS","General Acute","N/A"]
[106190661,190661,50763,"SILVER LAKE MEDICAL CENTER","General Acute","N/A"]
[106190673,190673,50588,"SAN DIMAS COMMUNITY HOSPITAL","General Acute","N/A"]
[106190680,190680,50078,"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO","General Acute","N/A"]
[106190681,190681,50751,"MIRACLE MILE MEDICAL CENTER","General Acute","N/A"]
[106190687,190687,50112,"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC","General Acute","Teaching"]
[106190696,190696,50378,"PACIFICA HOSPITAL OF THE VALLEY","General Acute","N/A"]
[106190708,190708,50755,"SHERMAN OAKS HOSPITAL","General Acute","N/A"]
[106190712,190712,null,"SHRINERS HOSPITAL FOR CHILDREN - LA","General Acu","N/A"]
[106190754,190754,50104,"ST. FRANCIS MEDICAL CENTER","General Acute","N/A"]
[106190756,190756,50290,"PROVIDENCE ST. JOHN'S HEALTH CENTER","General Acute","N/A"]
[106190758,190758,50235,"PROVIDENCE ST. JOSEPH MEDICAL CENTER","General Acute","N/A"]
[106190762,190762,50502,"ST. VINCENT MEDICAL CENTER","General Acute","N/A"]
[106190766,190766,50771,"COAST PLAZA HOSPITAL","General Acute","N/A"]
[106190782,{"$f":"A151-106000000","v":190782},null,"TARZANA TREATMENT CENTER","Specialty","N/A"]
[106190784,{"$f":"A152-106000000","v":190784},50111,"Temple Community Hospital","General","N/A"]
[106190796,190796,50262,"RONALD REAGAN UCLA MEDICAL CENTER","General Acute","Teaching"]
[106190812,190812,50126,"VALLEY PRESBYTERIAN HOSPITAL","General Acute","N/A"]
[106190930,190930,54009,"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA","Psychiatric","N/A"]
[106190949,190949,50624,"HENRY MAYO NEWHALL HOSPITAL","General Acute","N/A"]
[106191216,191216,50660,"USC KENNETH NORRIS JR. CANCER HOSPITAL","Specialty","N/A"]
[106191225,{"$f":"A158-106000000","v":191225},null,"TOM REDGATE MEMORIAL RECOVERY CENTER","Specialty","N/A"]
[106191227,191227,50376,"LAC/HARBOR - UCLA MEDICAL CENTER","General Acute","Teaching"]
[106191228,191228,50373,"LAC/USC MEDICAL CENTER","General Acute","Teaching"]
[106191230,191230,50779,"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL","General Acute","N/A"]
[106191231,191231,50040,"LAC/OLIVE VIEW - UCLA MEDICAL CENTER","General Acute","Teaching"]
[106191300,191300,null,"KAISER FOUNDATION SOUTHERN REGION","General Acute","N/A"]
[106191306,191306,50717,"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER","General Acute","N/A"]
[106191450,191450,50677,"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS","General Acute","N/A"]
[106194219,194219,50696,"KECK HOSPITAL OF USC","General Acute","Teaching"]
[106196035,196035,50723,"KAISER FOUNDATION HOSPITAL - BALDWIN PARK","General Acute","N/A"]
[106196168,196168,53309,"EARL AND LORRAINE MILLER CHILDRENS HOSP","General Acute","Teaching"]
[106196403,196403,50139,"KAISER FOUNDATION HOSPITAL - DOWNEY","General Acute","N/A"]
[106196405,196405,50204,"PALMDALE REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106201281,201281,50568,"MADERA COMMUNITY HOSPITAL","General Acute","N/A"]
[106204019,{"$f":"A172-106000000","v":204019},53300,"VALLEY CHILDREN'S HOSPITAL","Children","N/A"]
[106210992,210992,50510,"KAISER FOUNDATION HOSPITAL - SAN RAFAEL","General Acute","N/A"]
[106210993,210993,52043,"KENTFIELD HOSPITAL","Specialty","N/A"]
[106211006,211006,50360,"MARIN GENERAL HOSPITAL","General Acute","N/A"]
[106214034,214034,50131,"NOVATO COMMUNITY HOSPITAL","General Acute","N/A"]
[106220733,220733,51304,"JOHN C. FREMONT HEALTHCARE DISTRICT","General Acute","Rural"]
[106230949,230949,51310,"ADVENTIST HEALTH HOWARD MEMORIAL","General Acute","Rural"]
[106231013,231013,51325,"MENDOCINO COAST DISTRICT HOSPITAL","General Acute","Rural"]
[106231396,231396,50301,"ADVENTIST HEALTH UKIAH VALLEY","General Acute","Rural"]
[106234038,234038,51310,"ADVENTIST HEALTH HOWARD MEMORIAL","General Acute","Rural"]
[106240924,240924,50528,"MEMORIAL HOSPITAL LOS BANOS","General Acute","Rural"]
[106240942,240942,50444,"MERCY MEDICAL CENTER - MERCED","General Acute","N/A"]
[106250955,250955,51308,"SURPRISE VALLEY COMMUNITY HOSPITAL","General Acute","Rural"]
[106250956,250956,50430,"MODOC MEDICAL CENTER","General Acute","Rural"]
[106260011,260011,51303,"MAMMOTH HOSPITAL","General Acute","Rural"]
[106270744,270744,50145,"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA","General Acute","N/A"]
[106270777,270777,50189,"GEORGE L. MEE MEMORIAL HOSPITAL","General Acute","Rural"]
[106270875,270875,50334,"SALINAS VALLEY MEMORIAL HOSPITAL","General Acute","N/A"]
[106274043,274043,50248,"NATIVIDAD MEDICAL CENTER","General Acute","N/A"]
[106281047,281047,50009,"QUEEN OF THE VALLEY HOSPITAL","General Acute","N/A"]
[106281078,281078,50013,"ADVENTIST HEALTH ST. HELENA","General Acute","N/A"]
[106291023,291023,50150,"SIERRA NEVADA MEMORIAL HOSPITAL","General Acute","Rural"]
[106291053,291053,51328,"TAHOE FOREST HOSPITAL","General Acute","Rural"]
[106300032,300032,53304,"CHILDREN'S HOSPITAL OF ORANGE COUNTY","General Acute","N/A"]
[106300225,300225,50678,"ORANGE COAST MEMORIAL MEDICAL CENTER","General Acute","N/A"]
[106301098,301098,50226,"AHMC ANAHEIM REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106301127,301127,52039,"KINDRED HOSPITAL - BREA","General Acute","N/A"]
[106301140,301140,50745,"CHAPMAN GLOBAL MEDICAL CENTER","General Acute","N/A"]
[106301155,301155,50543,"COLLEGE HOSPITAL COSTA MESA","General Acute","N/A","Licensed as General Acute"]
[106301175,301175,50570,"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID","General Acute","N/A"]
[106301188,301188,50744,"ANAHEIM GLOBAL MEDICAL CENTER","General Acute","N/A"]
[106301205,301205,50224,"HOAG MEMORIAL HOSPITAL PRESBYTERIAN","General Acute","N/A"]
[106301209,301209,50526,"HUNTINGTON BEACH HOSPITAL","General Acute","N/A"]
[106301234,301234,50580,"LA PALMA INTERCOMMUNITY HOSPITAL","General Acute","N/A"]
[106301248,301248,50551,"LOS ALAMITOS MEDICAL CENTER","General Acute","N/A"]
[106301258,301258,50747,"SOUTH COAST GLOBAL MEDICAL CENTER","General Acute","N/A"]
[106301262,301262,50567,"MISSION HOSPITAL REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106301279,301279,50348,"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER","General Acute","Teaching"]
[106301283,301283,50230,"GARDEN GROVE HOSPITAL AND MEDICAL CENTER","General Acute","N/A"]
[106301297,301297,50589,"PLACENTIA LINDA HOSPITAL","General Acute","N/A"]
[106301304,301304,54135,"NEWPORT BAY HOSPITAL","Psychiatric","N/A"]
[106301317,301317,50603,"SADDLEBACK MEMORIAL MEDICAL CENTER","General Acute","N/A"]
[106301340,301340,50069,"ST. JOSEPH HOSPITAL - ORANGE","General Acute","N/A"]
[106301342,301342,50168,"ST. JUDE MEDICAL CENTER","General Acute","N/A"]
[106301357,301357,50780,"FOOTHILL REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106301379,301379,50426,"WEST ANAHEIM MEDICAL CENTER","General Acute","N/A"]
[106301380,301380,52035,"KINDRED HOSPITAL - WESTMINSTER","General Acute","N/A"]
[106301566,301566,50746,"ORANGE COUNTY GLOBAL MEDICAL CENTER","General Acute","N/A"]
[106304079,304079,53034,"HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL","Specialty","N/A"]
[106304113,304113,53306,"CHILDREN'S HOSPITAL AT MISSION","General Acute","N/A"]
[106304159,304159,53308,"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE","General Acute","N/A"]
[106304409,304409,50609,"KAISER FOUNDATION HOSPITAL - ORANGE CO - ANAHEIM","General Acute","Teaching"]
[106304460,304460,50769,"HOAG ORTHOPEDIC INSTITUTE","Specialty","N/A"]
[106310791,310791,50498,"SUTTER AUBURN FAITH HOSPITAL","General Acute","N/A"]
[106311000,311000,50309,"SUTTER ROSEVILLE MEDICAL CENTER","General Acute","N/A"]
[106314024,314024,50772,"KAISER FOUNDATION HOSPITAL - ROSEVILLE","General Acute","N/A"]
[106314029,{"$f":"A228-106000000","v":314029},null,"TELECARE PLACER COUNTY P.H.F","Psychiatric","N/A"]
[106320859,320859,51300,"EASTERN PLUMAS HEALTH CARE","General Acute","Rural"]
[106320986,320986,51326,"PLUMAS DISTRICT HOSPITAL","General Acute","Rural"]
[106321016,321016,51327,"SENECA HEALTHCARE DISTRICT","General Acute","Rural"]
[106330120,{"$f":"A232-106000000","v":330120},null,"THE BETTY FORD CENTER","Specialty","N/A"]
[106331152,331152,50329,"CORONA REGIONAL MEDICAL CENTER - MAIN","General Acute","N/A"]
[106331164,331164,50243,"DESERT REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106331168,331168,50573,"EISENHOWER MEDICAL CENTER","General Acute","N/A"]
[106331194,331194,50390,"HEMET VALLEY MEDICAL CENTER","General Acute","N/A"]
[106331216,331216,50534,"JOHN F. KENNEDY MEMORIAL HOSPITAL","General Acute","N/A"]
[106331226,331226,54130,"PACIFIC GROVE HOSPITAL","Psychiatric","N/A"]
[106331288,331288,50423,"PALO VERDE HOSPITAL","General Acute","Rural"]
[106331293,331293,50102,"PARKVIEW COMMUNITY HOSPITAL","General Acute","N/A"]
[106331312,331312,50022,"RIVERSIDE COMMUNITY HOSPITAL","General Acute","N/A"]
[106331326,331326,50054,"SAN GORGONIO MEMORIAL HOSPITAL","General Acute","Rural"]
[106332172,332172,52052,"KINDRED HOSPITAL - RIVERSIDE","General Acute","N/A"]
[106334018,334018,50684,"MENIFEE VALLEY MEDICAL CENTER","General Acute","N/A"]
[106334025,334025,50686,"KAISER FOUNDATION HOSPITAL - RIVERSIDE","General Acute","N/A"]
[106334048,334048,50765,"KAISER FOUNDATION HOSPITAL - MORENO VALLEY","General Acute","N/A"]
[106334068,334068,50701,"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA","General Acute","N/A"]
[106334457,{"$f":"A248-106000000","v":334457},null,"TELECARE RIVERSIDE COUNTY PSYCHIATRIC HEALTH FACILITY","Psychiatric","N/A"]
[106334487,334487,50292,"RIVERSIDE UNIVERSITY HEALTH SYSTEM MEDICAL CENTER","General Acute","Teaching"]
[106334564,334564,50775,"TEMECULA VALLEY HOSPITAL","General Acute","N/A"]
[106334589,334589,50770,"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA","General Acute","N/A"]
[106340913,340913,50425,"KAISER FOUNDATION HOSPITAL - SACRAMENTO","General Acute","N/A"]
[106340947,340947,50017,"MERCY GENERAL HOSPITAL","General Acute","N/A"]
[106340950,340950,50516,"MERCY SAN JUAN HOSPITAL","General Acute","N/A"]
[106340951,340951,50590,"METHODIST HOSPITAL - SACRAMENTO","General Acute","N/A"]
[106341006,341006,50599,"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER","General Acute","Teaching"]
[106342344,342344,50674,"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO","General Acute","N/A"]
[106342392,342392,54087,"SIERRA VISTA HOSPITAL","Psychiatric","N/A"]
[106344017,344017,54096,"SUTTER CENTER FOR PSYCHIATRY","Psychiatric","N/A"]
[106344021,344021,54104,"HERITAGE OAKS HOSPITAL","Psychiatric","N/A"]
[106344029,344029,50414,"MERCY HOSPITAL - FOLSOM","General Acute","N/A"]
[106344035,344035,52033,"VIBRA HOSPITAL OF SACRAMENTO","Specialty","N/A"]
[106344114,344114,53311,"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA","General Acute","N/A"]
[106350784,350784,50296,"HAZEL HAWKINS MEMORIAL HOSPITAL","General Acute","Rural"]
[106361110,361110,50618,"BEAR VALLEY COMMUNITY HOSPITAL","General Acute","Rural"]
[106361144,361144,50586,"CHINO VALLEY MEDICAL CENTER","General Acute","N/A"]
[106361166,361166,50758,"MONTCLAIR HOSPITAL MEDICAL CENTER","General Acute","N/A"]
[106361223,361223,50140,"KAISER FOUNDATION HOSPITAL - FONTANA","General Acute","Teaching"]
[106361246,361246,50327,"LOMA LINDA UNIVERSITY MEDICAL CENTER","General Acute","Teaching"]
[106361266,361266,51312,"MOUNTAINS COMMUNITY HOSPITAL","General Acute","Rural"]
[106361274,361274,52037,"KINDRED HOSPITAL - ONTARIO","General Acute","N/A"]
[106361308,361308,50272,"REDLANDS COMMUNITY HOSPITAL","General Acute","N/A"]
[106361318,361318,50099,"SAN ANTONIO REGIONAL HOSPITAL","General Acute","N/A"]
[106361323,361323,50089,"COMMUNITY HOSPITAL OF SAN BERNARDINO","General Acute","N/A"]
[106361339,361339,50129,"ST. BERNARDINE MEDICAL CENTER","General Acute","N/A"]
[106361343,361343,50300,"ST. MARY MEDICAL CENTER - APPLE VALLEY","General Acute","Rural"]
[106361370,361370,50517,"VICTOR VALLEY GLOBAL MEDICAL CENTER","General Acute","Rural"]
[106361458,361458,51323,"COLORADO RIVER MEDICAL CENTER","General Acute","Rural"]
[106362041,362041,50279,"HI-DESERT MEDICAL CENTER","General Acute","Rural"]
[106364014,364014,54093,"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER","Psychiatric","N/A"]
[106364050,364050,54111,"CANYON RIDGE HOSPITAL","Psychiatric","N/A"]
[106364121,364121,53037,"BALLARD REHABILITATION HOSPITAL","Specialty","N/A","Deemed by DHCS"]
[106364144,364144,50709,"DESERT VALLEY HOSPITAL","General Acute","N/A"]
[106364188,364188,52049,"KINDRED HOSPITAL - RANCHO","General Acute","N/A"]
[106364231,364231,50245,"ARROWHEAD REGIONAL MEDICAL CENTER","General Acute","Teaching"]
[106364430,364430,50298,"BARSTOW COMMUNITY HOSPITAL","General Acute","Rural"]
[106364451,364451,53038,"TOTALLY KIDS REHABILITATION HOSPITAL","Specialty","N/A"]
[106364502,364502,50778,"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL","General Acute","Teaching"]
[106370652,370652,50757,"ALVARADO HOSPITAL","General Acute","N/A"]
[106370673,370673,53303,"RADY CHILDREN'S HOSPITAL - SAN DIEGO","General Acute","Teaching"]
[106370689,370689,50234,"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER","General Acute","N/A"]
[106370694,370694,50100,"SHARP MEMORIAL HOSPITAL","General Acute","N/A"]
[106370714,370714,50026,"SHARP GROSSMONT HOSPITAL","General Acute","N/A"]
[106370721,370721,52036,"KINDRED HOSPITAL - SAN DIEGO","General Acute","N/A"]
[106370730,370730,50515,"KAISER FOUNDATION HOSPITAL - SAN DIEGO","General Acute","Teaching"]
[106370744,370744,50077,"SCRIPPS MERCY HOSPITAL","General Acute","Teaching"]
[106370745,370745,54145,"SHARP MESA VISTA HOSPITAL","Psychiatric","N/A"]
[106370749,370749,54075,"ALVARADO PARKWAY INSTITUTE BHS","Psychiatric","N/A"]
[106370755,370755,50115,"PALOMAR HEALTH DOWNTOWN CAMPUS","General Acute","N/A"]
[106370759,370759,50024,"PARADISE VALLEY HOSPITAL","General Acute","N/A"]
[106370771,370771,50324,"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA","General Acute","N/A"]
[106370780,370780,50128,"TRI-CITY MEDICAL CENTER","General Acute","N/A"]
[106370787,370787,52051,"PROMISE HOSPITAL OF SAN DIEGO","Specialty","N/A"]
[106370875,370875,50222,"SHARP CHULA VISTA MEDICAL CENTER","General Acute","N/A"]
[106370977,370977,50636,"POMERADO HOSPITAL","General Acute","N/A"]
[106371256,371256,50424,"SCRIPPS GREEN HOSPITAL","Specialty","N/A"]
[106371394,371394,50503,"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS","General Acute","N/A"]
[106374024,374024,54095,"AURORA SAN DIEGO","Psychiatric","N/A"]
[106374055,374055,54114,"SAN DIEGO COUNTY PSYCHIATRIC HOSPITAL","Psychiatric","N/A"]
[106374094,{"$f":"A310-106000000","v":374094},52044,"VIBRA HOSPITAL OF SAN DIEGO","Specialty","N/A"]
[106380842,380842,54089,"JEWISH HOME","Psychiatric","N/A"]
[106380857,380857,50076,"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO","General Acute","Teaching"]
[106380865,380865,50668,"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER","General Acute","N/A"]
[106380868,380868,54144,"LANGLEY PORTER PSYCHIATRIC INSTITUTE","Psychiatric","N/A"]
[106380929,380929,50047,"CALIFORNIA PACIFIC MEDICAL CENTER","General Acute","N/A"]
[106380939,380939,50228,"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER","General Acute","Teaching"]
[106380960,380960,50152,"ST. FRANCIS MEMORIAL HOSPITAL","General Acute","N/A"]
[106380964,380964,50055,"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS","General Acute","N/A"]
[106380965,380965,50457,"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO","General Acute","N/A"]
[106381154,381154,50454,"UCSF MEDICAL CENTER","General Acute","Teaching"]
[106382715,382715,50407,"CHINESE HOSPITAL","General Acute","N/A"]
[106390846,390846,50122,"DAMERON HOSPITAL ASSOCIATION","General Acute","N/A"]
[106390923,390923,50336,"ADVENTIST HEALTH LODI MEMORIAL","General Acute","N/A"]
[106391010,391010,50167,"SAN JOAQUIN GENERAL HOSPITAL","General Acute","Teaching"]
[106391042,391042,50084,"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON","General Acute","N/A"]
[106391056,391056,50313,"SUTTER TRACY COMMUNITY HOSPITAL","General Acute","N/A"]
[106392232,392232,54123,"ST. JOSEPH'S BEHAVIORAL HEALTH CENTER","Psychiatric","N/A"]
[106392287,392287,50118,"DOCTORS HOSPITAL OF MANTECA","General Acute","N/A"]
[106394009,394009,50748,"KAISER FOUNDATION HOSPITAL - MANTECA","General Acute","N/A"]
[106400480,400480,50232,"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO","General Acute","N/A"]
[106400524,400524,50506,"SIERRA VISTA REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106400548,400548,50633,"TWIN CITIES COMMUNITY HOSPITAL","General Acute","Rural"]
[106410782,410782,50113,"SAN MATEO MEDICAL CENTER","General Acute","N/A"]
[106410806,410806,50070,"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO","General Acute","N/A"]
[106410817,410817,50289,"SETON MEDICAL CENTER","General Acute","N/A"]
[106410852,410852,50007,"MILLS-PENINSULA MEDICAL CENTER","General Acute","N/A"]
[106410891,410891,50197,"SEQUOIA HOSPITAL","General Acute","N/A"]
[106414018,414018,50754,"MENLO PARK SURGICAL HOSPITAL","General Acute","N/A"]
[106420483,420483,50357,"GOLETA VALLEY COTTAGE HOSPITAL","General Acute","N/A"]
[106420491,420491,50110,"LOMPOC VALLEY MEDICAL CENTER","General Acute","Rural"]
[106420493,420493,50107,"MARIAN MEDICAL CENTER","General Acute","N/A"]
[106420514,420514,50396,"SANTA BARBARA COTTAGE HOSPITAL","General Acute","Teaching"]
[106420522,420522,50478,"SANTA YNEZ VALLEY COTTAGE HOSPITAL","General Acute","Rural"]
[106424102,{"$f":"A344-106000000","v":424102},null,"THE CHAMPION CENTER","Specialty","N/A"]
[106430705,430705,50125,"REGIONAL MEDICAL CENTER OF SAN JOSE","General Acute","N/A"]
[106430763,430763,50308,"EL CAMINO HOSPITAL","General Acute","N/A"]
[106430779,430779,50380,"GOOD SAMARITAN HOSPITAL - SAN JOSE","General Acute","N/A"]
[106430837,430837,50153,"O'CONNOR HOSPITAL","General Acute","N/A"]
[106430883,430883,50038,"SANTA CLARA VALLEY MEDICAL CENTER","General Acute","Teaching"]
[106430905,430905,50441,"STANFORD UNIVERSITY HOSPITAL","General Acute","Teaching"]
[106431506,431506,50604,"KAISER FOUNDATION HOSPITAL - SAN JOSE","General Acute","N/A"]
[106434032,434032,54154,"SAN JOSE BEHAVIORAL HEALTH","Psychiatric","N/A"]
[106434040,434040,53305,"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD","General Acute","Teaching"]
[106434051,434051,53307,"CHILDRENS RECOVERY CENTER OF NORTHERN CALIFORNIA","General Acute","N/A"]
[106434138,434138,50688,"ST. LOUISE REGIONAL HOSPITAL","General Acute","N/A"]
[106434153,434153,50071,"KAISER FOUNDATION HOSPITAL - SANTA CLARA","General Acute","Teaching"]
[106440755,440755,50242,"DOMINICAN HOSPITAL","General Acute","N/A"]
[106444029,{"$f":"A358-106000000","v":444029},null,"TELECARE SANTA CRUZ PHF","Psychiatric","N/A"]
[106450936,450936,51305,"MAYERS MEMORIAL HOSPITAL","General Acute","Rural"]
[106450940,450940,50764,"SHASTA REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106450949,450949,50280,"MERCY MEDICAL CENTER - REDDING","General Acute","N/A"]
[106454012,454012,52047,"VIBRA HOSPITAL OF NORTHERN CALIFORNIA","Specialty","N/A"]
[106454013,454013,50697,"PATIENTS' HOSPITAL OF REDDING","Specialty","N/A"]
[106470871,470871,51319,"MERCY MEDICAL CENTER MT. SHASTA","General Acute","Rural"]
[106474007,474007,51316,"FAIRCHILD MEDICAL CENTER","General Acute","Rural"]
[106480989,480989,50073,"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO","General Acute","N/A"]
[106481015,481015,54074,"ADVENTIST HEALTH VALLEJO","Psychiatric","N/A"]
[106481094,481094,50101,"SUTTER SOLANO MEDICAL CENTER","General Acute","N/A"]
[106481357,481357,50367,"NORTHBAY MEDICAL CENTER","General Acute","N/A"]
[106484044,484044,50767,"KAISER FOUNDATION HOSPITAL - VACAVILLE","General Acute","N/A"]
[106490919,{"$f":"A371-106000000","v":490919},50291,"SUTTER SANTA ROSA REGIONAL HOSPITAL","General","N/A"]
[106490964,490964,51321,"HEALDSBURG DISTRICT HOSPITAL","General Acute","Rural"]
[106491001,491001,50136,"PETALUMA VALLEY HOSPITAL","General Acute","N/A"]
[106491064,491064,50174,"SANTA ROSA MEMORIAL HOSPITAL","General Acute","N/A"]
[106491076,491076,50090,"SONOMA VALLEY HOSPITAL","General Acute","N/A"]
[106491338,491338,50385,"SONOMA WEST MEDICAL CENTER","General Acute","Rural"]
[106494019,494019,50690,"KAISER FOUNDATION HOSPITAL - SANTA ROSA","General Acute","N/A"]
[106494048,494048,54151,"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA","Psychiatric","N/A"]
[106494106,494106,50291,"SUTTER SANTA ROSA REGIONAL HOSPITAL","General Acute","N/A"]
[106500852,500852,50464,"DOCTORS MEDICAL CENTER - MODESTO","General Acute","N/A"]
[106500867,500867,50179,"EMANUEL MEDICAL CENTER","General Acute","N/A"]
[106500939,500939,50557,"MEMORIAL HOSPITAL MODESTO","General Acute","N/A"]
[106500954,500954,52055,"CENTRAL VALLEY SPECIALTY HOSPITAL","General Acute","N/A"]
[106500967,500967,50067,"OAK VALLEY DISTRICT HOSPITAL","General Acute","Rural"]
[106504038,504038,50726,"STANISLAUS SURGICAL HOSPITAL","Specialty","N/A"]
[106504079,504079,53040,"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO","Specialty","N/A"]
[106504081,{"$f":"A387-106000000","v":504081},null,"TELECARE STANISLAUS COUNTY PHF","Psychiatric","N/A"]
[106514001,{"$f":"A388-106000000","v":514001},null,"SUTTER-YUBA - PHF","Psychiatric","N/A"]
[106514030,{"$f":"A389-106000000","v":514030},50766,"SUTTER SURGICAL HOSPITAL-NORTH VALLEY","Specialty","N/A"]
[106514033,514033,null,"NORTH VALLEY BEHAVIORAL HEALTH - PHF","Psychiatric","N/A"]
[106521041,521041,50042,"ST. ELIZABETH COMMUNITY HOSPITAL","General Acute","Rural"]
[106531059,531059,51315,"TRINITY HOSPITAL","General Acute","Rural"]
[106540734,540734,50057,"KAWEAH DELTA MEDICAL CENTER","General Acute","N/A"]
[106540798,540798,50261,"SIERRA VIEW MEDICAL CENTER","General Acute","N/A"]
[106540816,540816,50359,"TULARE REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106554011,554011,50335,"ADVENTIST HEALTH SONORA - GREENLEY","General Acute","Rural"]
[106560203,560203,54077,"AURORA VISTA DEL MAR HOSPITAL","Psychiatric","N/A"]
[106560473,560473,50394,"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA","General Acute","N/A"]
[106560481,560481,50159,"VENTURA COUNTY MEDICAL CENTER","General Acute","N/A"]
[106560492,560492,50549,"LOS ROBLES HOSPITAL AND MEDICAL CENTER","General Acute","N/A"]
[106560501,560501,51334,"OJAI VALLEY COMMUNITY HOSPITAL","General Acute","Rural"]
[106560508,560508,50616,"ST. JOHN'S PLEASANT VALLEY HOSPITAL","General Acute","N/A"]
[106560525,560525,50236,"ADVENTIST HEALTH SIMI VALLEY","General Acute","N/A"]
[106560529,560529,50082,"ST. JOHN'S REGIONAL MEDICAL CENTER","General Acute","N/A"]
[106571086,571086,50127,"WOODLAND MEMORIAL HOSPITAL","General Acute","N/A"]
[106580996,580996,50133,"RIDEOUT MEMORIAL HOSPITAL","General Acute","N/A"]
[106190818,{"$f":"A407-106000000","v":190818},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A407,'4. FY 2019-20'!A:A,0)),\"\")","v":50124},"USC VERDUGO HILLS HOSPITAL","General","N/A"]
[106013687,{"$f":"A408-106000000","v":13687},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A408,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"MERRITT PERALTA INSTITUTE CDRH","Specialty","N/A"]
[106014132,14132,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A409,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"KAISER FOUNDATION HOSPITAL - FREMONT","General","N/A"]
[106014326,14326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A410,'4. FY 2019-20'!A:A,0)),\"\")","v":50075},"KAISER FOUNDATION HOSPITAL - OAKLAND/RICHMOND","General","Teaching"]
[106014337,14337,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A411,'4. FY 2019-20'!A:A,0)),\"\")","v":50777},"KAISER FOUNDATION HOSPITAL - SAN LEANDRO","General","N/A"]
[106044006,44006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A412,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"BUTTE COUNTY MENTAL HEALTH - PHF","Psychiatric","N/A"]
[106094002,94002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A413,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"EL DORADO COUNTY MENTAL HEALTH - PHF","Psychiatric","N/A"]
[106104089,104089,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A414,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"EXODUS PSYCHIATRIC HEALTH FACILITY FRESNO","Psychiatric","N/A"]
[106105051,105051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A415,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"COALINGA STATE HOSPITAL","Specialty","N/A"]
[106105125,105125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A416,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CENTRAL STAR PSYCHIATRIC HEALTH FACILITY","Psychiatric","N/A"]
[106124004,124004,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A417,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SEMPERVIRENS - PHF","Psychiatric","N/A"]
[106154160,154160,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A418,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - BAKERSFIE","Psychiatric","N/A"]
[106190150,190150,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A419,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KEDREN COMMUNITY MENTAL HEALTH CENTER","Psychiatric","N/A"]
[106190155,190155,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A420,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CALIFORNIA REHABILITATION INSTITUTE","Specialty","N/A"]
[106190857,190857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A421,'4. FY 2019-20'!A:A,0)),\"\")","v":50096},"WEST COVINA MEDICAL CENTER","General","N/A"]
[106190859,190859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A422,'4. FY 2019-20'!A:A,0)),\"\")","v":50481},"WEST HILLS HOSPITAL AND MEDICAL CENTER","General","N/A"]
[106190878,190878,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A423,'4. FY 2019-20'!A:A,0)),\"\")","v":50103},"ADVENTIST HEALTH WHITE MEMORIAL","General","Teaching"]
[106190883,190883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A424,'4. FY 2019-20'!A:A,0)),\"\")","v":50735},"WHITTIER HOSPITAL MEDICAL CENTER","General","N/A"]
[106190958,190958,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A425,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"METROPOLITAN STATE HOSPITAL","Specialty","N/A"]
[106194010,194010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A426,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"AMERICAN RECOVERY CENTER","Specialty","N/A"]
[106194967,194967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A427,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"STAR VIEW ADOLESCENT - PHF","Psychiatric","N/A"]
[106194981,194981,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A428,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"LA CASA PSYCHIATRIC HEALTH FACILITY","Psychiatric","N/A"]
[106196404,196404,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A429,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"JOYCE EISENBERG KEEFER MEDICAL CENTER","Psychiatric","N/A"]
[106197931,197931,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A430,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"EXODUS RECOVERY - PHF","Psychiatric","N/A"]
[106198495,198495,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A431,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"OCEAN VIEW PSYCHIATRIC HEALTH FACILITY","Psychiatric","N/A"]
[106244027,244027,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A432,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"MARIE GREEN PSYCHIATRIC CENTER - PHF","Psychiatric","N/A"]
[106281266,281266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A433,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"NAPA STATE HOSPITAL","Specialty","N/A"]
[106301781,301781,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A434,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"FAIRVIEW DEVELOPMENTAL CENTER","Specialty","N/A"]
[106304583,304583,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A435,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"LAGUNA TREATMENT HOSPITAL","Specialty","N/A"]
[106341051,341051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A436,'4. FY 2019-20'!A:A,0)),\"\")","v":50108},"SUTTER MEDICAL CENTER - SACRAMENTO","General","N/A"]
[106344011,344011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A437,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SACRAMENTO MENTAL HEALTH TREATMENT CENTER - PHF","Psychiatric","N/A"]
[106344170,344170,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A438,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - CARMICHAE","Psychiatric","N/A"]
[106344188,344188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A439,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - SACRAMENT","Psychiatric","N/A"]
[106361768,361768,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A440,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"PATTON STATE HOSPITAL","Specialty","N/A"]
[106370782,370782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A441,'4. FY 2019-20'!A:A,0)),\"\")","v":50025},"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER","General","Teaching"]
[106374049,374049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A442,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SHARP MCDONALD CENTER","Specialty","N/A"]
[106394003,394003,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A443,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SAN JOAQUIN - PHF","Psychiatric","N/A"]
[106400683,400683,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A444,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"ATASCADERO STATE HOSPITAL","Specialty","N/A"]
[106404046,404046,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A445,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SAN LUIS OBISPO COUNTY - PHF","Psychiatric","N/A"]
[106414139,414139,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A446,'4. FY 2019-20'!A:A,0)),\"\")","v":50541},"KAISER FOUNDATION HOSPITAL - REDWOOD CITY","General","N/A"]
[106424002,424002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A447,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SANTA BARBARA PSYCHIATRIC HEALTH FACILITY","Psychiatric","N/A"]
[106434218,434218,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A448,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KAISER PERMANENTE PHF - SANTA CLARA","Psychiatric","N/A"]
[106434220,434220,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A449,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - SAN JOSE","Psychiatric","N/A"]
[106444012,444012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A450,'4. FY 2019-20'!A:A,0)),\"\")","v":50714},"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ","General","N/A"]
[106444013,444013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A451,'4. FY 2019-20'!A:A,0)),\"\")","v":50194},"WATSONVILLE COMMUNITY HOSPITAL","General","N/A"]
[106454068,454068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A452,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"RESTPADD PSYCHIATRIC HEALTH FACILITY","Psychiatric","N/A"]
[106484062,484062,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A453,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD SOLANO PSYCHIATRIC HEALTH FACILITY","Psychiatric","N/A"]
[106491267,491267,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A454,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SONOMA DEVELOPMENTAL CENTER","Specialty","N/A"]
[106524017,524017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A455,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"RESTPADD RED BLUFF PSYCHIATRIC HEALTH FACILITY","Psychiatric","N/A"]
[106541123,541123,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A456,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"PORTERVILLE STATE HOSPITAL","Specialty","N/A"]
[106574010,574010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A457,'4. FY 2019-20'!A:A,0)),\"\")","v":50537},"SUTTER DAVIS HOSPITAL","General","N/A"]

{"sheet":"TRAUMA CENTERS","index":26,"n_rows":513,"n_cols":8,"rows_kept":513,"cut":false,"hidden":false,"merged":[]}
["2017 Calendar Year Hospital Utilization Pivot Table",null,null,null,null,null,{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8}]
["Last updated ","2018-12-11"]
["Retrieval date","2019-04-02"]
[]
[]
["OSHPD_ID","OSHPD ID SHORT","MEDICARE ID","FAC_NAME","FAC_ADDRESS_ONE","FAC_CITY","FAC_ZIPCODE","TRAUMA_CTR"]
["1.2.1",null,null,"1.1.1","1.3.1","1.4.1","1.5.1","1.21.8"]
[106010735,{"$f":"A8-106000000","v":10735},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A8,'4. FY 2019-20'!A:A,0)),\"\")","v":50211},"ALAMEDA HOSPITAL","2070 CLINTON AVE","ALAMEDA",94501]
[106010739,{"$f":"A9-106000000","v":10739},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A9,'4. FY 2019-20'!A:A,0)),\"\")","v":50305},"ALTA BATES SUMMIT MEDICAL CENTER-ALTA BATES CAMPUS","2450 ASHBY AVENUE","BERKELEY",94705]
[106010776,10776,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A10,'4. FY 2019-20'!A:A,0)),\"\")","v":53301},"CHILDRENS HOSPITAL AND RESEARCH CENTER AT OAKLAND","747 52ND STREET","OAKLAND",94609,"Level I"]
[106010782,10782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A11,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"THUNDER ROAD CHEMICAL DEPENDENCY RECOVERY HOSPITAL","390 40TH STREET","OAKLAND",94609]
[106010811,10811,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A12,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"FAIRMONT HOSPITAL","15400 FOOTHILL BOULEVARD","SAN LEANDRO",94578]
[106010844,10844,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A13,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"ALTA BATES SUMMIT MEDICAL CENTER-HERRICK CAMPUS","2001 DWIGHT WAY","BERKELEY",94704]
[106010846,10846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A14,'4. FY 2019-20'!A:A,0)),\"\")","v":50320},"HIGHLAND HOSPITAL","1411 EAST 31ST STREET","OAKLAND",94602,"Level I"]
[106010887,10887,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A15,'4. FY 2019-20'!A:A,0)),\"\")","v":52034},"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA","2800 BENEDICT DRIVE","SAN LEANDRO",94577]
[106010937,10937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A16,'4. FY 2019-20'!A:A,0)),\"\")","v":50043},"ALTA BATES SUMMIT MEDICAL CENTER","350 HAWTHORNE AVENUE","OAKLAND",94609]
[106010967,10967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A17,'4. FY 2019-20'!A:A,0)),\"\")","v":50002},"ST. ROSE HOSPITAL","27200 CALAROGA AVENUE","HAYWARD",94545]
[106010983,10983,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A18,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"VALLEY MEMORIAL HOSPITAL","1111 E. STANLEY BOULEVARD","LIVERMORE",94550]
[106010987,10987,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A19,'4. FY 2019-20'!A:A,0)),\"\")","v":50195},"WASHINGTON HOSPITAL - FREMONT","2000 MOWRY AVENUE","FREMONT",94538]
[106013619,13619,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A20,'4. FY 2019-20'!A:A,0)),\"\")","v":50773},"SAN LEANDRO HOSPITAL","13855 EAST 14TH STREET","SAN LEANDRO",94578]
[106013626,13626,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A21,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT CAMPUS","3100 SUMMIT STREET","OAKLAND",94609]
[106013687,13687,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A22,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"MPI CHEMICAL DEPENDENCY RECOVERY HOSPITAL","3012 SUMMIT STREET","OAKLAND",94609]
[106014034,14034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A23,'4. FY 2019-20'!A:A,0)),\"\")","v":54110},"FREMONT HOSPITAL","39001 SUNDALE DRIVE","FREMONT",94538]
[106014050,14050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A24,'4. FY 2019-20'!A:A,0)),\"\")","v":50283},"STANFORD HEALTH CARE - VALLEYCARE","5555 WEST LAS POSITAS BLVD.","PLEASANTON",94588]
[106014132,14132,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A25,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"KAISER FOUNDATION HOSPITAL - FREMONT","39400 PASEO PADRE PARKWAY","FREMONT",94538]
[106014207,14207,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A26,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"TELECARE HERITAGE PSYCHIATRIC HEALTH FACILITY","2633 East 27th Street","Oakland",94601]
[106014226,14226,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A27,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"TELECARE WILLOW ROCK CENTER","2050 FAIRMONT DRIVE","SAN LEANDRO",94578]
[106014233,14233,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A28,'4. FY 2019-20'!A:A,0)),\"\")","v":50488},"EDEN MEDICAL CENTER","20103 LAKE CHABOT RD","CASTRO VALLEY",94546,"Level II"]
[106014326,14326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A29,'4. FY 2019-20'!A:A,0)),\"\")","v":50075},"KAISER FOUNDATION HOSPITAL - OAKLAND/RICHMOND","275 W. MACARTHUR BLVD.","OAKLAND",94611]
[106014337,14337,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A30,'4. FY 2019-20'!A:A,0)),\"\")","v":50777},"KAISER FOUNDATION HOSPITAL - SAN LEANDRO","2500 MERCED STREET","SAN LEANDRO",94577]
[106034002,34002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A31,'4. FY 2019-20'!A:A,0)),\"\")","v":50014},"SUTTER AMADOR HOSPITAL","200 MISSION BLVD","JACKSON",95642]
[106040802,40802,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A32,'4. FY 2019-20'!A:A,0)),\"\")","v":51311},"ORCHARD HOSPITAL","240 SPRUCE STREET","GRIDLEY",95948]
[106040828,40828,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A33,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"ENLOE MEDICAL CENTER - COHASSET","560 COHASSET ROAD","CHICO",95926]
[106040875,40875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A34,'4. FY 2019-20'!A:A,0)),\"\")","v":50225},"ADVENTIST HEALTH FEATHER RIVER","5974 PENTZ ROAD","PARADISE",95969]
[106040937,40937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A35,'4. FY 2019-20'!A:A,0)),\"\")","v":50030},"OROVILLE HOSPITAL","2767 OLIVE HIGHWAY","OROVILLE",95966]
[106040962,40962,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A36,'4. FY 2019-20'!A:A,0)),\"\")","v":50039},"ENLOE MEDICAL CENTER- ESPLANADE","1531 ESPLANADE","CHICO",95926,"Level II"]
[106044006,44006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A37,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"BUTTE COUNTY MENTAL HEALTH SERVICES","592 RIO LINDO AVENUE","CHICO",95926]
[106044011,44011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A38,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"ENLOE REHABILITATION CENTER","340 WEST EAST AVENUE","CHICO",95926]
[106050932,50932,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A39,'4. FY 2019-20'!A:A,0)),\"\")","v":51332},"MARK TWAIN MEDICAL CENTER","768 MOUNTAIN RANCH ROAD","SAN ANDREAS",95249]
[106060870,60870,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A40,'4. FY 2019-20'!A:A,0)),\"\")","v":50434},"COLUSA MEDICAL CENTER","199 E WEBSTER STREET","COLUSA",95932]
[106070924,70924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A41,'4. FY 2019-20'!A:A,0)),\"\")","v":50276},"CONTRA COSTA REGIONAL MEDICAL CENTER","2500 ALHAMBRA AVENUE","MARTINEZ",94553]
[106070934,70934,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A42,'4. FY 2019-20'!A:A,0)),\"\")","v":50523},"SUTTER DELTA MEDICAL CENTER","3901 LONE TREE WAY","ANTIOCH",94509]
[106070988,70988,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A43,'4. FY 2019-20'!A:A,0)),\"\")","v":50180},"JOHN MUIR MEDICAL CENTER-WALNUT CREEK CAMPUS","1601 YGNACIO VALLEY ROAD","WALNUT CREEK",94598,"Level II"]
[106070990,70990,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A44,'4. FY 2019-20'!A:A,0)),\"\")","v":50072},"KAISER FOUNDATION HOSPITAL - WALNUT CREEK","1425 SOUTH MAIN STREET","WALNUT CREEK","94596-5300"]
[106071018,71018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A45,'4. FY 2019-20'!A:A,0)),\"\")","v":50496},"JOHN MUIR MEDICAL CENTER-CONCORD CAMPUS","2540 EAST STREET","CONCORD",94520]
[106074011,74011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A46,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SAN RAMON REGIONAL MEDICAL CENTER SOUTH BUILDING","7777 NORRIS CANYON ROAD","SAN RAMON",94583]
[106074017,74017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A47,'4. FY 2019-20'!A:A,0)),\"\")","v":50689},"SAN RAMON REGIONAL MEDICAL CENTER","6001 NORRIS CANYON ROAD","SAN RAMON",94583]
[106074039,74039,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A48,'4. FY 2019-20'!A:A,0)),\"\")","v":54131},"JOHN MUIR BEHAVIORAL HEALTH CENTER","2740 GRANT STREET","CONCORD",94520]
[106074093,74093,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A49,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KAISER FOUNDATION HOSPITAL - RICHMOND CAMPUS","901 NEVIN AVE","RICHMOND",94801]
[106074097,74097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A50,'4. FY 2019-20'!A:A,0)),\"\")","v":50760},"KAISER FOUNDATION HOSPITAL - ANTIOCH","4501 SAND CREEK ROAD","ANTIOCH",94531]
[106084001,84001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A51,'4. FY 2019-20'!A:A,0)),\"\")","v":50417},"SUTTER COAST HOSPITAL","800 EAST WASHINGTON BOULEVARD","CRESCENT CITY",95531,"Level IV"]
[106090793,90793,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A52,'4. FY 2019-20'!A:A,0)),\"\")","v":50352},"BARTON MEMORIAL HOSPITAL","2170 SOUTH AVENUE","SOUTH LAKE TAHOE",96150,"Level III"]
[106090933,90933,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A53,'4. FY 2019-20'!A:A,0)),\"\")","v":50254},"MARSHALL  MEDICAL CENTER","1100 MARSHALL WAY","PLACERVILLE",95667,"Level III"]
[106094002,94002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A54,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"TELECARE EL DORADO COUNTY P.H.F.","935-B SPRING STREET","PLACERVILLE",95667]
[106100005,100005,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A55,'4. FY 2019-20'!A:A,0)),\"\")","v":50492},"CLOVIS COMMUNITY MEDICAL CENTER","2755 HERNDON AVENUE","CLOVIS",93611]
[106100697,100697,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A56,'4. FY 2019-20'!A:A,0)),\"\")","v":50397},"COALINGA REGIONAL MEDICAL CENTER","1191 PHELPS AVENUE","COALINGA",93210]
[106100717,100717,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A57,'4. FY 2019-20'!A:A,0)),\"\")","v":50060},"COMMUNITY REGIONAL MEDICAL CENTER-FRESNO","2823 FRESNO STREET","FRESNO",93721,"Level I"]
[106100793,100793,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A58,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"ADVENTIST HEALTH SELMA","1141 ROSE AVENUE","SELMA",93662]
[106100797,100797,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A59,'4. FY 2019-20'!A:A,0)),\"\")","v":50192},"ADVENTIST HEALTH REEDLEY","372 WEST CYPRESS AVENUE","REEDLEY",93654]
[106100899,100899,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A60,'4. FY 2019-20'!A:A,0)),\"\")","v":50093},"ST. AGNES MEDICAL CENTER","1303 EAST HERNDON AVENUE","FRESNO",93720]
[106104008,104008,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A61,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"COMMUNITY BEHAVIORAL HEALTH CENTER","7171 NORTH CEDAR AVENUE","FRESNO",93720]
[106104023,104023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A62,'4. FY 2019-20'!A:A,0)),\"\")","v":53032},"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL","7173 N. SHARON AVENUE","FRESNO",93720]
[106104047,104047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A63,'4. FY 2019-20'!A:A,0)),\"\")","v":50708},"FRESNO SURGICAL HOSPITAL","6125 NORTH FRESNO STREET","FRESNO",93710]
[106104062,104062,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A64,'4. FY 2019-20'!A:A,0)),\"\")","v":50710},"KAISER FOUNDATION HOSPITAL - FRESNO","7300 NORTH FRESNO STREET","FRESNO",93720]
[106104089,104089,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A65,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"EXODUS PSYCHIATRIC HEALTH FACILITY FRESNO","4411 E. KINGS CANYON ROAD","FRESNO",93702]
[106105029,105029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A66,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"FRESNO HEART AND SURGICAL HOSPITAL","15 E. AUDUBON DR.","FRESNO",93720]
[106105051,105051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A67,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"DEPARTMENT OF STATE HOSPITAL - COALINGA","24511 WEST JAYNE AVENUE","COALINGA",93210]
[106105125,105125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A68,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CENTRAL STAR PSYCHIATRIC HEALTH FACILITY","4411 E. KINGS CANYON ROAD","FRESNO",93702]
[106110889,110889,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A69,'4. FY 2019-20'!A:A,0)),\"\")","v":51306},"GLENN MEDICAL CENTER","1133 WEST SYCAMORE STREET","WILLOWS",95988,"Level IV"]
[106120981,120981,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A70,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"GENERAL HOSPITAL, THE","2200 HARRISON AVENUE","EUREKA",95501]
[106121002,121002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A71,'4. FY 2019-20'!A:A,0)),\"\")","v":50028},"MAD RIVER COMMUNITY HOSPITAL","3800 JANES ROAD","ARCATA",95521,"Level IV"]
[106121031,121031,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A72,'4. FY 2019-20'!A:A,0)),\"\")","v":51309},"JEROLD PHELPS COMMUNITY HOSPITAL","733 CEDAR STREET","GARBERVILLE",95542]
[106121051,{"$f":"A73-106000000","v":121051},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A73,'4. FY 2019-20'!A:A,0)),\"\")","v":51318},"REDWOOD MEMORIAL HOSPITAL","3300 RENNER DRIVE","FORTUNA",95540]
[106121080,121080,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A74,'4. FY 2019-20'!A:A,0)),\"\")","v":50006},"ST. JOSEPH HOSPITAL - EUREKA","2700 DOLBEER STREET","EUREKA",95501,"Level III"]
[106124004,124004,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A75,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SEMPERVIRENS P.H.F.","720 WOOD STREET","EUREKA",95501]
[106130699,130699,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A76,'4. FY 2019-20'!A:A,0)),\"\")","v":50045},"EL CENTRO REGIONAL MEDICAL CENTER","1415 ROSS AVENUE","EL CENTRO",92243,"Level IV"]
[106130760,130760,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A77,'4. FY 2019-20'!A:A,0)),\"\")","v":50342},"PIONEERS MEMORIAL HEALTHCARE DISTRICT","207 WEST LEGION ROAD","BRAWLEY",92227,"Level IV"]
[106141273,141273,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A78,'4. FY 2019-20'!A:A,0)),\"\")","v":51324},"NORTHERN INYO HOSPITAL","150 PIONEER LANE","BISHOP",93514]
[106141338,141338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A79,'4. FY 2019-20'!A:A,0)),\"\")","v":50388},"SOUTHERN INYO HOSPITAL","501 EAST LOCUST STREET","LONE PINE",93545]
[106150706,150706,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A80,'4. FY 2019-20'!A:A,0)),\"\")","v":50608},"DELANO REGIONAL MEDICAL CENTER","1401 GARCES HIGHWAY","DELANO",93215]
[106150722,150722,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A81,'4. FY 2019-20'!A:A,0)),\"\")","v":50036},"BAKERSFIELD MEMORIAL HOSPITAL","420 34TH STREET","BAKERSFIELD",93301]
[106150736,150736,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A82,'4. FY 2019-20'!A:A,0)),\"\")","v":50315},"KERN MEDICAL CENTER","1700 MOUNT VERNON AVENUE","BAKERSFIELD",93306,"Level II"]
[106150737,150737,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A83,'4. FY 2019-20'!A:A,0)),\"\")","v":51314},"KERN VALLEY HEALTHCARE DISTRICT","6412 LAUREL AVENUE","LAKE ISABELLA",93240]
[106150761,150761,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A84,'4. FY 2019-20'!A:A,0)),\"\")","v":50295},"MERCY HOSPITAL - BAKERSFIELD","2215 TRUXTUN AVENUE","BAKERSFIELD",93301]
[106150775,150775,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A85,'4. FY 2019-20'!A:A,0)),\"\")","v":50257},"GOOD SAMARITAN HOSPITAL-BAKERSFIELD","901 OLIVE DRIVE","BAKERSFIELD",93308]
[106150782,150782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A86,'4. FY 2019-20'!A:A,0)),\"\")","v":51333},"RIDGECREST REGIONAL HOSPITAL","1081 NORTH CHINA LAKE BLVD.","RIDGECREST",93555,"Level IV"]
[106150788,150788,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A87,'4. FY 2019-20'!A:A,0)),\"\")","v":50455},"ADVENTIST HEALTH BAKERSFIELD","2615 CHESTER AVENUE","BAKERSFIELD",93301]
[106150808,150808,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A88,'4. FY 2019-20'!A:A,0)),\"\")","v":51301},"ADVENTIST HEALTH TEHACHAPI VALLEY","115 WEST E STREET","TEHACHAPI",93561]
[106154022,154022,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A89,'4. FY 2019-20'!A:A,0)),\"\")","v":53031},"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL","5001 COMMERCE DRIVE","BAKERSFIELD",93309]
[106154044,154044,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A90,'4. FY 2019-20'!A:A,0)),\"\")","v":54155},"BAKERSFIELD BEHAVORIAL HEALTHCARE HOSPITAL, LLC","5201 WHITE LANE","BAKERSFIELD",93309]
[106154101,154101,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A91,'4. FY 2019-20'!A:A,0)),\"\")","v":50724},"BAKERSFIELD HEART HOSPITAL","3001 SILLECT AVENUE","BAKERSFIELD",93308]
[106154108,154108,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A92,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"MERCY SOUTHWEST HOSPITAL","400 OLD RIVER RD","BAKERSFIELD",93311]
[106154160,154160,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A93,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD PSYCHIATRIC HEALTH FACILITY BAKERSFIELD","6700 EUCALYPTUS DRIVE, STE C","BAKERSFIELD",93306]
[106164029,164029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A94,'4. FY 2019-20'!A:A,0)),\"\")","v":50121},"ADVENTIST HEALTH HANFORD","115 MALL DRIVE","HANFORD",93230]
[106171049,171049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A95,'4. FY 2019-20'!A:A,0)),\"\")","v":51317},"ADVENTIST HEALTH CLEARLAKE","15630 18TH AVE","CLEARLAKE",95422]
[106171395,171395,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A96,'4. FY 2019-20'!A:A,0)),\"\")","v":51329},"SUTTER LAKESIDE HOSPITAL","5176 HILL ROAD EAST","LAKEPORT",95453,"Level IV"]
[106184008,184008,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A97,'4. FY 2019-20'!A:A,0)),\"\")","v":51320},"BANNER LASSEN MEDICAL CENTER","1800 SPRING RIDGE DRIVE","SUSANVILLE",96130]
[106190017,190017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A98,'4. FY 2019-20'!A:A,0)),\"\")","v":50281},"ALHAMBRA HOSPITAL MEDICAL CENTER","100 SOUTH RAYMOND AVENUE","ALHAMBRA",91801]
[106190020,190020,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A99,'4. FY 2019-20'!A:A,0)),\"\")","v":54032},"BHC ALHAMBRA HOSPITAL","4619 ROSEMEAD BOULEVARD","ROSEMEAD",91770]
[106190034,190034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A100,'4. FY 2019-20'!A:A,0)),\"\")","v":50056},"ANTELOPE VALLEY HOSPITAL","1600 WEST AVENUE J","LANCASTER",93534,"Level II"]
[106190045,190045,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A101,'4. FY 2019-20'!A:A,0)),\"\")","v":51307},"CATALINA ISLAND MEDICAL CENTER","100 FALLS CANYON ROAD","AVALON",90704]
[106190049,190049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A102,'4. FY 2019-20'!A:A,0)),\"\")","v":52045},"KINDRED HOSPITAL - BALDWIN PARK","14148 FRANCISQUITO AVENUE","BALDWIN PARK",91706]
[106190052,190052,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A103,'4. FY 2019-20'!A:A,0)),\"\")","v":52031},"BARLOW RESPIRATORY HOSPITAL","2000 STADIUM WAY","LOS ANGELES",90026]
[106190053,190053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A104,'4. FY 2019-20'!A:A,0)),\"\")","v":50191},"ST. MARY MEDICAL CENTER - LONG BEACH","1050 LINDEN AVENUE","LONG BEACH",90813,"Level II"]
[106190066,190066,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A105,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"LOS ANGELES COMMUNITY HOSPITAL AT BELLFLOWER","9542 ARTESIA BOULEVARD","BELLFLOWER",90706]
[106190081,190081,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A106,'4. FY 2019-20'!A:A,0)),\"\")","v":50350},"BEVERLY HOSPITAL","309 WEST BEVERLY BOULEVARD","MONTEBELLO",90640]
[106190110,190110,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A107,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SOUTHERN CALIFORNIA HOSPITAL AT CULVER CITY","3828 DELMAS TERRACE","CULVER CITY",90232]
[106190125,190125,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A108,'4. FY 2019-20'!A:A,0)),\"\")","v":50149},"CALIFORNIA HOSPITAL MEDICAL CENTER - LOS ANGELES","1401 SOUTH GRAND AVENUE","LOS ANGELES",90015,"Level II"]
[106190137,190137,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A109,'4. FY 2019-20'!A:A,0)),\"\")","v":50782},"CASA COLINA HOSPITAL","255 EAST BONITA AVENUE","POMONA",91767]
[106190148,190148,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A110,'4. FY 2019-20'!A:A,0)),\"\")","v":50739},"CENTINELA HOSPITAL MEDICAL CENTER","555 EAST HARDY STREET","INGLEWOOD",90301]
[106190150,190150,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A111,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KEDREN COMMUNITY MENTAL HEALTH CENTER","4211 AVALON BOULEVARD","LOS ANGELES",90011]
[106190155,190155,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A112,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CALIFORNIA REHABILITATION INSTITUTE, LLC","2070 CENTURY PARK EAST","LOS ANGELES",90067]
[106190159,190159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A113,'4. FY 2019-20'!A:A,0)),\"\")","v":50575},"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER","21530 PIONEER BOULEVARD","HAWAIIAN GARDENS",90716]
[106190163,190163,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A114,'4. FY 2019-20'!A:A,0)),\"\")","v":54069},"AURORA CHARTER OAK","1161 EAST COVINA BOULEVARD","COVINA",91724]
[106190170,190170,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A115,'4. FY 2019-20'!A:A,0)),\"\")","v":53302},"CHILDRENS HOSPITAL OF LOS ANGELES","4650 W. SUNSET BOULEVARD","LOS ANGELES",90027,"Level II"]
[106190176,190176,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A116,'4. FY 2019-20'!A:A,0)),\"\")","v":50146},"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL","1500 DUARTE ROAD","DUARTE",91010]
[106190184,190184,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A117,'4. FY 2019-20'!A:A,0)),\"\")","v":54055},"COLLEGE HOSPITAL","10802 COLLEGE PLACE","CERRITOS",90703]
[106190196,190196,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A118,'4. FY 2019-20'!A:A,0)),\"\")","v":52050},"KINDRED HOSPITAL - SOUTH BAY","1246 WEST 155TH STREET","GARDENA",90247]
[106190197,190197,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A119,'4. FY 2019-20'!A:A,0)),\"\")","v":50091},"COMMUNITY HOSPITAL OF HUNTINGTON PARK","2623 EAST SLAUSON AVENUE","HUNTINGTON PARK",90255]
[106190198,190198,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A120,'4. FY 2019-20'!A:A,0)),\"\")","v":50663},"LOS ANGELES COMMUNITY HOSPITAL","4081 EAST OLYMPIC BOULEVARD","LOS ANGELES",90023]
[106190200,190200,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A121,'4. FY 2019-20'!A:A,0)),\"\")","v":50132},"SAN GABRIEL VALLEY MEDICAL CENTER","438 W. LAS TUNAS DRIVE","SAN GABRIEL",91776]
[106190232,190232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A122,'4. FY 2019-20'!A:A,0)),\"\")","v":54053},"DEL AMO HOSPITAL","23700 CAMINO DEL SOL","TORRANCE",90505]
[106190240,190240,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A123,'4. FY 2019-20'!A:A,0)),\"\")","v":50581},"LAKEWOOD REGIONAL MEDICAL CENTER","3700 SOUTH STREET","LAKEWOOD",90712]
[106190243,190243,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A124,'4. FY 2019-20'!A:A,0)),\"\")","v":50393},"PIH HOSPITAL - DOWNEY","11500 BROOKSHIRE AVENUE","DOWNEY",90241]
[106190256,190256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A125,'4. FY 2019-20'!A:A,0)),\"\")","v":50641},"EAST LOS ANGELES DOCTORS HOSPITAL","4060 WHITTIER BOULEVARD","LOS ANGELES",90023]
[106190280,190280,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A126,'4. FY 2019-20'!A:A,0)),\"\")","v":50158},"ENCINO HOSPITAL MEDICAL CENTER","16237 VENTURA BOULEVARD","ENCINO",91436]
[106190298,190298,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A127,'4. FY 2019-20'!A:A,0)),\"\")","v":50597},"FOOTHILL PRESBYTERIAN HOSPITAL-JOHNSTON MEMORIAL","250 SOUTH GRAND AVENUE","GLENDORA",91741]
[106190305,190305,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A128,'4. FY 2019-20'!A:A,0)),\"\")","v":52032},"KINDRED HOSPITAL - LOS ANGELES","5525 WEST SLAUSON AVENUE","LOS ANGELES",90056]
[106190307,190307,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A129,'4. FY 2019-20'!A:A,0)),\"\")","v":50018},"PACIFIC ALLIANCE MEDICAL CENTER","531 WEST COLLEGE STREET","LOS ANGELES",90012]
[106190315,190315,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A130,'4. FY 2019-20'!A:A,0)),\"\")","v":50737},"GARFIELD MEDICAL CENTER","525 NORTH GARFIELD AVENUE","MONTEREY PARK",91754]
[106190317,190317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A131,'4. FY 2019-20'!A:A,0)),\"\")","v":54028},"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER","1891 EFFIE STREET","LOS ANGELES",90026]
[106190323,190323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A132,'4. FY 2019-20'!A:A,0)),\"\")","v":50239},"ADVENTIST HEALTH GLENDALE","1509 WILSON TERRACE","GLENDALE",91206]
[106190328,190328,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A133,'4. FY 2019-20'!A:A,0)),\"\")","v":50205},"GLENDORA COMMUNITY HOSPITAL","150 WEST ROUTE 66","GLENDORA",91740]
[106190352,190352,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A134,'4. FY 2019-20'!A:A,0)),\"\")","v":50738},"GREATER EL MONTE COMMUNITY HOSPITAL","1701 SANTA ANITA AVENUE","SOUTH EL MONTE",91733]
[106190380,190380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A135,'4. FY 2019-20'!A:A,0)),\"\")","v":50135},"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD","6245 DE LONGPRE AVENUE","HOLLYWOOD",90028]
[106190382,190382,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A136,'4. FY 2019-20'!A:A,0)),\"\")","v":50063},"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER","1300 NORTH VERMONT AVENUE","LOS ANGELES",90027]
[106190385,{"$f":"A137-106000000","v":190385},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A137,'4. FY 2019-20'!A:A,0)),\"\")","v":50278},"PROVIDENCE HOLY CROSS MEDICAL CENTER","15031 RINALDI STREET","MISSION HILLS",91345,"Level II"]
[106190392,190392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A138,'4. FY 2019-20'!A:A,0)),\"\")","v":50471},"GOOD SAMARITAN HOSPITAL-LOS ANGELES","1225 WILSHIRE BOULEVARD","LOS ANGELES",90017]
[106190400,190400,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A139,'4. FY 2019-20'!A:A,0)),\"\")","v":50438},"HUNTINGTON MEMORIAL HOSPITAL","100 W. CALIFORNIA BOULEVARD","PASADENA",91105,"Level II"]
[106190413,190413,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A140,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CITRUS VALLEY MEDICAL CENTER - IC CAMPUS","210 W. SAN BERNARDINO ROAD","COVINA",91723]
[106190422,190422,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A141,'4. FY 2019-20'!A:A,0)),\"\")","v":50351},"TORRANCE MEMORIAL MEDICAL CENTER","3330 LOMITA BOULEVARD","TORRANCE","90505-5073"]
[106190429,190429,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A142,'4. FY 2019-20'!A:A,0)),\"\")","v":50138},"KAISER FOUNDATION HOSPITAL - LOS ANGELES","4867 SUNSET BOULEVARD","LOS ANGELES",90027]
[106190431,190431,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A143,'4. FY 2019-20'!A:A,0)),\"\")","v":50411},"KAISER FOUNDATION HOSPITAL - SOUTH BAY","25825 SOUTH VERMONT AVENUE","HARBOR CITY",90710]
[106190432,190432,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A144,'4. FY 2019-20'!A:A,0)),\"\")","v":50137},"KAISER FOUNDATION HOSPITAL - PANORAMA CITY","13652 CANTARA STREET","PANORAMA CITY",91402]
[106190434,190434,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A145,'4. FY 2019-20'!A:A,0)),\"\")","v":50561},"KAISER FOUNDATION HOSPITAL - WEST LA","6041 CADILLAC AVENUE","LOS ANGELES",90034]
[106190449,190449,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A146,'4. FY 2019-20'!A:A,0)),\"\")","v":52038},"KINDRED HOSPITAL - LA MIRADA","14900 IMPERIAL HIGHWAY","LA MIRADA",90638]
[106190458,190458,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A147,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KINDRED HOSPITAL - SAN GABRIEL VALLEY","845 NORTH LARK ELLEN AVENUE","WEST COVINA",91791]
[106190462,190462,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A148,'4. FY 2019-20'!A:A,0)),\"\")","v":54078},"AURORA LAS ENCINAS HOSPITAL","2900 EAST DEL MAR BOULEVARD","PASADENA",91107]
[106190468,190468,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A149,'4. FY 2019-20'!A:A,0)),\"\")","v":52046},"PROMISE HOSPITAL OF EAST LOS ANGELES-EAST L.A. CAMPUS","443 SOUTH SOTO STREET","LOS ANGELES",90033]
[106190470,190470,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A150,'4. FY 2019-20'!A:A,0)),\"\")","v":50353},"PROVIDENCE LITTLE COMPANY OF MARY MEDICAL CENTER TORRANCE","4101 TORRANCE BOULEVARD","TORRANCE",90503]
[106190475,190475,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A151,'4. FY 2019-20'!A:A,0)),\"\")","v":50727},"COMMUNITY HOSPITAL LONG BEACH","1720 TERMINO AVENUE","LONG BEACH",90804]
[106190500,190500,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A152,'4. FY 2019-20'!A:A,0)),\"\")","v":50740},"MARINA DEL REY HOSPITAL","4650 LINCOLN BOULEVARD","MARINA DEL REY",90292]
[106190517,190517,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A153,'4. FY 2019-20'!A:A,0)),\"\")","v":50761},"PROVIDENCE TARZANA MEDICAL CENTER","18321 CLARK STREET","TARZANA",91356]
[106190521,190521,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A154,'4. FY 2019-20'!A:A,0)),\"\")","v":50468},"MEMORIAL HOSPITAL OF GARDENA","1145 W. REDONDO BEACH BLVD.","GARDENA",90247]
[106190522,190522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A155,'4. FY 2019-20'!A:A,0)),\"\")","v":50058},"GLENDALE MEMORIAL HOSPITAL AND HEALTH CENTER","1420 SOUTH CENTRAL AVENUE","GLENDALE",91204]
[106190524,190524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A156,'4. FY 2019-20'!A:A,0)),\"\")","v":50704},"MISSION COMMUNITY HOSPITAL - PANORAMA CAMPUS","14850 ROSCOE BOULEVARD","PANORAMA CITY",91402]
[106190525,190525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A157,'4. FY 2019-20'!A:A,0)),\"\")","v":50485},"LONG BEACH MEMORIAL MEDICAL CENTER","2801 ATLANTIC AVENUE","LONG BEACH",90806,"Level II & Level II - Ped"]
[106190529,190529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A158,'4. FY 2019-20'!A:A,0)),\"\")","v":50238},"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA","300 WEST HUNTINGTON DRIVE","ARCADIA",91007]
[106190534,190534,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A159,'4. FY 2019-20'!A:A,0)),\"\")","v":50742},"OLYMPIA MEDICAL CENTER","5900 WEST OLYMPIC BLVD","LOS ANGELES",90036]
[106190541,190541,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A160,'4. FY 2019-20'!A:A,0)),\"\")","v":52054},"MONROVIA MEMORIAL HOSPITAL","323 SOUTH HELIOTROPE AVENUE","MONROVIA",91016]
[106190547,190547,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A161,'4. FY 2019-20'!A:A,0)),\"\")","v":50736},"MONTEREY PARK HOSPITAL","900 SOUTH ATLANTIC BOULEVARD","MONTEREY PARK","91754-4780"]
[106190552,190552,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A162,'4. FY 2019-20'!A:A,0)),\"\")","v":50552},"MOTION PICTURE AND TELEVISION HOSPITAL","23388 MULHOLLAND DRIVE","WOODLAND HILLS",91364]
[106190555,190555,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A163,'4. FY 2019-20'!A:A,0)),\"\")","v":50625},"CEDARS SINAI MEDICAL CENTER","8700 BEVERLY BOULEVARD","LOS ANGELES",90048,"Level I & Level II - Ped"]
[106190568,190568,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A164,'4. FY 2019-20'!A:A,0)),\"\")","v":50116},"NORTHRIDGE HOSPITAL MEDICAL CENTER","18300 ROSCOE BOULEVARD","NORTHRIDGE",91325,"Level II & Level II - Ped"]
[106190570,190570,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A165,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"NORWALK COMMUNITY HOSPITAL","13222 BLOOMFIELD AVENUE","NORWALK",90650]
[106190587,190587,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A166,'4. FY 2019-20'!A:A,0)),\"\")","v":50776},"COLLEGE MEDICAL CENTER","2776 PACIFIC AVENUE","LONG BEACH",90806]
[106190599,190599,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A167,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"PROMISE HOSPITAL OF EAST LOS ANGELES-SUBURBAN CAMPUS","16453 COLORADO AVENUE","PARAMOUNT",90723]
[106190630,190630,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A168,'4. FY 2019-20'!A:A,0)),\"\")","v":50231},"POMONA VALLEY HOSPITAL MEDICAL CENTER","1798 NORTH GAREY AVENUE","POMONA",91767,"Level II"]
[106190631,190631,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A169,'4. FY 2019-20'!A:A,0)),\"\")","v":50169},"PRESBYTERIAN INTERCOMMUNITY HOSPITAL","12401 WASHINGTON BLVD.","WHITTIER",90602]
[106190636,190636,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A170,'4. FY 2019-20'!A:A,0)),\"\")","v":50382},"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS","1115 SOUTH SUNSET AVENUE","WEST COVINA",91790]
[106190646,190646,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A171,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KAISER FOUNDATION HOSPITAL - MENTAL HEALTH CENTER","765 COLLEGE STREET","LOS ANGELES",90012]
[106190661,190661,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A172,'4. FY 2019-20'!A:A,0)),\"\")","v":50763},"SILVER LAKE MEDICAL CENTER - DOWNTOWN CAMPUS","1711 WEST TEMPLE STREET","LOS ANGELES",90026]
[106190673,190673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A173,'4. FY 2019-20'!A:A,0)),\"\")","v":50588},"SAN DIMAS COMMUNITY HOSPITAL","1350 WEST COVINA BOULEVARD","SAN DIMAS",91773]
[106190680,190680,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A174,'4. FY 2019-20'!A:A,0)),\"\")","v":50078},"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO","1300 WEST SEVENTH STREET","SAN PEDRO",90732]
[106190681,190681,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A175,'4. FY 2019-20'!A:A,0)),\"\")","v":50751},"MIRACLE MILE MEDICAL CENTER","6000 SAN VICENTE BOULEVARD","LOS ANGELES",90036]
[106190687,190687,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A176,'4. FY 2019-20'!A:A,0)),\"\")","v":50112},"SANTA MONICA - UCLA MEDICAL CENTER AND ORTHOPAEDIC HOSPITAL","1250 16TH STREET","SANTA MONICA",90404]
[106190696,190696,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A177,'4. FY 2019-20'!A:A,0)),\"\")","v":50378},"PACIFICA HOSPITAL OF THE VALLEY","9449 SAN FERNANDO ROAD","SUN VALLEY",91352]
[106190708,190708,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A178,'4. FY 2019-20'!A:A,0)),\"\")","v":50755},"SHERMAN OAKS HOSPITAL","4929 VAN NUYS BOULEVARD","SHERMAN OAKS",91403]
[106190712,190712,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A179,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"SHRINERS HOSPITAL FOR  CHILDREN","3160 GENEVA STREET","LOS ANGELES","90020-1199"]
[106190754,190754,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A180,'4. FY 2019-20'!A:A,0)),\"\")","v":50104},"ST. FRANCIS MEDICAL CENTER","3630 E. IMPERIAL HIGHWAY","LYNWOOD",90262,"Level II"]
[106190756,190756,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A181,'4. FY 2019-20'!A:A,0)),\"\")","v":50290},"PROVIDENCE SAINT JOHNS HEALTH CENTER","2121 SANTA MONICA BLVD.","SANTA MONICA",90404]
[106190758,190758,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A182,'4. FY 2019-20'!A:A,0)),\"\")","v":50235},"PROVIDENCE SAINT JOSEPH MEDICAL CENTER","501 S BUENA VISTA STREET","BURBANK","91505-4809"]
[106190762,190762,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A183,'4. FY 2019-20'!A:A,0)),\"\")","v":50502},"ST. VINCENT MEDICAL CENTER","2131 WEST 3RD STREET","LOS ANGELES",90057]
[106190766,190766,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A184,'4. FY 2019-20'!A:A,0)),\"\")","v":50771},"COAST PLAZA HOSPITAL","13100 STUDEBAKER ROAD","NORWALK",90650]
[106190782,190782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A185,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"TARZANA TREATMENT CENTER","18646 OXNARD STREET","TARZANA",91356]
[106190796,190796,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A186,'4. FY 2019-20'!A:A,0)),\"\")","v":50262},"RONALD REAGAN UCLA MEDICAL CENTER","757 WESTWOOD PLAZA","LOS ANGELES",90095,"Level I & Level I - Ped"]
[106190812,190812,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A187,'4. FY 2019-20'!A:A,0)),\"\")","v":50126},"VALLEY PRESBYTERIAN HOSPITAL","15107 VANOWEN STREET","VAN NUYS",91405]
[106190818,190818,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A188,'4. FY 2019-20'!A:A,0)),\"\")","v":50124},"USC VERDUGO HILLS HOSPITAL","1812 VERDUGO BOULEVARD","GLENDALE",91208]
[106190857,190857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A189,'4. FY 2019-20'!A:A,0)),\"\")","v":50096},"WEST COVINA MEDICAL CENTER","725 SOUTH ORANGE AVENUE","WEST COVINA",91790]
[106190859,190859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A190,'4. FY 2019-20'!A:A,0)),\"\")","v":50481},"WEST HILLS HOSPITAL AND MEDICAL CENTER","7300 MEDICAL CENTER DRIVE","WEST HILLS",91307]
[106190878,190878,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A191,'4. FY 2019-20'!A:A,0)),\"\")","v":50103},"ADVENTIST HEALTH WHITE MEMORIAL","1720 CESAR E. CHAVEZ AVENUE","LOS ANGELES",90033]
[106190883,190883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A192,'4. FY 2019-20'!A:A,0)),\"\")","v":50735},"WHITTIER HOSPITAL MEDICAL CENTER","9080 COLIMA ROAD","WHITTIER",90605]
[106190930,190930,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A193,'4. FY 2019-20'!A:A,0)),\"\")","v":54009},"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA","150 Medical Plaza","LOS ANGELES",90095]
[106190949,190949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A194,'4. FY 2019-20'!A:A,0)),\"\")","v":50624},"HENRY MAYO NEWHALL HOSPITAL","23845 MCBEAN PARKWAY","VALENCIA",91355,"Level II"]
[106190958,190958,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A195,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"DEPARTMENT OF STATE HOSPITAL-METROPOLITAN","11401 BLOOMFIELD AVENUE","NORWALK",90650]
[106191216,191216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A196,'4. FY 2019-20'!A:A,0)),\"\")","v":50660},"USC KENNETH NORRIS, JR. CANCER HOSPITAL","1441 EASTLAKE AVENUE","LOS ANGELES",90089]
[106191225,191225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A197,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"TOM REDGATE MEMORIAL RECOVERY CENTER","1775 CHESTNUT STREET","LONG BEACH",90813]
[106191227,191227,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A198,'4. FY 2019-20'!A:A,0)),\"\")","v":50376},"LAC/HARBOR-UCLA MEDICAL CENTER","1000 WEST CARSON STREET","TORRANCE",90502,"Level I & Level II - Ped"]
[106191228,191228,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A199,'4. FY 2019-20'!A:A,0)),\"\")","v":50373},"LAC+USC MEDICAL CENTER","1200 NORTH STATE STREET","LOS ANGELES",90033,"Level I & Level II - Ped"]
[106191230,191230,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A200,'4. FY 2019-20'!A:A,0)),\"\")","v":50779},"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL","1680 EAST 120TH STREET","LOS ANGELES",90059]
[106191231,{"$f":"A201-106000000","v":191231},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A201,'4. FY 2019-20'!A:A,0)),\"\")","v":50040},"LOS ANGELES COUNTY OLIVE VIEW-UCLA MEDICAL CENTER","14445 OLIVE VIEW DRIVE","SYLMAR",91342]
[106191306,191306,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A202,'4. FY 2019-20'!A:A,0)),\"\")","v":50717},"LAC/RANCHO LOS AMIGOS NATIONAL REHAB CENTER","7601 EAST IMPERIAL HIGHWAY","DOWNEY",90242]
[106191450,191450,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A203,'4. FY 2019-20'!A:A,0)),\"\")","v":50677},"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS","5601 DE SOTO AVENUE","WOODLAND HILLS",91367]
[106194010,194010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A204,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"AMERICAN RECOVERY CENTER","2180 VALLEY BOULEVARD","POMONA",91768]
[106194219,194219,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A205,'4. FY 2019-20'!A:A,0)),\"\")","v":50696},"KECK HOSPITAL OF USC","1500 SAN PABLO STREET","LOS ANGELES",90033]
[106194967,194967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A206,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"STAR VIEW ADOLESCENT - P H F","4025 WEST 226 STREET","TORRANCE",90505]
[106194981,194981,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A207,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"LA CASA PSYCHIATRIC HEALTH FACILITY","6060 PARAMOUNT BLVD.","LONG BEACH",90805]
[106196035,196035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A208,'4. FY 2019-20'!A:A,0)),\"\")","v":50723},"KAISER FOUNDATION HOSPITAL - BALDWIN PARK","1011 BALDWIN PARK BLVD.","BALDWIN PARK",91706]
[106196168,196168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A209,'4. FY 2019-20'!A:A,0)),\"\")","v":53309},"EARL AND LORAINE MILLER CHILDRENS HOSPITAL","2801 ATLANTIC AVENUE","LONG BEACH",90806,"Level II & Level II - Ped"]
[106196403,196403,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A210,'4. FY 2019-20'!A:A,0)),\"\")","v":50139},"KAISER FOUNDATION HOSPITAL - DOWNEY","9333 IMPERIAL HIGHWAY","DOWNEY",90242]
[106196404,196404,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A211,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"JOYCE EISENBERG KEEFER MEDICAL CENTER","7150 TAMPA AVENUE","RESEDA",91335]
[106196405,196405,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A212,'4. FY 2019-20'!A:A,0)),\"\")","v":50204},"PALMDALE REGIONAL MEDICAL CENTER","38600 MEDICAL CENTER DRIVE","PALMDALE",93551]
[106197931,197931,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A213,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"EXODUS RECOVERY P.H.F.","9808 VENICE BLVD","CULVER CITY",90232]
[106198495,198495,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A214,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"OCEAN VIEW PSYCHIATRIC HEALTH FACILITY","2600 REDONDO AVENUE, SUITE 500","LONG BEACH",90806]
[106201281,201281,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A215,'4. FY 2019-20'!A:A,0)),\"\")","v":50568},"MADERA COMMUNITY HOSPITAL","1250 EAST ALMOND AVENUE","MADERA",93637]
[106204019,204019,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A216,'4. FY 2019-20'!A:A,0)),\"\")","v":53300},"VALLEY CHILDRENS HOSPITAL","9300 VALLEY CHILDRENS PLACE","MADERA",93636,"Level II"]
[106210992,210992,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A217,'4. FY 2019-20'!A:A,0)),\"\")","v":50510},"KAISER FOUNDATION HOSPITAL - SAN RAFAEL","99 MONTECILLO ROAD","SAN RAFAEL",94903]
[106210993,210993,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A218,'4. FY 2019-20'!A:A,0)),\"\")","v":52043},"KENTFIELD HOSPITAL","1125 SIR FRANCIS DRAKE BLVD.","KENTFIELD",94904]
[106211006,211006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A219,'4. FY 2019-20'!A:A,0)),\"\")","v":50360},"MARIN GENERAL HOSPITAL","250 BON AIR ROAD","GREENBRAE",94904,"Level III"]
[106214034,214034,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A220,'4. FY 2019-20'!A:A,0)),\"\")","v":50131},"NOVATO COMMUNITY HOSPITAL","180 ROWLAND WAY","NOVATO",94945]
[106220733,220733,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A221,'4. FY 2019-20'!A:A,0)),\"\")","v":51304},"JOHN C FREMONT HEALTHCARE DISTRICT","5189 HOSPITAL RD., PO BOX 216","MARIPOSA",95338]
[106231013,231013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A222,'4. FY 2019-20'!A:A,0)),\"\")","v":51325},"MENDOCINO COAST DISTRICT HOSPITAL","700 RIVER DRIVE","FORT BRAGG",95437]
[106231396,231396,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A223,'4. FY 2019-20'!A:A,0)),\"\")","v":50301},"ADVENTIST HEALTH UKIAH VALLEY","275 HOSPITAL DRIVE","UKIAH",95482,"Level IV"]
[106234038,234038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A224,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"ADVENTIST HEALTH HOWARD MEMORIAL","1 MARCELA DRIVE","WILLITS",95490,"Level IV"]
[106240924,240924,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A225,'4. FY 2019-20'!A:A,0)),\"\")","v":50528},"MEMORIAL HOSPITAL LOS BANOS","520 WEST I STREET","LOS BANOS",93635]
[106240942,240942,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A226,'4. FY 2019-20'!A:A,0)),\"\")","v":50444},"MERCY MEDICAL CENTER - MERCED","333  MERCY AVENUE","MERCED",95340]
[106244027,244027,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A227,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"MARIE GREEN PSYCHIATRIC CENTER - P H F","300 EAST 15TH STREET","MERCED",95340]
[106250955,250955,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A228,'4. FY 2019-20'!A:A,0)),\"\")","v":51308},"SURPRISE VALLEY COMMUNITY HOSPITAL","741 N. MAIN STREET","CEDARVILLE",96104]
[106250956,250956,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A229,'4. FY 2019-20'!A:A,0)),\"\")","v":50430},"MODOC MEDICAL CENTER","228 WEST MCDOWELL AVENUE","ALTURAS",96101]
[106260011,260011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A230,'4. FY 2019-20'!A:A,0)),\"\")","v":51303},"MAMMOTH HOSPITAL","85 SIERRA PARK ROAD","MAMMOTH LAKES",93546]
[106270744,270744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A231,'4. FY 2019-20'!A:A,0)),\"\")","v":50145},"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA","23625 W. R. HOLMAN HIGHWAY","MONTEREY",93940]
[106270777,270777,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A232,'4. FY 2019-20'!A:A,0)),\"\")","v":50189},"GEORGE L MEE MEMORIAL HOSPITAL","300 CANAL STREET","KING CITY",93930]
[106270875,270875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A233,'4. FY 2019-20'!A:A,0)),\"\")","v":50334},"SALINAS VALLEY MEMORIAL HOSPITAL","450 EAST ROMIE LANE","SALINAS",93901]
[106274043,274043,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A234,'4. FY 2019-20'!A:A,0)),\"\")","v":50248},"NATIVIDAD MEDICAL CENTER","1441 CONSTITUTION BOULEVARD","SALINAS",93906,"Level II"]
[106281047,281047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A235,'4. FY 2019-20'!A:A,0)),\"\")","v":50009},"QUEEN OF THE VALLEY MEDICAL CENTER","1000 TRANCAS STREET","NAPA",94558,"Level III"]
[106281078,281078,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A236,'4. FY 2019-20'!A:A,0)),\"\")","v":50013},"ADVENTIST HEALTH ST. HELENA","10 WOODLAND RD.","ST. HELENA",94574]
[106281266,281266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A237,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"NAPA STATE HOSPITAL","2100 NAPA-VALLEJO HIGHWAY","NAPA",94558]
[106291023,291023,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A238,'4. FY 2019-20'!A:A,0)),\"\")","v":50150},"SIERRA NEVADA MEMORIAL HOSPITAL","155 GLASSON WAY","GRASS VALLEY",95945]
[106291053,291053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A239,'4. FY 2019-20'!A:A,0)),\"\")","v":51328},"TAHOE FOREST HOSPITAL","10121 PINE AVE","TRUCKEE",96161]
[106300032,300032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A240,'4. FY 2019-20'!A:A,0)),\"\")","v":53304},"CHILDRENS HOSPITAL OF ORANGE COUNTY","1201 WEST LA VETA AVENUE","ORANGE",92868,"Level II"]
[106300225,300225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A241,'4. FY 2019-20'!A:A,0)),\"\")","v":50678},"ORANGE COAST MEMORIAL MEDICAL CENTER","9920 TALBERT AVENUE","FOUNTAIN VALLEY",92708]
[106301097,301097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A242,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"PACIFIC ORANGE HOSPITAL, LLC","3350 WEST BALL ROAD","ANAHEIM",92804]
[106301098,301098,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A243,'4. FY 2019-20'!A:A,0)),\"\")","v":50226},"AHMC ANAHEIM REGIONAL MEDICAL CENTER","1111 WEST LA PALMA AVENUE","ANAHEIM",92801]
[106301127,301127,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A244,'4. FY 2019-20'!A:A,0)),\"\")","v":52039},"KINDRED HOSPITAL - BREA","875 NORTH BREA BOULEVARD","BREA",92821]
[106301140,301140,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A245,'4. FY 2019-20'!A:A,0)),\"\")","v":50745},"CHAPMAN GLOBAL MEDICAL CENTER","2601 EAST CHAPMAN AVENUE","ORANGE",92869]
[106301155,301155,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A246,'4. FY 2019-20'!A:A,0)),\"\")","v":50543},"COLLEGE HOSPITAL COSTA MESA","301 VICTORIA STREET","COSTA MESA",92627]
[106301167,301167,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A247,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KINDRED HOSPITAL - SANTA ANA","1901 COLLEGE AVENUE","SANTA ANA",92706]
[106301175,301175,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A248,'4. FY 2019-20'!A:A,0)),\"\")","v":50570},"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MEDICAL CENTER - EUCLID","17100 EUCLID STREET","FOUNTAIN VALLEY",92708]
[106301188,301188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A249,'4. FY 2019-20'!A:A,0)),\"\")","v":50744},"ANAHEIM GLOBAL MEDICAL CENTER","1025 SOUTH ANAHEIM BLVD.","ANAHEIM",92805]
[106301205,301205,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A250,'4. FY 2019-20'!A:A,0)),\"\")","v":50224},"HOAG MEMORIAL HOSPITAL PRESBYTERIAN","1 HOAG DRIVE","NEWPORT BEACH",92663]
[106301209,301209,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A251,'4. FY 2019-20'!A:A,0)),\"\")","v":50526},"HUNTINGTON BEACH HOSPITAL","17772 BEACH BOULEVARD","HUNTINGTON BEACH",92647]
[106301234,301234,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A252,'4. FY 2019-20'!A:A,0)),\"\")","v":50580},"LA PALMA INTERCOMMUNITY HOSPITAL","7901 WALKER STREET","LA PALMA",90623]
[106301248,301248,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A253,'4. FY 2019-20'!A:A,0)),\"\")","v":50551},"LOS ALAMITOS MEDICAL CENTER","3751 KATELLA AVENUE","LOS ALAMITOS",90720]
[106301258,301258,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A254,'4. FY 2019-20'!A:A,0)),\"\")","v":50747},"SOUTH COAST GLOBAL MEDICAL CENTER","2701 S. BRISTOL STREET","SANTA ANA",92704]
[106301262,301262,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A255,'4. FY 2019-20'!A:A,0)),\"\")","v":50567},"MISSION HOSPITAL REGIONAL MEDICAL CENTER","27700 MEDICAL CENTER ROAD","MISSION VIEJO",92691,"Level II"]
[106301279,301279,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A256,'4. FY 2019-20'!A:A,0)),\"\")","v":50348},"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER","101 CITY DRIVE SOUTH","ORANGE",92868,"Level I"]
[106301283,301283,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A257,'4. FY 2019-20'!A:A,0)),\"\")","v":50230},"GARDEN GROVE HOSPITAL AND MEDICAL CENTER","12601 GARDEN GROVE BLVD.","GARDEN GROVE","92843-1908"]
[106301297,301297,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A258,'4. FY 2019-20'!A:A,0)),\"\")","v":50589},"PLACENTIA LINDA HOSPITAL","1301 NORTH ROSE DRIVE","PLACENTIA",92870]
[106301304,301304,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A259,'4. FY 2019-20'!A:A,0)),\"\")","v":54135},"NEWPORT BAY HOSPITAL","1501 EAST 16TH STREET","NEWPORT BEACH",92663]
[106301317,301317,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A260,'4. FY 2019-20'!A:A,0)),\"\")","v":50603},"SADDLEBACK MEMORIAL MEDICAL CENTER","24451 HEALTH CENTER DRIVE","LAGUNA HILLS",92653]
[106301325,301325,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A261,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SADDLEBACK MEMORIAL MEDICAL CENTER - SAN CLEMENTE","654 CAMINO DE LOS MARES","SAN CLEMENTE",92673]
[106301337,301337,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A262,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"MISSION HOSPITAL LAGUNA BEACH","31872 COAST HIGHWAY","LAGUNA BEACH",92651]
[106301340,301340,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A263,'4. FY 2019-20'!A:A,0)),\"\")","v":50069},"ST. JOSEPH HOSPITAL - ORANGE","1100 WEST STEWART DRIVE","ORANGE",92868]
[106301342,301342,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A264,'4. FY 2019-20'!A:A,0)),\"\")","v":50168},"ST. JUDE MEDICAL CENTER","101 EAST VALENCIA MESA DRIVE","FULLERTON",92835]
[106301357,{"$f":"A265-106000000","v":301357},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A265,'4. FY 2019-20'!A:A,0)),\"\")","v":50780},"FOOTHILL REGIONAL MEDICAL CENTER","14662 NEWPORT AVENUE","TUSTIN",92780]
[106301379,301379,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A266,'4. FY 2019-20'!A:A,0)),\"\")","v":50426},"WEST ANAHEIM MEDICAL CENTER","3033 WEST ORANGE AVENUE","ANAHEIM",92804]
[106301380,301380,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A267,'4. FY 2019-20'!A:A,0)),\"\")","v":52035},"KINDRED HOSPITAL - WESTMINSTER","200 HOSPITAL CIRCLE","WESTMINSTER",92683]
[106301566,301566,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A268,'4. FY 2019-20'!A:A,0)),\"\")","v":50746},"ORANGE COUNTY GLOBAL MEDICAL CENTER","1001 NORTH TUSTIN AVENUE","SANTA ANA",92705,"Level II"]
[106301781,301781,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A269,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"FAIRVIEW DEVELOPMENTAL CENTER","2501 HARBOR BOULEVARD","COSTA MESA",92626]
[106304039,304039,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A270,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MEDICAL CENTER - WARNER","11250 WARNER AVENUE","FOUNTAIN VALLEY",92708]
[106304045,304045,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A271,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"HOAG HOSPITAL IRVINE","16200 SAND CANYON AVENUE","IRVINE",92618]
[106304079,304079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A272,'4. FY 2019-20'!A:A,0)),\"\")","v":53034},"HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL","14851 YORBA STREET","TUSTIN",92780]
[106304113,304113,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A273,'4. FY 2019-20'!A:A,0)),\"\")","v":53306},"CHILDRENS HOSPITAL AT MISSION","27700 MEDICAL CTR. RD., 5TH FL","MISSION VIEJO",92691]
[106304159,304159,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A274,'4. FY 2019-20'!A:A,0)),\"\")","v":53308},"HEALTHBRIDGE CHILDRENS HOSPITAL-ORANGE","393 S. TUSTIN STREET","ORANGE",92866]
[106304306,304306,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A275,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KAISER FOUNDATION HOSPITAL - ORANGE COUNTY - IRVINE","6640 ALTON PARKWAY","IRVINE",92618]
[106304409,304409,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A276,'4. FY 2019-20'!A:A,0)),\"\")","v":50609},"KAISER FOUNDATION HOSPITAL - ORANGE COUNTY - ANAHEIM","3440 E LA PALMA AVE","ANAHEIM",92806]
[106304460,304460,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A277,'4. FY 2019-20'!A:A,0)),\"\")","v":50769},"HOAG ORTHOPEDIC INSTITUTE","16250 SAND CANYON AVENUE","IRVINE",92618]
[106304583,304583,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A278,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"LAGUNA TREATMENT HOSPITAL, LLC","24552 PACIFIC PARK DRIVE","ALISO VIEJO",92656]
[106310791,310791,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A279,'4. FY 2019-20'!A:A,0)),\"\")","v":50498},"SUTTER AUBURN FAITH HOSPITAL","11815 EDUCATION STREET","AUBURN",95602]
[106311000,311000,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A280,'4. FY 2019-20'!A:A,0)),\"\")","v":50309},"SUTTER ROSEVILLE MEDICAL CENTER","1 MEDICAL PLAZA DRIVE","ROSEVILLE",95661,"Level II"]
[106314024,314024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A281,'4. FY 2019-20'!A:A,0)),\"\")","v":50772},"KAISER FOUNDATION HOSPITAL - ROSEVILLE","1600 EUREKA ROAD","ROSEVILLE",95661]
[106314029,314029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A282,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"TELECARE PLACER COUNTY PSYCHIATRIC HEALTH FACILITY","101 CIRBY HILLS DRIVE","ROSEVILLE",95678]
[106320859,320859,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A283,'4. FY 2019-20'!A:A,0)),\"\")","v":51300},"EASTERN PLUMAS HOSPITAL-PORTOLA CAMPUS","500 1ST AVE","PORTOLA",96122]
[106320986,320986,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A284,'4. FY 2019-20'!A:A,0)),\"\")","v":51326},"PLUMAS DISTRICT HOSPITAL","1065 BUCKS LAKE ROAD","QUINCY",95971]
[106321016,321016,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A285,'4. FY 2019-20'!A:A,0)),\"\")","v":51327},"SENECA DISTRICT HOSPITAL","130 BRENTWOOD DRIVE","CHESTER",96020,"Level IV"]
[106330120,330120,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A286,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"THE BETTY FORD CENTER","39000 BOB HOPE DRIVE","RANCHO MIRAGE",92270]
[106331145,331145,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A287,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CORONA REGIONAL MEDICAL CENTER-MAGNOLIA","730 MAGNOLIA AVENUE","CORONA",92879]
[106331152,331152,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A288,'4. FY 2019-20'!A:A,0)),\"\")","v":50329},"CORONA REGIONAL MEDICAL CENTER-MAIN","800 SOUTH MAIN STREET","CORONA",92882]
[106331164,331164,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A289,'4. FY 2019-20'!A:A,0)),\"\")","v":50243},"DESERT REGIONAL MEDICAL CENTER","1150 NORTH INDIAN CANYON DRIVE","PALM SPRINGS",92262,"Level II"]
[106331168,331168,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A290,'4. FY 2019-20'!A:A,0)),\"\")","v":50573},"EISENHOWER MEDICAL CENTER","39000 BOB HOPE DRIVE","RANCHO MIRAGE",92270]
[106331194,331194,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A291,'4. FY 2019-20'!A:A,0)),\"\")","v":50390},"HEMET VALLEY MEDICAL CENTER","1117 EAST DEVONSHIRE","HEMET",92543]
[106331216,331216,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A292,'4. FY 2019-20'!A:A,0)),\"\")","v":50534},"JOHN F KENNEDY MEMORIAL HOSPITAL","47111 MONROE STREET","INDIO",92201]
[106331226,331226,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A293,'4. FY 2019-20'!A:A,0)),\"\")","v":54130},"PACIFIC GROVE HOSPITAL","5900 BROCKTON AVENUE","RIVERSIDE",92506]
[106331288,331288,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A294,'4. FY 2019-20'!A:A,0)),\"\")","v":50423},"PALO VERDE HOSPITAL","250 NORTH FIRST STREET","BLYTHE",92225]
[106331293,331293,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A295,'4. FY 2019-20'!A:A,0)),\"\")","v":50102},"PARKVIEW COMMUNITY HOSPITAL MEDICAL CENTER","3865 JACKSON STREET","RIVERSIDE",92503]
[106331312,331312,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A296,'4. FY 2019-20'!A:A,0)),\"\")","v":50022},"RIVERSIDE COMMUNITY HOSPITAL","4445 MAGNOLIA AVENUE","RIVERSIDE",92501,"Level II"]
[106331326,331326,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A297,'4. FY 2019-20'!A:A,0)),\"\")","v":50054},"SAN GORGONIO MEMORIAL HOSPITAL","600 N. HIGHLAND SPRINGS AVENUE","BANNING",92220]
[106332172,332172,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A298,'4. FY 2019-20'!A:A,0)),\"\")","v":52052},"KINDRED HOSPITAL - RIVERSIDE","2224 MEDICAL CENTER DRIVE","PERRIS",92571]
[106334001,334001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A299,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SOUTHWEST HEALTHCARE SYSTEM-WILDOMAR","36485 INLAND VALLEY","WILDOMAR",92595,"Level II"]
[106334018,334018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A300,'4. FY 2019-20'!A:A,0)),\"\")","v":50684},"MENIFEE VALLEY MEDICAL CENTER","28400 MCCALL BOULEVARD","SUN CITY",92585]
[106334025,334025,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A301,'4. FY 2019-20'!A:A,0)),\"\")","v":50686},"KAISER FOUNDATION HOSPITAL - RIVERSIDE","10800 MAGNOLIA AVENUE","RIVERSIDE",92505]
[106334048,334048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A302,'4. FY 2019-20'!A:A,0)),\"\")","v":50765},"KAISER FOUNDATION HOSPITAL - MORENO VALLEY","27300 IRIS AVENUE","MORENO VALLEY",92555]
[106334068,334068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A303,'4. FY 2019-20'!A:A,0)),\"\")","v":50701},"SOUTHWEST HEALTHCARE SYSTEM-MURRIETA","25500 MEDICAL CENTER DRIVE","MURRIETA",92562]
[106334457,334457,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A304,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"TELECARE RIVERSIDE COUNTY PSYCHIATRIC HEALTH FACILITY","47-915 OASIS STREET","INDIO",92201]
[106334487,334487,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A305,'4. FY 2019-20'!A:A,0)),\"\")","v":50292},"RIVERSIDE UNIVERSITY HEALTH SYSTEM - MEDICAL CENTER","26520 CACTUS AVENUE","MORENO VALLEY",92555,"Level II & Level II - Ped"]
[106334564,334564,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A306,'4. FY 2019-20'!A:A,0)),\"\")","v":50775},"TEMECULA VALLEY HOSPITAL","31700 TEMECULA PKWY","TEMECULA",92592]
[106334589,334589,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A307,'4. FY 2019-20'!A:A,0)),\"\")","v":50770},"LOMA LINDA UNIVERSITY MEDICAL CENTER-MURRIETA","28062 BAXTER ROAD","MURRIETA",92563]
[106340913,340913,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A308,'4. FY 2019-20'!A:A,0)),\"\")","v":50425},"KAISER FOUNDATION HOSPITAL - SACRAMENTO","2025 MORSE AVENUE","SACRAMENTO",95825]
[106340947,340947,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A309,'4. FY 2019-20'!A:A,0)),\"\")","v":50017},"MERCY GENERAL HOSPITAL","4001 J STREET","SACRAMENTO",95819]
[106340950,340950,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A310,'4. FY 2019-20'!A:A,0)),\"\")","v":50516},"MERCY SAN JUAN HOSPITAL","6501 COYLE AVENUE","CARMICHAEL",95608,"Level II"]
[106340951,340951,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A311,'4. FY 2019-20'!A:A,0)),\"\")","v":50590},"METHODIST HOSPITAL OF SACRAMENTO","7500 HOSPITAL DRIVE","SACRAMENTO",95823]
[106341006,341006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A312,'4. FY 2019-20'!A:A,0)),\"\")","v":50599},"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER","2315 STOCKTON BOULEVARD","SACRAMENTO",95817,"Level I & Level I - Ped"]
[106341051,341051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A313,'4. FY 2019-20'!A:A,0)),\"\")","v":50108},"SUTTER MEDICAL CENTER, SACRAMENTO","2825 CAPITOL AVE","SACRAMENTO",95816]
[106342344,342344,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A314,'4. FY 2019-20'!A:A,0)),\"\")","v":50674},"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO","6600 BRUCEVILLE ROAD","SACRAMENTO",95823,"Level II"]
[106342392,342392,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A315,'4. FY 2019-20'!A:A,0)),\"\")","v":54087},"SIERRA VISTA HOSPITAL","8001 BRUCEVILLE ROAD","SACRAMENTO",95823]
[106344011,344011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A316,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SACRAMENTO MENTAL HEALTH TREATMENT CENTER","2150 STOCKTON BOULEVARD","SACRAMENTO",95817]
[106344017,344017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A317,'4. FY 2019-20'!A:A,0)),\"\")","v":54096},"SUTTER CENTER FOR PSYCHIATRY","7700 FOLSOM BOULEVARD","SACRAMENTO",95826]
[106344021,344021,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A318,'4. FY 2019-20'!A:A,0)),\"\")","v":54104},"HERITAGE OAKS HOSPITAL","4250 AUBURN BLVD.","SACRAMENTO",95841]
[106344029,344029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A319,'4. FY 2019-20'!A:A,0)),\"\")","v":50414},"MERCY HOSPITAL OF FOLSOM","1650 CREEKSIDE DRIVE","FOLSOM",95630]
[106344035,344035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A320,'4. FY 2019-20'!A:A,0)),\"\")","v":52033},"VIBRA HOSPITAL OF SACRAMENTO","330 MONTROSE DRIVE","FOLSOM",95630]
[106344114,344114,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A321,'4. FY 2019-20'!A:A,0)),\"\")","v":53311},"SHRINERS HOSPITALS FOR CHILDREN NORTHERN CALIF.","2425 STOCKTON BLVD","SACRAMENTO",95817]
[106344170,344170,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A322,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD PSYCHIATRIC HEALTH FACILITY-CARMICHAEL","4741 ENGLE ROAD","CARMICHAEL",95608]
[106344188,344188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A323,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD PSYCHIATRIC HEALTH FACILITY-SACRAMENTO","2600 STOCKTON BLVD, STE B","SACRAMENTO",95817]
[106350784,350784,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A324,'4. FY 2019-20'!A:A,0)),\"\")","v":50296},"HAZEL HAWKINS MEMORIAL HOSPITAL","911 SUNSET DRIVE","HOLLISTER",95023]
[106361110,361110,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A325,'4. FY 2019-20'!A:A,0)),\"\")","v":50618},"BEAR VALLEY COMMUNITY HOSPITAL","41870 GARSTIN DRIVE","BIG BEAR LAKE",92315]
[106361144,361144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A326,'4. FY 2019-20'!A:A,0)),\"\")","v":50586},"CHINO VALLEY MEDICAL CENTER","5451 WALNUT AVENUE","CHINO",91710]
[106361166,361166,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A327,'4. FY 2019-20'!A:A,0)),\"\")","v":50758},"MONTCLAIR HOSPITAL MEDICAL CENTER","5000 SAN BERNARDINO STREET","MONTCLAIR",91763]
[106361223,361223,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A328,'4. FY 2019-20'!A:A,0)),\"\")","v":50140},"KAISER FOUNDATION HOSPITAL - FONTANA","9961 SIERRA AVENUE","FONTANA",92335]
[106361245,{"$f":"A329-106000000","v":361245},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A329,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"LOMA LINDA UNIV. MED. CENTER EAST CAMPUS HOSPITAL","25333 BARTON ROAD","LOMA LINDA",92354]
[106361246,361246,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A330,'4. FY 2019-20'!A:A,0)),\"\")","v":50327},"LOMA LINDA UNIVERSITY MEDICAL CENTER","11234 ANDERSON STREET","LOMA LINDA",92354,"Level I & Level I - Ped"]
[106361266,361266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A331,'4. FY 2019-20'!A:A,0)),\"\")","v":51312},"MOUNTAINS COMMUNITY HOSPITAL","29101 HOSPITAL ROAD","LAKE ARROWHEAD",92352]
[106361274,361274,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A332,'4. FY 2019-20'!A:A,0)),\"\")","v":52037},"KINDRED HOSPITAL - ONTARIO","550 NORTH MONTEREY AVENUE","ONTARIO",91764]
[106361308,361308,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A333,'4. FY 2019-20'!A:A,0)),\"\")","v":50272},"REDLANDS COMMUNITY HOSPITAL","350 TERRACINA BOULEVARD","REDLANDS",92373]
[106361318,361318,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A334,'4. FY 2019-20'!A:A,0)),\"\")","v":50099},"SAN ANTONIO REGIONAL HOSPITAL","999 SAN BERNARDINO ROAD","UPLAND",91786]
[106361323,361323,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A335,'4. FY 2019-20'!A:A,0)),\"\")","v":50089},"COMMUNITY HOSPITAL OF SAN BERNARDINO","1805 MEDICAL CENTER DRIVE","SAN BERNARDINO",92411]
[106361339,361339,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A336,'4. FY 2019-20'!A:A,0)),\"\")","v":50129},"ST. BERNARDINE MEDICAL CENTER","2101 NORTH WATERMAN AVENUE","SAN BERNARDINO",92404]
[106361343,361343,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A337,'4. FY 2019-20'!A:A,0)),\"\")","v":50300},"ST. MARY MEDICAL CENTER - APPLE VALLEY","18300 US HIGHWAY 18","APPLE VALLEY",92307]
[106361370,361370,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A338,'4. FY 2019-20'!A:A,0)),\"\")","v":50517},"VICTOR VALLEY GLOBAL MEDICAL CENTER","15248 ELEVENTH STREET","VICTORVILLE",92395]
[106361458,361458,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A339,'4. FY 2019-20'!A:A,0)),\"\")","v":51323},"COLORADO RIVER MEDICAL CENTER","1401 BAILEY AVENUE","NEEDLES",92363]
[106361768,361768,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A340,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"PATTON STATE HOSPITAL","3102 E. HIGHLAND AVENUE","PATTON",92369]
[106362041,362041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A341,'4. FY 2019-20'!A:A,0)),\"\")","v":50279},"HI-DESERT MEDICAL CENTER","6601 WHITE FEATHER ROAD","JOSHUA TREE",92252]
[106364014,364014,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A342,'4. FY 2019-20'!A:A,0)),\"\")","v":54093},"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER","1710 BARTON ROAD","REDLANDS",92373]
[106364050,364050,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A343,'4. FY 2019-20'!A:A,0)),\"\")","v":54111},"CANYON RIDGE HOSPITAL","5353 G STREET","CHINO",91710]
[106364121,364121,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A344,'4. FY 2019-20'!A:A,0)),\"\")","v":53037},"BALLARD REHABILITATION HOSPITAL","1760 WEST 16TH STREET","SAN BERNARDINO",92411]
[106364144,364144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A345,'4. FY 2019-20'!A:A,0)),\"\")","v":50709},"DESERT VALLEY HOSPITAL","16850 BEAR VALLEY ROAD","VICTORVILLE",92395]
[106364188,364188,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A346,'4. FY 2019-20'!A:A,0)),\"\")","v":52049},"KINDRED HOSPITAL - RANCHO","10841 WHITE OAK AVENUE","RANCHO CUCAMONGA",91730]
[106364231,364231,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A347,'4. FY 2019-20'!A:A,0)),\"\")","v":50245},"ARROWHEAD REGIONAL MEDICAL CENTER","400 N. PEPPER AVENUE","COLTON","92324-1816","Level II"]
[106364265,364265,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A348,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KAISER FOUNDATION HOSPITAL - ONTARIO","2295 S. VINEYARD AVENUE","ONTARIO",91761]
[106364268,364268,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A349,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"LOMA LINDA UNIVERSITY SURGICAL HOSPITAL","26780 BARTON ROAD","REDLANDS",92373]
[106364430,364430,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A350,'4. FY 2019-20'!A:A,0)),\"\")","v":50298},"BARSTOW COMMUNITY HOSPITAL","820 EAST MOUNTAIN VIEW ST","BARSTOW",92311]
[106364451,364451,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A351,'4. FY 2019-20'!A:A,0)),\"\")","v":53038},"TOTALLY KIDS REHABILITATION HOSPITAL","1720 MOUNTAIN VIEW AVE","LOMA LINDA",92354]
[106364502,364502,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A352,'4. FY 2019-20'!A:A,0)),\"\")","v":50778},"LOMA LINDA UNIVERSITY CHILDRENS HOSPITAL","11234 ANDERSON ST.","LOMA LINDA",92354]
[106370652,370652,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A353,'4. FY 2019-20'!A:A,0)),\"\")","v":50757},"ALVARADO HOSPITAL MEDICAL CENTER","6655 ALVARADO ROAD","SAN DIEGO","92120-5298"]
[106370658,370658,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A354,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SCRIPPS MERCY HOSPITAL - CHULA VISTA","435 H STREET","CHULA VISTA",91910]
[106370673,370673,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A355,'4. FY 2019-20'!A:A,0)),\"\")","v":53303},"RADY CHILDRENS HOSPITAL - SAN DIEGO","3020 CHILDRENS WAY","SAN DIEGO",92123,"Level II"]
[106370689,370689,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A356,'4. FY 2019-20'!A:A,0)),\"\")","v":50234},"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER","250 PROSPECT PLACE","CORONADO",92118]
[106370694,370694,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A357,'4. FY 2019-20'!A:A,0)),\"\")","v":50100},"SHARP MEMORIAL HOSPITAL","7901 FROST STREET","SAN DIEGO",92123,"Level II"]
[106370695,370695,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A358,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SHARP MARY BIRCH HOSPITAL FOR WOMEN AND NEWBORNS","3003 HEALTH CENTER DRIVE","SAN DIEGO",92123]
[106370714,370714,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A359,'4. FY 2019-20'!A:A,0)),\"\")","v":50026},"GROSSMONT HOSPITAL","5555 GROSSMONT CENTER DRIVE","LA MESA",91942]
[106370721,370721,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A360,'4. FY 2019-20'!A:A,0)),\"\")","v":52036},"KINDRED HOSPITAL - SAN DIEGO","1940 EL CAJON BOULEVARD","SAN DIEGO","92104-9988"]
[106370730,370730,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A361,'4. FY 2019-20'!A:A,0)),\"\")","v":50515},"KAISER FOUNDATION HOSPITAL - SAN DIEGO - ZION","4647 ZION AVENUE","SAN DIEGO",92120]
[106370744,370744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A362,'4. FY 2019-20'!A:A,0)),\"\")","v":50077},"SCRIPPS MERCY HOSPITAL","4077 FIFTH AVENUE","SAN DIEGO","92103-2180","Level I"]
[106370745,370745,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A363,'4. FY 2019-20'!A:A,0)),\"\")","v":54145},"SHARP MESA VISTA HOSPITAL","7850 VISTA HILL AVENUE","SAN DIEGO",92123]
[106370749,370749,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A364,'4. FY 2019-20'!A:A,0)),\"\")","v":54075},"ALVARADO PARKWAY INSTITUTE B.H.S.","7050 PARKWAY DRIVE","LA MESA",91942]
[106370755,370755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A365,'4. FY 2019-20'!A:A,0)),\"\")","v":50115},"PALOMAR HEALTH DOWNTOWN CAMPUS","555 E. VALLEY PARKWAY","ESCONDIDO",92025]
[106370759,370759,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A366,'4. FY 2019-20'!A:A,0)),\"\")","v":50024},"PARADISE VALLEY HOSPITAL","2400 EAST FOURTH STREET","NATIONAL CITY",91950]
[106370771,370771,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A367,'4. FY 2019-20'!A:A,0)),\"\")","v":50324},"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA","9888 GENESEE AVENUE","LA JOLLA",92037,"Level II"]
[106370780,370780,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A368,'4. FY 2019-20'!A:A,0)),\"\")","v":50128},"TRI-CITY MEDICAL CENTER","4002 VISTA WAY","OCEANSIDE",92056]
[106370782,370782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A369,'4. FY 2019-20'!A:A,0)),\"\")","v":50025},"UC SAN DIEGO HEALTH HILLCREST - HILLCREST MEDICAL CENTER","200 WEST ARBOR DRIVE","SAN DIEGO",92103,"Level I"]
[106370787,370787,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A370,'4. FY 2019-20'!A:A,0)),\"\")","v":52051},"PROMISE HOSPITAL OF SAN DIEGO","5550 UNIVERSITY AVENUE","SAN DIEGO",92105]
[106370875,370875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A371,'4. FY 2019-20'!A:A,0)),\"\")","v":50222},"SHARP CHULA VISTA MEDICAL CENTER","751 MEDICAL CENTER COURT","CHULA VISTA",91911]
[106370977,370977,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A372,'4. FY 2019-20'!A:A,0)),\"\")","v":50636},"POMERADO HOSPITAL","15615 POMERADO ROAD","POWAY",92064]
[106371256,371256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A373,'4. FY 2019-20'!A:A,0)),\"\")","v":50424},"SCRIPPS GREEN HOSPITAL","10666 NORTH TORREY PINES ROAD","LA JOLLA",92037]
[106371394,371394,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A374,'4. FY 2019-20'!A:A,0)),\"\")","v":50503},"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS","354 SANTA FE DRIVE","ENCINITAS",92024]
[106374024,374024,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A375,'4. FY 2019-20'!A:A,0)),\"\")","v":54095},"AURORA SAN DIEGO","11878 AVENUE OF INDUSTRY","SAN DIEGO",92128]
[106374049,374049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A376,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SHARP MCDONALD CENTER","7989 LINDA VISTA ROAD","SAN DIEGO",92111]
[106374055,374055,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A377,'4. FY 2019-20'!A:A,0)),\"\")","v":54114},"SAN DIEGO COUNTY PSYCHIATRIC HOSPITAL","3853 ROSECRANS STREET","SAN DIEGO",92110]
[106374063,374063,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A378,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"ALVARADO HOSPITAL MEDICAL CENTER","6645 ALVARADO ROAD","SAN DIEGO",92120]
[106374094,374094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A379,'4. FY 2019-20'!A:A,0)),\"\")","v":52044},"VIBRA HOSPITAL OF SAN DIEGO","555 WASHINGTON STREET","SAN DIEGO",92103]
[106374141,374141,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A380,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"UCSD HEALTH LA JOLLA - JACOBS MEDICAL CENTER AND SULPIZIO CARDIOVASCULAR CENTER","9300 CAMPUS POINT DRIVE","LA JOLLA",92037]
[106374382,374382,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A381,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"PALOMAR MEDICAL CENTER","2185 W. CITRACADO PARKWAY","ESCONDIDO",92029,"Level II"]
[106374465,374465,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A382,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KAISER FOUNDATION HOSPITAL - SAN DIEGO - CLAIREMONT MESA","9455 CLAIREMONT MESA BLVD","SAN DIEGO",92123]
[106380777,380777,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A383,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CALIFORNIA PACIFIC MED CTR-CALIFORNIA WEST","3700 CALIFORNIA STREET","SAN FRANCISCO",94118]
[106380842,380842,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A384,'4. FY 2019-20'!A:A,0)),\"\")","v":54089},"JEWISH HOME","302 SILVER AVENUE","SAN FRANCISCO","94112-1596"]
[106380857,380857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A385,'4. FY 2019-20'!A:A,0)),\"\")","v":50076},"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO","2425 GEARY BOULEVARD","SAN FRANCISCO",94115]
[106380865,380865,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A386,'4. FY 2019-20'!A:A,0)),\"\")","v":50668},"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER","375 LAGUNA HONDA BOULEVARD","SAN FRANCISCO",94116]
[106380868,380868,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A387,'4. FY 2019-20'!A:A,0)),\"\")","v":54144},"LANGLEY PORTER PSYCHIATRIC INSTITUTE","401 PARNASSUS AVENUE","SAN FRANCISCO",94143]
[106380895,380895,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A388,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"UCSF MEDICAL CENTER AT MOUNT ZION","1600 DIVISADERO STREET","SAN FRANCISCO",94115]
[106380929,380929,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A389,'4. FY 2019-20'!A:A,0)),\"\")","v":50047},"CALIFORNIA PACIFIC MED CTR-PACIFIC CAMPUS","2333 BUCHANAN STREET","SAN FRANCISCO",94115]
[106380933,380933,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A390,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CALIFORNIA PACIFIC MED CTR-DAVIES CAMPUS","601 DUBOCE AVENUE","SAN FRANCISCO",94117]
[106380939,380939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A391,'4. FY 2019-20'!A:A,0)),\"\")","v":50228},"PRISCILLA CHAN AND MARK ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL AND TRAUMA CENTER","1001 POTRERO AVENUE","SAN FRANCISCO",94110,"Level I"]
[106380960,380960,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A392,'4. FY 2019-20'!A:A,0)),\"\")","v":50152},"ST. FRANCIS MEMORIAL HOSPITAL","900 HYDE STREET","SAN FRANCISCO",94109]
[106380964,{"$f":"A393-106000000","v":380964},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A393,'4. FY 2019-20'!A:A,0)),\"\")","v":50055},"CALIFORNIA PACIFIC MEDICAL CENTER - ST. LUKES CAMPUS","3555 CESAR CHAVEZ STREET","SAN FRANCISCO",94110]
[106380965,380965,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A394,'4. FY 2019-20'!A:A,0)),\"\")","v":50457},"ST. MARYS MEDICAL CENTER, SAN FRANCISCO","450 STANYAN STREET","SAN FRANCISCO",94117]
[106381154,381154,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A395,'4. FY 2019-20'!A:A,0)),\"\")","v":50454},"UCSF MEDICAL CENTER","505 PARNASSUS AVENUE","SAN FRANCISCO",94143]
[106382715,382715,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A396,'4. FY 2019-20'!A:A,0)),\"\")","v":50407},"CHINESE HOSPITAL","845 JACKSON STREET","SAN FRANCISCO",94133]
[106384200,384200,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A397,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"UCSF MEDICAL CENTER AT MISSION BAY","1975 4TH STREET","SAN FRANCISCO",94158]
[106384238,384238,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A398,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KENTFIELD HOSPITAL SAN FRANCISCO","450 STANYAN ST.","SAN FRANCISCO",94117]
[106390846,390846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A399,'4. FY 2019-20'!A:A,0)),\"\")","v":50122},"DAMERON HOSPITAL","525 WEST ACACIA ST","STOCKTON",95203]
[106390923,390923,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A400,'4. FY 2019-20'!A:A,0)),\"\")","v":50336},"ADVENTIST HEALTH LODI MEMORIAL","975 SOUTH FAIRMONT AVENUE","LODI","95240-5179"]
[106391010,391010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A401,'4. FY 2019-20'!A:A,0)),\"\")","v":50167},"SAN JOAQUIN GENERAL HOSPITAL","500 WEST HOSPITAL ROAD","FRENCH CAMP",95231,"Level III"]
[106391042,391042,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A402,'4. FY 2019-20'!A:A,0)),\"\")","v":50084},"ST. JOSEPHS MEDICAL CENTER OF STOCKTON","1800 NORTH CALIFORNIA STREET","STOCKTON",95204]
[106391056,391056,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A403,'4. FY 2019-20'!A:A,0)),\"\")","v":50313},"SUTTER TRACY COMMUNITY HOSPITAL","1420 NORTH TRACY BOULEVARD","TRACY",95376]
[106392232,392232,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A404,'4. FY 2019-20'!A:A,0)),\"\")","v":54123},"ST. JOSEPHS BEHAVIORAL HEALTH CENTER","2510 NORTH CALIFORNIA STREET","STOCKTON",95204]
[106392287,392287,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A405,'4. FY 2019-20'!A:A,0)),\"\")","v":50118},"DOCTORS HOSPITAL OF MANTECA","1205 EAST NORTH STREET","MANTECA",95336]
[106394003,394003,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A406,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SAN JOAQUIN PHF","1212 NORTH CALIFORNIA ST.","STOCKTON",95202]
[106394009,394009,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A407,'4. FY 2019-20'!A:A,0)),\"\")","v":50748},"KAISER FOUNDATION HOSPITAL - MANTECA","1777 WEST YOSEMITE AVENUE","MANTECA",95337]
[106400466,400466,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A408,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"MARIAN REGIONAL MEDICAL CENTER, ARROYO GRANDE","345 SOUTH HALCYON ROAD","ARROYO GRANDE",93420]
[106400480,400480,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A409,'4. FY 2019-20'!A:A,0)),\"\")","v":50232},"FRENCH HOSPITAL MEDICAL CENTER","1911 JOHNSON AVENUE","SAN LUIS OBISPO",93401]
[106400524,400524,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A410,'4. FY 2019-20'!A:A,0)),\"\")","v":50506},"SIERRA VISTA REGIONAL MEDICAL CENTER","1010 MURRAY STREET","SAN LUIS OBISPO",93405,"Level III"]
[106400548,400548,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A411,'4. FY 2019-20'!A:A,0)),\"\")","v":50633},"TWIN CITIES COMMUNITY HOSPITAL","1100 LAS TABLAS ROAD","TEMPLETON",93465]
[106400683,400683,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A412,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"DEPARTMENT OF STATE HOSPITALS - ATASCADERO","10333 EL CAMINO REAL","ATASCADERO",93422]
[106404046,404046,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A413,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SAN LUIS OBISPO CO PSYCHIATRIC HEALTH FACILITY","2178 JOHNSON AVE","SAN LUIS OBISPO",93401]
[106410782,410782,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A414,'4. FY 2019-20'!A:A,0)),\"\")","v":50113},"SAN MATEO MEDICAL CENTER","222 WEST 39TH AVENUE","SAN MATEO",94403]
[106410806,410806,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A415,'4. FY 2019-20'!A:A,0)),\"\")","v":50070},"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO","1200 EL CAMINO REAL","SOUTH SAN FRANCISCO",94080]
[106410817,410817,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A416,'4. FY 2019-20'!A:A,0)),\"\")","v":50289},"SETON MEDICAL CENTER","1900 SULLIVAN AVENUE","DALY CITY",94015]
[106410828,410828,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A417,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SETON COASTSIDE","600 MARINE BOULEVARD","MOSS BEACH",94038]
[106410852,410852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A418,'4. FY 2019-20'!A:A,0)),\"\")","v":50007},"MILLS-PENINSULA MEDICAL CENTER","1501 TROUSDALE DRIVE","BURLINGAME",94010]
[106410891,410891,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A419,'4. FY 2019-20'!A:A,0)),\"\")","v":50197},"SEQUOIA HOSPITAL","170 ALAMEDA DE LAS PULGAS","REDWOOD CITY",94062]
[106414018,414018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A420,'4. FY 2019-20'!A:A,0)),\"\")","v":50754},"MENLO PARK SURGICAL HOSPITAL","570 WILLOW ROAD","MENLO PARK",94025]
[106414139,414139,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A421,'4. FY 2019-20'!A:A,0)),\"\")","v":50541},"KAISER FOUNDATION HOSPITAL - REDWOOD CITY","1100 VETERANS BLVD.","REDWOOD CITY",94063]
[106420483,420483,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A422,'4. FY 2019-20'!A:A,0)),\"\")","v":50357},"GOLETA VALLEY COTTAGE HOSPITAL","351 SOUTH PATTERSON AVENUE","SANTA BARBARA",93111]
[106420491,420491,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A423,'4. FY 2019-20'!A:A,0)),\"\")","v":50110},"LOMPOC VALLEY MEDICAL CENTER","1515 E. OCEAN AVENUE","LOMPOC",93436]
[106420493,420493,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A424,'4. FY 2019-20'!A:A,0)),\"\")","v":50107},"MARIAN REGIONAL MEDICAL CENTER","1400 EAST CHURCH STREET","SANTA MARIA",93454,"Level III"]
[106420514,420514,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A425,'4. FY 2019-20'!A:A,0)),\"\")","v":50396},"SANTA BARBARA COTTAGE HOSPITAL","400 W. PUEBLO STREET","SANTA BARBARA",93105,"Level II & Level II - Ped"]
[106420522,420522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A426,'4. FY 2019-20'!A:A,0)),\"\")","v":50478},"SANTA YNEZ VALLEY COTTAGE HOSPITAL","2050 VIBORG ROAD","SOLVANG",93463]
[106424002,424002,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A427,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SANTA BARBARA PSYCHIATRIC HEALTH FACILITY","315 CAMINO DEL REMEDIO","SANTA BARBARA",93110]
[106424047,424047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A428,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"COTTAGE REHABILITATION HOSPITAL","2415 DE LA VINA STREET","SANTA BARBARA",93105]
[106424102,424102,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A429,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"THE CHAMPION CENTER","303 SOUTH C STREET","LOMPOC",93436]
[106430705,430705,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A430,'4. FY 2019-20'!A:A,0)),\"\")","v":50125},"REGIONAL MEDICAL OF SAN JOSE","225 NORTH JACKSON AVENUE","SAN JOSE",95116,"Level II"]
[106430743,430743,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A431,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"EL CAMINO HOSPITAL LOS GATOS","815 POLLARD ROAD","LOS GATOS",95032]
[106430763,430763,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A432,'4. FY 2019-20'!A:A,0)),\"\")","v":50308},"EL CAMINO HOSPITAL","2500 GRANT ROAD","MOUNTAIN VIEW",94040]
[106430779,430779,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A433,'4. FY 2019-20'!A:A,0)),\"\")","v":50380},"GOOD SAMARITAN HOSPITAL-SAN JOSE","2425 SAMARITAN DRIVE","SAN JOSE",95124]
[106430837,430837,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A434,'4. FY 2019-20'!A:A,0)),\"\")","v":50153},"OCONNOR HOSPITAL","2105 FOREST AVENUE","SAN JOSE",95128]
[106430883,430883,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A435,'4. FY 2019-20'!A:A,0)),\"\")","v":50038},"SANTA CLARA VALLEY MEDICAL CENTER","751 SOUTH BASCOM AVENUE","SAN JOSE","95128-2699","Level I & Level II - Ped"]
[106430905,430905,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A436,'4. FY 2019-20'!A:A,0)),\"\")","v":50441},"STANFORD HEALTH CARE","300 PASTEUR DRIVE","PALO ALTO",94305,"Level I & Level I - Ped"]
[106430915,430915,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A437,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"MISSION OAKS HOSPITAL","15891 LOS GATOS-ALMADEN ROAD","LOS GATOS",95032]
[106431506,431506,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A438,'4. FY 2019-20'!A:A,0)),\"\")","v":50604},"KAISER FOUNDATION HOSPITAL - SAN JOSE","250 HOSPITAL PARKWAY","SAN JOSE",95119]
[106434032,434032,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A439,'4. FY 2019-20'!A:A,0)),\"\")","v":54154},"SAN JOSE BEHAVIORAL HEALTH","455 SILICON VALLEY BOULEVARD","SAN JOSE",95138]
[106434040,434040,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A440,'4. FY 2019-20'!A:A,0)),\"\")","v":53305},"LUCILE PACKARD CHILDRENS HOSPITAL STANFORD","725 WELCH ROAD","PALO ALTO",94304]
[106434051,434051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A441,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CHILDRENS RECOVERY CENTER OF NORTHERN CALIFORNIA","3777 SOUTH BASCOM AVENUE","CAMPBELL",95008]
[106434138,434138,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A442,'4. FY 2019-20'!A:A,0)),\"\")","v":50688},"ST. LOUISE REGIONAL HOSPITAL","9400 NO NAME UNO","GILROY",95020]
[106434153,434153,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A443,'4. FY 2019-20'!A:A,0)),\"\")","v":50071},"KAISER FOUNDATION HOSPITAL - SANTA CLARA","700 LAWRENCE EXPRESSWAY","SANTA CLARA",95051]
[106434218,434218,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A444,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KAISER PERMANENTE P.H.F - SANTA CLARA","3840 HOMESTEAD ROAD","SANTA CLARA",95051]
[106434220,434220,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A445,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD PSYCHIATRIC HEALTH FACILITY-SAN JOSE","1425 FRUITDALE AVE","SAN JOSE",95128]
[106440755,440755,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A446,'4. FY 2019-20'!A:A,0)),\"\")","v":50242},"DOMINICAN HOSPITAL","1555 SOQUEL DRIVE","SANTA CRUZ",95065]
[106444012,444012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A447,'4. FY 2019-20'!A:A,0)),\"\")","v":50714},"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ","2900 CHANTICLEER AVENUE","SANTA CRUZ",95065]
[106444013,444013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A448,'4. FY 2019-20'!A:A,0)),\"\")","v":50194},"WATSONVILLE COMMUNITY HOSPITAL","75 NIELSON STREET","WATSONVILLE",95076]
[106444029,444029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A449,'4. FY 2019-20'!A:A,0)),\"\")","v":54152},"TELECARE SANTA CRUZ PHF","2250 SOQUEL AVE","SANTA CRUZ",95062]
[106450936,450936,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A450,'4. FY 2019-20'!A:A,0)),\"\")","v":51305},"MAYERS MEMORIAL HOSPITAL","43563 STATE HWY. 299 E","FALL RIVER MILLS",96028]
[106450940,450940,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A451,'4. FY 2019-20'!A:A,0)),\"\")","v":50764},"SHASTA REGIONAL MEDICAL CENTER","1100 BUTTE STREET","REDDING",96001,"Level III"]
[106450949,450949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A452,'4. FY 2019-20'!A:A,0)),\"\")","v":50280},"MERCY MEDICAL CENTER - REDDING","2175 ROSALINE AVENUE","REDDING",96001,"Level II"]
[106454012,454012,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A453,'4. FY 2019-20'!A:A,0)),\"\")","v":52047},"VIBRA HOSPITAL OF NORTHERN CALIFORNIA","2801 EUREKA WAY","REDDING",96001]
[106454013,454013,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A454,'4. FY 2019-20'!A:A,0)),\"\")","v":50697},"PATIENTS HOSPITAL OF REDDING","2900 EUREKA WAY","REDDING",96001]
[106454068,454068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A455,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"RESTPADD PSYCHIATRIC HEALTH FACILITY","2750 EUREKA WAY","REDDING",96001]
[106470871,470871,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A456,'4. FY 2019-20'!A:A,0)),\"\")","v":51319},"MERCY MEDICAL CENTER MT. SHASTA","914 PINE STREET,","MOUNT SHASTA",96067,"Level III"]
[106474007,{"$f":"A457-106000000","v":474007},{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A457,'4. FY 2019-20'!A:A,0)),\"\")","v":51316},"FAIRCHILD MEDICAL CENTER","444 BRUCE STREET","YREKA",96097,"Level IV"]
[106480989,480989,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A458,'4. FY 2019-20'!A:A,0)),\"\")","v":50073},"KAISER FOUNDATION HOSPITAL AND REHAB CENTER - VALLEJO","975 SERENO DRIVE","VALLEJO",94589]
[106481015,481015,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A459,'4. FY 2019-20'!A:A,0)),\"\")","v":54074},"ADVENTIST HEALTH VALLEJO","525 OREGON STREET","VALLEJO",94590]
[106481094,481094,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A460,'4. FY 2019-20'!A:A,0)),\"\")","v":50101},"SUTTER SOLANO MEDICAL CENTER","300 HOSPITAL DRIVE","VALLEJO",94589]
[106481357,481357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A461,'4. FY 2019-20'!A:A,0)),\"\")","v":50367},"NORTH BAY MEDICAL CENTER","1200 B. GALE WILSON BLVD.","FAIRFIELD",94533,"Level III"]
[106484001,484001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A462,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"NORTH BAY VACAVALLEY HOSPITAL","1000 NUT TREE ROAD","VACAVILLE",95687]
[106484044,484044,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A463,'4. FY 2019-20'!A:A,0)),\"\")","v":50767},"KAISER FOUNDATION HOSPITAL - VACAVILLE","1 QUALITY DRIVE","VACAVILLE",95688,"Level II"]
[106484062,484062,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A464,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"CRESTWOOD SOLANO PSYCHIATRIC HEALTH FACILITY","2201 TUOLUMNE ST","VALLEJO",94589]
[106490907,490907,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A465,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SANTA ROSA MEMORIAL HOSPITAL-SOTOYOME","151 SOTOYOME STREET","SANTA ROSA",95405]
[106490964,490964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A466,'4. FY 2019-20'!A:A,0)),\"\")","v":51321},"HEALDSBURG DISTRICT HOSPITAL","1375 UNIVERSITY STREET","HEALDSBURG",95448]
[106491001,491001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A467,'4. FY 2019-20'!A:A,0)),\"\")","v":50136},"PETALUMA VALLEY HOSPITAL","400 NORTH MCDOWELL BOULEVARD","PETALUMA",94954]
[106491064,491064,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A468,'4. FY 2019-20'!A:A,0)),\"\")","v":50174},"SANTA ROSA MEMORIAL HOSPITAL-MONTGOMERY","1165 MONTGOMERY DRIVE","SANTA ROSA",95405,"Level II"]
[106491076,491076,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A469,'4. FY 2019-20'!A:A,0)),\"\")","v":50090},"SONOMA VALLEY HOSPITAL","347 ANDRIEUX STREET","SONOMA",95476]
[106491267,491267,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A470,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SONOMA DEVELOPMENTAL CENTER","15000 ARNOLD DRIVE","ELDRIDGE",95431]
[106491338,491338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A471,'4. FY 2019-20'!A:A,0)),\"\")","v":50385},"SONOMA WEST MEDICAL CENTER","501 PETALUMA AVENUE","SEBASTOPOL",95472]
[106494019,494019,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A472,'4. FY 2019-20'!A:A,0)),\"\")","v":50690},"KAISER FOUNDATION HOSPITAL - SANTA ROSA","401 BICENTENNIAL WAY","SANTA ROSA",95403]
[106494048,494048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A473,'4. FY 2019-20'!A:A,0)),\"\")","v":54151},"AURORA BEHAVIORAL HEALTHCARE-SANTA ROSA, LLC","1287 FULTON ROAD","SANTA ROSA",95401]
[106494106,494106,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A474,'4. FY 2019-20'!A:A,0)),\"\")","v":50291},"SUTTER SANTA ROSA REGIONAL HOSPITAL","30 MARK WEST SPRINGS RD.","SANTA ROSA",95403]
[106500852,500852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A475,'4. FY 2019-20'!A:A,0)),\"\")","v":50464},"DOCTORS MEDICAL CENTER","1441 FLORIDA AVENUE","MODESTO",95350,"Level II"]
[106500867,500867,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A476,'4. FY 2019-20'!A:A,0)),\"\")","v":50179},"EMANUEL MEDICAL CENTER","825 DELBON AVENUE","TURLOCK",95382]
[106500939,500939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A477,'4. FY 2019-20'!A:A,0)),\"\")","v":50557},"MEMORIAL MEDICAL CENTER - MODESTO","1700 COFFEE ROAD","MODESTO",95355,"Level II"]
[106500954,500954,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A478,'4. FY 2019-20'!A:A,0)),\"\")","v":52055},"CENTRAL VALLEY SPECIALTY HOSPITAL","730 17TH STREET","MODESTO",95354]
[106500967,500967,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A479,'4. FY 2019-20'!A:A,0)),\"\")","v":50067},"OAK VALLEY HOSPITAL DISTRICT","350 SOUTH OAK STREET","OAKDALE",95361]
[106501016,501016,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A480,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"DOCTORS MEDICAL CENTER-BEHAVIORAL HEALTH DEPARTMENT","1501 CLAUS ROAD","MODESTO",95355]
[106504038,504038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A481,'4. FY 2019-20'!A:A,0)),\"\")","v":50726},"STANISLAUS SURGICAL HOSPITAL","1421 OAKDALE ROAD","MODESTO",95355]
[106504042,504042,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A482,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"KAISER FOUNDATION HOSPITAL - MODESTO","4601 DALE RD","MODESTO",95356]
[106504079,504079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A483,'4. FY 2019-20'!A:A,0)),\"\")","v":53040},"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO","1303 MABLE AVE","MODESTO",95355]
[106504081,504081,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A484,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"TELECARE STANISLAUS COUNTY PHF","1904 RICHLAND AVENUE","CERES",95307]
[106510882,510882,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A485,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"FREMONT MEDICAL CENTER","970 PLUMAS STREET","YUBA CITY",95991]
[106514001,514001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A486,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"SUTTER-YUBA PSYCHIATRIC HEALTH FACILITY","1965 LIVE OAK BOULEVARD","YUBA CITY",95991]
[106514030,514030,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A487,'4. FY 2019-20'!A:A,0)),\"\")","v":50766},"SUTTER SURGICAL HOSPITAL-NORTH VALLEY","455 PLUMAS BOULEVARD","YUBA CITY",95991]
[106514033,514033,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A488,'4. FY 2019-20'!A:A,0)),\"\")","v":0},"NORTH VALLEY BEHAVIORAL HEALTH","1535 Plumas Court","Yuba City",95993]
[106521041,521041,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A489,'4. FY 2019-20'!A:A,0)),\"\")","v":50042},"ST. ELIZABETH COMMUNITY HOSPITAL","2550 SISTER MARY COLUMBA DRIVE","RED BLUFF",96080,"Level III"]
[106524017,524017,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A490,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"RESTPADD RED BLUFF PSYCHIATRIC HEALTH FACILITY","925 WALNUT STREET","RED BLUFF",96080]
[106531059,531059,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A491,'4. FY 2019-20'!A:A,0)),\"\")","v":51315},"TRINITY HOSPITAL","60  EASTER AVENUE","WEAVERVILLE",96093]
[106540734,540734,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A492,'4. FY 2019-20'!A:A,0)),\"\")","v":50057},"KAWEAH DELTA MEDICAL CENTER","400 WEST MINERAL KING","VISALIA",93291,"Level III"]
[106540798,540798,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A493,'4. FY 2019-20'!A:A,0)),\"\")","v":50261},"SIERRA VIEW MEDICAL CENTER","465 WEST PUTNAM AVENUE","PORTERVILLE",93257]
[106540816,540816,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A494,'4. FY 2019-20'!A:A,0)),\"\")","v":50359},"TULARE REGIONAL MEDICAL CENTER","869 NORTH CHERRY STREET","TULARE",93274]
[106541123,541123,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A495,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"PORTERVILLE DEVELOPMENTAL CENTER","26501 AVENUE 140","PORTERVILLE",93258]
[106552209,552209,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A496,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"ADVENTIST HEALTH SONORA - FAIRVIEW","179 FAIRVIEW LANE","SONORA",95370]
[106554011,554011,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A497,'4. FY 2019-20'!A:A,0)),\"\")","v":50335},"ADVENTIST HEALTH SONORA - GREENLEY","1000 GREENLEY RD","SONORA",95370]
[106560203,560203,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A498,'4. FY 2019-20'!A:A,0)),\"\")","v":54077},"AURORA VISTA DEL MAR HOSPITAL","801 SENECA STREET","VENTURA",93001]
[106560473,560473,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A499,'4. FY 2019-20'!A:A,0)),\"\")","v":50394},"COMMUNITY MEMORIAL HOSPITAL-SAN BUENAVENTURA","147 N. BRENT STREET","VENTURA",93003]
[106560481,560481,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A500,'4. FY 2019-20'!A:A,0)),\"\")","v":50159},"VENTURA COUNTY MEDICAL CENTER","300 HILLMONT AVE","VENTURA",93003,"Level II"]
[106560492,560492,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A501,'4. FY 2019-20'!A:A,0)),\"\")","v":50549},"LOS ROBLES HOSPITAL AND MEDICAL CENTER","215 WEST JANSS ROAD","THOUSAND OAKS",91360,"Level II"]
[106560501,560501,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A502,'4. FY 2019-20'!A:A,0)),\"\")","v":51334},"OJAI VALLEY COMMUNITY HOSPITAL","1306 MARICOPA HIGHWAY","OJAI",93023]
[106560508,560508,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A503,'4. FY 2019-20'!A:A,0)),\"\")","v":50616},"ST. JOHNS PLEASANT VALLEY HOSPITAL","2309 ANTONIO AVENUE","CAMARILLO",93010]
[106560521,560521,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A504,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"VENTURA COUNTY MEDICAL CENTER - SANTA PAULA  HOSPITAL","825 NORTH 10TH STREET","SANTA PAULA",93060]
[106560525,560525,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A505,'4. FY 2019-20'!A:A,0)),\"\")","v":50236},"ADVENTIST HEALTH SIMI VALLEY","2975 SYCAMORE DRIVE","SIMI VALLEY",93065]
[106560529,560529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A506,'4. FY 2019-20'!A:A,0)),\"\")","v":50082},"ST. JOHNS REGIONAL MEDICAL CENTER","1600 NORTH ROSE AVENUE","OXNARD",93030]
[106564018,564018,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A507,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"LOS ROBLES HOSPITAL AND MEDICAL CENTER - EAST CAMPUS","150 VIA MERIDA","WESTLAKE VILAGE",91362]
[106564121,564121,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A508,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"THOUSAND OAKS SURGICAL HOSPITAL, a campus of Los Robles Hosp AND Med Ctr","401 ROLLING OAKS DRIVE","THOUSAND OAKS",91361]
[106571086,571086,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A509,'4. FY 2019-20'!A:A,0)),\"\")","v":50127},"WOODLAND MEMORIAL HOSPITAL","1325 COTTONWOOD STREET","WOODLAND",95695]
[106574010,574010,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A510,'4. FY 2019-20'!A:A,0)),\"\")","v":50537},"SUTTER DAVIS HOSPITAL","2000 SUTTER PLACE","DAVIS",95616]
[106580996,580996,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A511,'4. FY 2019-20'!A:A,0)),\"\")","v":50133},"RIDEOUT MEMORIAL HOSPITAL","726 FOURTH ST","MARYSVILLE",95901,"Level III"]
[206100718,100100718,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A512,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"COMMUNITY SUBACUTE AND TRANSITIONAL CARE CENTER","3003 NORTH MARIPOSA STREET","FRESNO",93703]
[206351814,100351814,{"$f":"IFERROR(INDEX('4. FY 2019-20'!C:C,MATCH(A513,'4. FY 2019-20'!A:A,0)),\"\")","v":""},"HAZEL HAWKINS MEMORIAL HOSPITAL D/P SNF","900 SUNSET DRIVE","HOLLISTER",95023]

{"sheet":"20. TRANSPLANT DAYS","index":27,"n_rows":39,"n_cols":6,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Source: 2016 OSHPD PDD File"]
["Last updated ","2018-12-11"]
["Retrieval date","2019-04-02"]
[]
["OSHPD ID","OSHPD ID SHORT","MEDICARE ID","OSHPD NAME","PAY_CAT","LOS"]
[106100717,{"$f":"A6-106000000","v":100717},{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A6,'4. FY 2019-20'!A:A,0))","v":50060},"COMMUNITY REGIONAL MEDICAL CENTER-FRESNO","MEDI-CAL",53]
[106010776,{"$f":"A7-106000000","v":10776},{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A7,'4. FY 2019-20'!A:A,0))","v":53301},"UCSF BENIOFF CHILDREN'S HOSPITAL OAKLAND","MEDI-CAL",147]
[106190034,190034,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A8,'4. FY 2019-20'!A:A,0))","v":50056},"ANTELOPE VALLEY HOSPITAL","MEDI-CAL",3]
[106190170,190170,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A9,'4. FY 2019-20'!A:A,0))","v":53302},"CHILDREN'S HOSPITAL OF LOS ANGELES","MEDI-CAL",3999]
[106190176,190176,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A10,'4. FY 2019-20'!A:A,0))","v":50146},"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL","MEDI-CAL",4357]
[106190547,190547,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A11,'4. FY 2019-20'!A:A,0))","v":50736},"MONTEREY PARK HOSPITAL","MEDI-CAL",19]
[106190555,190555,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A12,'4. FY 2019-20'!A:A,0))","v":50625},"CEDARS-SINAI MEDICAL CENTER","MEDI-CAL",2055]
[106190754,190754,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A13,'4. FY 2019-20'!A:A,0))","v":50104},"ST. FRANCIS MEDICAL CENTER","MEDI-CAL",10]
[106190762,190762,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A14,'4. FY 2019-20'!A:A,0))","v":50502},"ST. VINCENT MEDICAL CENTER","MEDI-CAL",12]
[106190796,190796,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A15,'4. FY 2019-20'!A:A,0))","v":50262},"RONALD REAGAN UCLA MEDICAL CENTER","MEDI-CAL",4086]
[106191216,191216,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A16,'4. FY 2019-20'!A:A,0))","v":50660},"USC KENNETH NORRIS, JR. CANCER HOSPITAL","MEDI-CAL",945]
[106191227,191227,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A17,'4. FY 2019-20'!A:A,0))","v":50376},"LAC/HARBOR-UCLA MEDICAL CENTER","MEDI-CAL",98]
[106191228,191228,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A18,'4. FY 2019-20'!A:A,0))","v":50373},"LAC+USC MEDICAL CENTER","MEDI-CAL",29]
[106194219,194219,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A19,'4. FY 2019-20'!A:A,0))","v":50696},"KECK HOSPITAL OF USC","MEDI-CAL",862]
[106300032,300032,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A20,'4. FY 2019-20'!A:A,0))","v":53304},"CHILDREN'S HOSPITAL OF ORANGE COUNTY","MEDI-CAL",500]
[106301279,301279,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A21,'4. FY 2019-20'!A:A,0))","v":50348},"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER","MEDI-CAL",97]
[106301340,301340,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A22,'4. FY 2019-20'!A:A,0))","v":50069},"ST. JOSEPH HOSPITAL - ORANGE","MEDI-CAL",19]
[106311000,311000,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A23,'4. FY 2019-20'!A:A,0))","v":50309},"SUTTER ROSEVILLE MEDICAL CENTER","MEDI-CAL",9]
[106340947,340947,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A24,'4. FY 2019-20'!A:A,0))","v":50017},"MERCY GENERAL HOSPITAL","MEDI-CAL",180]
[106341006,341006,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A25,'4. FY 2019-20'!A:A,0))","v":50599},"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER","MEDI-CAL",1046]
[106341051,341051,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A26,'4. FY 2019-20'!A:A,0))","v":50108},"SUTTER MEDICAL CENTER, SACRAMENTO","MEDI-CAL",426]
[106361246,361246,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A27,'4. FY 2019-20'!A:A,0))","v":50327},"LOMA LINDA UNIVERSITY MEDICAL CENTER","MEDI-CAL",925]
[106361323,361323,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A28,'4. FY 2019-20'!A:A,0))","v":50089},"COMMUNITY HOSPITAL OF SAN BERNARDINO","MEDI-CAL",2]
[106364502,364502,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A29,'4. FY 2019-20'!A:A,0))","v":50778},"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL","MEDI-CAL",1415]
[106370673,370673,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A30,'4. FY 2019-20'!A:A,0))","v":53303},"RADY CHILDREN'S HOSPITAL - SAN DIEGO","MEDI-CAL",44]
[106370694,370694,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A31,'4. FY 2019-20'!A:A,0))","v":50100},"SHARP MEMORIAL HOSPITAL","MEDI-CAL",76]
[106370782,370782,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A32,'4. FY 2019-20'!A:A,0))","v":50025},"UC SAN DIEGO HEALTH HILLCREST - HILLCREST MEDICAL CENTER","MEDI-CAL",1461]
[106371256,371256,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A33,'4. FY 2019-20'!A:A,0))","v":50424},"SCRIPPS GREEN HOSPITAL","MEDI-CAL",143]
[106380929,380929,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A34,'4. FY 2019-20'!A:A,0))","v":50047},"CALIFORNIA PACIFIC MED CTR-PACIFIC CAMPUS","MEDI-CAL",757]
[106381154,381154,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A35,'4. FY 2019-20'!A:A,0))","v":50454},"UCSF MEDICAL CENTER","MEDI-CAL",4195]
[106391042,391042,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A36,'4. FY 2019-20'!A:A,0))","v":50084},"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON","MEDI-CAL",0]
[106430705,430705,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A37,'4. FY 2019-20'!A:A,0))","v":50125},"REGIONAL MEDICAL CENTER OF SAN JOSE","MEDI-CAL",22]
[106430905,430905,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A38,'4. FY 2019-20'!A:A,0))","v":50441},"STANFORD HEALTH CARE","MEDI-CAL",1273]
[106434040,434040,{"$f":"INDEX('4. FY 2019-20'!C:C,MATCH(A39,'4. FY 2019-20'!A:A,0))","v":53305},"LUCILE PACKARD CHILDREN'S HOSPITAL STANFORD","MEDI-CAL",73]

{"sheet":"SFY 17-18 Directed Payments","index":28,"n_rows":277,"n_cols":18,"rows_kept":277,"cut":false,"hidden":false,"merged":[]}
["Source: Phase 1 Directed Payments Results"]
["3.1.2019 Dataset with adjustment for OB and Repeat OP stays - Contracted Only",null,null,null,null,null,null,null,null,"3.1.2019 Dataset with adjustment for OB and Repeat OP stays",null,null,null,null,"3.1.2019 Dataset"]
[null,null,"6 Months","6 Months","6 Months"]
["Row Labels","OSHPD ID","S01_IP","S02_ER","S03_OP","Estimated Annual IP","Estimated Annual OP","Estimated Annual IP - Participating Hospitals","Estimated Annual OP - Participating Hospitals","Row Labels","S01_IP","S02_ER","S03_OP",null,"Hospital Name","OSHPD ID","IP","OP+ER"]
["ADVENTIST_HEALTH_REEDLEY",106100797,1392,11132,8006,{"$f":"C5*2","v":2784},{"$f":"(D5+E5)*2","v":38276},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B5,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B5,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B5,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F5*INDEX('4. FY 2019-20'!BB:BB,MATCH(B5,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B5,'4. FY 2019-20'!A:A,0))),0)","v":2784},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B5,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B5,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B5,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G5*INDEX('4. FY 2019-20'!BB:BB,MATCH(B5,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B5,'4. FY 2019-20'!A:A,0))),0)","v":38276},"ADVENTIST_HEALTH_REEDLEY",1392,11198,8022,null,"ADVENTIST_HEALTH_REEDLEY",106100797,1314,19207]
["ALHAMBRA_HOSP_ALHAMBRA",106190017,2850,3249,530,{"$f":"C6*2","v":5700},{"$f":"(D6+E6)*2","v":7558},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B6,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B6,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B6,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F6*INDEX('4. FY 2019-20'!BB:BB,MATCH(B6,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B6,'4. FY 2019-20'!A:A,0))),0)","v":5700},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B6,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B6,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B6,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G6*INDEX('4. FY 2019-20'!BB:BB,MATCH(B6,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B6,'4. FY 2019-20'!A:A,0))),0)","v":7558},"ALHAMBRA_HOSP_ALHAMBRA",3225,4010,608,null,"ALHAMBRA_HOSP_ALHAMBRA",106190017,3225,4618]
["ALTA_BATES_SUMMIT_HAWTHOR",106010937,6313,6767,7155,12626,{"$f":"(D7+E7)*2","v":27844},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B7,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B7,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B7,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F7*INDEX('4. FY 2019-20'!BB:BB,MATCH(B7,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B7,'4. FY 2019-20'!A:A,0))),0)","v":12626},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B7,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B7,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B7,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G7*INDEX('4. FY 2019-20'!BB:BB,MATCH(B7,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B7,'4. FY 2019-20'!A:A,0))),0)","v":27844},"ALTA_BATES_SUMMIT_HAWTHOR",6355,6965,7175,null,"ALTA_BATES_SUMMIT_HAWTHOR",106010937,6355,14115]
["ALTA_BATES_SUMMIT_MC_ASHBY",106010739,6601,5446,8044,13202,26980,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B8,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B8,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B8,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F8*INDEX('4. FY 2019-20'!BB:BB,MATCH(B8,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B8,'4. FY 2019-20'!A:A,0))),0)","v":13202},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B8,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B8,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B8,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G8*INDEX('4. FY 2019-20'!BB:BB,MATCH(B8,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B8,'4. FY 2019-20'!A:A,0))),0)","v":26980},"ALTA_BATES_SUMMIT_MC_ASHBY",6667,5644,8077,null,"ALTA_BATES_SUMMIT_MC_ASHBY",106010739,6515,13605]
["ALVARADO_HOSP",106370652,2136,3468,522,4272,7980,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B9,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B9,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B9,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F9*INDEX('4. FY 2019-20'!BB:BB,MATCH(B9,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B9,'4. FY 2019-20'!A:A,0))),0)","v":4272},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B9,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B9,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B9,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G9*INDEX('4. FY 2019-20'!BB:BB,MATCH(B9,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B9,'4. FY 2019-20'!A:A,0))),0)","v":7980},"ALVARADO_HOSP",2223,3621,524,null,"ALVARADO_HOSP",106370652,2223,4145]
["ANAHEIM_MEMORIAL_MED_CNTR",106301098,5858,7550,2509,11716,20118,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B10,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B10,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B10,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F10*INDEX('4. FY 2019-20'!BB:BB,MATCH(B10,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B10,'4. FY 2019-20'!A:A,0))),0)","v":11716},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B10,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B10,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B10,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G10*INDEX('4. FY 2019-20'!BB:BB,MATCH(B10,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B10,'4. FY 2019-20'!A:A,0))),0)","v":20118},"ANAHEIM_MEMORIAL_MED_CNTR",6063,7929,2553,null,"ANAHEIM_MEMORIAL_MED_CNTR",null,5994,10482]
["BAKERSFIELD_MEMORIAL_HOSP",106150722,8797,21629,3196,17594,49650,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B11,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B11,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B11,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F11*INDEX('4. FY 2019-20'!BB:BB,MATCH(B11,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B11,'4. FY 2019-20'!A:A,0))),0)","v":17594},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B11,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B11,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B11,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G11*INDEX('4. FY 2019-20'!BB:BB,MATCH(B11,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B11,'4. FY 2019-20'!A:A,0))),0)","v":49650},"BAKERSFIELD_MEMORIAL_HOSP",8973,21927,3238,null,"BAKERSFIELD_MEMORIAL_HOSP",106150722,8708,25155]
["BANNER_LASSEN_MED_CNTR",106184008,457,1933,2218,914,8302,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B12,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B12,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B12,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F12*INDEX('4. FY 2019-20'!BB:BB,MATCH(B12,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B12,'4. FY 2019-20'!A:A,0))),0)","v":914},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B12,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B12,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B12,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G12*INDEX('4. FY 2019-20'!BB:BB,MATCH(B12,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B12,'4. FY 2019-20'!A:A,0))),0)","v":8302},"BANNER_LASSEN_MED_CNTR",466,1985,2293,null,"BANNER_LASSEN_MED_CNTR",106184008,454,4269]
["BARSTOW_COMMUNITY_HOSP",106364430,650,5157,870,1300,12054,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B13,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B13,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B13,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F13*INDEX('4. FY 2019-20'!BB:BB,MATCH(B13,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B13,'4. FY 2019-20'!A:A,0))),0)","v":1300},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B13,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B13,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B13,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G13*INDEX('4. FY 2019-20'!BB:BB,MATCH(B13,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B13,'4. FY 2019-20'!A:A,0))),0)","v":12054},"BARSTOW_COMMUNITY_HOSP",683,5483,925,null,"BARSTOW_COMMUNITY_HOSP",106364430,663,6404]
["BARTON_MEMORIAL_HOSP",106090793,534,2460,6505,1068,17930,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B14,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B14,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B14,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F14*INDEX('4. FY 2019-20'!BB:BB,MATCH(B14,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B14,'4. FY 2019-20'!A:A,0))),0)","v":1068},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B14,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B14,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B14,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G14*INDEX('4. FY 2019-20'!BB:BB,MATCH(B14,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B14,'4. FY 2019-20'!A:A,0))),0)","v":17930},"BARTON_MEMORIAL_HOSP",544,2687,6545,null,"BARTON_MEMORIAL_HOSP",106090793,537,9227]
["BEVERLY_HOSP",106190081,5596,5327,1561,11192,13776,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B15,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B15,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B15,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F15*INDEX('4. FY 2019-20'!BB:BB,MATCH(B15,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B15,'4. FY 2019-20'!A:A,0))),0)","v":11192},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B15,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B15,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B15,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G15*INDEX('4. FY 2019-20'!BB:BB,MATCH(B15,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B15,'4. FY 2019-20'!A:A,0))),0)","v":13776},"BEVERLY_HOSP",5707,5889,1669,null,"BEVERLY_HOSP",106190081,5659,7554]
["CALIFORNIA_HOSP_MED_CNTR",106190125,11606,17076,3757,23212,41666,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B16,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B16,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B16,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F16*INDEX('4. FY 2019-20'!BB:BB,MATCH(B16,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B16,'4. FY 2019-20'!A:A,0))),0)","v":23212},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B16,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B16,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B16,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G16*INDEX('4. FY 2019-20'!BB:BB,MATCH(B16,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B16,'4. FY 2019-20'!A:A,0))),0)","v":41666},"CALIFORNIA_HOSP_MED_CNTR",12226,18577,3952,null,"CALIFORNIA_HOSP_MED_CNTR",106190125,12081,22514]
["CALIFORNIA_PACIFIC_MED_CNTR",106380929,6401,4161,4138,12802,16598,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B17,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B17,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B17,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F17*INDEX('4. FY 2019-20'!BB:BB,MATCH(B17,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B17,'4. FY 2019-20'!A:A,0))),0)","v":12802},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B17,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B17,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B17,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G17*INDEX('4. FY 2019-20'!BB:BB,MATCH(B17,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B17,'4. FY 2019-20'!A:A,0))),0)","v":16598},"CALIFORNIA_PACIFIC_MED_CNTR",6747,4277,4304,null,"CALIFORNIA_PACIFIC_MED_CNTR",106380929,6673,8565]
["CATALINA_ISLAND_MED_CNTR",106190045,null,null,null,0,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B18,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B18,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B18,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F18*INDEX('4. FY 2019-20'!BB:BB,MATCH(B18,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B18,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B18,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B18,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B18,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G18*INDEX('4. FY 2019-20'!BB:BB,MATCH(B18,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B18,'4. FY 2019-20'!A:A,0))),0)","v":0},"CATALINA_ISLAND_MED_CNTR",null,43,null,null,"CATALINA_ISLAND_MED_CNTR",106190045]
["CEDARS_SINAI_MED_CNTR",106190555,3928,2896,1077,7856,7946,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B19,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B19,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B19,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F19*INDEX('4. FY 2019-20'!BB:BB,MATCH(B19,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B19,'4. FY 2019-20'!A:A,0))),0)","v":7856},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B19,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B19,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B19,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G19*INDEX('4. FY 2019-20'!BB:BB,MATCH(B19,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B19,'4. FY 2019-20'!A:A,0))),0)","v":7946},"CEDARS_SINAI_MED_CNTR",7968,5628,2767,null,"CEDARS_SINAI_MED_CNTR",106190555,7940,8380]
["CENTINELA_FREEMAN_REG_MED_CTR",106190148,6503,7713,144,13006,15714,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B20,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B20,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B20,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F20*INDEX('4. FY 2019-20'!BB:BB,MATCH(B20,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B20,'4. FY 2019-20'!A:A,0))),0)","v":13006},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B20,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B20,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B20,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G20*INDEX('4. FY 2019-20'!BB:BB,MATCH(B20,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B20,'4. FY 2019-20'!A:A,0))),0)","v":15714},"CENTINELA_FREEMAN_REG_MED_CTR",7271,9609,179,null,"CENTINELA_FREEMAN_REG_MED_CTR",106190148,7219,9785]
["CHAPMAN_MED_CNTR",106301140,282,1069,90,564,2318,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B21,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B21,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B21,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F21*INDEX('4. FY 2019-20'!BB:BB,MATCH(B21,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B21,'4. FY 2019-20'!A:A,0))),0)","v":564},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B21,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B21,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B21,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G21*INDEX('4. FY 2019-20'!BB:BB,MATCH(B21,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B21,'4. FY 2019-20'!A:A,0))),0)","v":2318},"CHAPMAN_MED_CNTR",292,1129,108,null,"CHAPMAN_MED_CNTR",106301140,292,1237]
["CHILDRENS_HOSP_AT_MISSION",106304113,499,2646,1038,998,7368,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B22,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B22,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B22,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F22*INDEX('4. FY 2019-20'!BB:BB,MATCH(B22,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B22,'4. FY 2019-20'!A:A,0))),0)","v":998},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B22,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B22,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B22,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G22*INDEX('4. FY 2019-20'!BB:BB,MATCH(B22,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B22,'4. FY 2019-20'!A:A,0))),0)","v":7368},"CHILDRENS_HOSP_AT_MISSION",511,2662,1041,null,"CHILDRENS_HOSP_AT_MISSION",106304113,511,3703]
["CHILDRENS_HOSP_CENTRAL_CA",106204019,5263,39066,33501,10526,145134,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B23,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B23,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B23,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F23*INDEX('4. FY 2019-20'!BB:BB,MATCH(B23,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B23,'4. FY 2019-20'!A:A,0))),0)","v":10526},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B23,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B23,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B23,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G23*INDEX('4. FY 2019-20'!BB:BB,MATCH(B23,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B23,'4. FY 2019-20'!A:A,0))),0)","v":145134},"CHILDRENS_HOSP_CENTRAL_CA",5274,39205,35398,null,"CHILDRENS_HOSP_CENTRAL_CA",106204019,5274,74555]
["CHILDRENS_HOSP_OF_LOS_ANGELES",106190170,3198,18427,11646,6396,60146,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B24,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B24,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B24,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F24*INDEX('4. FY 2019-20'!BB:BB,MATCH(B24,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B24,'4. FY 2019-20'!A:A,0))),0)","v":6396},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B24,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B24,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B24,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G24*INDEX('4. FY 2019-20'!BB:BB,MATCH(B24,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B24,'4. FY 2019-20'!A:A,0))),0)","v":60146},"CHILDRENS_HOSP_OF_LOS_ANGELES",4203,23045,22425,null,"CHILDRENS_HOSP_OF_LOS_ANGELES",106190170,4203,45378]
["CHILDRENS_HOSP_ORANGE_COUNTY",106300032,3732,27610,23676,7464,102572,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B25,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B25,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B25,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F25*INDEX('4. FY 2019-20'!BB:BB,MATCH(B25,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B25,'4. FY 2019-20'!A:A,0))),0)","v":7464},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B25,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B25,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B25,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G25*INDEX('4. FY 2019-20'!BB:BB,MATCH(B25,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B25,'4. FY 2019-20'!A:A,0))),0)","v":102572},"CHILDRENS_HOSP_ORANGE_COUNTY",3829,28030,23826,null,"CHILDRENS_HOSP_ORANGE_COUNTY",106300032,3829,51854]
["CHILDRENS_HOSP_RESEARCH_OAKLAND",106010776,3464,11763,null,6928,23526,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B26,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B26,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B26,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F26*INDEX('4. FY 2019-20'!BB:BB,MATCH(B26,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B26,'4. FY 2019-20'!A:A,0))),0)","v":6928},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B26,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B26,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B26,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G26*INDEX('4. FY 2019-20'!BB:BB,MATCH(B26,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B26,'4. FY 2019-20'!A:A,0))),0)","v":23526},"CHILDRENS_HOSP_RESEARCH_OAKLAND",3549,11944,null,null,"CHILDRENS_HOSP_RESEARCH_OAKLAND",106010776,3549,11944]
["CHILDRENS_HOSP_SAN_DIEGO",106370673,4527,30552,28469,9054,118042,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B27,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B27,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B27,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F27*INDEX('4. FY 2019-20'!BB:BB,MATCH(B27,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B27,'4. FY 2019-20'!A:A,0))),0)","v":9054},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B27,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B27,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B27,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G27*INDEX('4. FY 2019-20'!BB:BB,MATCH(B27,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B27,'4. FY 2019-20'!A:A,0))),0)","v":118042},"CHILDRENS_HOSP_SAN_DIEGO",5208,30939,29795,null,"CHILDRENS_HOSP_SAN_DIEGO",null,5208,60723]
["CHINESE_HOSP",106382715,70,440,21,140,922,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B28,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B28,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B28,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F28*INDEX('4. FY 2019-20'!BB:BB,MATCH(B28,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B28,'4. FY 2019-20'!A:A,0))),0)","v":140},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B28,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B28,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B28,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G28*INDEX('4. FY 2019-20'!BB:BB,MATCH(B28,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B28,'4. FY 2019-20'!A:A,0))),0)","v":922},"CHINESE_HOSP",84,462,996,null,"CHINESE_HOSP",106382715,null,1458]
["CHINO_VALLEY_MED_CNTR",106361144,502,7361,571,1004,15864,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B29,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B29,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B29,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F29*INDEX('4. FY 2019-20'!BB:BB,MATCH(B29,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B29,'4. FY 2019-20'!A:A,0))),0)","v":1004},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B29,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B29,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B29,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G29*INDEX('4. FY 2019-20'!BB:BB,MATCH(B29,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B29,'4. FY 2019-20'!A:A,0))),0)","v":15864},"CHINO_VALLEY_MED_CNTR",776,9283,692,null,"CHINO_VALLEY_MED_CNTR",106361144,776,9975]
["CITRUS_VALLEY_MED_CNTR",106190636,9858,19546,8075,19716,55242,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B30,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B30,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B30,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F30*INDEX('4. FY 2019-20'!BB:BB,MATCH(B30,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B30,'4. FY 2019-20'!A:A,0))),0)","v":19716},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B30,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B30,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B30,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G30*INDEX('4. FY 2019-20'!BB:BB,MATCH(B30,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B30,'4. FY 2019-20'!A:A,0))),0)","v":55242},"CITRUS_VALLEY_MED_CNTR",10479,21390,8447,null,"CITRUS_VALLEY_MED_CNTR",106190636,10248,29811]
["COAST_PLAZA_DOCTORS_HOSP",106190766,1377,2279,303,2754,5164,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B31,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B31,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B31,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F31*INDEX('4. FY 2019-20'!BB:BB,MATCH(B31,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B31,'4. FY 2019-20'!A:A,0))),0)","v":2754},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B31,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B31,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B31,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G31*INDEX('4. FY 2019-20'!BB:BB,MATCH(B31,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B31,'4. FY 2019-20'!A:A,0))),0)","v":5164},"COAST_PLAZA_DOCTORS_HOSP",1677,3138,401,null,"COAST_PLAZA_DOCTORS_HOSP",106190766,1677,3535]
["COASTAL_COMMUNITIES_HOSP",106301258,1720,4422,950,3440,10744,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B32,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B32,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B32,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F32*INDEX('4. FY 2019-20'!BB:BB,MATCH(B32,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B32,'4. FY 2019-20'!A:A,0))),0)","v":3440},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B32,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B32,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B32,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G32*INDEX('4. FY 2019-20'!BB:BB,MATCH(B32,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B32,'4. FY 2019-20'!A:A,0))),0)","v":10744},"COASTAL_COMMUNITIES_HOSP",1736,4523,952,null,"COASTAL_COMMUNITIES_HOSP",106301258,1715,5475]
["COLLEGE_HOSP_COSTA_MESA",106301155,174,null,null,348,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B33,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B33,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B33,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F33*INDEX('4. FY 2019-20'!BB:BB,MATCH(B33,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B33,'4. FY 2019-20'!A:A,0))),0)","v":348},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B33,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B33,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B33,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G33*INDEX('4. FY 2019-20'!BB:BB,MATCH(B33,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B33,'4. FY 2019-20'!A:A,0))),0)","v":0},"COLLEGE_HOSP_COSTA_MESA",174,null,null,null,"COLLEGE_HOSP_COSTA_MESA",106301155,174]
["COLLEGE_MED_CNTR",106190587,1167,1115,1131,2334,4492,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B34,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B34,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B34,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F34*INDEX('4. FY 2019-20'!BB:BB,MATCH(B34,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B34,'4. FY 2019-20'!A:A,0))),0)","v":2334},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B34,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B34,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B34,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G34*INDEX('4. FY 2019-20'!BB:BB,MATCH(B34,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B34,'4. FY 2019-20'!A:A,0))),0)","v":4492},"COLLEGE_MED_CNTR",1632,1979,1276,null,"COLLEGE_MED_CNTR",106190184,1631,3253]
["COMMUNITY_HOSP_MONTEREY_PEN",106270744,3450,7339,12236,6900,39150,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B35,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B35,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B35,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F35*INDEX('4. FY 2019-20'!BB:BB,MATCH(B35,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B35,'4. FY 2019-20'!A:A,0))),0)","v":6900},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B35,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B35,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B35,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G35*INDEX('4. FY 2019-20'!BB:BB,MATCH(B35,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B35,'4. FY 2019-20'!A:A,0))),0)","v":39150},"COLUSA_REGIONAL_MED_CNTR",null,96,null,null,"COLUSA_REGIONAL_MED_CNTR",106060870]
["COMMUNITY_HOSP_OF_LONG_BEACH",106190475,963,2265,3387,1926,11304,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B36,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B36,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B36,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F36*INDEX('4. FY 2019-20'!BB:BB,MATCH(B36,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B36,'4. FY 2019-20'!A:A,0))),0)","v":1926},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B36,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B36,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B36,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G36*INDEX('4. FY 2019-20'!BB:BB,MATCH(B36,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B36,'4. FY 2019-20'!A:A,0))),0)","v":11304},"COMMUNITY_HOSP_MONTEREY_PEN",3526,7648,12273,null,"COMMUNITY_HOSP_MONTEREY_PEN",106270744,3505,19886]
["COMMUNITY_HOSP_SAN_BERNARDINO",106361323,6082,18649,3286,12164,43870,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B37,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B37,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B37,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F37*INDEX('4. FY 2019-20'!BB:BB,MATCH(B37,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B37,'4. FY 2019-20'!A:A,0))),0)","v":12164},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B37,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B37,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B37,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G37*INDEX('4. FY 2019-20'!BB:BB,MATCH(B37,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B37,'4. FY 2019-20'!A:A,0))),0)","v":43870},"COMMUNITY_HOSP_OF_LONG_BEACH",1447,3893,6475,null,"COMMUNITY_HOSP_OF_LONG_BEACH",106190475,1446,10367]
["COMMUNITY_MED_CNTR_CLOVIS",106100005,8021,12071,4925,16042,33992,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B38,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B38,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B38,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F38*INDEX('4. FY 2019-20'!BB:BB,MATCH(B38,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B38,'4. FY 2019-20'!A:A,0))),0)","v":16042},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B38,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B38,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B38,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G38*INDEX('4. FY 2019-20'!BB:BB,MATCH(B38,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B38,'4. FY 2019-20'!A:A,0))),0)","v":33992},"COMMUNITY_HOSP_SAN_BERNARDINO",6206,19047,3498,null,"COMMUNITY_HOSP_SAN_BERNARDINO",106361323,6062,22526]
["COMMUNITY_MEM_SAN_BUENAVENTURA",106560473,2745,6463,null,5490,12926,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B39,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B39,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B39,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F39*INDEX('4. FY 2019-20'!BB:BB,MATCH(B39,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B39,'4. FY 2019-20'!A:A,0))),0)","v":5490},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B39,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B39,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B39,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G39*INDEX('4. FY 2019-20'!BB:BB,MATCH(B39,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B39,'4. FY 2019-20'!A:A,0))),0)","v":12926},"COMMUNITY_MED_CNTR_CLOVIS",8073,12233,4950,null,"COMMUNITY_MED_CNTR_CLOVIS",106100005,7950,17173]
["COMMUNITY_MISSION_HOSPS",106190197,1728,6244,921,3456,14330,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B40,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B40,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B40,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F40*INDEX('4. FY 2019-20'!BB:BB,MATCH(B40,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B40,'4. FY 2019-20'!A:A,0))),0)","v":3456},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B40,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B40,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B40,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G40*INDEX('4. FY 2019-20'!BB:BB,MATCH(B40,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B40,'4. FY 2019-20'!A:A,0))),0)","v":14330},"COMMUNITY_MEM_SAN_BUENAVENTURA",2768,6643,null,null,"COMMUNITY_MEM_SAN_BUENAVENTURA",106560473,2695,6643]
["COMMUNITY_REGIONAL_FRESNO",106100717,31555,25648,61931,63110,175158,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B41,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B41,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B41,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F41*INDEX('4. FY 2019-20'!BB:BB,MATCH(B41,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B41,'4. FY 2019-20'!A:A,0))),0)","v":63110},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B41,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B41,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B41,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G41*INDEX('4. FY 2019-20'!BB:BB,MATCH(B41,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B41,'4. FY 2019-20'!A:A,0))),0)","v":175158},"COMMUNITY_MISSION_HOSPS",2294,9719,1295,null,"COMMUNITY_MISSION_HOSPS",106190197,2294,11014]
["CORONA_REGIONAL_MED_CNTR_MAIN",106331152,1516,8967,3234,3032,24402,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B42,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B42,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B42,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F42*INDEX('4. FY 2019-20'!BB:BB,MATCH(B42,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B42,'4. FY 2019-20'!A:A,0))),0)","v":3032},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B42,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B42,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B42,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G42*INDEX('4. FY 2019-20'!BB:BB,MATCH(B42,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B42,'4. FY 2019-20'!A:A,0))),0)","v":24402},"COMMUNITY_REGIONAL_FRESNO",31962,26011,62237,null,"COMMUNITY_REGIONAL_FRESNO",106100717,31719,88155]
["DAMERON_HOSP",106390846,1801,9602,3766,3602,26736,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B43,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B43,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B43,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F43*INDEX('4. FY 2019-20'!BB:BB,MATCH(B43,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B43,'4. FY 2019-20'!A:A,0))),0)","v":3602},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B43,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B43,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B43,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G43*INDEX('4. FY 2019-20'!BB:BB,MATCH(B43,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B43,'4. FY 2019-20'!A:A,0))),0)","v":26736},"CORONA_REGIONAL_MED_CNTR_MAIN",1626,9570,3408,null,"CORONA_REGIONAL_MED_CNTR_MAIN",106331152,1581,12960]
["DELANO_REGIONAL_MED_CNTR",106150706,1727,7942,6693,3454,29270,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B44,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B44,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B44,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F44*INDEX('4. FY 2019-20'!BB:BB,MATCH(B44,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B44,'4. FY 2019-20'!A:A,0))),0)","v":3454},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B44,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B44,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B44,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G44*INDEX('4. FY 2019-20'!BB:BB,MATCH(B44,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B44,'4. FY 2019-20'!A:A,0))),0)","v":29270},"DAMERON_HOSP",1823,9848,3780,null,"DAMERON_HOSP",106390846,1823,13618]
["DESERT_REGIONAL_MED_CNTR",106331164,7126,12279,12375,14252,49308,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B45,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B45,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B45,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F45*INDEX('4. FY 2019-20'!BB:BB,MATCH(B45,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B45,'4. FY 2019-20'!A:A,0))),0)","v":14252},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B45,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B45,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B45,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G45*INDEX('4. FY 2019-20'!BB:BB,MATCH(B45,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B45,'4. FY 2019-20'!A:A,0))),0)","v":49308},"DELANO_REGIONAL_MED_CNTR",1749,8047,7530,null,"DELANO_REGIONAL_MED_CNTR",106150706,1698,15575]
["DESERT_VALLEY_HOSP",106364144,4868,7630,1832,9736,18924,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B46,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B46,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B46,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F46*INDEX('4. FY 2019-20'!BB:BB,MATCH(B46,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B46,'4. FY 2019-20'!A:A,0))),0)","v":9736},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B46,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B46,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B46,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G46*INDEX('4. FY 2019-20'!BB:BB,MATCH(B46,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B46,'4. FY 2019-20'!A:A,0))),0)","v":18924},"DESERT_REGIONAL_MED_CNTR",7306,12653,12419,null,"DESERT_REGIONAL_MED_CNTR",106331164,7152,24921]
["DOCTORS_HOSP_OF_MANTECA",106392287,2026,7399,3700,4052,22198,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B47,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B47,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B47,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F47*INDEX('4. FY 2019-20'!BB:BB,MATCH(B47,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B47,'4. FY 2019-20'!A:A,0))),0)","v":4052},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B47,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B47,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B47,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G47*INDEX('4. FY 2019-20'!BB:BB,MATCH(B47,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B47,'4. FY 2019-20'!A:A,0))),0)","v":22198},"DESERT_VALLEY_HOSP",5004,8026,1892,null,"DESERT_VALLEY_HOSP",106364144,4962,9904]
["DOCTORS_HOSP_OF_WEST_COVINA",106190857,13,null,null,26,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B48,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B48,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B48,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F48*INDEX('4. FY 2019-20'!BB:BB,MATCH(B48,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B48,'4. FY 2019-20'!A:A,0))),0)","v":26},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B48,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B48,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B48,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G48*INDEX('4. FY 2019-20'!BB:BB,MATCH(B48,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B48,'4. FY 2019-20'!A:A,0))),0)","v":0},"DOCTORS_HOSP_OF_MANTECA",2133,7697,3731,null,"DOCTORS_HOSP_OF_MANTECA",106392287,2072,11392]
["DOCTORS_MED_CNTR",106500852,18752,25656,8126,37504,67564,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B49,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B49,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B49,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F49*INDEX('4. FY 2019-20'!BB:BB,MATCH(B49,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B49,'4. FY 2019-20'!A:A,0))),0)","v":37504},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B49,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B49,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B49,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G49*INDEX('4. FY 2019-20'!BB:BB,MATCH(B49,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B49,'4. FY 2019-20'!A:A,0))),0)","v":67564},"DOCTORS_HOSP_OF_WEST_COVINA",21,null,null,null,"DOCTORS_HOSP_OF_WEST_COVINA",106190857]
["DOMINICAN_SANTA_CRUZ_SOQUEL",106440755,4626,7461,5484,9252,25890,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B50,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B50,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B50,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F50*INDEX('4. FY 2019-20'!BB:BB,MATCH(B50,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B50,'4. FY 2019-20'!A:A,0))),0)","v":9252},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B50,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B50,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B50,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G50*INDEX('4. FY 2019-20'!BB:BB,MATCH(B50,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B50,'4. FY 2019-20'!A:A,0))),0)","v":25890},"DOCTORS_MED_CNTR",20692,26575,8347,null,"DOCTORS_MED_CNTR",106500852,20374,34852]
["DOWNEY_REGIONAL_MED_CNTR",106190243,2095,8014,1207,4190,18442,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B51,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B51,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B51,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F51*INDEX('4. FY 2019-20'!BB:BB,MATCH(B51,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B51,'4. FY 2019-20'!A:A,0))),0)","v":4190},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B51,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B51,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B51,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G51*INDEX('4. FY 2019-20'!BB:BB,MATCH(B51,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B51,'4. FY 2019-20'!A:A,0))),0)","v":18442},"DOMINICAN_SANTA_CRUZ_SOQUEL",4781,8026,5503,null,"DOMINICAN_SANTA_CRUZ_SOQUEL",106440755,4758,13511]
["EARL_LORRAINE_MILLER_CHLDRN",106196168,9037,3112,8599,18074,23422,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B52,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B52,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B52,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F52*INDEX('4. FY 2019-20'!BB:BB,MATCH(B52,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B52,'4. FY 2019-20'!A:A,0))),0)","v":18074},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B52,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B52,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B52,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G52*INDEX('4. FY 2019-20'!BB:BB,MATCH(B52,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B52,'4. FY 2019-20'!A:A,0))),0)","v":23422},"DOWNEY_REGIONAL_MED_CNTR",2436,10819,1569,null,"DOWNEY_REGIONAL_MED_CNTR",106190243,2385,12384]
["EAST_LOS_ANGELES_DOCTORS_HOSP",106190256,2180,2255,272,4360,5054,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B53,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B53,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B53,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F53*INDEX('4. FY 2019-20'!BB:BB,MATCH(B53,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B53,'4. FY 2019-20'!A:A,0))),0)","v":4360},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B53,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B53,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B53,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G53*INDEX('4. FY 2019-20'!BB:BB,MATCH(B53,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B53,'4. FY 2019-20'!A:A,0))),0)","v":5054},"EARL_LORRAINE_MILLER_CHLDRN",9293,3465,8825,null,"EARL_LORRAINE_MILLER_CHLDRN",106196168,9035,12280]
["EDEN_MED_CNTR",106014233,2972,6879,3301,5944,20360,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B54,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B54,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B54,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F54*INDEX('4. FY 2019-20'!BB:BB,MATCH(B54,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B54,'4. FY 2019-20'!A:A,0))),0)","v":5944},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B54,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B54,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B54,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G54*INDEX('4. FY 2019-20'!BB:BB,MATCH(B54,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B54,'4. FY 2019-20'!A:A,0))),0)","v":20360},"EAST_LOS_ANGELES_DOCTORS_HOSP",2473,2985,328,null,"EAST_LOS_ANGELES_DOCTORS_HOSP",106190256,2456,3311]
["EISENHOWER_MED_CNTR",106331168,4254,9106,8166,8508,34544,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B55,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B55,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B55,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F55*INDEX('4. FY 2019-20'!BB:BB,MATCH(B55,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B55,'4. FY 2019-20'!A:A,0))),0)","v":8508},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B55,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B55,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B55,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G55*INDEX('4. FY 2019-20'!BB:BB,MATCH(B55,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B55,'4. FY 2019-20'!A:A,0))),0)","v":34544},"EDEN_MED_CNTR",3120,7134,3343,null,"EDEN_MED_CNTR",106014233,3098,10430]
["EMANUEL_MED_CNTR",106500867,4940,17167,10414,9880,55162,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B56,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B56,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B56,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F56*INDEX('4. FY 2019-20'!BB:BB,MATCH(B56,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B56,'4. FY 2019-20'!A:A,0))),0)","v":9880},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B56,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B56,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B56,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G56*INDEX('4. FY 2019-20'!BB:BB,MATCH(B56,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B56,'4. FY 2019-20'!A:A,0))),0)","v":55162},"EISENHOWER_MED_CNTR",4367,9400,8261,null,"EISENHOWER_MED_CNTR",106331168,4367,17576]
["ENCINO_TARZANA_RGNL_MC_ENCINO",106190280,307,1159,76,614,2470,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B57,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B57,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B57,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F57*INDEX('4. FY 2019-20'!BB:BB,MATCH(B57,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B57,'4. FY 2019-20'!A:A,0))),0)","v":614},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B57,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B57,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B57,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G57*INDEX('4. FY 2019-20'!BB:BB,MATCH(B57,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B57,'4. FY 2019-20'!A:A,0))),0)","v":2470},"EMANUEL_MED_CNTR",5001,17417,10460,null,"EMANUEL_MED_CNTR",106500867,4862,27835]
["ENLOE_MED_CNTR_ESPLANADE_CAMPUS",106040962,6670,10950,23784,13340,69468,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B58,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B58,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B58,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F58*INDEX('4. FY 2019-20'!BB:BB,MATCH(B58,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B58,'4. FY 2019-20'!A:A,0))),0)","v":13340},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B58,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B58,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B58,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G58*INDEX('4. FY 2019-20'!BB:BB,MATCH(B58,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B58,'4. FY 2019-20'!A:A,0))),0)","v":69468},"ENCINO_TARZANA_RGNL_MC_ENCINO",415,1492,88,null,"ENCINO_TARZANA_RGNL_MC_ENCINO",106190280,415,1580]
["FAIRCHILD_MED_CNTR",106474007,603,2496,null,1206,4992,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B59,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B59,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B59,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F59*INDEX('4. FY 2019-20'!BB:BB,MATCH(B59,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B59,'4. FY 2019-20'!A:A,0))),0)","v":1206},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B59,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B59,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B59,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G59*INDEX('4. FY 2019-20'!BB:BB,MATCH(B59,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B59,'4. FY 2019-20'!A:A,0))),0)","v":4992},"ENLOE_MED_CNTR_ESPLANADE_CAMPUS",6917,11419,24196,null,"ENLOE_MED_CNTR_ESPLANADE_CAMPUS",106040962,6859,35545]
["FEATHER_RIVER_HOSP",106040875,2151,5019,null,4302,10038,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B60,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B60,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B60,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F60*INDEX('4. FY 2019-20'!BB:BB,MATCH(B60,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B60,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B60,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B60,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B60,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G60*INDEX('4. FY 2019-20'!BB:BB,MATCH(B60,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B60,'4. FY 2019-20'!A:A,0))),0)","v":0},"FAIRCHILD_MED_CNTR",623,2567,null,null,"FAIRCHILD_MED_CNTR",106474007,596,2567]
["FOOTHILL_PRESBYTERIAN_HOSP",106190298,1812,5536,1053,3624,13178,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B61,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B61,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B61,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F61*INDEX('4. FY 2019-20'!BB:BB,MATCH(B61,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B61,'4. FY 2019-20'!A:A,0))),0)","v":3624},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B61,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B61,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B61,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G61*INDEX('4. FY 2019-20'!BB:BB,MATCH(B61,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B61,'4. FY 2019-20'!A:A,0))),0)","v":13178},"FEATHER_RIVER_HOSP",2160,5063,null,null,"FEATHER_RIVER_HOSP",106040875,2120,5064]
["FOOTHILL_REGIONAL_MED_CNTR",106301357,1656,518,140,3312,1316,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B62,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B62,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B62,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F62*INDEX('4. FY 2019-20'!BB:BB,MATCH(B62,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B62,'4. FY 2019-20'!A:A,0))),0)","v":3312},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B62,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B62,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B62,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G62*INDEX('4. FY 2019-20'!BB:BB,MATCH(B62,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B62,'4. FY 2019-20'!A:A,0))),0)","v":1316},"FOOTHILL_PRESBYTERIAN_HOSP",1906,6062,1118,null,"FOOTHILL_PRESBYTERIAN_HOSP",106190298,1861,7172]
["FOUNTAIN_VALLEY_RGNL_EUCLID",106301175,15263,10313,7826,30526,36278,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B63,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B63,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B63,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F63*INDEX('4. FY 2019-20'!BB:BB,MATCH(B63,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B63,'4. FY 2019-20'!A:A,0))),0)","v":30526},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B63,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B63,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B63,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G63*INDEX('4. FY 2019-20'!BB:BB,MATCH(B63,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B63,'4. FY 2019-20'!A:A,0))),0)","v":36278},"FOOTHILL_REGIONAL_MED_CNTR",1690,568,145,null,"FOOTHILL_REGIONAL_MED_CNTR",null,1690,713]
["FRANK_R_HOWARD_MEMORIAL_HOSP",106230949,475,2837,3504,950,12682,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B64,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B64,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B64,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F64*INDEX('4. FY 2019-20'!BB:BB,MATCH(B64,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B64,'4. FY 2019-20'!A:A,0))),0)","v":950},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B64,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B64,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B64,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G64*INDEX('4. FY 2019-20'!BB:BB,MATCH(B64,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B64,'4. FY 2019-20'!A:A,0))),0)","v":12682},"FOUNTAIN_VALLEY_RGNL_EUCLID",15495,10524,7859,null,"FOUNTAIN_VALLEY_RGNL_EUCLID",106301175,15213,18382]
["FRENCH_HOSP_MED_CNTR_SLO",106400480,1153,1691,2163,2306,7708,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B65,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B65,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B65,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F65*INDEX('4. FY 2019-20'!BB:BB,MATCH(B65,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B65,'4. FY 2019-20'!A:A,0))),0)","v":2306},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B65,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B65,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B65,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G65*INDEX('4. FY 2019-20'!BB:BB,MATCH(B65,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B65,'4. FY 2019-20'!A:A,0))),0)","v":7708},"FRANK_R_HOWARD_MEMORIAL_HOSP",475,2936,3521,null,"FRANK_R_HOWARD_MEMORIAL_HOSP",106230949,475,6456]
["Fresno_Surgery_Center",106104047,21,null,1130,42,2260,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B66,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B66,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B66,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F66*INDEX('4. FY 2019-20'!BB:BB,MATCH(B66,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B66,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B66,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B66,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B66,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G66*INDEX('4. FY 2019-20'!BB:BB,MATCH(B66,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B66,'4. FY 2019-20'!A:A,0))),0)","v":0},"FRENCH_HOSP_MED_CNTR_SLO",1161,1805,2167,null,"FRENCH_HOSP_MED_CNTR_SLO",106400480,1123,3946]
["GARDEN_GROVE_HOSP_MED_CNTR",106301283,1848,5364,1483,3696,13694,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B67,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B67,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B67,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F67*INDEX('4. FY 2019-20'!BB:BB,MATCH(B67,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B67,'4. FY 2019-20'!A:A,0))),0)","v":3696},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B67,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B67,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B67,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G67*INDEX('4. FY 2019-20'!BB:BB,MATCH(B67,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B67,'4. FY 2019-20'!A:A,0))),0)","v":13694},"Fresno_Surgery_Center",22,null,1185,null,"GARDEN_GROVE_HOSP_MED_CNTR",106301283,1846,7137]
["GARFIELD_MED_CNTR",106190315,5613,4183,1332,11226,11030,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B68,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B68,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B68,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F68*INDEX('4. FY 2019-20'!BB:BB,MATCH(B68,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B68,'4. FY 2019-20'!A:A,0))),0)","v":11226},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B68,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B68,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B68,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G68*INDEX('4. FY 2019-20'!BB:BB,MATCH(B68,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B68,'4. FY 2019-20'!A:A,0))),0)","v":11030},"GARDEN_GROVE_HOSP_MED_CNTR",1889,5618,1519,null,"GARFIELD_MED_CNTR",106190315,6167,6442]
["GEORGE_L_MEE_MEMORIAL_HOSP",106270777,434,3556,8066,868,23244,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B69,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B69,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B69,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F69*INDEX('4. FY 2019-20'!BB:BB,MATCH(B69,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B69,'4. FY 2019-20'!A:A,0))),0)","v":868},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B69,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B69,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B69,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G69*INDEX('4. FY 2019-20'!BB:BB,MATCH(B69,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B69,'4. FY 2019-20'!A:A,0))),0)","v":23244},"GARFIELD_MED_CNTR",6236,4898,1550,null,"GEORGE_L_MEE_MEMORIAL_HOSP",106270777,416,12590]
["GLENDALE_ADVENTIST_MED_CNTR",106190323,5953,6989,5335,{"$f":"C70*2","v":11906},{"$f":"(D70+E70)*2","v":24648},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B70,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B70,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B70,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F70*INDEX('4. FY 2019-20'!BB:BB,MATCH(B70,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B70,'4. FY 2019-20'!A:A,0))),0)","v":11906},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B70,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B70,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B70,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G70*INDEX('4. FY 2019-20'!BB:BB,MATCH(B70,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B70,'4. FY 2019-20'!A:A,0))),0)","v":24648},"GEORGE_L_MEE_MEMORIAL_HOSP",443,3632,8990,null,"GLENDALE_ADVENTIST_MED_CNTR",106190323,6279,15218]
["GLENDALE_MEMORIAL_HOSP_HEALTH",106190522,4729,5401,3866,9458,18534,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B71,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B71,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B71,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F71*INDEX('4. FY 2019-20'!BB:BB,MATCH(B71,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B71,'4. FY 2019-20'!A:A,0))),0)","v":9458},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B71,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B71,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B71,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G71*INDEX('4. FY 2019-20'!BB:BB,MATCH(B71,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B71,'4. FY 2019-20'!A:A,0))),0)","v":18534},"GLENDALE_ADVENTIST_MED_CNTR",6377,8500,6730,null,"GLENDALE_MEMORIAL_HOSP_HEALTH",106190522,4881,10646]
["GLENDORA_COMMUNITY_HOSP",106190328,313,313,null,626,626,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B72,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B72,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B72,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F72*INDEX('4. FY 2019-20'!BB:BB,MATCH(B72,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B72,'4. FY 2019-20'!A:A,0))),0)","v":626},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B72,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B72,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B72,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G72*INDEX('4. FY 2019-20'!BB:BB,MATCH(B72,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B72,'4. FY 2019-20'!A:A,0))),0)","v":626},"GLENDALE_MEMORIAL_HOSP_HEALTH",4972,6287,4375,null,"GLENDORA_COMMUNITY_HOSP",null,530,841]
["GLENN_MED_CNTR",106110889,17,25,392,34,834,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B73,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B73,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B73,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F73*INDEX('4. FY 2019-20'!BB:BB,MATCH(B73,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B73,'4. FY 2019-20'!A:A,0))),0)","v":34},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B73,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B73,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B73,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G73*INDEX('4. FY 2019-20'!BB:BB,MATCH(B73,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B73,'4. FY 2019-20'!A:A,0))),0)","v":834},"GLENDORA_COMMUNITY_HOSP",530,807,34,null,"GLENN_MED_CNTR",106110889,null,440]
["GOLETA_VALLEY_COTTAGE_HOSP",106420483,630,2090,3744,1260,11668,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B74,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B74,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B74,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F74*INDEX('4. FY 2019-20'!BB:BB,MATCH(B74,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B74,'4. FY 2019-20'!A:A,0))),0)","v":1260},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B74,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B74,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B74,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G74*INDEX('4. FY 2019-20'!BB:BB,MATCH(B74,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B74,'4. FY 2019-20'!A:A,0))),0)","v":11668},"GLENN_MED_CNTR",17,48,392,null,"GOLETA_VALLEY_COTTAGE_HOSP",106420483,634,6069]
["GOOD_SAMARITAN_HOSP_BAKERSFIELD",106150775,825,null,1758,1650,3516,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B75,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B75,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B75,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F75*INDEX('4. FY 2019-20'!BB:BB,MATCH(B75,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B75,'4. FY 2019-20'!A:A,0))),0)","v":1650},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B75,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B75,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B75,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G75*INDEX('4. FY 2019-20'!BB:BB,MATCH(B75,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B75,'4. FY 2019-20'!A:A,0))),0)","v":3516},"GOLETA_VALLEY_COTTAGE_HOSP",634,2327,3753,null,"GOOD_SAMARITAN_HOSP_BAKERSFIELD",106150775,849,1761]
["GOOD_SAMARITAN_HOSP_LA",106190392,2824,3071,863,5648,7868,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B76,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B76,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B76,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F76*INDEX('4. FY 2019-20'!BB:BB,MATCH(B76,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B76,'4. FY 2019-20'!A:A,0))),0)","v":5648},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B76,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B76,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B76,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G76*INDEX('4. FY 2019-20'!BB:BB,MATCH(B76,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B76,'4. FY 2019-20'!A:A,0))),0)","v":7868},"GOOD_SAMARITAN_HOSP_BAKERSFIELD",849,null,1761,null,"GOOD_SAMARITAN_HOSP_LA",106190392,4159,5900]
["GOOD_SAMARITAN_HOSP_SAN_JOSE",106430779,1609,2681,671,3218,6704,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B77,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B77,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B77,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F77*INDEX('4. FY 2019-20'!BB:BB,MATCH(B77,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B77,'4. FY 2019-20'!A:A,0))),0)","v":3218},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B77,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B77,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B77,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G77*INDEX('4. FY 2019-20'!BB:BB,MATCH(B77,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B77,'4. FY 2019-20'!A:A,0))),0)","v":6704},"GOOD_SAMARITAN_HOSP_LA",4228,4729,1176,null,"GOOD_SAMARITAN_HOSP_SAN_JOSE",106430779,2116,5694]
["GREATER_EL_MONTE_COMMUNITY_HOSP",106190352,2190,4177,460,4380,9274,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B78,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B78,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B78,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F78*INDEX('4. FY 2019-20'!BB:BB,MATCH(B78,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B78,'4. FY 2019-20'!A:A,0))),0)","v":4380},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B78,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B78,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B78,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G78*INDEX('4. FY 2019-20'!BB:BB,MATCH(B78,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B78,'4. FY 2019-20'!A:A,0))),0)","v":9274},"GOOD_SAMARITAN_HOSP_SAN_JOSE",2132,4852,842,null,"GREATER_EL_MONTE_COMMUNITY_HOSP",106190352,2309,5452]
["HANFORD_COMMUNITY_HOSP",106164029,5594,26720,17474,11188,88388,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B79,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B79,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B79,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F79*INDEX('4. FY 2019-20'!BB:BB,MATCH(B79,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B79,'4. FY 2019-20'!A:A,0))),0)","v":11188},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B79,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B79,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B79,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G79*INDEX('4. FY 2019-20'!BB:BB,MATCH(B79,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B79,'4. FY 2019-20'!A:A,0))),0)","v":88388},"GREATER_EL_MONTE_COMMUNITY_HOSP",2314,4923,530,null,"HANFORD_COMMUNITY_HOSP",null,5509,44787]
["Healthbridge_Children_Hosp_Orange",106304159,75,null,95,150,190,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B80,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B80,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B80,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F80*INDEX('4. FY 2019-20'!BB:BB,MATCH(B80,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B80,'4. FY 2019-20'!A:A,0))),0)","v":150},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B80,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B80,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B80,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G80*INDEX('4. FY 2019-20'!BB:BB,MATCH(B80,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B80,'4. FY 2019-20'!A:A,0))),0)","v":190},"HANFORD_COMMUNITY_HOSP",5639,27006,17850,null,"HELFORD_CLINICAL_CITY_OF_HOPE",null,1587,4417]
["HELFORD_CLINICAL_CITY_OF_HOPE",106190176,1122,null,3666,2244,7332,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B81,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B81,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B81,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F81*INDEX('4. FY 2019-20'!BB:BB,MATCH(B81,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B81,'4. FY 2019-20'!A:A,0))),0)","v":2244},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B81,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B81,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B81,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G81*INDEX('4. FY 2019-20'!BB:BB,MATCH(B81,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B81,'4. FY 2019-20'!A:A,0))),0)","v":7332},"Healthbridge_Children_Hosp_Orange",92,null,97,null,"HEMET_VALLEY_MED_CNTR",106331194,5136,13989]
["HEMET_VALLEY_MED_CNTR",106331194,5182,11350,2228,10364,27156,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B82,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B82,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B82,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F82*INDEX('4. FY 2019-20'!BB:BB,MATCH(B82,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B82,'4. FY 2019-20'!A:A,0))),0)","v":10364},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B82,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B82,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B82,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G82*INDEX('4. FY 2019-20'!BB:BB,MATCH(B82,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B82,'4. FY 2019-20'!A:A,0))),0)","v":27156},"HELFORD_CLINICAL_CITY_OF_HOPE",1587,null,4457,null,"HENRY_MAYO_NEWHALL_MEMORIAL",106190949,1923,10202]
["HENRY_MAYO_NEWHALL_MEMORIAL",106190949,479,1908,260,958,4336,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B83,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B83,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B83,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F83*INDEX('4. FY 2019-20'!BB:BB,MATCH(B83,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B83,'4. FY 2019-20'!A:A,0))),0)","v":958},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B83,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B83,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B83,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G83*INDEX('4. FY 2019-20'!BB:BB,MATCH(B83,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B83,'4. FY 2019-20'!A:A,0))),0)","v":4336},"HEMET_VALLEY_MED_CNTR",5265,11708,2294,null,"HI_DESERT_MED_CNTR",106362041,null,601]
["HI_DESERT_MED_CNTR",106362041,70,449,105,140,1108,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B84,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B84,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B84,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F84*INDEX('4. FY 2019-20'!BB:BB,MATCH(B84,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B84,'4. FY 2019-20'!A:A,0))),0)","v":140},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B84,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B84,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B84,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G84*INDEX('4. FY 2019-20'!BB:BB,MATCH(B84,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B84,'4. FY 2019-20'!A:A,0))),0)","v":1108},"HENRY_MAYO_NEWHALL_MEMORIAL",1941,8878,1326,null,"HOAG_MEMORIAL_HOSP_PRESBYTERIAN",106301205,4891,13927]
["HOAG_MEMORIAL_HOSP_PRESBYTERIAN",106301205,4808,9755,3379,9616,26268,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B85,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B85,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B85,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F85*INDEX('4. FY 2019-20'!BB:BB,MATCH(B85,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B85,'4. FY 2019-20'!A:A,0))),0)","v":9616},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B85,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B85,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B85,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G85*INDEX('4. FY 2019-20'!BB:BB,MATCH(B85,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B85,'4. FY 2019-20'!A:A,0))),0)","v":26268},"HI_DESERT_MED_CNTR",73,488,113,null,"HOAG_ORTHOPEDIC_INSTITUTE_LLC",106304460]
["HOLLYWOOD_PRESBYTERIAN_MED_CNTR",106190382,5707,5174,2011,11414,14370,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B86,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B86,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B86,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F86*INDEX('4. FY 2019-20'!BB:BB,MATCH(B86,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B86,'4. FY 2019-20'!A:A,0))),0)","v":11414},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B86,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B86,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B86,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G86*INDEX('4. FY 2019-20'!BB:BB,MATCH(B86,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B86,'4. FY 2019-20'!A:A,0))),0)","v":14370},"HOAG_MEMORIAL_HOSP_PRESBYTERIAN",4963,10484,3444,null,"HOLLYWOOD_PRESBYTERIAN_MED_CNTR",106190382,6207,8491]
["HUNTINGTON_BEACH_HOSP",106301209,750,2751,274,1500,6050,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B87,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B87,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B87,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F87*INDEX('4. FY 2019-20'!BB:BB,MATCH(B87,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B87,'4. FY 2019-20'!A:A,0))),0)","v":1500},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B87,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B87,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B87,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G87*INDEX('4. FY 2019-20'!BB:BB,MATCH(B87,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B87,'4. FY 2019-20'!A:A,0))),0)","v":6050},"HOAG_ORTHOPEDIC_INSTITUTE_LLC",16,null,null,null,"HUNTINGTON_BEACH_HOSP",106301209,795,3262]
["HUNTINGTON_MEMORIAL_HOSP",106190400,3008,3963,661,6016,9248,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B88,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B88,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B88,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F88*INDEX('4. FY 2019-20'!BB:BB,MATCH(B88,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B88,'4. FY 2019-20'!A:A,0))),0)","v":6016},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B88,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B88,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B88,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G88*INDEX('4. FY 2019-20'!BB:BB,MATCH(B88,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B88,'4. FY 2019-20'!A:A,0))),0)","v":9248},"HOLLYWOOD_PRESBYTERIAN_MED_CNTR",6405,6254,2246,null,"HUNTINGTON_MEMORIAL_HOSP",106190400,4658,8668]
["JOHN_F_KENNEDY_MEMORIAL_HOSP",106331216,2666,10282,2290,5332,25144,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B89,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B89,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B89,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F89*INDEX('4. FY 2019-20'!BB:BB,MATCH(B89,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B89,'4. FY 2019-20'!A:A,0))),0)","v":5332},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B89,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B89,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B89,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G89*INDEX('4. FY 2019-20'!BB:BB,MATCH(B89,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B89,'4. FY 2019-20'!A:A,0))),0)","v":25144},"HUNTINGTON_BEACH_HOSP",795,2965,297,null,"JOHN_F_KENNEDY_MEMORIAL_HOSP",106331216,2634,12945]
["JOHN_MUIR_MC_CONCORD_CAMPUS",106071018,3813,8957,638,7626,19190,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B90,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B90,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B90,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F90*INDEX('4. FY 2019-20'!BB:BB,MATCH(B90,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B90,'4. FY 2019-20'!A:A,0))),0)","v":7626},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B90,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B90,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B90,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G90*INDEX('4. FY 2019-20'!BB:BB,MATCH(B90,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B90,'4. FY 2019-20'!A:A,0))),0)","v":19190},"HUNTINGTON_MEMORIAL_HOSP",4691,7478,1219,null,"JOHN_MUIR_MC_CONCORD_CAMPUS",106071018,4198,10917]
["JOHN_MUIR_MED_CTR_WALNUT_CREEK",106070988,4695,3441,587,9390,8056,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B91,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B91,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B91,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F91*INDEX('4. FY 2019-20'!BB:BB,MATCH(B91,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B91,'4. FY 2019-20'!A:A,0))),0)","v":9390},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B91,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B91,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B91,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G91*INDEX('4. FY 2019-20'!BB:BB,MATCH(B91,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B91,'4. FY 2019-20'!A:A,0))),0)","v":8056},"JOHN_F_KENNEDY_MEMORIAL_HOSP",2743,10610,2367,null,"JOHN_MUIR_MED_CTR_WALNUT_CREEK",106070988,5550,5012]
["KAISER_FDN_HOSP_ANAHEIM",106304409,2449,6174,15060,4898,42468,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B92,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B92,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B92,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F92*INDEX('4. FY 2019-20'!BB:BB,MATCH(B92,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B92,'4. FY 2019-20'!A:A,0))),0)","v":4898},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B92,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B92,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B92,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G92*INDEX('4. FY 2019-20'!BB:BB,MATCH(B92,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B92,'4. FY 2019-20'!A:A,0))),0)","v":42468},"JOHN_MUIR_MC_CONCORD_CAMPUS",4198,10181,738,null,"KAISER_FDN_HOSP_ANAHEIM",106191300,2606,22973]
["KAISER_FDN_HOSP_BALDWIN_PARK",106196035,1544,5849,14667,3088,41032,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B93,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B93,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B93,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F93*INDEX('4. FY 2019-20'!BB:BB,MATCH(B93,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B93,'4. FY 2019-20'!A:A,0))),0)","v":3088},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B93,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B93,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B93,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G93*INDEX('4. FY 2019-20'!BB:BB,MATCH(B93,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B93,'4. FY 2019-20'!A:A,0))),0)","v":41032},"JOHN_MUIR_MED_CTR_WALNUT_CREEK",5578,4294,718,null,"KAISER_FDN_HOSP_BALDWIN_PARK",106196035,1727,24823]
["KAISER_FDN_HOSP_FONTANA",106361223,2384,10303,4700,4768,30006,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B94,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B94,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B94,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F94*INDEX('4. FY 2019-20'!BB:BB,MATCH(B94,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B94,'4. FY 2019-20'!A:A,0))),0)","v":4768},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B94,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B94,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B94,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G94*INDEX('4. FY 2019-20'!BB:BB,MATCH(B94,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B94,'4. FY 2019-20'!A:A,0))),0)","v":30006},"KAISER_FDN_HOSP_ANAHEIM",2608,7663,15310,null,"KAISER_FDN_HOSP_FONTANA",106361223,2436,15864]
["KAISER_FDN_HOSP_FRESNO",106104062,273,512,1792,546,4608,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B95,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B95,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B95,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F95*INDEX('4. FY 2019-20'!BB:BB,MATCH(B95,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B95,'4. FY 2019-20'!A:A,0))),0)","v":546},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B95,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B95,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B95,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G95*INDEX('4. FY 2019-20'!BB:BB,MATCH(B95,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B95,'4. FY 2019-20'!A:A,0))),0)","v":4608},"KAISER_FDN_HOSP_BALDWIN_PARK",1729,9845,14978,null,"KAISER_FDN_HOSP_FRESNO",106104062,541,4411]
["KAISER_FDN_HOSP_GEARY_SF",106380857,732,1507,1421,1464,5856,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B96,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B96,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B96,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F96*INDEX('4. FY 2019-20'!BB:BB,MATCH(B96,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B96,'4. FY 2019-20'!A:A,0))),0)","v":1464},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B96,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B96,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B96,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G96*INDEX('4. FY 2019-20'!BB:BB,MATCH(B96,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B96,'4. FY 2019-20'!A:A,0))),0)","v":5856},"KAISER_FDN_HOSP_FONTANA",2445,11043,4821,null,"KAISER_FDN_HOSP_GEARY_SF",106380857,743,3066]
["KAISER_FDN_HOSP_HARBOR_CITY",106190431,787,3301,35,1574,6672,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B97,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B97,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B97,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F97*INDEX('4. FY 2019-20'!BB:BB,MATCH(B97,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B97,'4. FY 2019-20'!A:A,0))),0)","v":1574},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B97,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B97,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B97,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G97*INDEX('4. FY 2019-20'!BB:BB,MATCH(B97,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B97,'4. FY 2019-20'!A:A,0))),0)","v":6672},"KAISER_FDN_HOSP_FRESNO",545,1989,2422,null,"KAISER_FDN_HOSP_HARBOR_CITY",106190431,1031,5609]
["KAISER_FDN_HOSP_MANTECA",106394009,551,1730,2851,1102,9162,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B98,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B98,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B98,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F98*INDEX('4. FY 2019-20'!BB:BB,MATCH(B98,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B98,'4. FY 2019-20'!A:A,0))),0)","v":1102},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B98,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B98,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B98,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G98*INDEX('4. FY 2019-20'!BB:BB,MATCH(B98,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B98,'4. FY 2019-20'!A:A,0))),0)","v":9162},"KAISER_FDN_HOSP_GEARY_SF",756,1637,1429,null,"KAISER_FDN_HOSP_MANTECA",106394009,776,8705]
["KAISER_FDN_HOSP_OAKLAND_CAMPUS",106014326,4370,17525,8849,8740,52748,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B99,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B99,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B99,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F99*INDEX('4. FY 2019-20'!BB:BB,MATCH(B99,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B99,'4. FY 2019-20'!A:A,0))),0)","v":8740},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B99,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B99,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B99,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G99*INDEX('4. FY 2019-20'!BB:BB,MATCH(B99,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B99,'4. FY 2019-20'!A:A,0))),0)","v":52748},"KAISER_FDN_HOSP_HARBOR_CITY",1032,5424,185,null,"KAISER_FDN_HOSP_OAKLAND_CAMPUS",106010856,4550,29024]
["KAISER_FDN_HOSP_PANORAMA_CITY",106190432,539,2519,5065,1078,15168,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B100,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B100,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B100,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F100*INDEX('4. FY 2019-20'!BB:BB,MATCH(B100,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B100,'4. FY 2019-20'!A:A,0))),0)","v":1078},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B100,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B100,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B100,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G100*INDEX('4. FY 2019-20'!BB:BB,MATCH(B100,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B100,'4. FY 2019-20'!A:A,0))),0)","v":15168},"KAISER_FDN_HOSP_MANTECA",788,5575,3133,null,"KAISER_FDN_HOSP_PANORAMA_CITY",106190432,587,10795]
["KAISER_FDN_HOSP_REDWOOD_CITY",106410804,426,879,946,852,3650,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B101,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B101,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B101,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F101*INDEX('4. FY 2019-20'!BB:BB,MATCH(B101,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B101,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B101,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B101,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B101,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G101*INDEX('4. FY 2019-20'!BB:BB,MATCH(B101,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B101,'4. FY 2019-20'!A:A,0))),0)","v":0},"KAISER_FDN_HOSP_OAKLAND_CAMPUS",4582,19955,9069,null,"KAISER_FDN_HOSP_REDWOOD_CITY",106410804,554,2731]
["KAISER_FDN_HOSP_RIVERSIDE",106334025,390,2382,3086,780,10936,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B102,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B102,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B102,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F102*INDEX('4. FY 2019-20'!BB:BB,MATCH(B102,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B102,'4. FY 2019-20'!A:A,0))),0)","v":780},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B102,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B102,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B102,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G102*INDEX('4. FY 2019-20'!BB:BB,MATCH(B102,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B102,'4. FY 2019-20'!A:A,0))),0)","v":10936},"KAISER_FDN_HOSP_PANORAMA_CITY",588,5351,5444,null,"KAISER_FDN_HOSP_RIVERSIDE",106334025,391,5959]
["KAISER_FDN_HOSP_SACRAMENTO",106340913,1616,9751,8737,3232,36976,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B103,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B103,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B103,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F103*INDEX('4. FY 2019-20'!BB:BB,MATCH(B103,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B103,'4. FY 2019-20'!A:A,0))),0)","v":3232},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B103,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B103,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B103,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G103*INDEX('4. FY 2019-20'!BB:BB,MATCH(B103,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B103,'4. FY 2019-20'!A:A,0))),0)","v":36976},"KAISER_FDN_HOSP_REDWOOD_CITY",565,1707,1024,null,"KAISER_FDN_HOSP_SACRAMENTO",106340913,2533,29288]
["KAISER_FDN_HOSP_SAN_DIEGO",106370730,17961,24171,14554,35922,77450,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B104,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B104,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B104,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F104*INDEX('4. FY 2019-20'!BB:BB,MATCH(B104,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B104,'4. FY 2019-20'!A:A,0))),0)","v":35922},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B104,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B104,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B104,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G104*INDEX('4. FY 2019-20'!BB:BB,MATCH(B104,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B104,'4. FY 2019-20'!A:A,0))),0)","v":77450},"KAISER_FDN_HOSP_RIVERSIDE",393,2834,3125,null,"KAISER_FDN_HOSP_SAN_DIEGO",106370730,17871,39725]
["KAISER_FDN_HOSP_SAN_RAFAEL",106210992,93,375,156,186,1062,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B105,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B105,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B105,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F105*INDEX('4. FY 2019-20'!BB:BB,MATCH(B105,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B105,'4. FY 2019-20'!A:A,0))),0)","v":186},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B105,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B105,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B105,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G105*INDEX('4. FY 2019-20'!BB:BB,MATCH(B105,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B105,'4. FY 2019-20'!A:A,0))),0)","v":1062},"KAISER_FDN_HOSP_SACRAMENTO",2533,20004,9284,null,"KAISER_FDN_HOSP_SAN_RAFAEL",106210992,null,552]
["KAISER_FDN_HOSP_SANTA_CLARA",106434153,1528,2297,3594,3056,11782,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B106,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B106,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B106,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F106*INDEX('4. FY 2019-20'!BB:BB,MATCH(B106,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B106,'4. FY 2019-20'!A:A,0))),0)","v":3056},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B106,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B106,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B106,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G106*INDEX('4. FY 2019-20'!BB:BB,MATCH(B106,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B106,'4. FY 2019-20'!A:A,0))),0)","v":11782},"KAISER_FDN_HOSP_SAN_DIEGO",18165,25029,14696,null,"KAISER_FDN_HOSP_SANTA_CLARA",106434153,1669,7029]
["KAISER_FDN_HOSP_SANTA_ROSA",106494019,2210,1332,1944,4420,6552,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B107,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B107,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B107,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F107*INDEX('4. FY 2019-20'!BB:BB,MATCH(B107,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B107,'4. FY 2019-20'!A:A,0))),0)","v":4420},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B107,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B107,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B107,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G107*INDEX('4. FY 2019-20'!BB:BB,MATCH(B107,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B107,'4. FY 2019-20'!A:A,0))),0)","v":6552},"KAISER_FDN_HOSP_SAN_RAFAEL",95,393,159,null,"KAISER_FDN_HOSP_SANTA_ROSA",106494019,2190,3317]
["KAISER_FDN_HOSP_SANTA_TERESA",106431506,704,2667,2957,1408,11248,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B108,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B108,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B108,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F108*INDEX('4. FY 2019-20'!BB:BB,MATCH(B108,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B108,'4. FY 2019-20'!A:A,0))),0)","v":1408},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B108,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B108,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B108,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G108*INDEX('4. FY 2019-20'!BB:BB,MATCH(B108,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B108,'4. FY 2019-20'!A:A,0))),0)","v":11248},"KAISER_FDN_HOSP_SANTA_CLARA",1693,3254,3775,null,"KAISER_FDN_HOSP_SANTA_TERESA",106015000,804,7927]
["KAISER_FDN_HOSP_SOUTH_SAN_FRAN",106410806,221,1017,1264,442,4562,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B109,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B109,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B109,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F109*INDEX('4. FY 2019-20'!BB:BB,MATCH(B109,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B109,'4. FY 2019-20'!A:A,0))),0)","v":442},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B109,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B109,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B109,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G109*INDEX('4. FY 2019-20'!BB:BB,MATCH(B109,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B109,'4. FY 2019-20'!A:A,0))),0)","v":4562},"KAISER_FDN_HOSP_SANTA_ROSA",2210,1371,1946,null,"KAISER_FDN_HOSP_SOUTH_SAN_FRAN",106410806,272,3228]
["KAISER_FDN_HOSP_SUNSET",106190429,2885,3026,8471,5770,22994,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B110,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B110,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B110,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F110*INDEX('4. FY 2019-20'!BB:BB,MATCH(B110,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B110,'4. FY 2019-20'!A:A,0))),0)","v":5770},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B110,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B110,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B110,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G110*INDEX('4. FY 2019-20'!BB:BB,MATCH(B110,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B110,'4. FY 2019-20'!A:A,0))),0)","v":22994},"KAISER_FDN_HOSP_SANTA_TERESA",815,4734,3193,null,"KAISER_FDN_HOSP_SUNSET",106190429,3211,15587]
["KAISER_FDN_HOSP_VACAVILLE",106484044,54,171,148,108,638,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B111,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B111,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B111,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F111*INDEX('4. FY 2019-20'!BB:BB,MATCH(B111,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B111,'4. FY 2019-20'!A:A,0))),0)","v":108},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B111,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B111,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B111,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G111*INDEX('4. FY 2019-20'!BB:BB,MATCH(B111,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B111,'4. FY 2019-20'!A:A,0))),0)","v":638},"KAISER_FDN_HOSP_SOUTH_SAN_FRAN",272,1782,1446,null,"KAISER_FDN_HOSP_VACAVILLE",106484044,null,396]
["KAISER_FDN_HOSP_WALNUT_CREEK",106070990,1074,2223,3606,2148,11658,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B112,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B112,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B112,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F112*INDEX('4. FY 2019-20'!BB:BB,MATCH(B112,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B112,'4. FY 2019-20'!A:A,0))),0)","v":2148},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B112,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B112,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B112,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G112*INDEX('4. FY 2019-20'!BB:BB,MATCH(B112,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B112,'4. FY 2019-20'!A:A,0))),0)","v":11658},"KAISER_FDN_HOSP_SUNSET",3212,6657,8930,null,"KAISER_FDN_HOSP_WALNUT_CREEK",106070990,1068,5922]
["KAISER_FDN_HOSP_WEST_LA",106190434,1770,6662,11609,3540,36542,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B113,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B113,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B113,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F113*INDEX('4. FY 2019-20'!BB:BB,MATCH(B113,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B113,'4. FY 2019-20'!A:A,0))),0)","v":3540},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B113,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B113,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B113,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G113*INDEX('4. FY 2019-20'!BB:BB,MATCH(B113,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B113,'4. FY 2019-20'!A:A,0))),0)","v":36542},"KAISER_FDN_HOSP_VACAVILLE",59,237,159,null,"KAISER_FDN_HOSP_WEST_LA",106190434,1987,24067]
["KAISER_FDN_HOSP_WOODLAND_HILLS",106191450,530,1573,4791,1060,12728,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B114,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B114,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B114,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F114*INDEX('4. FY 2019-20'!BB:BB,MATCH(B114,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B114,'4. FY 2019-20'!A:A,0))),0)","v":1060},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B114,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B114,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B114,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G114*INDEX('4. FY 2019-20'!BB:BB,MATCH(B114,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B114,'4. FY 2019-20'!A:A,0))),0)","v":12728},"KAISER_FDN_HOSP_WALNUT_CREEK",1093,2299,3624,null,"KAISER_FDN_HOSP_WOODLAND_HILLS",106191450,588,7700]
["KAISER_FDN_SOUTH_SACRAMENTO",106342344,3019,10583,10685,6038,42536,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B115,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B115,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B115,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F115*INDEX('4. FY 2019-20'!BB:BB,MATCH(B115,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B115,'4. FY 2019-20'!A:A,0))),0)","v":6038},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B115,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B115,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B115,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G115*INDEX('4. FY 2019-20'!BB:BB,MATCH(B115,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B115,'4. FY 2019-20'!A:A,0))),0)","v":42536},"KAISER_FDN_HOSP_WEST_LA",1990,11883,12184,null,"KAISER_FDN_SOUTH_SACRAMENTO",106342344,3937,31493]
["KAISER_FOUNDATION_HOSP_DOWNEY",106196403,1120,2806,2376,2240,10364,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B116,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B116,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B116,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F116*INDEX('4. FY 2019-20'!BB:BB,MATCH(B116,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B116,'4. FY 2019-20'!A:A,0))),0)","v":2240},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B116,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B116,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B116,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G116*INDEX('4. FY 2019-20'!BB:BB,MATCH(B116,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B116,'4. FY 2019-20'!A:A,0))),0)","v":10364},"KAISER_FDN_HOSP_WOODLAND_HILLS",588,2474,5226,null,"KAISER_FOUNDATION_HOSP_DOWNEY",106196403,1392,10359]
["KAISER_FOUNDATION_HOSPS_VALLEJO",106480989,3791,3174,3611,7582,13570,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B117,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B117,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B117,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F117*INDEX('4. FY 2019-20'!BB:BB,MATCH(B117,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B117,'4. FY 2019-20'!A:A,0))),0)","v":7582},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B117,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B117,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B117,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G117*INDEX('4. FY 2019-20'!BB:BB,MATCH(B117,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B117,'4. FY 2019-20'!A:A,0))),0)","v":13570},"KAISER_FDN_SOUTH_SACRAMENTO",3981,20343,11150,null,"KAISER_FOUNDATION_HOSPS_VALLEJO",106480989,3745,6970]
["KAISER_FOUNDATION_ROSEVILLE",106314024,3756,6683,5254,7512,23874,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B118,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B118,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B118,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F118*INDEX('4. FY 2019-20'!BB:BB,MATCH(B118,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B118,'4. FY 2019-20'!A:A,0))),0)","v":7512},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B118,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B118,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B118,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G118*INDEX('4. FY 2019-20'!BB:BB,MATCH(B118,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B118,'4. FY 2019-20'!A:A,0))),0)","v":23874},"KAISER_FOUNDATION_HOSP_DOWNEY",1395,7340,3019,null,"KAISER_FOUNDATION_ROSEVILLE",106314024,4180,15422]
["KFH_ANTIOCH",106074097,974,3209,4127,1948,14672,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B119,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B119,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B119,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F119*INDEX('4. FY 2019-20'!BB:BB,MATCH(B119,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B119,'4. FY 2019-20'!A:A,0))),0)","v":1948},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B119,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B119,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B119,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G119*INDEX('4. FY 2019-20'!BB:BB,MATCH(B119,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B119,'4. FY 2019-20'!A:A,0))),0)","v":14672},"KAISER_FOUNDATION_HOSPS_VALLEJO",3800,3346,3624,null,"KFH_ANTIOCH",106074097,995,8025]
["KFH_HAYWARD",106010858,17,143,141,34,568,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B120,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B120,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B120,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F120*INDEX('4. FY 2019-20'!BB:BB,MATCH(B120,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B120,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B120,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B120,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B120,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G120*INDEX('4. FY 2019-20'!BB:BB,MATCH(B120,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B120,'4. FY 2019-20'!A:A,0))),0)","v":0},"KAISER_FOUNDATION_ROSEVILLE",4245,9987,5435,null,"KFH_HAYWARD",106010858,267,5034]
["LA_PALMA_INTERCOMMUNITY_HOSP",106301234,530,2171,296,1060,4934,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B121,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B121,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B121,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F121*INDEX('4. FY 2019-20'!BB:BB,MATCH(B121,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B121,'4. FY 2019-20'!A:A,0))),0)","v":1060},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B121,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B121,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B121,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G121*INDEX('4. FY 2019-20'!BB:BB,MATCH(B121,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B121,'4. FY 2019-20'!A:A,0))),0)","v":4934},"KFH_ANTIOCH",1019,3801,4224,null,"LA_PALMA_INTERCOMMUNITY_HOSP",106301234,715,3174]
["LAKEWOOD_REGIONAL_MED_CNTR",106190240,2543,6592,614,5086,14412,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B122,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B122,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B122,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F122*INDEX('4. FY 2019-20'!BB:BB,MATCH(B122,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B122,'4. FY 2019-20'!A:A,0))),0)","v":5086},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B122,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B122,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B122,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G122*INDEX('4. FY 2019-20'!BB:BB,MATCH(B122,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B122,'4. FY 2019-20'!A:A,0))),0)","v":14412},"KFH_HAYWARD",267,1990,3044,null,"LAKEWOOD_REGIONAL_MED_CNTR",106190240,2833,8931]
["LITTLE_CO_OF_MARY_SAN_PEDRO",106190680,1598,6053,634,3196,13374,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B123,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B123,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B123,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F123*INDEX('4. FY 2019-20'!BB:BB,MATCH(B123,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B123,'4. FY 2019-20'!A:A,0))),0)","v":3196},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B123,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B123,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B123,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G123*INDEX('4. FY 2019-20'!BB:BB,MATCH(B123,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B123,'4. FY 2019-20'!A:A,0))),0)","v":13374},"LA_PALMA_INTERCOMMUNITY_HOSP",724,2816,362,null,"LITTLE_CO_OF_MARY_SAN_PEDRO",null,1747,7684]
["LITTLE_COMPANY_OF_MARY_HOSP",106190470,3173,6560,1378,6346,15876,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B124,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B124,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B124,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F124*INDEX('4. FY 2019-20'!BB:BB,MATCH(B124,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B124,'4. FY 2019-20'!A:A,0))),0)","v":6346},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B124,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B124,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B124,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G124*INDEX('4. FY 2019-20'!BB:BB,MATCH(B124,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B124,'4. FY 2019-20'!A:A,0))),0)","v":15876},"LAKEWOOD_REGIONAL_MED_CNTR",2833,8184,757,null,"LITTLE_COMPANY_OF_MARY_HOSP",null,4217,11717]
["LODI_MEMORIAL_HOSP",106390923,3579,12928,7059,7158,39974,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B125,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B125,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B125,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F125*INDEX('4. FY 2019-20'!BB:BB,MATCH(B125,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B125,'4. FY 2019-20'!A:A,0))),0)","v":7158},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B125,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B125,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B125,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G125*INDEX('4. FY 2019-20'!BB:BB,MATCH(B125,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B125,'4. FY 2019-20'!A:A,0))),0)","v":39974},"LITTLE_CO_OF_MARY_SAN_PEDRO",1768,6948,740,null,"LODI_MEMORIAL_HOSP",106390923,3576,20160]
["LOMA_LINDA_UNIVERSITY_CHLD_HOSP",106364502,4694,null,4347,9388,8694,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B126,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B126,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B126,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F126*INDEX('4. FY 2019-20'!BB:BB,MATCH(B126,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B126,'4. FY 2019-20'!A:A,0))),0)","v":9388},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B126,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B126,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B126,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G126*INDEX('4. FY 2019-20'!BB:BB,MATCH(B126,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B126,'4. FY 2019-20'!A:A,0))),0)","v":8694},"LITTLE_COMPANY_OF_MARY_HOSP",4272,9838,1888,null,"LOMA_LINDA_UNIVERSITY_CHLD_HOSP",106364014,4781,4316]
["LOMA_LINDA_UNIVERSITY_MED_CNTR",106361246,9396,12392,21146,18792,67076,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B127,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B127,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B127,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F127*INDEX('4. FY 2019-20'!BB:BB,MATCH(B127,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B127,'4. FY 2019-20'!A:A,0))),0)","v":18792},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B127,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B127,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B127,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G127*INDEX('4. FY 2019-20'!BB:BB,MATCH(B127,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B127,'4. FY 2019-20'!A:A,0))),0)","v":67076},"LODI_MEMORIAL_HOSP",3627,13127,7084,null,"LOMA_LINDA_UNIVERSITY_MED_CNTR",106361246,9879,35669]
["LOMA_LINDA_UNIVERSITY_MURRIETA",106334589,2138,6059,1740,4276,15598,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B128,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B128,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B128,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F128*INDEX('4. FY 2019-20'!BB:BB,MATCH(B128,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B128,'4. FY 2019-20'!A:A,0))),0)","v":4276},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B128,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B128,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B128,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G128*INDEX('4. FY 2019-20'!BB:BB,MATCH(B128,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B128,'4. FY 2019-20'!A:A,0))),0)","v":15598},"LOMA_LINDA_UNIVERSITY_CHLD_HOSP",4857,null,4596,null,"LOMA_LINDA_UNIVERSITY_MURRIETA",106334589,2145,8069]
["LONG_BEACH_MEMORIAL_MED_CNTR",106190525,8102,17364,3507,16204,41742,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B129,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B129,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B129,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F129*INDEX('4. FY 2019-20'!BB:BB,MATCH(B129,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B129,'4. FY 2019-20'!A:A,0))),0)","v":16204},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B129,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B129,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B129,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G129*INDEX('4. FY 2019-20'!BB:BB,MATCH(B129,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B129,'4. FY 2019-20'!A:A,0))),0)","v":41742},"LOMA_LINDA_UNIVERSITY_MED_CNTR",9880,12850,22914,null,"LONG_BEACH_MEMORIAL_MED_CNTR",106190525,8246,21217]
["LOS_ALAMITOS_MED_CNTR",106301248,1906,1922,761,3812,5366,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B130,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B130,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B130,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F130*INDEX('4. FY 2019-20'!BB:BB,MATCH(B130,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B130,'4. FY 2019-20'!A:A,0))),0)","v":3812},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B130,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B130,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B130,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G130*INDEX('4. FY 2019-20'!BB:BB,MATCH(B130,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B130,'4. FY 2019-20'!A:A,0))),0)","v":5366},"LOMA_LINDA_UNIVERSITY_MURRIETA",2170,6260,1815,null,"LOS_ALAMITOS_MED_CNTR",106301248,2203,4020]
["LOS_ANGELES_COMMUNITY_HOSP",106190198,10155,2055,554,20310,5218,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B131,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B131,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B131,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F131*INDEX('4. FY 2019-20'!BB:BB,MATCH(B131,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B131,'4. FY 2019-20'!A:A,0))),0)","v":20310},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B131,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B131,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B131,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G131*INDEX('4. FY 2019-20'!BB:BB,MATCH(B131,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B131,'4. FY 2019-20'!A:A,0))),0)","v":5218},"LONG_BEACH_MEMORIAL_MED_CNTR",8263,17670,3571,null,"LOS_ANGELES_COMMUNITY_HOSP",106190198,10516,3185]
["LOS_ROBLES_HOSP_MED_CNTR",106560492,2043,3934,1309,4086,10486,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B132,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B132,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B132,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F132*INDEX('4. FY 2019-20'!BB:BB,MATCH(B132,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B132,'4. FY 2019-20'!A:A,0))),0)","v":4086},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B132,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B132,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B132,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G132*INDEX('4. FY 2019-20'!BB:BB,MATCH(B132,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B132,'4. FY 2019-20'!A:A,0))),0)","v":10486},"LOS_ALAMITOS_MED_CNTR",2254,3100,926,null,"LOS_ROBLES_HOSP_MED_CNTR",106560492,2450,5794]
["LUCILE_PACKARD_CHLDRN_STANFORD",106434040,3672,33,14827,7344,29720,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B133,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B133,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B133,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F133*INDEX('4. FY 2019-20'!BB:BB,MATCH(B133,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B133,'4. FY 2019-20'!A:A,0))),0)","v":7344},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B133,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B133,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B133,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G133*INDEX('4. FY 2019-20'!BB:BB,MATCH(B133,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B133,'4. FY 2019-20'!A:A,0))),0)","v":29720},"LOS_ANGELES_COMMUNITY_HOSP",10516,2554,633,null,"LUCILE_PACKARD_CHLDRN_STANFORD",106434040,3860,14839]
["MAD_RIVER_COMMUNITY_HOSP",106121002,988,3419,3650,{"$f":"C134*2","v":1976},{"$f":"(D134+E134)*2","v":14138},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B134,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B134,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B134,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F134*INDEX('4. FY 2019-20'!BB:BB,MATCH(B134,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B134,'4. FY 2019-20'!A:A,0))),0)","v":1976},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B134,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B134,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B134,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G134*INDEX('4. FY 2019-20'!BB:BB,MATCH(B134,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B134,'4. FY 2019-20'!A:A,0))),0)","v":14138},"LOS_ROBLES_HOSP_MED_CNTR",2473,4419,1375,null,"MAD_RIVER_COMMUNITY_HOSP",106121002,979,7238]
["MADERA_COMMUNITY_HOSP",106201281,2029,7175,10953,4058,36256,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B135,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B135,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B135,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F135*INDEX('4. FY 2019-20'!BB:BB,MATCH(B135,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B135,'4. FY 2019-20'!A:A,0))),0)","v":4058},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B135,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B135,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B135,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G135*INDEX('4. FY 2019-20'!BB:BB,MATCH(B135,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B135,'4. FY 2019-20'!A:A,0))),0)","v":36256},"LUCILE_PACKARD_CHLDRN_STANFORD",3913,33,15002,null,"MADERA_COMMUNITY_HOSP",106201281,1993,18743]
["MARIAN_MED_CNTR",106420493,7963,16444,22681,15926,78250,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B136,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B136,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B136,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F136*INDEX('4. FY 2019-20'!BB:BB,MATCH(B136,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B136,'4. FY 2019-20'!A:A,0))),0)","v":15926},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B136,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B136,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B136,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G136*INDEX('4. FY 2019-20'!BB:BB,MATCH(B136,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B136,'4. FY 2019-20'!A:A,0))),0)","v":78250},"MAD_RIVER_COMMUNITY_HOSP",1000,3574,3664,null,"MARIAN_MED_CNTR",106420493,8079,39264]
["MARINA_DEL_REY_HOSP",106190500,null,226,13,0,478,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B137,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B137,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B137,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F137*INDEX('4. FY 2019-20'!BB:BB,MATCH(B137,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B137,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B137,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B137,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B137,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G137*INDEX('4. FY 2019-20'!BB:BB,MATCH(B137,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B137,'4. FY 2019-20'!A:A,0))),0)","v":478},"MADERA_COMMUNITY_HOSP",2067,7388,11445,null,"MARINA_DEL_REY_HOSP",106190500,404,3731]
["MARK_TWAIN_ST_JOSEPHS_HOSP",106050932,187,1707,3604,374,10622,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B138,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B138,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B138,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F138*INDEX('4. FY 2019-20'!BB:BB,MATCH(B138,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B138,'4. FY 2019-20'!A:A,0))),0)","v":374},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B138,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B138,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B138,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G138*INDEX('4. FY 2019-20'!BB:BB,MATCH(B138,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B138,'4. FY 2019-20'!A:A,0))),0)","v":10622},"MARIAN_MED_CNTR",8159,16905,22710,null,"MARK_TWAIN_ST_JOSEPHS_HOSP",106050932,197,5453]
["MARSHALL_MED_CNTR",106090933,1838,3539,11846,3676,30770,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B139,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B139,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B139,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F139*INDEX('4. FY 2019-20'!BB:BB,MATCH(B139,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B139,'4. FY 2019-20'!A:A,0))),0)","v":3676},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B139,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B139,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B139,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G139*INDEX('4. FY 2019-20'!BB:BB,MATCH(B139,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B139,'4. FY 2019-20'!A:A,0))),0)","v":30770},"MARINA_DEL_REY_HOSP",404,3477,256,null,"MARSHALL_MED_CNTR",106090933,2078,16173]
["MARTIN_LUTHER_KING_JR_COMM_HOSP",106191230,6771,16253,1931,13542,36368,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B140,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B140,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B140,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F140*INDEX('4. FY 2019-20'!BB:BB,MATCH(B140,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B140,'4. FY 2019-20'!A:A,0))),0)","v":13542},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B140,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B140,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B140,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G140*INDEX('4. FY 2019-20'!BB:BB,MATCH(B140,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B140,'4. FY 2019-20'!A:A,0))),0)","v":36368},"MARK_TWAIN_ST_JOSEPHS_HOSP",197,1865,3611,null,"MARTIN_LUTHER_KING_JR_COMM_HOSP",null,7146,22274]
["MEMORIAL_HOSP_LOS_BANOS",106240924,881,8933,5421,1762,28708,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B141,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B141,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B141,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F141*INDEX('4. FY 2019-20'!BB:BB,MATCH(B141,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B141,'4. FY 2019-20'!A:A,0))),0)","v":1762},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B141,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B141,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B141,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G141*INDEX('4. FY 2019-20'!BB:BB,MATCH(B141,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B141,'4. FY 2019-20'!A:A,0))),0)","v":28708},"MARSHALL_MED_CNTR",2124,4565,11984,null,"MEMORIAL_HOSP_LOS_BANOS",106240924,830,14365]
["MEMORIAL_HOSP_MODESTO",106500939,6405,14896,3038,12810,35868,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B142,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B142,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B142,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F142*INDEX('4. FY 2019-20'!BB:BB,MATCH(B142,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B142,'4. FY 2019-20'!A:A,0))),0)","v":12810},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B142,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B142,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B142,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G142*INDEX('4. FY 2019-20'!BB:BB,MATCH(B142,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B142,'4. FY 2019-20'!A:A,0))),0)","v":35868},"MARTIN_LUTHER_KING_JR_COMM_HOSP",7182,20032,2256,null,"MEMORIAL_HOSP_MODESTO",106500939,6415,18088]
["MEMORIAL_HOSP_OF_GARDENA",106190521,4121,7540,664,8242,16408,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B143,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B143,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B143,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F143*INDEX('4. FY 2019-20'!BB:BB,MATCH(B143,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B143,'4. FY 2019-20'!A:A,0))),0)","v":8242},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B143,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B143,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B143,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G143*INDEX('4. FY 2019-20'!BB:BB,MATCH(B143,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B143,'4. FY 2019-20'!A:A,0))),0)","v":16408},"MEMORIAL_HOSP_LOS_BANOS",881,9108,5429,null,"MEMORIAL_HOSP_OF_GARDENA",106190521,4433,9449]
["MENIFEE_VALLEY_MED_CNTR",106334018,1207,3060,390,2414,6900,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B144,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B144,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B144,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F144*INDEX('4. FY 2019-20'!BB:BB,MATCH(B144,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B144,'4. FY 2019-20'!A:A,0))),0)","v":2414},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B144,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B144,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B144,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G144*INDEX('4. FY 2019-20'!BB:BB,MATCH(B144,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B144,'4. FY 2019-20'!A:A,0))),0)","v":6900},"MEMORIAL_HOSP_MODESTO",6485,15064,3062,null,"MENIFEE_VALLEY_MED_CNTR",106334018,1240,3649]
["MENLO_PARK_SURGICAL_HOSP",106414018,null,null,13,0,26,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B145,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B145,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B145,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F145*INDEX('4. FY 2019-20'!BB:BB,MATCH(B145,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B145,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B145,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B145,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B145,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G145*INDEX('4. FY 2019-20'!BB:BB,MATCH(B145,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B145,'4. FY 2019-20'!A:A,0))),0)","v":26},"MEMORIAL_HOSP_OF_GARDENA",4498,8675,783,null,"MENLO_PARK_SURGICAL_HOSP",106414018]
["MERCY_GENERAL_HOSP",106340947,7083,7656,3245,14166,21802,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B146,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B146,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B146,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F146*INDEX('4. FY 2019-20'!BB:BB,MATCH(B146,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B146,'4. FY 2019-20'!A:A,0))),0)","v":14166},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B146,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B146,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B146,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G146*INDEX('4. FY 2019-20'!BB:BB,MATCH(B146,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B146,'4. FY 2019-20'!A:A,0))),0)","v":21802},"MENIFEE_VALLEY_MED_CNTR",1240,3244,406,null,"MERCY_GENERAL_HOSP",106340947,7122,13076]
["MERCY_HOSP_BAKERSFIELD",106150761,5292,18367,2336,10584,41406,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B147,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B147,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B147,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F147*INDEX('4. FY 2019-20'!BB:BB,MATCH(B147,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B147,'4. FY 2019-20'!A:A,0))),0)","v":10584},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B147,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B147,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B147,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G147*INDEX('4. FY 2019-20'!BB:BB,MATCH(B147,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B147,'4. FY 2019-20'!A:A,0))),0)","v":41406},"MENLO_PARK_SURGICAL_HOSP",null,null,20,null,"MERCY_HOSP_BAKERSFIELD",106150761,5245,21277]
["MERCY_HOSP_FOLSOM",106344029,1342,6247,517,2684,13528,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B148,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B148,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B148,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F148*INDEX('4. FY 2019-20'!BB:BB,MATCH(B148,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B148,'4. FY 2019-20'!A:A,0))),0)","v":2684},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B148,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B148,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B148,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G148*INDEX('4. FY 2019-20'!BB:BB,MATCH(B148,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B148,'4. FY 2019-20'!A:A,0))),0)","v":13528},"MERCY_GENERAL_HOSP",7181,7852,5234,null,"MERCY_HOSP_FOLSOM",106344029,1493,7529]
["MERCY_HOSP_OF_MT_SHASTA",106470871,294,1599,3432,588,10062,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B149,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B149,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B149,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F149*INDEX('4. FY 2019-20'!BB:BB,MATCH(B149,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B149,'4. FY 2019-20'!A:A,0))),0)","v":588},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B149,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B149,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B149,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G149*INDEX('4. FY 2019-20'!BB:BB,MATCH(B149,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B149,'4. FY 2019-20'!A:A,0))),0)","v":10062},"MERCY_HOSP_BAKERSFIELD",5369,18898,2391,null,"MERCY_HOSP_OF_MT_SHASTA",106470871,285,5107]
["MERCY_MED_CNTR_REDDING",106450949,7695,9740,6652,15390,32784,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B150,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B150,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B150,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F150*INDEX('4. FY 2019-20'!BB:BB,MATCH(B150,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B150,'4. FY 2019-20'!A:A,0))),0)","v":15390},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B150,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B150,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B150,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G150*INDEX('4. FY 2019-20'!BB:BB,MATCH(B150,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B150,'4. FY 2019-20'!A:A,0))),0)","v":32784},"MERCY_HOSP_FOLSOM",1496,6871,658,null,"MERCY_MED_CNTR_REDDING",106450949,7616,23493]
["MERCY_MED_CTR_MERCED_COMM",106240942,7411,17455,null,14822,34910,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B151,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B151,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B151,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F151*INDEX('4. FY 2019-20'!BB:BB,MATCH(B151,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B151,'4. FY 2019-20'!A:A,0))),0)","v":14822},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B151,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B151,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B151,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G151*INDEX('4. FY 2019-20'!BB:BB,MATCH(B151,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B151,'4. FY 2019-20'!A:A,0))),0)","v":34910},"MERCY_HOSP_OF_MT_SHASTA",298,1665,3442,null,"MERCY_MED_CTR_MERCED_COMM",106240942,7327,17673]
["MERCY_SAN_JUAN_HOSP",106340950,11383,14650,3092,22766,35484,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B152,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B152,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B152,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F152*INDEX('4. FY 2019-20'!BB:BB,MATCH(B152,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B152,'4. FY 2019-20'!A:A,0))),0)","v":22766},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B152,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B152,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B152,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G152*INDEX('4. FY 2019-20'!BB:BB,MATCH(B152,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B152,'4. FY 2019-20'!A:A,0))),0)","v":35484},"MERCY_MED_CNTR_REDDING",7778,9867,14132,null,"MERCY_SAN_JUAN_HOSP",106340950,11645,18672]
["METHODIST_HOSP_OF_SACRAMENTO",106340951,5534,14157,3294,11068,34902,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B153,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B153,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B153,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F153*INDEX('4. FY 2019-20'!BB:BB,MATCH(B153,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B153,'4. FY 2019-20'!A:A,0))),0)","v":11068},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B153,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B153,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B153,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G153*INDEX('4. FY 2019-20'!BB:BB,MATCH(B153,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B153,'4. FY 2019-20'!A:A,0))),0)","v":34902},"MERCY_MED_CTR_MERCED_COMM",7483,17673,null,null,"METHODIST_HOSP_OF_SACRAMENTO",106340951,5564,18612]
["METHODIST_HOSP_OF_SOUTHERN_CAL",106190529,2441,3757,551,4882,8616,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B154,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B154,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B154,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F154*INDEX('4. FY 2019-20'!BB:BB,MATCH(B154,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B154,'4. FY 2019-20'!A:A,0))),0)","v":4882},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B154,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B154,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B154,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G154*INDEX('4. FY 2019-20'!BB:BB,MATCH(B154,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B154,'4. FY 2019-20'!A:A,0))),0)","v":8616},"MERCY_SAN_JUAN_HOSP",11756,14998,3696,null,"METHODIST_HOSP_OF_SOUTHERN_CAL",106190529,3113,7283]
["MISSION_COMMUNITY_HOSP_PANORAMA",106190524,1295,1076,101,2590,2354,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B155,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B155,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B155,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F155*INDEX('4. FY 2019-20'!BB:BB,MATCH(B155,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B155,'4. FY 2019-20'!A:A,0))),0)","v":2590},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B155,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B155,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B155,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G155*INDEX('4. FY 2019-20'!BB:BB,MATCH(B155,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B155,'4. FY 2019-20'!A:A,0))),0)","v":2354},"METHODIST_HOSP_OF_SACRAMENTO",5652,14779,3841,null,"MISSION_COMMUNITY_HOSP_PANORAMA",106190524,2881,2721]
["MISSION_HOSP_REGIONAL_MED_CNTR",106301262,3774,5697,5531,7548,22456,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B156,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B156,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B156,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F156*INDEX('4. FY 2019-20'!BB:BB,MATCH(B156,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B156,'4. FY 2019-20'!A:A,0))),0)","v":7548},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B156,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B156,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B156,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G156*INDEX('4. FY 2019-20'!BB:BB,MATCH(B156,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B156,'4. FY 2019-20'!A:A,0))),0)","v":22456},"METHODIST_HOSP_OF_SOUTHERN_CAL",3124,6449,835,null,"MISSION_HOSP_REGIONAL_MED_CNTR",106301262,3936,11666]
["MONTCLAIR_HOSP_MED_CNTR",106361166,1345,5097,551,2690,11296,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B157,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B157,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B157,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F157*INDEX('4. FY 2019-20'!BB:BB,MATCH(B157,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B157,'4. FY 2019-20'!A:A,0))),0)","v":2690},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B157,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B157,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B157,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G157*INDEX('4. FY 2019-20'!BB:BB,MATCH(B157,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B157,'4. FY 2019-20'!A:A,0))),0)","v":11296},"MISSION_COMMUNITY_HOSP_PANORAMA",2881,2480,241,null,"MONTCLAIR_HOSP_MED_CNTR",106361166,1503,6679]
["MONTEREY_PARK_HOSP",106190547,3227,4654,1055,6454,11418,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B158,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B158,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B158,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F158*INDEX('4. FY 2019-20'!BB:BB,MATCH(B158,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B158,'4. FY 2019-20'!A:A,0))),0)","v":6454},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B158,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B158,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B158,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G158*INDEX('4. FY 2019-20'!BB:BB,MATCH(B158,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B158,'4. FY 2019-20'!A:A,0))),0)","v":11418},"MISSION_HOSP_REGIONAL_MED_CNTR",4006,6059,5607,null,"MONTEREY_PARK_HOSP",106190547,3523,7048]
["MORENO_VALLEY_COMMUNITY_HOSP",106334048,244,4513,884,488,10794,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B159,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B159,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B159,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F159*INDEX('4. FY 2019-20'!BB:BB,MATCH(B159,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B159,'4. FY 2019-20'!A:A,0))),0)","v":488},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B159,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B159,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B159,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G159*INDEX('4. FY 2019-20'!BB:BB,MATCH(B159,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B159,'4. FY 2019-20'!A:A,0))),0)","v":10794},"MONTCLAIR_HOSP_MED_CNTR",1541,6043,640,null,"MORENO_VALLEY_COMMUNITY_HOSP",null,253,5666]
["NORTH_BAY_MED_CNTR",106481357,5368,13393,5634,10736,38054,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B160,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B160,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B160,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F160*INDEX('4. FY 2019-20'!BB:BB,MATCH(B160,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B160,'4. FY 2019-20'!A:A,0))),0)","v":10736},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B160,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B160,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B160,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G160*INDEX('4. FY 2019-20'!BB:BB,MATCH(B160,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B160,'4. FY 2019-20'!A:A,0))),0)","v":38054},"MONTEREY_PARK_HOSP",3555,5895,1156,null,"NORTH_BAY_MED_CNTR",106481357,5452,19910]
["NORTHRIDGE_HOSP_MED_CNTR",106190568,1282,3205,326,2564,7062,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B161,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B161,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B161,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F161*INDEX('4. FY 2019-20'!BB:BB,MATCH(B161,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B161,'4. FY 2019-20'!A:A,0))),0)","v":2564},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B161,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B161,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B161,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G161*INDEX('4. FY 2019-20'!BB:BB,MATCH(B161,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B161,'4. FY 2019-20'!A:A,0))),0)","v":7062},"MORENO_VALLEY_COMMUNITY_HOSP",255,4741,925,null,"NORTHRIDGE_HOSP_MED_CNTR",106190568,2940,12326]
["NOVATO_COMMUNITY_HOSP",106214034,343,1973,1668,686,7282,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B162,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B162,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B162,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F162*INDEX('4. FY 2019-20'!BB:BB,MATCH(B162,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B162,'4. FY 2019-20'!A:A,0))),0)","v":686},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B162,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B162,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B162,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G162*INDEX('4. FY 2019-20'!BB:BB,MATCH(B162,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B162,'4. FY 2019-20'!A:A,0))),0)","v":7282},"NORTH_BAY_MED_CNTR",5526,14188,5722,null,"NOVATO_COMMUNITY_HOSP",106214034,367,3730]
["OCONNOR_HOSP",106430837,3209,8637,1607,6418,20488,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B163,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B163,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B163,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F163*INDEX('4. FY 2019-20'!BB:BB,MATCH(B163,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B163,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B163,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B163,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B163,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G163*INDEX('4. FY 2019-20'!BB:BB,MATCH(B163,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B163,'4. FY 2019-20'!A:A,0))),0)","v":0},"NORTHRIDGE_HOSP_MED_CNTR",2955,11533,794,null,"OCONNOR_HOSP",106430837,3191,10967]
["OJAI_VALLEY_COMMUNITY_HOSP",106560501,71,1123,1044,142,4334,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B164,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B164,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B164,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F164*INDEX('4. FY 2019-20'!BB:BB,MATCH(B164,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B164,'4. FY 2019-20'!A:A,0))),0)","v":142},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B164,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B164,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B164,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G164*INDEX('4. FY 2019-20'!BB:BB,MATCH(B164,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B164,'4. FY 2019-20'!A:A,0))),0)","v":4334},"NOVATO_COMMUNITY_HOSP",367,2043,1687,null,"OJAI_VALLEY_COMMUNITY_HOSP",106560501,null,2229]
["OLYMPIA_MED_CNTR",106190534,253,628,39,506,1334,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B165,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B165,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B165,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F165*INDEX('4. FY 2019-20'!BB:BB,MATCH(B165,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B165,'4. FY 2019-20'!A:A,0))),0)","v":506},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B165,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B165,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B165,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G165*INDEX('4. FY 2019-20'!BB:BB,MATCH(B165,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B165,'4. FY 2019-20'!A:A,0))),0)","v":1334},"OCONNOR_HOSP",3288,8912,2073,null,"OLYMPIA_MED_CNTR",106190534,1245,4953]
["ORANGE_COAST_MEMORIAL_MED_CNTR",106300225,1769,3125,691,3538,7632,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B166,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B166,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B166,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F166*INDEX('4. FY 2019-20'!BB:BB,MATCH(B166,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B166,'4. FY 2019-20'!A:A,0))),0)","v":3538},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B166,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B166,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B166,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G166*INDEX('4. FY 2019-20'!BB:BB,MATCH(B166,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B166,'4. FY 2019-20'!A:A,0))),0)","v":7632},"OJAI_VALLEY_COMMUNITY_HOSP",74,1178,1051,null,"ORANGE_COAST_MEMORIAL_MED_CNTR",106300225,1811,4006]
["ORCHARD_HOSP",106040802,114,2853,3684,228,13074,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B167,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B167,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B167,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F167*INDEX('4. FY 2019-20'!BB:BB,MATCH(B167,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B167,'4. FY 2019-20'!A:A,0))),0)","v":228},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B167,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B167,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B167,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G167*INDEX('4. FY 2019-20'!BB:BB,MATCH(B167,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B167,'4. FY 2019-20'!A:A,0))),0)","v":13074},"OLYMPIA_MED_CNTR",1245,4765,190,null,"ORCHARD_HOSP",null,115,6554]
["OROVILLE_HOSP",106040937,6736,3337,24998,13472,56670,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B168,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B168,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B168,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F168*INDEX('4. FY 2019-20'!BB:BB,MATCH(B168,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B168,'4. FY 2019-20'!A:A,0))),0)","v":13472},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B168,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B168,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B168,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G168*INDEX('4. FY 2019-20'!BB:BB,MATCH(B168,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B168,'4. FY 2019-20'!A:A,0))),0)","v":56670},"ORANGE_COAST_MEMORIAL_MED_CNTR",1848,3287,719,null,"OROVILLE_HOSP",106040937,6697,27921]
["PACIFIC_ALLIANCE_MC",106190307,2770,27,1366,5540,2786,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B169,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B169,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B169,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F169*INDEX('4. FY 2019-20'!BB:BB,MATCH(B169,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B169,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B169,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B169,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B169,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G169*INDEX('4. FY 2019-20'!BB:BB,MATCH(B169,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B169,'4. FY 2019-20'!A:A,0))),0)","v":0},"ORCHARD_HOSP",115,2910,3710,null,"PACIFIC_ALLIANCE_MC",null,2920,1564]
["PACIFICA_HOSP_OF_THE_VALLEY",106190696,1250,2359,386,2500,5490,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B170,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B170,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B170,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F170*INDEX('4. FY 2019-20'!BB:BB,MATCH(B170,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B170,'4. FY 2019-20'!A:A,0))),0)","v":2500},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B170,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B170,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B170,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G170*INDEX('4. FY 2019-20'!BB:BB,MATCH(B170,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B170,'4. FY 2019-20'!A:A,0))),0)","v":5490},"OROVILLE_HOSP",6750,3341,25058,null,"PACIFICA_HOSP_OF_THE_VALLEY",106190696,1339,3028]
["PALMDALE_REGIONAL_MED_CNTR",106196405,2507,10024,1359,5014,22766,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B171,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B171,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B171,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F171*INDEX('4. FY 2019-20'!BB:BB,MATCH(B171,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B171,'4. FY 2019-20'!A:A,0))),0)","v":5014},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B171,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B171,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B171,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G171*INDEX('4. FY 2019-20'!BB:BB,MATCH(B171,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B171,'4. FY 2019-20'!A:A,0))),0)","v":22766},"PACIFIC_ALLIANCE_MC",2935,33,1532,null,"PALMDALE_REGIONAL_MED_CNTR",106196405,3477,19054]
["PALOMAR_HEALTH",106370755,7546,16682,7432,15092,48228,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B172,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B172,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B172,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F172*INDEX('4. FY 2019-20'!BB:BB,MATCH(B172,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B172,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B172,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B172,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B172,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G172*INDEX('4. FY 2019-20'!BB:BB,MATCH(B172,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B172,'4. FY 2019-20'!A:A,0))),0)","v":0},"PACIFICA_HOSP_OF_THE_VALLEY",1347,2601,428,null,"PALOMAR_HEALTH",null,7543,24993]
["PARADISE_VALLEY_HOSP",106370759,2399,5995,1724,4798,15438,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B173,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B173,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B173,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F173*INDEX('4. FY 2019-20'!BB:BB,MATCH(B173,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B173,'4. FY 2019-20'!A:A,0))),0)","v":4798},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B173,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B173,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B173,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G173*INDEX('4. FY 2019-20'!BB:BB,MATCH(B173,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B173,'4. FY 2019-20'!A:A,0))),0)","v":15438},"PALMDALE_REGIONAL_MED_CNTR",3477,16981,2078,null,"PARADISE_VALLEY_HOSP",106370759,2442,7924]
["PARKVIEW_COMMUNITY_HOSP",106331293,4811,9566,2264,9622,23660,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B174,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B174,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B174,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F174*INDEX('4. FY 2019-20'!BB:BB,MATCH(B174,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B174,'4. FY 2019-20'!A:A,0))),0)","v":9622},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B174,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B174,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B174,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G174*INDEX('4. FY 2019-20'!BB:BB,MATCH(B174,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B174,'4. FY 2019-20'!A:A,0))),0)","v":23660},"PALOMAR_HEALTH",7660,17556,7517,null,"PARKVIEW_COMMUNITY_HOSP",106331293,4714,12130]
["PENINSULA_MED_CNTR",106410852,1351,4218,8634,2702,25704,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B175,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B175,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B175,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F175*INDEX('4. FY 2019-20'!BB:BB,MATCH(B175,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B175,'4. FY 2019-20'!A:A,0))),0)","v":2702},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B175,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B175,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B175,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G175*INDEX('4. FY 2019-20'!BB:BB,MATCH(B175,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B175,'4. FY 2019-20'!A:A,0))),0)","v":25704},"PARADISE_VALLEY_HOSP",2465,6192,1741,null,"PENINSULA_MED_CNTR",null,1465,13311]
["PETALUMA_VALLEY_HOSP",106491001,1133,2608,3086,2266,11388,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B176,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B176,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B176,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F176*INDEX('4. FY 2019-20'!BB:BB,MATCH(B176,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B176,'4. FY 2019-20'!A:A,0))),0)","v":2266},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B176,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B176,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B176,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G176*INDEX('4. FY 2019-20'!BB:BB,MATCH(B176,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B176,'4. FY 2019-20'!A:A,0))),0)","v":11388},"PARKVIEW_COMMUNITY_HOSP",4916,9817,2332,null,"PETALUMA_VALLEY_HOSP",106491001,1128,5783]
["PLACENTIA_LINDA_COMMUNITY_HOSP",106301297,638,4474,948,1276,10844,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B177,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B177,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B177,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F177*INDEX('4. FY 2019-20'!BB:BB,MATCH(B177,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B177,'4. FY 2019-20'!A:A,0))),0)","v":1276},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B177,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B177,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B177,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G177*INDEX('4. FY 2019-20'!BB:BB,MATCH(B177,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B177,'4. FY 2019-20'!A:A,0))),0)","v":10844},"PENINSULA_MED_CNTR",1480,4610,8731,null,"PLACENTIA_LINDA_COMMUNITY_HOSP",106301297,647,5778]
["POMONA_VALLEY_HOSP_MED_CNTR",106190630,12519,15452,18669,25038,68242,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B178,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B178,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B178,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F178*INDEX('4. FY 2019-20'!BB:BB,MATCH(B178,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B178,'4. FY 2019-20'!A:A,0))),0)","v":25038},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B178,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B178,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B178,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G178*INDEX('4. FY 2019-20'!BB:BB,MATCH(B178,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B178,'4. FY 2019-20'!A:A,0))),0)","v":68242},"PETALUMA_VALLEY_HOSP",1142,2693,3090,null,"POMONA_VALLEY_HOSP_MED_CNTR",106190630,12477,36393]
["PRESBYTERIAN_INTERCOMMUNITY",106190631,2682,7791,2771,5364,21124,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B179,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B179,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B179,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F179*INDEX('4. FY 2019-20'!BB:BB,MATCH(B179,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B179,'4. FY 2019-20'!A:A,0))),0)","v":5364},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B179,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B179,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B179,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G179*INDEX('4. FY 2019-20'!BB:BB,MATCH(B179,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B179,'4. FY 2019-20'!A:A,0))),0)","v":21124},"PLACENTIA_LINDA_COMMUNITY_HOSP",647,4793,985,null,"PRESBYTERIAN_INTERCOMMUNITY",106190631,3222,15076]
["PROVIDENCE_HOLY_CROSS_MED_CNTR",106190385,6324,20434,3028,12648,46924,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B180,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B180,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B180,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F180*INDEX('4. FY 2019-20'!BB:BB,MATCH(B180,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B180,'4. FY 2019-20'!A:A,0))),0)","v":12648},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B180,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B180,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B180,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G180*INDEX('4. FY 2019-20'!BB:BB,MATCH(B180,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B180,'4. FY 2019-20'!A:A,0))),0)","v":46924},"POMONA_VALLEY_HOSP_MED_CNTR",12948,17231,19292,null,"PROVIDENCE_HOLY_CROSS_MED_CNTR",106190385,6723,25394]
["PROVIDENCE_SAINT_JOSEPH_MC",106190758,4068,7889,1740,8136,19258,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B181,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B181,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B181,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F181*INDEX('4. FY 2019-20'!BB:BB,MATCH(B181,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B181,'4. FY 2019-20'!A:A,0))),0)","v":8136},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B181,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B181,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B181,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G181*INDEX('4. FY 2019-20'!BB:BB,MATCH(B181,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B181,'4. FY 2019-20'!A:A,0))),0)","v":19258},"PRESBYTERIAN_INTERCOMMUNITY",3267,11912,3173,null,"PROVIDENCE_SAINT_JOSEPH_MC",106190758,4343,11419]
["PROVIDENCE_TARZANA_MED_CNTR",106190517,2912,7038,1284,5824,16644,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B182,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B182,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B182,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F182*INDEX('4. FY 2019-20'!BB:BB,MATCH(B182,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B182,'4. FY 2019-20'!A:A,0))),0)","v":5824},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B182,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B182,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B182,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G182*INDEX('4. FY 2019-20'!BB:BB,MATCH(B182,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B182,'4. FY 2019-20'!A:A,0))),0)","v":16644},"PROVIDENCE_HOLY_CROSS_MED_CNTR",6854,22003,3474,null,"PROVIDENCE_TARZANA_MED_CNTR",106190517,3093,9694]
["QUEEN_OF_THE_VALLEY_HOSP",106281047,2688,18,null,5376,36,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B183,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B183,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B183,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F183*INDEX('4. FY 2019-20'!BB:BB,MATCH(B183,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B183,'4. FY 2019-20'!A:A,0))),0)","v":5376},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B183,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B183,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B183,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G183*INDEX('4. FY 2019-20'!BB:BB,MATCH(B183,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B183,'4. FY 2019-20'!A:A,0))),0)","v":36},"PROVIDENCE_SAINT_JOSEPH_MC",4460,9373,2066,null,"QUEEN_OF_THE_VALLEY_HOSP",106281047,2736]
["REDLANDS_COMMUNITY_HOSP",106361308,2559,7259,6038,5118,26594,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B184,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B184,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B184,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F184*INDEX('4. FY 2019-20'!BB:BB,MATCH(B184,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B184,'4. FY 2019-20'!A:A,0))),0)","v":5118},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B184,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B184,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B184,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G184*INDEX('4. FY 2019-20'!BB:BB,MATCH(B184,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B184,'4. FY 2019-20'!A:A,0))),0)","v":26594},"PROVIDENCE_TARZANA_MED_CNTR",3165,8203,1499,null,"REDLANDS_COMMUNITY_HOSP",106361308,2616,13420]
["REDWOOD_MEMORIAL_HOSP",106121051,547,2230,3741,1094,11942,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B185,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B185,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B185,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F185*INDEX('4. FY 2019-20'!BB:BB,MATCH(B185,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B185,'4. FY 2019-20'!A:A,0))),0)","v":1094},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B185,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B185,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B185,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G185*INDEX('4. FY 2019-20'!BB:BB,MATCH(B185,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B185,'4. FY 2019-20'!A:A,0))),0)","v":11942},"QUEEN_OF_THE_VALLEY_HOSP",2746,60,null,null,"REDWOOD_MEMORIAL_HOSP",106121051,552,6044]
["REGIONAL_MED_CNTR_OF_SAN_JOSE",106430705,2233,4801,731,4466,11064,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B186,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B186,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B186,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F186*INDEX('4. FY 2019-20'!BB:BB,MATCH(B186,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B186,'4. FY 2019-20'!A:A,0))),0)","v":4466},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B186,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B186,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B186,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G186*INDEX('4. FY 2019-20'!BB:BB,MATCH(B186,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B186,'4. FY 2019-20'!A:A,0))),0)","v":11064},"REDLANDS_COMMUNITY_HOSP",2634,7409,6058,null,"REGIONAL_MED_CNTR_OF_SAN_JOSE",106430705,6259,21509]
["RIDEOUT_MEMORIAL_HOSP",106580996,5663,13759,6867,11326,41252,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B187,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B187,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B187,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F187*INDEX('4. FY 2019-20'!BB:BB,MATCH(B187,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B187,'4. FY 2019-20'!A:A,0))),0)","v":11326},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B187,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B187,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B187,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G187*INDEX('4. FY 2019-20'!BB:BB,MATCH(B187,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B187,'4. FY 2019-20'!A:A,0))),0)","v":41252},"REDWOOD_MEMORIAL_HOSP",560,2293,3751,null,"RIDEOUT_MEMORIAL_HOSP",106580996,5682,21314]
["RIDGECREST_REGIONAL_HOSP",106150782,108,649,1229,216,3756,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B188,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B188,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B188,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F188*INDEX('4. FY 2019-20'!BB:BB,MATCH(B188,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B188,'4. FY 2019-20'!A:A,0))),0)","v":216},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B188,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B188,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B188,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G188*INDEX('4. FY 2019-20'!BB:BB,MATCH(B188,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B188,'4. FY 2019-20'!A:A,0))),0)","v":3756},"REGIONAL_MED_CNTR_OF_SAN_JOSE",6274,19920,1593,null,"RIDGECREST_REGIONAL_HOSP",106150782,149,2034]
["RIVERSIDE_COMMUNITY_HOSP",106331312,12067,24593,3958,24134,57102,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B189,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B189,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B189,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F189*INDEX('4. FY 2019-20'!BB:BB,MATCH(B189,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B189,'4. FY 2019-20'!A:A,0))),0)","v":24134},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B189,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B189,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B189,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G189*INDEX('4. FY 2019-20'!BB:BB,MATCH(B189,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B189,'4. FY 2019-20'!A:A,0))),0)","v":57102},"RIDEOUT_MEMORIAL_HOSP",5787,14205,7144,null,"RIVERSIDE_COMMUNITY_HOSP",106331312,12246,29392]
["SADDLEBACK_MEMORIAL_MED_CNTR",106301317,815,2786,648,1630,6868,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B190,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B190,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B190,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F190*INDEX('4. FY 2019-20'!BB:BB,MATCH(B190,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B190,'4. FY 2019-20'!A:A,0))),0)","v":1630},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B190,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B190,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B190,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G190*INDEX('4. FY 2019-20'!BB:BB,MATCH(B190,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B190,'4. FY 2019-20'!A:A,0))),0)","v":6868},"RIDGECREST_REGIONAL_HOSP",151,770,1267,null,"SADDLEBACK_MEMORIAL_MED_CNTR",106301317,834,3608]
["SAN_ANTONIO_COMMUNITY_HOSP",106361318,4986,10584,2830,9972,26828,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B191,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B191,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B191,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F191*INDEX('4. FY 2019-20'!BB:BB,MATCH(B191,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B191,'4. FY 2019-20'!A:A,0))),0)","v":9972},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B191,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B191,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B191,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G191*INDEX('4. FY 2019-20'!BB:BB,MATCH(B191,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B191,'4. FY 2019-20'!A:A,0))),0)","v":26828},"RIVERSIDE_COMMUNITY_HOSP",12465,25333,4066,null,"SAN_ANTONIO_COMMUNITY_HOSP",106361318,5061,14661]
["SAN_DIMAS_COMMUNITY_HOSP",106190673,504,1598,109,1008,3414,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B192,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B192,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B192,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F192*INDEX('4. FY 2019-20'!BB:BB,MATCH(B192,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B192,'4. FY 2019-20'!A:A,0))),0)","v":1008},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B192,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B192,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B192,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G192*INDEX('4. FY 2019-20'!BB:BB,MATCH(B192,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B192,'4. FY 2019-20'!A:A,0))),0)","v":3414},"SADDLEBACK_MEMORIAL_MED_CNTR",836,2943,665,null,"SAN_DIMAS_COMMUNITY_HOSP",106190673,684,2512]
["SAN_GABRIEL_VALLEY_MED_CNTR",106190200,4219,3816,767,8438,9166,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B193,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B193,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B193,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F193*INDEX('4. FY 2019-20'!BB:BB,MATCH(B193,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B193,'4. FY 2019-20'!A:A,0))),0)","v":8438},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B193,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B193,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B193,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G193*INDEX('4. FY 2019-20'!BB:BB,MATCH(B193,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B193,'4. FY 2019-20'!A:A,0))),0)","v":9166},"SAN_ANTONIO_COMMUNITY_HOSP",5128,11600,3066,null,"SAN_GABRIEL_VALLEY_MED_CNTR",106190200,4468,5226]
["SAN_JOAQUIN_COMMUNITY_HOSP",106150788,8613,14346,7778,17226,44248,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B194,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B194,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B194,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F194*INDEX('4. FY 2019-20'!BB:BB,MATCH(B194,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B194,'4. FY 2019-20'!A:A,0))),0)","v":17226},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B194,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B194,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B194,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G194*INDEX('4. FY 2019-20'!BB:BB,MATCH(B194,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B194,'4. FY 2019-20'!A:A,0))),0)","v":44248},"SAN_DIMAS_COMMUNITY_HOSP",686,2377,136,null,"SAN_JOAQUIN_COMMUNITY_HOSP",106150788,8606,22841]
["SAN_RAMON_REGIONAL_MED_CNTR",106074017,14,null,null,28,0,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B195,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B195,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B195,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F195*INDEX('4. FY 2019-20'!BB:BB,MATCH(B195,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B195,'4. FY 2019-20'!A:A,0))),0)","v":28},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B195,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B195,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B195,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G195*INDEX('4. FY 2019-20'!BB:BB,MATCH(B195,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B195,'4. FY 2019-20'!A:A,0))),0)","v":0},"SAN_GABRIEL_VALLEY_MED_CNTR",4572,4422,809,null,"SAN_RAMON_REGIONAL_MED_CNTR",106074017,265,1062]
["SANTA_BARBARA_COTTAGE_HOSP",106420514,8036,4087,6086,16072,20346,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B196,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B196,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B196,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F196*INDEX('4. FY 2019-20'!BB:BB,MATCH(B196,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B196,'4. FY 2019-20'!A:A,0))),0)","v":16072},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B196,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B196,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B196,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G196*INDEX('4. FY 2019-20'!BB:BB,MATCH(B196,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B196,'4. FY 2019-20'!A:A,0))),0)","v":20346},"SAN_JOAQUIN_COMMUNITY_HOSP",8846,14960,7896,null,"SANTA_BARBARA_COTTAGE_HOSP",106420514,8037,10440]
["SANTA_ROSA_MEMORIAL_HOSP",106491064,6141,11421,12457,12282,47756,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B197,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B197,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B197,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F197*INDEX('4. FY 2019-20'!BB:BB,MATCH(B197,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B197,'4. FY 2019-20'!A:A,0))),0)","v":12282},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B197,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B197,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B197,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G197*INDEX('4. FY 2019-20'!BB:BB,MATCH(B197,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B197,'4. FY 2019-20'!A:A,0))),0)","v":47756},"SAN_RAMON_REGIONAL_MED_CNTR",265,1023,40,null,"SANTA_ROSA_MEMORIAL_HOSP",106491064,6248,24223]
["SANTA_YNEZ_VALLEY_COTTAGE_HOSP",106420522,29,939,544,{"$f":"C198*2","v":58},{"$f":"(D198+E198)*2","v":2966},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B198,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B198,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B198,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F198*INDEX('4. FY 2019-20'!BB:BB,MATCH(B198,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B198,'4. FY 2019-20'!A:A,0))),0)","v":58},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B198,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B198,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B198,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G198*INDEX('4. FY 2019-20'!BB:BB,MATCH(B198,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B198,'4. FY 2019-20'!A:A,0))),0)","v":2966},"SANTA_BARBARA_COTTAGE_HOSP",8114,4318,6119,null,"SANTA_YNEZ_VALLEY_COTTAGE_HOSP",106420522,null,1518]
["SCRIPPS_GREEN_HOSP",106371256,166,null,63,332,126,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B199,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B199,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B199,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F199*INDEX('4. FY 2019-20'!BB:BB,MATCH(B199,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B199,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B199,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B199,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B199,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G199*INDEX('4. FY 2019-20'!BB:BB,MATCH(B199,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B199,'4. FY 2019-20'!A:A,0))),0)","v":0},"SANTA_ROSA_MEMORIAL_HOSP",6273,11714,12509,null,"SCRIPPS_GREEN_HOSP",106371256,232]
["SCRIPPS_MEMORIAL_HOSP_ENCINITAS",106371394,2035,3580,862,4070,8884,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B200,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B200,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B200,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F200*INDEX('4. FY 2019-20'!BB:BB,MATCH(B200,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B200,'4. FY 2019-20'!A:A,0))),0)","v":4070},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B200,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B200,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B200,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G200*INDEX('4. FY 2019-20'!BB:BB,MATCH(B200,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B200,'4. FY 2019-20'!A:A,0))),0)","v":8884},"SANTA_YNEZ_VALLEY_COTTAGE_HOSP",29,977,545,null,"SCRIPPS_MEMORIAL_HOSP_ENCINITAS",106371394,2059,4757]
["SCRIPPS_MEMORIAL_HOSP_LA_JOLLA",106370771,2435,2431,944,4870,6750,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B201,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B201,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B201,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F201*INDEX('4. FY 2019-20'!BB:BB,MATCH(B201,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B201,'4. FY 2019-20'!A:A,0))),0)","v":4870},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B201,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B201,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B201,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G201*INDEX('4. FY 2019-20'!BB:BB,MATCH(B201,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B201,'4. FY 2019-20'!A:A,0))),0)","v":6750},"SCRIPPS_GREEN_HOSP",232,null,68,null,"SCRIPPS_MEMORIAL_HOSP_LA_JOLLA",106370771,2590,3574]
["SCRIPPS_MERCY_HOSP",106370744,13676,17589,9233,27352,53644,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B202,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B202,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B202,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F202*INDEX('4. FY 2019-20'!BB:BB,MATCH(B202,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B202,'4. FY 2019-20'!A:A,0))),0)","v":27352},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B202,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B202,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B202,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G202*INDEX('4. FY 2019-20'!BB:BB,MATCH(B202,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B202,'4. FY 2019-20'!A:A,0))),0)","v":53644},"SCRIPPS_MEMORIAL_HOSP_ENCINITAS",2069,3859,900,null,"SCRIPPS_MERCY_HOSP",106370744,14058,27510]
["SETON_MED_CNTR",106410817,1211,3810,5181,2422,17982,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B203,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B203,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B203,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F203*INDEX('4. FY 2019-20'!BB:BB,MATCH(B203,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B203,'4. FY 2019-20'!A:A,0))),0)","v":2422},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B203,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B203,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B203,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G203*INDEX('4. FY 2019-20'!BB:BB,MATCH(B203,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B203,'4. FY 2019-20'!A:A,0))),0)","v":17982},"SCRIPPS_MEMORIAL_HOSP_LA_JOLLA",2590,2608,967,null,"SEQUOIA_HOSP",106410891,218,1816]
["SHARP_CHULA_VISTA_MED_CNTR",106370875,7822,10769,6789,15644,35116,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B204,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B204,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B204,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F204*INDEX('4. FY 2019-20'!BB:BB,MATCH(B204,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B204,'4. FY 2019-20'!A:A,0))),0)","v":15644},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B204,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B204,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B204,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G204*INDEX('4. FY 2019-20'!BB:BB,MATCH(B204,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B204,'4. FY 2019-20'!A:A,0))),0)","v":35116},"SCRIPPS_MERCY_HOSP",14302,18227,9347,null,"SETON_MED_CNTR",106410817,1331,9439]
["SHARP_CORONADO_HOSP_HEALTHCARE",106370689,808,2556,885,1616,6882,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B205,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B205,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B205,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F205*INDEX('4. FY 2019-20'!BB:BB,MATCH(B205,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B205,'4. FY 2019-20'!A:A,0))),0)","v":1616},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B205,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B205,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B205,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G205*INDEX('4. FY 2019-20'!BB:BB,MATCH(B205,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B205,'4. FY 2019-20'!A:A,0))),0)","v":6882},"SEQUOIA_HOSP",219,1719,97,null,"SHARP_CHULA_VISTA_MED_CNTR",106370875,8134,18401]
["SHARP_GROSSMONT_HOSP",106370714,13360,14699,15701,26720,60800,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B206,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B206,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B206,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F206*INDEX('4. FY 2019-20'!BB:BB,MATCH(B206,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B206,'4. FY 2019-20'!A:A,0))),0)","v":26720},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B206,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B206,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B206,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G206*INDEX('4. FY 2019-20'!BB:BB,MATCH(B206,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B206,'4. FY 2019-20'!A:A,0))),0)","v":60800},"SETON_MED_CNTR",1331,4217,5236,null,"SHARP_CORONADO_HOSP_HEALTHCARE",106370689,852,3681]
["SHARP_MEMORIAL_HOSP",106370694,9624,9515,6507,19248,32044,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B207,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B207,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B207,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F207*INDEX('4. FY 2019-20'!BB:BB,MATCH(B207,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B207,'4. FY 2019-20'!A:A,0))),0)","v":19248},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B207,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B207,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B207,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G207*INDEX('4. FY 2019-20'!BB:BB,MATCH(B207,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B207,'4. FY 2019-20'!A:A,0))),0)","v":32044},"SHARP_CHULA_VISTA_MED_CNTR",8277,11509,6928,null,"SHARP_GROSSMONT_HOSP",106370714,13917,31899]
["SHASTA_REGIONAL_MED_CNTR",106450940,2662,6699,1574,5324,16546,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B208,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B208,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B208,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F208*INDEX('4. FY 2019-20'!BB:BB,MATCH(B208,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B208,'4. FY 2019-20'!A:A,0))),0)","v":5324},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B208,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B208,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B208,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G208*INDEX('4. FY 2019-20'!BB:BB,MATCH(B208,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B208,'4. FY 2019-20'!A:A,0))),0)","v":16546},"SHARP_CORONADO_HOSP_HEALTHCARE",852,2780,909,null,"SHARP_MEMORIAL_HOSP",106370694,9958,16882]
["SHERMAN_OAKS_HOSP_HEALTH_CNTR",106190708,1048,2446,134,2096,5160,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B209,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B209,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B209,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F209*INDEX('4. FY 2019-20'!BB:BB,MATCH(B209,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B209,'4. FY 2019-20'!A:A,0))),0)","v":2096},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B209,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B209,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B209,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G209*INDEX('4. FY 2019-20'!BB:BB,MATCH(B209,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B209,'4. FY 2019-20'!A:A,0))),0)","v":5160},"SHARP_GROSSMONT_HOSP",14207,16036,15913,null,"SHASTA_REGIONAL_MED_CNTR",106450940,2797,8645]
["SHRINERS_HOSPS_FOR_CHILDREN",106344114,96,18,2767,192,5570,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B210,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B210,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B210,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F210*INDEX('4. FY 2019-20'!BB:BB,MATCH(B210,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B210,'4. FY 2019-20'!A:A,0))),0)","v":192},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B210,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B210,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B210,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G210*INDEX('4. FY 2019-20'!BB:BB,MATCH(B210,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B210,'4. FY 2019-20'!A:A,0))),0)","v":5570},"SHARP_MEMORIAL_HOSP",10143,10289,6609,null,"SHERMAN_OAKS_HOSP_HEALTH_CNTR",106190708,1381,3667]
["SIERRA_NEVADA_MEMORIAL_HOSP",106291023,1256,3485,3646,2512,14262,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B211,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B211,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B211,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F211*INDEX('4. FY 2019-20'!BB:BB,MATCH(B211,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B211,'4. FY 2019-20'!A:A,0))),0)","v":2512},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B211,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B211,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B211,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G211*INDEX('4. FY 2019-20'!BB:BB,MATCH(B211,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B211,'4. FY 2019-20'!A:A,0))),0)","v":14262},"SHASTA_REGIONAL_MED_CNTR",2797,7010,1636,null,"SHRINERS_HOSPS_FOR_CHILDREN",106344114,111,3254]
["SIERRA_VISTA_REGIONAL_MED_CNTR",106400524,2749,2834,2199,5498,10066,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B212,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B212,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B212,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F212*INDEX('4. FY 2019-20'!BB:BB,MATCH(B212,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B212,'4. FY 2019-20'!A:A,0))),0)","v":5498},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B212,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B212,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B212,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G212*INDEX('4. FY 2019-20'!BB:BB,MATCH(B212,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B212,'4. FY 2019-20'!A:A,0))),0)","v":10066},"SHERMAN_OAKS_HOSP_HEALTH_CNTR",1381,3502,165,null,"SIERRA_NEVADA_MEMORIAL_HOSP",106291023,1546,8139]
["Silver_Lake_Medical_Center",106190661,915,677,190,1830,1734,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B213,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B213,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B213,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F213*INDEX('4. FY 2019-20'!BB:BB,MATCH(B213,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B213,'4. FY 2019-20'!A:A,0))),0)","v":1830},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B213,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B213,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B213,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G213*INDEX('4. FY 2019-20'!BB:BB,MATCH(B213,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B213,'4. FY 2019-20'!A:A,0))),0)","v":1734},"SHRINERS_HOSPS_FOR_CHILDREN",111,18,3238,null,"SIERRA_VISTA_REGIONAL_MED_CNTR",null,2777,4961]
["SIMI_VALLEY_HOSP_SYCAMORE",106560525,1619,5124,2042,3238,14332,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B214,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B214,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B214,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F214*INDEX('4. FY 2019-20'!BB:BB,MATCH(B214,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B214,'4. FY 2019-20'!A:A,0))),0)","v":3238},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B214,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B214,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B214,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G214*INDEX('4. FY 2019-20'!BB:BB,MATCH(B214,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B214,'4. FY 2019-20'!A:A,0))),0)","v":14332},"SIERRA_NEVADA_MEMORIAL_HOSP",1573,4174,4003,null,"SIMI_VALLEY_HOSP_SYCAMORE",106560525,1744,7697]
["SONORA_REGIONAL_MC_GREENLEY",106554011,1436,4358,15082,2872,38880,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B215,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B215,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B215,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F215*INDEX('4. FY 2019-20'!BB:BB,MATCH(B215,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B215,'4. FY 2019-20'!A:A,0))),0)","v":2872},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B215,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B215,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B215,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G215*INDEX('4. FY 2019-20'!BB:BB,MATCH(B215,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B215,'4. FY 2019-20'!A:A,0))),0)","v":38880},"SIERRA_VISTA_REGIONAL_MED_CNTR",2836,3037,2214,null,"SONORA_REGIONAL_MC_GREENLEY",106554011,1420,18130]
["SOUTHERN_CALI_HOSP_AT_HOLLYWOOD",106190380,9070,1814,1551,18140,6730,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B216,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B216,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B216,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F216*INDEX('4. FY 2019-20'!BB:BB,MATCH(B216,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B216,'4. FY 2019-20'!A:A,0))),0)","v":18140},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B216,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B216,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B216,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G216*INDEX('4. FY 2019-20'!BB:BB,MATCH(B216,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B216,'4. FY 2019-20'!A:A,0))),0)","v":6730},"Silver_Lake_Medical_Center",928,698,192,null,"SOUTHERN_CALI_HOSP_AT_HOLLYWOOD",106190380,9829,4393]
["SOUTHWEST_HLTHCARE_SYS_MURRIETA",106334068,2904,18779,2607,5808,42772,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B217,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B217,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B217,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F217*INDEX('4. FY 2019-20'!BB:BB,MATCH(B217,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B217,'4. FY 2019-20'!A:A,0))),0)","v":5808},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B217,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B217,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B217,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G217*INDEX('4. FY 2019-20'!BB:BB,MATCH(B217,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B217,'4. FY 2019-20'!A:A,0))),0)","v":42772},"SIMI_VALLEY_HOSP_SYCAMORE",1756,5596,2103,null,"SOUTHWEST_HLTHCARE_SYS_MURRIETA",106334068,3045,22289]
["ST_AGNES_MED_CNTR",106100899,13193,15794,6933,26386,45454,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B218,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B218,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B218,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F218*INDEX('4. FY 2019-20'!BB:BB,MATCH(B218,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B218,'4. FY 2019-20'!A:A,0))),0)","v":26386},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B218,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B218,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B218,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G218*INDEX('4. FY 2019-20'!BB:BB,MATCH(B218,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B218,'4. FY 2019-20'!A:A,0))),0)","v":45454},"SONORA_REGIONAL_MC_GREENLEY",1461,4645,15246,null,"ST_AGNES_MED_CNTR",106100899,13357,24892]
["ST_BERNARDINE_MED_CNTR",106361339,8879,38521,4203,17758,85448,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B219,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B219,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B219,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F219*INDEX('4. FY 2019-20'!BB:BB,MATCH(B219,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B219,'4. FY 2019-20'!A:A,0))),0)","v":17758},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B219,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B219,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B219,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G219*INDEX('4. FY 2019-20'!BB:BB,MATCH(B219,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B219,'4. FY 2019-20'!A:A,0))),0)","v":85448},"SOUTHERN_CALI_HOSP_AT_HOLLYWOOD",9829,2558,1836,null,"ST_BERNARDINE_MED_CNTR",106361339,9021,43803]
["ST_ELIZABETH_COMMUNITY_HOSP",106521041,975,6495,3598,1950,20186,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B220,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B220,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B220,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F220*INDEX('4. FY 2019-20'!BB:BB,MATCH(B220,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B220,'4. FY 2019-20'!A:A,0))),0)","v":1950},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B220,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B220,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B220,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G220*INDEX('4. FY 2019-20'!BB:BB,MATCH(B220,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B220,'4. FY 2019-20'!A:A,0))),0)","v":20186},"SOUTHWEST_HLTHCARE_SYS_MURRIETA",3111,19598,2709,null,"ST_ELIZABETH_COMMUNITY_HOSP",106521041,946,10228]
["ST_FRANCIS_MED_CNTR",106190754,17916,12932,5131,35832,36126,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B221,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B221,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B221,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F221*INDEX('4. FY 2019-20'!BB:BB,MATCH(B221,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B221,'4. FY 2019-20'!A:A,0))),0)","v":35832},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B221,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B221,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B221,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G221*INDEX('4. FY 2019-20'!BB:BB,MATCH(B221,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B221,'4. FY 2019-20'!A:A,0))),0)","v":36126},"ST_AGNES_MED_CNTR",13489,17159,7806,null,"ST_FRANCIS_MED_CNTR",106190754,18830,20494]
["ST_FRANCIS_MEMORIAL_HOSP",106380960,429,746,230,858,1952,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B222,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B222,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B222,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F222*INDEX('4. FY 2019-20'!BB:BB,MATCH(B222,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B222,'4. FY 2019-20'!A:A,0))),0)","v":858},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B222,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B222,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B222,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G222*INDEX('4. FY 2019-20'!BB:BB,MATCH(B222,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B222,'4. FY 2019-20'!A:A,0))),0)","v":1952},"ST_BERNARDINE_MED_CNTR",9191,39330,4491,null,"ST_FRANCIS_MEMORIAL_HOSP",106380960,2200,5851]
["ST_HELENA_HOSP",106281078,1256,806,1888,2512,5388,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B223,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B223,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B223,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F223*INDEX('4. FY 2019-20'!BB:BB,MATCH(B223,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B223,'4. FY 2019-20'!A:A,0))),0)","v":2512},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B223,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B223,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B223,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G223*INDEX('4. FY 2019-20'!BB:BB,MATCH(B223,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B223,'4. FY 2019-20'!A:A,0))),0)","v":5388},"ST_ELIZABETH_COMMUNITY_HOSP",987,6615,3622,null,"ST_HELENA_HOSP",106281078,1288,2745]
["ST_HELENA_HOSP_CLEARLAKE",106171049,755,5421,8859,1510,28560,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B224,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B224,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B224,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F224*INDEX('4. FY 2019-20'!BB:BB,MATCH(B224,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B224,'4. FY 2019-20'!A:A,0))),0)","v":1510},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B224,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B224,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B224,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G224*INDEX('4. FY 2019-20'!BB:BB,MATCH(B224,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B224,'4. FY 2019-20'!A:A,0))),0)","v":28560},"ST_FRANCIS_MED_CNTR",19249,14922,5609,null,"ST_HELENA_HOSP_CLEARLAKE",106171049,744,14606]
["ST_JOHNS_HOSP_AND_HEALTH_CNTR",106190756,638,930,151,1276,2162,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B225,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B225,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B225,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F225*INDEX('4. FY 2019-20'!BB:BB,MATCH(B225,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B225,'4. FY 2019-20'!A:A,0))),0)","v":1276},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B225,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B225,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B225,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G225*INDEX('4. FY 2019-20'!BB:BB,MATCH(B225,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B225,'4. FY 2019-20'!A:A,0))),0)","v":2162},"ST_FRANCIS_MEMORIAL_HOSP",2200,4952,915,null,"ST_JOHNS_HOSP_AND_HEALTH_CNTR",106190756,1091,2279]
["ST_JOHNS_PLEASANT_VALLEY_HOSP",106560508,450,2659,645,900,6608,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B226,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B226,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B226,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F226*INDEX('4. FY 2019-20'!BB:BB,MATCH(B226,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B226,'4. FY 2019-20'!A:A,0))),0)","v":900},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B226,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B226,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B226,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G226*INDEX('4. FY 2019-20'!BB:BB,MATCH(B226,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B226,'4. FY 2019-20'!A:A,0))),0)","v":6608},"ST_HELENA_HOSP",1290,832,1913,null,"ST_JOHNS_PLEASANT_VALLEY_HOSP",106560508,499,3480]
["ST_JOHNS_REGIONAL_MED_CNTR",106560529,3635,10548,4661,7270,30418,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B227,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B227,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B227,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F227*INDEX('4. FY 2019-20'!BB:BB,MATCH(B227,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B227,'4. FY 2019-20'!A:A,0))),0)","v":7270},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B227,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B227,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B227,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G227*INDEX('4. FY 2019-20'!BB:BB,MATCH(B227,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B227,'4. FY 2019-20'!A:A,0))),0)","v":30418},"ST_HELENA_HOSP_CLEARLAKE",758,5526,9085,null,"ST_JOHNS_REGIONAL_MED_CNTR",106560529,3628,15609]
["ST_JOSEPH_HOSP_EUREKA",106121080,4509,5707,10385,9018,32184,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B228,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B228,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B228,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F228*INDEX('4. FY 2019-20'!BB:BB,MATCH(B228,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B228,'4. FY 2019-20'!A:A,0))),0)","v":9018},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B228,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B228,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B228,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G228*INDEX('4. FY 2019-20'!BB:BB,MATCH(B228,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B228,'4. FY 2019-20'!A:A,0))),0)","v":32184},"ST_JOHNS_HOSP_AND_HEALTH_CNTR",1102,2012,273,null,"ST_JOSEPH_HOSP_EUREKA",106121080,4528,16270]
["ST_JOSEPH_HOSP_ORANGE",106301340,6471,9907,15146,12942,50106,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B229,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B229,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B229,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F229*INDEX('4. FY 2019-20'!BB:BB,MATCH(B229,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B229,'4. FY 2019-20'!A:A,0))),0)","v":12942},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B229,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B229,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B229,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G229*INDEX('4. FY 2019-20'!BB:BB,MATCH(B229,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B229,'4. FY 2019-20'!A:A,0))),0)","v":50106},"ST_JOHNS_PLEASANT_VALLEY_HOSP",499,2832,649,null,"ST_JOSEPH_HOSP_ORANGE",106301340,6444,25456]
["ST_JOSEPHS_MED_CNTR_OF_STOCKTON",106391042,8508,15113,9850,17016,49926,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B230,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B230,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B230,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F230*INDEX('4. FY 2019-20'!BB:BB,MATCH(B230,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B230,'4. FY 2019-20'!A:A,0))),0)","v":17016},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B230,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B230,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B230,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G230*INDEX('4. FY 2019-20'!BB:BB,MATCH(B230,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B230,'4. FY 2019-20'!A:A,0))),0)","v":49926},"ST_JOHNS_REGIONAL_MED_CNTR",3713,10914,4710,null,"ST_JOSEPHS_MED_CNTR_OF_STOCKTON",106391042,9142,26511]
["ST_JUDE_MED_CNTR",106301342,2483,6760,5565,4966,24650,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B231,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B231,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B231,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F231*INDEX('4. FY 2019-20'!BB:BB,MATCH(B231,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B231,'4. FY 2019-20'!A:A,0))),0)","v":4966},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B231,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B231,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B231,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G231*INDEX('4. FY 2019-20'!BB:BB,MATCH(B231,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B231,'4. FY 2019-20'!A:A,0))),0)","v":24650},"ST_JOSEPH_HOSP_EUREKA",4555,5865,10405,null,"ST_JUDE_MED_CNTR",null,2878,13528]
["ST_LOUISE_REGIONAL_HOSP",106434138,1325,4630,888,2650,11036,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B232,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B232,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B232,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F232*INDEX('4. FY 2019-20'!BB:BB,MATCH(B232,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B232,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B232,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B232,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B232,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G232*INDEX('4. FY 2019-20'!BB:BB,MATCH(B232,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B232,'4. FY 2019-20'!A:A,0))),0)","v":0},"ST_JOSEPH_HOSP_ORANGE",6708,10255,15201,null,"ST_LOUISE_REGIONAL_HOSP",106434138,1358,6015]
["ST_LUKES_HOSP",106380964,671,907,812,1342,3438,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B233,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B233,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B233,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F233*INDEX('4. FY 2019-20'!BB:BB,MATCH(B233,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B233,'4. FY 2019-20'!A:A,0))),0)","v":1342},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B233,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B233,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B233,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G233*INDEX('4. FY 2019-20'!BB:BB,MATCH(B233,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B233,'4. FY 2019-20'!A:A,0))),0)","v":3438},"ST_JOSEPHS_MED_CNTR_OF_STOCKTON",9308,16630,9947,null,"ST_LUKES_HOSP",null,1709,6193]
["ST_MARY_MED_CNTR",106190053,6857,8499,2630,13714,22258,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B234,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B234,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B234,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F234*INDEX('4. FY 2019-20'!BB:BB,MATCH(B234,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B234,'4. FY 2019-20'!A:A,0))),0)","v":13714},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B234,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B234,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B234,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G234*INDEX('4. FY 2019-20'!BB:BB,MATCH(B234,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B234,'4. FY 2019-20'!A:A,0))),0)","v":22258},"ST_JUDE_MED_CNTR",2952,7843,5685,null,"ST_MARY_MED_CNTR",106190053,15405,34743]
["ST_MARYS_MED_CNTR_SAN_FRANCISCO",106380965,199,446,2190,398,5272,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B235,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B235,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B235,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F235*INDEX('4. FY 2019-20'!BB:BB,MATCH(B235,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B235,'4. FY 2019-20'!A:A,0))),0)","v":398},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B235,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B235,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B235,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G235*INDEX('4. FY 2019-20'!BB:BB,MATCH(B235,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B235,'4. FY 2019-20'!A:A,0))),0)","v":5272},"ST_LOUISE_REGIONAL_HOSP",1371,4857,1181,null,"ST_MARYS_MED_CNTR_SAN_FRANCISCO",106380965,602,4255]
["ST_ROSE_HOSP",106010967,2686,6218,1606,5372,15648,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B236,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B236,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B236,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F236*INDEX('4. FY 2019-20'!BB:BB,MATCH(B236,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B236,'4. FY 2019-20'!A:A,0))),0)","v":5372},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B236,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B236,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B236,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G236*INDEX('4. FY 2019-20'!BB:BB,MATCH(B236,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B236,'4. FY 2019-20'!A:A,0))),0)","v":15648},"ST_LUKES_HOSP",1738,4186,2039,null,"ST_ROSE_HOSP",106010967,2685,8249]
["ST_VINCENT_MED_CNTR",106190762,3165,3036,1494,6330,9060,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B237,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B237,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B237,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F237*INDEX('4. FY 2019-20'!BB:BB,MATCH(B237,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B237,'4. FY 2019-20'!A:A,0))),0)","v":6330},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B237,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B237,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B237,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G237*INDEX('4. FY 2019-20'!BB:BB,MATCH(B237,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B237,'4. FY 2019-20'!A:A,0))),0)","v":9060},"ST_MARY_MED_CNTR",15813,27513,7241,null,"ST_VINCENT_MED_CNTR",106190762,3319,4870]
["STANFORD_HEALTHCARE_VALLEYCARE",106014050,null,60,null,0,120,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B238,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B238,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B238,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F238*INDEX('4. FY 2019-20'!BB:BB,MATCH(B238,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B238,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B238,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B238,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B238,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G238*INDEX('4. FY 2019-20'!BB:BB,MATCH(B238,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B238,'4. FY 2019-20'!A:A,0))),0)","v":120},"ST_MARYS_MED_CNTR_SAN_FRANCISCO",602,1854,2410,null,"STANFORD_HEALTHCARE_VALLEYCARE",null,1227,5826]
["STANFORD_UNIVERSITY_HOSP",106430905,7308,7781,39375,14616,94312,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B239,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B239,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B239,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F239*INDEX('4. FY 2019-20'!BB:BB,MATCH(B239,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B239,'4. FY 2019-20'!A:A,0))),0)","v":14616},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B239,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B239,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B239,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G239*INDEX('4. FY 2019-20'!BB:BB,MATCH(B239,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B239,'4. FY 2019-20'!A:A,0))),0)","v":94312},"ST_ROSE_HOSP",2766,6637,1619,null,"STANFORD_UNIVERSITY_HOSP",106430905,8708,47147]
["SUN_HLTH_ROBERT_H_BALLARD_REHAB",106364121,189,null,82,378,164,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B240,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B240,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B240,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F240*INDEX('4. FY 2019-20'!BB:BB,MATCH(B240,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B240,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B240,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B240,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B240,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G240*INDEX('4. FY 2019-20'!BB:BB,MATCH(B240,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B240,'4. FY 2019-20'!A:A,0))),0)","v":0},"ST_VINCENT_MED_CNTR",3319,3306,1573,null,"SUN_HLTH_ROBERT_H_BALLARD_REHAB",null,1347,443]
["SUTTER_AMADOR_HOSP",106034002,747,3456,1442,1494,9796,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B241,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B241,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B241,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F241*INDEX('4. FY 2019-20'!BB:BB,MATCH(B241,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B241,'4. FY 2019-20'!A:A,0))),0)","v":1494},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B241,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B241,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B241,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G241*INDEX('4. FY 2019-20'!BB:BB,MATCH(B241,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B241,'4. FY 2019-20'!A:A,0))),0)","v":9796},"STANFORD_HEALTHCARE_VALLEYCARE",1248,4920,913,null,"SUTTER_AMADOR_HOSP",106034002,759,5079]
["SUTTER_AUBURN_FAITH_HOSP",106310791,558,3921,898,1116,9638,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B242,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B242,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B242,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F242*INDEX('4. FY 2019-20'!BB:BB,MATCH(B242,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B242,'4. FY 2019-20'!A:A,0))),0)","v":1116},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B242,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B242,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B242,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G242*INDEX('4. FY 2019-20'!BB:BB,MATCH(B242,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B242,'4. FY 2019-20'!A:A,0))),0)","v":9638},"STANFORD_UNIVERSITY_HOSP",8709,8563,40399,null,"SUTTER_AUBURN_FAITH_HOSP",106310791,560,5422]
["SUTTER_COAST_HOSP",106084001,1215,3726,4021,2430,15494,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B243,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B243,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B243,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F243*INDEX('4. FY 2019-20'!BB:BB,MATCH(B243,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B243,'4. FY 2019-20'!A:A,0))),0)","v":2430},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B243,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B243,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B243,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G243*INDEX('4. FY 2019-20'!BB:BB,MATCH(B243,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B243,'4. FY 2019-20'!A:A,0))),0)","v":15494},"SUN_HLTH_ROBERT_H_BALLARD_REHAB",1347,null,443,null,"SUTTER_COAST_HOSP",106084001,1227,7814]
["SUTTER_DAVIS_HOSP",106574010,1083,4572,890,2166,10924,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B244,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B244,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B244,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F244*INDEX('4. FY 2019-20'!BB:BB,MATCH(B244,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B244,'4. FY 2019-20'!A:A,0))),0)","v":2166},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B244,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B244,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B244,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G244*INDEX('4. FY 2019-20'!BB:BB,MATCH(B244,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B244,'4. FY 2019-20'!A:A,0))),0)","v":10924},"SUTTER_AMADOR_HOSP",772,3608,1474,null,"SUTTER_DAVIS_HOSP",106574010,1136,5732]
["SUTTER_DELTA_MED_CNTR",106070934,3621,11187,369,7242,23112,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B245,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B245,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B245,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F245*INDEX('4. FY 2019-20'!BB:BB,MATCH(B245,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B245,'4. FY 2019-20'!A:A,0))),0)","v":7242},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B245,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B245,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B245,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G245*INDEX('4. FY 2019-20'!BB:BB,MATCH(B245,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B245,'4. FY 2019-20'!A:A,0))),0)","v":23112},"SUTTER_AUBURN_FAITH_HOSP",560,4031,1395,null,"SUTTER_DELTA_MED_CNTR",106070934,3662,12202]
["SUTTER_LAKESIDE_HOSP",106171395,866,4238,4892,1732,18260,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B246,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B246,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B246,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F246*INDEX('4. FY 2019-20'!BB:BB,MATCH(B246,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B246,'4. FY 2019-20'!A:A,0))),0)","v":1732},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B246,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B246,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B246,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G246*INDEX('4. FY 2019-20'!BB:BB,MATCH(B246,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B246,'4. FY 2019-20'!A:A,0))),0)","v":18260},"SUTTER_COAST_HOSP",1242,3782,4032,null,"SUTTER_LAKESIDE_HOSP",106171395,860,9225]
["SUTTER_MATERNITY_SURGERY_CNTR",106444012,318,null,392,636,784,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B247,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B247,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B247,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F247*INDEX('4. FY 2019-20'!BB:BB,MATCH(B247,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B247,'4. FY 2019-20'!A:A,0))),0)","v":636},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B247,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B247,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B247,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G247*INDEX('4. FY 2019-20'!BB:BB,MATCH(B247,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B247,'4. FY 2019-20'!A:A,0))),0)","v":784},"SUTTER_DAVIS_HOSP",1172,4813,921,null,"SUTTER_MATERNITY_SURGERY_CNTR",106444012,303,394]
["SUTTER_MED_CNTR_OF_SANTA_ROSA",106494106,2747,5000,3050,5494,16100,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B248,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B248,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B248,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F248*INDEX('4. FY 2019-20'!BB:BB,MATCH(B248,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B248,'4. FY 2019-20'!A:A,0))),0)","v":5494},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B248,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B248,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B248,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G248*INDEX('4. FY 2019-20'!BB:BB,MATCH(B248,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B248,'4. FY 2019-20'!A:A,0))),0)","v":16100},"SUTTER_DELTA_MED_CNTR",3699,11778,428,null,"SUTTER_MED_CNTR_OF_SANTA_ROSA",106490919,2713,8185]
["SUTTER_MED_CNTR_SACRAMENTO",106341051,14824,20187,6714,29648,53802,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B249,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B249,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B249,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F249*INDEX('4. FY 2019-20'!BB:BB,MATCH(B249,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B249,'4. FY 2019-20'!A:A,0))),0)","v":29648},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B249,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B249,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B249,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G249*INDEX('4. FY 2019-20'!BB:BB,MATCH(B249,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B249,'4. FY 2019-20'!A:A,0))),0)","v":53802},"SUTTER_LAKESIDE_HOSP",870,4315,4910,null,"SUTTER_MED_CNTR_SACRAMENTO",106341051,14820,28879]
["SUTTER_ROSEVILLE_MED_CNTR",106311000,4424,9858,1914,8848,23544,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B250,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B250,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B250,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F250*INDEX('4. FY 2019-20'!BB:BB,MATCH(B250,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B250,'4. FY 2019-20'!A:A,0))),0)","v":8848},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B250,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B250,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B250,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G250*INDEX('4. FY 2019-20'!BB:BB,MATCH(B250,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B250,'4. FY 2019-20'!A:A,0))),0)","v":23544},"SUTTER_MATERNITY_SURGERY_CNTR",321,null,395,null,"SUTTER_ROSEVILLE_MED_CNTR",106311000,4871,12791]
["SUTTER_SOLANO_MED_CNTR",106481094,2485,8051,3995,4970,24092,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B251,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B251,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B251,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F251*INDEX('4. FY 2019-20'!BB:BB,MATCH(B251,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B251,'4. FY 2019-20'!A:A,0))),0)","v":4970},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B251,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B251,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B251,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G251*INDEX('4. FY 2019-20'!BB:BB,MATCH(B251,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B251,'4. FY 2019-20'!A:A,0))),0)","v":24092},"SUTTER_MED_CNTR_OF_SANTA_ROSA",2770,5118,3067,null,"SUTTER_SOLANO_MED_CNTR",106481094,2544,12703]
["SUTTER_TRACY_COMMUNITY_HOSP",106391056,1208,6932,5437,2416,24738,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B252,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B252,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B252,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F252*INDEX('4. FY 2019-20'!BB:BB,MATCH(B252,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B252,'4. FY 2019-20'!A:A,0))),0)","v":2416},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B252,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B252,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B252,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G252*INDEX('4. FY 2019-20'!BB:BB,MATCH(B252,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B252,'4. FY 2019-20'!A:A,0))),0)","v":24738},"SUTTER_MED_CNTR_SACRAMENTO",15224,20708,8363,null,"SUTTER_TRACY_COMMUNITY_HOSP",106391056,1232,12784]
["TEHACHAPI_HOSP",106150808,14,2285,2745,28,10060,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B253,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B253,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B253,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F253*INDEX('4. FY 2019-20'!BB:BB,MATCH(B253,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B253,'4. FY 2019-20'!A:A,0))),0)","v":28},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B253,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B253,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B253,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G253*INDEX('4. FY 2019-20'!BB:BB,MATCH(B253,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B253,'4. FY 2019-20'!A:A,0))),0)","v":10060},"SUTTER_ROSEVILLE_MED_CNTR",4892,10586,2220,null,"TEHACHAPI_HOSP",106150808,null,5308]
["TEMECULA_VALLEY_HOSP_INC",106334564,839,4021,418,1678,8878,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B254,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B254,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B254,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F254*INDEX('4. FY 2019-20'!BB:BB,MATCH(B254,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B254,'4. FY 2019-20'!A:A,0))),0)","v":1678},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B254,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B254,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B254,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G254*INDEX('4. FY 2019-20'!BB:BB,MATCH(B254,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B254,'4. FY 2019-20'!A:A,0))),0)","v":8878},"SUTTER_SOLANO_MED_CNTR",2568,8668,4035,null,"TEMECULA_VALLEY_HOSP_INC",106334564,1104,5375]
["TORRANCE_MEMORIAL_MED_CNTR",106190422,1479,3684,349,2958,8066,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B255,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B255,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B255,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F255*INDEX('4. FY 2019-20'!BB:BB,MATCH(B255,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B255,'4. FY 2019-20'!A:A,0))),0)","v":2958},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B255,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B255,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B255,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G255*INDEX('4. FY 2019-20'!BB:BB,MATCH(B255,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B255,'4. FY 2019-20'!A:A,0))),0)","v":8066},"SUTTER_TRACY_COMMUNITY_HOSP",1243,7328,5466,null,"TORRANCE_MEMORIAL_MED_CNTR",106190422,2547,7420]
["TWIN_CITIES_COMMUNITY_HOSP",106400548,1274,4882,2050,2548,13864,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B256,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B256,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B256,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F256*INDEX('4. FY 2019-20'!BB:BB,MATCH(B256,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B256,'4. FY 2019-20'!A:A,0))),0)","v":2548},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B256,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B256,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B256,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G256*INDEX('4. FY 2019-20'!BB:BB,MATCH(B256,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B256,'4. FY 2019-20'!A:A,0))),0)","v":13864},"TEHACHAPI_HOSP",20,2523,2785,null,"TWIN_CITIES_COMMUNITY_HOSP",106400548,1275,6928]
["UKIAH_VALLEY_MED_CNTR_HOSP_DR",106231396,1505,6706,null,3010,13412,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B257,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B257,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B257,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F257*INDEX('4. FY 2019-20'!BB:BB,MATCH(B257,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B257,'4. FY 2019-20'!A:A,0))),0)","v":3010},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B257,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B257,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B257,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G257*INDEX('4. FY 2019-20'!BB:BB,MATCH(B257,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B257,'4. FY 2019-20'!A:A,0))),0)","v":13412},"TEMECULA_VALLEY_HOSP_INC",1104,4882,494,null,"UKIAH_VALLEY_MED_CNTR_HOSP_DR",106231396,1452,6826]
["USC_UNIVERSITY_HOSP",106194219,4813,122,4084,9626,8412,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B258,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B258,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B258,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F258*INDEX('4. FY 2019-20'!BB:BB,MATCH(B258,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B258,'4. FY 2019-20'!A:A,0))),0)","v":9626},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B258,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B258,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B258,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G258*INDEX('4. FY 2019-20'!BB:BB,MATCH(B258,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B258,'4. FY 2019-20'!A:A,0))),0)","v":8412},"TORRANCE_MEMORIAL_MED_CNTR",2558,6786,636,null,"USC_UNIVERSITY_HOSP",106191216,6334,5273]
["VALLEY_PRESBYTERIAN_HOSP",106190812,11711,14264,7598,23422,43724,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B259,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B259,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B259,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F259*INDEX('4. FY 2019-20'!BB:BB,MATCH(B259,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B259,'4. FY 2019-20'!A:A,0))),0)","v":23422},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B259,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B259,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B259,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G259*INDEX('4. FY 2019-20'!BB:BB,MATCH(B259,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B259,'4. FY 2019-20'!A:A,0))),0)","v":43724},"TWIN_CITIES_COMMUNITY_HOSP",1308,5124,2072,null,"VALLEY_PRESBYTERIAN_HOSP",106190812,11802,22150]
["VICTOR_VALLEY_COMMUNITY_HOSP",106361370,5313,8965,1808,10626,21546,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B260,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B260,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B260,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F260*INDEX('4. FY 2019-20'!BB:BB,MATCH(B260,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B260,'4. FY 2019-20'!A:A,0))),0)","v":10626},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B260,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B260,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B260,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G260*INDEX('4. FY 2019-20'!BB:BB,MATCH(B260,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B260,'4. FY 2019-20'!A:A,0))),0)","v":21546},"UKIAH_VALLEY_MED_CNTR_HOSP_DR",1511,6821,null,null,"VICTOR_VALLEY_COMMUNITY_HOSP",106361370,5280,11092]
["WATSONVILLE_COMMUNITY_HOSP",106444013,1976,8036,6550,3952,29172,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B261,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B261,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B261,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F261*INDEX('4. FY 2019-20'!BB:BB,MATCH(B261,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B261,'4. FY 2019-20'!A:A,0))),0)","v":3952},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B261,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B261,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B261,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G261*INDEX('4. FY 2019-20'!BB:BB,MATCH(B261,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B261,'4. FY 2019-20'!A:A,0))),0)","v":29172},"USC_UNIVERSITY_HOSP",6334,231,5076,null,"WATSONVILLE_COMMUNITY_HOSP",106444013,1972,14773]
["WEST_ANAHEIM_MED_CNTR",106301379,1942,4642,511,{"$f":"C262*2","v":3884},{"$f":"(D262+E262)*2","v":10306},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B262,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B262,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B262,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F262*INDEX('4. FY 2019-20'!BB:BB,MATCH(B262,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B262,'4. FY 2019-20'!A:A,0))),0)","v":3884},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B262,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B262,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B262,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G262*INDEX('4. FY 2019-20'!BB:BB,MATCH(B262,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B262,'4. FY 2019-20'!A:A,0))),0)","v":10306},"VALLEY_PRESBYTERIAN_HOSP",11979,14601,7645,null,"WEST_ANAHEIM_MED_CNTR",106301379,2008,5467]
["WEST_HILLS_HOSP_MED_CNTR",106190859,192,469,100,384,1138,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B263,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B263,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B263,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F263*INDEX('4. FY 2019-20'!BB:BB,MATCH(B263,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B263,'4. FY 2019-20'!A:A,0))),0)","v":384},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B263,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B263,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B263,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G263*INDEX('4. FY 2019-20'!BB:BB,MATCH(B263,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B263,'4. FY 2019-20'!A:A,0))),0)","v":1138},"VICTOR_VALLEY_COMMUNITY_HOSP",5391,9247,1867,null,"WEST_HILLS_HOSP_MED_CNTR",106190859,2039,7755]
["WESTERN_MED_CNTR_ANAHEIM",106301188,1453,2459,1093,2906,7104,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B264,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B264,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B264,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F264*INDEX('4. FY 2019-20'!BB:BB,MATCH(B264,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B264,'4. FY 2019-20'!A:A,0))),0)","v":2906},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B264,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B264,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B264,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G264*INDEX('4. FY 2019-20'!BB:BB,MATCH(B264,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B264,'4. FY 2019-20'!A:A,0))),0)","v":7104},"WATSONVILLE_COMMUNITY_HOSP",2007,8229,6570,null,"WESTERN_MED_CNTR_ANAHEIM",106301188,1418,3781]
["WESTERN_MED_CNTR_SANTA_ANA",106301566,4509,4477,1956,9018,12866,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B265,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B265,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B265,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F265*INDEX('4. FY 2019-20'!BB:BB,MATCH(B265,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B265,'4. FY 2019-20'!A:A,0))),0)","v":9018},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B265,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B265,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B265,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G265*INDEX('4. FY 2019-20'!BB:BB,MATCH(B265,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B265,'4. FY 2019-20'!A:A,0))),0)","v":12866},"WEST_ANAHEIM_MED_CNTR",2008,4911,556,null,"WESTERN_MED_CNTR_SANTA_ANA",106301566,4526,6630]
["WHITE_MEMORIAL_MED_CNTR",106190878,10889,13012,9851,21778,45726,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B266,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B266,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B266,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F266*INDEX('4. FY 2019-20'!BB:BB,MATCH(B266,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B266,'4. FY 2019-20'!A:A,0))),0)","v":21778},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B266,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B266,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B266,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G266*INDEX('4. FY 2019-20'!BB:BB,MATCH(B266,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B266,'4. FY 2019-20'!A:A,0))),0)","v":45726},"WEST_HILLS_HOSP_MED_CNTR",2042,7100,656,null,"WHITE_MEMORIAL_MED_CNTR",106190878,10996,23028]
["WHITTIER_HOSP_MED_CNTR",106190883,3638,5367,2785,7276,16304,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B267,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B267,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B267,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F267*INDEX('4. FY 2019-20'!BB:BB,MATCH(B267,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B267,'4. FY 2019-20'!A:A,0))),0)","v":7276},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B267,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B267,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B267,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G267*INDEX('4. FY 2019-20'!BB:BB,MATCH(B267,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B267,'4. FY 2019-20'!A:A,0))),0)","v":16304},"WESTERN_MED_CNTR_ANAHEIM",1486,2679,1102,null,"WHITTIER_HOSP_MED_CNTR",106190883,3895,9421]
["WOODLAND_MEMORIAL_HOSP",106571086,1133,2604,1585,2266,8378,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B268,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B268,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B268,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F268*INDEX('4. FY 2019-20'!BB:BB,MATCH(B268,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B268,'4. FY 2019-20'!A:A,0))),0)","v":2266},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B268,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B268,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B268,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G268*INDEX('4. FY 2019-20'!BB:BB,MATCH(B268,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B268,'4. FY 2019-20'!A:A,0))),0)","v":8378},"WESTERN_MED_CNTR_SANTA_ANA",4626,4650,1980,null,"WOODLAND_MEMORIAL_HOSP",106571086,1156,4890]
["TULARE REGIONAL MEDICAL CENTER",106540816,{"$f":"(5375)*0.7/2","v":1881.2499999999998},{"$f":"12992*0.7/2","v":4547.2},{"$f":"D269/1.52","v":2991.5789473684208},3762.4999999999995,15077.557894736841,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B269,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B269,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B269,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F269*INDEX('4. FY 2019-20'!BB:BB,MATCH(B269,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B269,'4. FY 2019-20'!A:A,0))),0)","v":3762.4999999999995},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B269,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B269,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B269,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G269*INDEX('4. FY 2019-20'!BB:BB,MATCH(B269,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B269,'4. FY 2019-20'!A:A,0))),0)","v":15077.557894736841}]
["USC VERDUGO HILLS HOSPITAL",106190818,{"$f":"1868*0.7/2","v":653.79999999999995},{"$f":"5527*0.7/2","v":1934.4499999999998},{"$f":"D270/1.52","v":1272.6644736842104},1307.5999999999999,6414.2289473684204,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B270,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B270,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B270,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F270*INDEX('4. FY 2019-20'!BB:BB,MATCH(B270,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B270,'4. FY 2019-20'!A:A,0))),0)","v":1307.5999999999999},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B270,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B270,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B270,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G270*INDEX('4. FY 2019-20'!BB:BB,MATCH(B270,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B270,'4. FY 2019-20'!A:A,0))),0)","v":6414.2289473684204}]
["ST MARY - APPLE VALLEY",106361343,7547,16117,3505,{"$f":"C271*2","v":15094},{"$f":"(D271+E271)*2","v":39244},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B271,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B271,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B271,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F271*INDEX('4. FY 2019-20'!BB:BB,MATCH(B271,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B271,'4. FY 2019-20'!A:A,0))),0)","v":15094},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B271,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B271,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B271,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G271*INDEX('4. FY 2019-20'!BB:BB,MATCH(B271,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B271,'4. FY 2019-20'!A:A,0))),0)","v":39244}]
["Grand Total",null,{"$f":"SUM(C5:C271)","v":920568.05},{"$f":"SUM(D5:D271)","v":1778528.65},{"$f":"SUM(E5:E271)","v":1162696.2434210526},1841136.1,5882449.786842105,{"$f":"SUM(H5:H271)","v":1805496.1},{"$f":"SUM(I5:I271)","v":5783105.786842105},"WHITE_MEMORIAL_MED_CNTR",11137,13199,9871,null,"Grand Total",null,982926,3267672]
[null,null,{"$f":"C272","v":920568.05},{"$f":"D272+E272","v":2941224.8934210525},null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B273,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B273,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B273,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F273*INDEX('4. FY 2019-20'!BB:BB,MATCH(B273,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B273,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B273,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B273,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B273,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G273*INDEX('4. FY 2019-20'!BB:BB,MATCH(B273,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B273,'4. FY 2019-20'!A:A,0))),0)","v":0},"WHITTIER_HOSP_MED_CNTR",4008,6377,3057]
["Total Funding",null,1050000000,null,null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B274,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B274,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B274,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F274*INDEX('4. FY 2019-20'!BB:BB,MATCH(B274,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B274,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B274,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B274,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B274,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G274*INDEX('4. FY 2019-20'!BB:BB,MATCH(B274,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B274,'4. FY 2019-20'!A:A,0))),0)","v":0},"WOODLAND_MEMORIAL_HOSP",1193,3223,1669,null,"Counts redacted.",null,485,301]
[null,null,"IP Funding","OP Funding",null,null,null,{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B275,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B275,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B275,'4. FY 2019-20'!A:A,0))=\"YES\"),0,F275*INDEX('4. FY 2019-20'!BB:BB,MATCH(B275,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B275,'4. FY 2019-20'!A:A,0))),0)","v":0},{"$f":"IFERROR(IF(OR(INDEX('4. FY 2019-20'!K:K,MATCH(B275,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!L:L,MATCH(B275,'4. FY 2019-20'!A:A,0))=\"YES\",INDEX('4. FY 2019-20'!M:M,MATCH(B275,'4. FY 2019-20'!A:A,0))=\"YES\"),0,G275*INDEX('4. FY 2019-20'!BB:BB,MATCH(B275,'4. FY 2019-20'!A:A,0))/INDEX('4. FY 2019-20'!BE:BE,MATCH(B275,'4. FY 2019-20'!A:A,0))),0)","v":0},"Grand Total",{"$f":"SUM(K5:K274)","v":998392},{"$f":"SUM(L5:L274)","v":2040869},{"$f":"SUM(M5:M274)","v":1239347}]
[null,null,{"$f":"C274*0.7","v":735000000},{"$f":"C274*0.3","v":315000000},null,null,null,{"$f":"C276*2","v":1470000000},{"$f":"D276*2","v":630000000}]
["Per Diems",null,{"$f":"C276/C273","v":798.42006248207281},{"$f":"D276/D273","v":107.09823675999536},null,null,null,{"$f":"H276/H272","v":814.18065649657171},{"$f":"I276/I272","v":108.93800376838944}]

{"sheet":"Projected Nt Pt Revenues","index":29,"n_rows":440,"n_cols":46,"rows_kept":440,"cut":false,"hidden":false,"merged":[]}
["2006-2017 HCRIS Hospital Net Revenue"]
["As of 4/16/2019",null,null,null,null,null,{"$f":"(G420-F420)/F420","v":1.0726015373434534},3.6288710010945607E-2,0.11758612551539198,0.13674657599069093,-5.6378702091655471E-2,5.512424288698721E-2,{"$f":"AVERAGE(J2:L2)","v":4.5164038928674231E-2},{"$f":"AVERAGE(K2:M2)","v":1.4636526574668657E-2},{"$f":"AVERAGE(L2:N2)","v":3.8308269463443366E-2},3.2702944988928749E-2,2.8549247009013592E-2,3.3186820487128572E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI440-AH440)/AH440","v":0.1257274899945679},{"$f":"(AJ440-AI440)/AI440","v":-5.3814426301490075E-2},5.6217072940012595E-2,{"$f":"AVERAGE(AI2:AK2)","v":4.2710045544363473E-2},{"$f":"AVERAGE(AJ2:AL2)","v":1.5037564060961997E-2},3.7988227515112695E-2,3.1911945706812724E-2,2.8312579094295808E-2,3.2737584105407079E-2,3.0987369635505201E-2,3.0679177611736028E-2,3.1468043784216103E-2]
["OSHPD ID ","OSHPD ID Short","prvdr_num","Name_2016","Taxed","Net_Rev_2010","Net_Rev_2011","Net_Rev_2012","Net_Rev_2013","Net_Rev_2014","Net_Rev_2015","Net_Rev_2016","Est CY 2017","Est CY 2018","Est CY 2019","Est CY 2020"," Est CY 2021 ","Est CY 2022","EST SFY 19-20","EST SFY 20-21","EST SFY 21-22","FY_BGN_DT_13","FY_END_DT_13","Proposed Net_Rev_2013","FY_BGN_DT_14","FY_END_DT_14","Proposed Net_Rev_2014","FY_BGN_DT_15","FY_END_DT_15","Proposed Net_Rev_2015","FY_BGN_DT_16","FY_END_DT_16","Proposed Net_Rev_2016","Revised 2013","Revised 2014","Revised 2015","Revised 2016","Est CY 2017","Est CY 2018","Est CY 2019","Est CY 2020"," Est CY 2021 ","Est CY 2022","EST SFY 19-20","EST SFY 20-21","EST SFY 21-22"]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C4,'4. FY 2019-20'!C:C,0)),\"\")","v":106210993},{"$f":"IFERROR(A4-106000000,\"\")","v":210993},52043,"1125 SIR FRANCIS DRAKE OPERATING CO",null,39812468,41438494,36572747,38188307,41818163,44287694,62462780,{"$f":"L4*(1+M$2)","v":65283851.427513219},{"$f":"M4*(1+N$2)","v":66239380.253828734},68776896.281683892,71026103.337293059,{"$f":"P4*(1+Q$2)","v":73053845.105557159},75478269.948969781,{"$f":"(O4+P4)/2","v":69901499.809488475},{"$f":"(P4+Q4)/2","v":72039974.221425116},{"$f":"(Q4+R4)/2","v":74266057.527263463},{"$f":"IF(ISERROR(VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A4,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},{"$f":"IF(X4>0,X4,I4)","v":38188307},{"$f":"IF(AA4>0,AA4,J4)","v":41818163},{"$f":"IF(AD4>0,AD4,K4)","v":44287694},{"$f":"IF(AG4>0,AG4,L4)","v":62462780},{"$f":"AK4*(1+AL$2)","v":65130568.178627551},{"$f":"AL4*(1+AM$2)","v":66109973.26994051},{"$f":"AM4*(1+AN$2)","v":68621373.975537032},70811215.536171257,72816063.676802322,75199885.685646325,{"$f":"(AN4+AO4)/2","v":69716294.755854145},{"$f":"(AO4+AP4)/2","v":71813639.606486797},{"$f":"(AP4+AQ4)/2","v":74007974.681224316}]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C5,'4. FY 2019-20'!C:C,0)),\"\")","v":106164029},{"$f":"IFERROR(A5-106000000,\"\")","v":164029},50121,"ADVENTIST MEDICAL CENTER",null,0,204786506,212869517,213555803,222168292,260459717,313512393,{"$f":"L5*(1+M$2)","v":327671878.92207384},332467857.08568835,345204125.34286046,356493316.86389929,366670932.62410933,378839575.04295367,{"$f":"(O5+P5)/2","v":350848721.10337985},361582124.74400431,372755253.8335315,{"$f":"IF(ISERROR(VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A5,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},{"$f":"IF(X5>0,X5,I5)","v":213555803},{"$f":"IF(AA5>0,AA5,J5)","v":222168292},{"$f":"IF(AD5>0,AD5,K5)","v":260459717},{"$f":"IF(AG5>0,AG5,L5)","v":313512393},{"$f":"AK5*(1+AL$2)","v":326902521.58375233},331818339.19375801,344423529.75673729,355414754.73848307,365477463.09329611,377442312.27994376,{"$f":"(AN5+AO5)/2","v":349919142.24761021},360446108.91588962,371459887.68661994]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C6,'4. FY 2019-20'!C:C,0)),\"\")","v":106100797},100797,50192,"ADVENTIST MEDICAL CENTER REEDLEY",null,21873451,10622780,30526165,37557901,54168241,76291758,174541856,182424871.17906705,185094937.65395996,192185604.40192711,198470639.65034735,204136826.96576205,210911479.19708684,195328122.02613723,201303733.30805469,207524153.08142444,{"$f":"IF(ISERROR(VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A6,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},37557901,54168241,76291758,174541856,181996546.61915773,184733331.34781715,191751023.16868272,197870171.40926751,203472386.28769425,210133580.64691553,194810597.28897512,200671278.84848088,206802983.46730489]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C7,'4. FY 2019-20'!C:C,0)),\"\")","v":106010846},10846,50320,"ALAMEDA HEALTH SYSTEM",null,210397644,196094430,232046348,345713558,345843179,449887595,483645984,505489390.04907298,512887998.93973929,532535850.60768908,549951341.23474467,565652037.91859376,584424230.55917656,541243595.92121685,557801689.57666922,575038134.23888516,{"$f":"IF(ISERROR(VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A7,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},345713558,345843179,449887595,483645984,504302526.00398844,511886007.5448783,531331649.66129583,548287476.41759837,563810908.96008348,582268716.01171029,539809563.03944707,556049192.68884087,573039812.48589683]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C8,'4. FY 2019-20'!C:C,0)),\"\")","v":106010735},10735,50211,"ALAMEDA HOSPITAL",null,57757879,60192448,73909422,62038000,88475844,85933539,79613329,83208988.490197346,84426879.06148541,87661126.694530338,90527903.69848907,93112407.18238543,96202511.92467168,89094515.196509704,91820155.440437257,94657459.553528547,{"$f":"IF(ISERROR(VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":41456},{"$f":"IF(ISERROR(VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":41759},{"$f":"IF(ISERROR(VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":74486414.473684207},{"$f":"IF(ISERROR(VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41760},{"$f":"IF(ISERROR(VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":42185},{"$f":"IF(ISERROR(VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":75806767.746478871},{"$f":"IF(ISERROR(VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A8,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},74486414.473684207,75806767.746478871,85933539,79613329,83013617.907528386,84261940.504745051,87462902.271504194,90254013.660152704,92809337.560483426,95847691.054636881,88858457.965828449,91531675.610318065,94328514.307560146]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C9,'4. FY 2019-20'!C:C,0)),\"\")","v":106190020},190020,54032,"ALHAMBRA",null,0,28676875,30004643,30796914,32350088,34811427,37375093,39063103.155214824,39634851.302635148,41153193.86648,42499024.501614213,43712339.649752922,45163013.218781665,41826109.184047103,43105682.075683564,44437676.434267297,{"$f":"IF(ISERROR(VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A9,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},30796914,32350088,34811427,37375093,38971384.92425482,39557419.621597707,41060135.878093742,42370444.704949819,43570061.271919191,44996439.817286387,41715290.29152178,42970252.988434508,44283250.544602789]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C10,'4. FY 2019-20'!C:C,0)),\"\")","v":106190017},190017,50281,"ALHAMBRA HOSPITAL",null,75476168,68497722,110075498,92642385,82856553,81699507,77740577,81251655.445965603,82440897.460136294,85599065.574847296,88398407.107445225,90922115.067159027,93939530.978202879,86998736.34114626,89660261.087302119,92430823.022680953,{"$f":"IF(ISERROR(VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A10,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},92642385,82856553,81699507,77740577,81060880.584315091,82279838.768939719,85405504.004000992,88130959.810839638,90626174.581140235,93593056.593641624,86768231.907420307,89378567.195989937,92109615.587390929]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C11,'4. FY 2019-20'!C:C,0)),\"\")","v":106010739},10739,50305,"ALTA BATES MEDICAL CENTER",null,0,581040209,614401700,590111773,599775273,617548218,658747865,688499579.21904111,698576821.60692883,725338090.72996283,749058782.40947938,770443846.61275864,796012428.24570906,737198436.5697211,759751314.51111901,783228137.42923379,{"$f":"IF(ISERROR(VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A11,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},590111773,599775273,617548218,658747865,686883016.3164022,697212063.67664683,723697914.17787647,746792522.72325444,767936145.08988523,793076519.22734749,735245218.45056546,757364333.90656984,780506332.1586163]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C12,'4. FY 2019-20'!C:C,0)),\"\")","v":106370652},370652,50757,"ALVARADO HOSPITAL MEDICAL CENTER",null,0,127536211,125187619,129198512,139667528,129736260,127247887,132994915.52205954,134941499.13739398,140110874.44815028,144692912.66757882,148823786.37177917,153762774.65431419,142401893.55786455,146758349.51967901,151293280.51304668,{"$f":"IF(ISERROR(VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A12,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},129198512,139667528,129736260,127247887,132682650.04919401,134677873.89908695,139794047.61401713,144255147.67161122,148339382.94982302,153195655.97528705,142024597.64281416,146297265.31071711,150767519.46255505]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C13,'4. FY 2019-20'!C:C,0)),\"\")","v":106370749},370749,54075,"ALVARADO PARKWAY INSTITUTE",null,0,24234905,23408526,24532743,25173143,26482186,28924167,30230499.204367474,30672968.709337696,31847997.059898771,32889520.355756205,33828491.396400668,34951151.467723392,32368758.707827486,33359005.876078434,34389821.43206203,{"$f":"IF(ISERROR(VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41640},{"$f":"IF(ISERROR(VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":41977},{"$f":"IF(ISERROR(VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":27184015.369822484},{"$f":"IF(ISERROR(VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":41978},{"$f":"IF(ISERROR(VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":42369},{"$f":"IF(ISERROR(VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":24658157.882653061},{"$f":"IF(ISERROR(VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A13,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},24532743,27184015.369822484,24658157.882653061,28924167,30159519.489902772,30613045.196280014,31775980.522126727,32790013.887329571,33718383.749017648,34822242.172899507,32282997.204728149,33254198.81817361,34270312.960958578]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C14,'4. FY 2019-20'!C:C,0)),\"\")","v":106301188},301188,50744,"ANAHEIM GLOBAL MEDICAL CENTER",null,0,86113596,67171897,122940054,65653955,69121926,106355385,111158823.74841414,112785802.82621671,117106431.75253421,120936156.94798706,124388793.16501598,128516861.71439394,119021294.35026065,122662475.05650152,126452827.43970495,{"$f":"IF(ISERROR(VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":42461},{"$f":"IF(ISERROR(VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":42978},{"$f":"IF(ISERROR(VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A14,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":74941535.762548268},122940054,65653955,69121926,74941535.762548268,78142292.168131247,79317361.892479926,82330487.881949976,84957813.941254169,87363188.768144384,90223248.508158073,83644150.91160208,86160501.354699284,88793218.638151228]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C15,'4. FY 2019-20'!C:C,0)),\"\")","v":106301098},301098,50226,"ANAHEIM REGIONAL MEDICAL CENTER",null,191205966,197756747,193034322,194806684,209866217,207841652,242281281,253223682.20677307,256929997.36072794,266772540.93286449,275496788.66354865,283362014.53329432,292765898.84248191,271134664.79820657,279429401.59842145,288063956.68788815,{"$f":"IF(ISERROR(VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A15,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},194806684,209866217,207841652,242281281,252629125.54605672,256428052.20512033,266169299.39354563,274663279.62461281,282439705.45328331,291686099.06526661,270416289.50907922,278551492.53894806,287062902.25927496]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C16,'4. FY 2019-20'!C:C,0)),\"\")","v":106190034},190034,50056,"ANTELOPE VALLEY HOSPITAL",null,339215152,330110481,336369570,335331086,380028895,393775841,430095128,449519961.10402513,456099371.96056819,473571749.60374093,489058940.47934276,503021204.97305399,519714879.40371388,481315345.04154181,496040072.72619838,511368042.18838394,{"$f":"IF(ISERROR(VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A16,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},335331086,380028895,393775841,430095128,448464510.50528884,455208324.31108004,472500881.70178252,487579304.18507093,501383931.79955244,517798030.43594003,480040092.94342673,494481617.99231172,509590981.11774623]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C17,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",51993,"ARDEN WOOD  INC.",null,0,4125427,3679626,3766822,3746710,3418245,3692296,3859055.0002801884,3915538.161344897,4065535.652324093,4198490.6411125762,4318354.3874907307,4461666.8393481895,4132013.1467183344,4258422.514301654,4390010.6134194601,{"$f":"IF(ISERROR(VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A17,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},3766822,3746710,3418245,3692296,3849994.1303232708,3907888.6636923342,4056342.4273524079,4185788.2066623187,4304298.666335416,4445211.0059393635,4121065.3170073633,4245043.4364988673,4374754.8361373898]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C18,'4. FY 2019-20'!C:C,0)),\"\")","v":106364231},364231,50245,"ARROWHEAD REGIONAL MEDICAL CENTER",null,228811625,223872868,216420442,398627810,468989721,301786626,313889940,328066477.4694792,332868231.18521917,345619837.08128232,356922623.60043401,367112495.744708,379295792.23956943,351271230.34085816,362017559.672571,373204143.99213874,{"$f":"IF(ISERROR(VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A18,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},398627810,468989721,301786626,313889940,327296193.63331753,332217931.11198753,344838301.46366972,355842762.61760783,365917588.97935158,377896846.82421094,350340532.0406388,360880175.79847968,371907217.90178126]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C19,'4. FY 2019-20'!C:C,0)),\"\")","v":106190163},190163,54069,"AURORA CHARTER OAK BHS",null,0,26503935,28134485,36182699,37463126,39369700,40726126,42565482.340078093,43188493.153512232,44842969.58695706,46309466.754499517,47631567.159729429,49212307.428579979,45576218.170728289,46970516.957114473,48421937.294154704,{"$f":"IF(ISERROR(VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A19,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},36182699,37463126,39369700,40726126,42465540.696305484,43104118.984909564,44741568.063746795,46169358.554634742,47476532.17044574,49030799.135408774,45455463.309190765,46822945.362540245,48253665.652927257]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C20,'4. FY 2019-20'!C:C,0)),\"\")","v":106190462},190462,54078,"AURORA LAS ENCINAS BHS",null,0,17688582,18031916,23580446,27371153,29174910,30402483,31775581.925740357,32240666.075022016,33475750.198704854,34570505.815916218,35557467.72568135,36737507.024070404,34023128.007310539,35063986.770798787,36147487.374875873,{"$f":"IF(ISERROR(VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A20,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},23580446,27371153,29174910,30402483,31700974.433591735,32177679.867431786,33400052.891144246,34465913.565611109,35441732.469494633,36602009.167056054,33932983.228377678,34953823.017552868,36021870.818275347]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C21,'4. FY 2019-20'!C:C,0)),\"\")","v":106374024},374024,54095,"AURORA SAN DIEGO BEHAVIORAL",null,0,24491915,25205378,23543955,25327778,25546182,27919179,{"$f":"L21*(1+M$2)","v":29180121.887212627},29607217.516666885,30741418.783358142,31746753.710711922,32653099.624133356,33736752.179707795,31244086.247035034,32199926.667422637,33194925.901920576,{"$f":"IF(ISERROR(VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A21,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},23543955,25327778,25546182,27919179,{"$f":"AK21*(1+AL$2)","v":29111608.406651236},29549376.082983892,30671904.504553914,31650704.655827783,32546817.734786101,33612321.917742021,31161304.580190849,32098761.195306942,33079569.826264061]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C22,'4. FY 2019-20'!C:C,0)),\"\")","v":106494048},494048,54151,"AURORA SANTA ROSA BEHAVIORAL HEALTH",null,0,0,0,0,14986349,21437979,25987382,27161077.132302329,27558620.959545895,28614344.037305076,29550117.356251344,30393750.955800306,31402422.912700944,29082230.696778208,29971934.156025827,30898086.934250623,{"$f":"IF(ISERROR(VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41682},{"$f":"IF(ISERROR(VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":42004},{"$f":"IF(ISERROR(VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":16935038.34365325},{"$f":"IF(ISERROR(VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A22,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,16935038.34365325,21437979,25987382,27097304.268798769,27504781.717620205,28549639.623262674,29460714.172869299,30294822.9730631,31286602.288102176,29005176.898065984,29877768.572966199,30790712.630582638]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C23,'4. FY 2019-20'!C:C,0)),\"\")","v":106560203},560203,54077,"AURORA VISTA DEL MAR BHS",null,0,18171108,18340657,19782941,20443739,20275298,21066436,22017881.335592426,22340146.640878726,23195958.998250347,23954535.169335574,24638419.110871039,25456089.902990155,23575247.083792962,24296477.140103307,25047254.506930597,{"$f":"IF(ISERROR(VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A23,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},19782941,20443739,20275298,21066436,21966184.441017415,22296502.346724119,23143506.950662717,23882061.287937507,24558224.037087057,25362200.961980626,23512784.119300112,24220142.66251228,24960212.49953384]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C24,'4. FY 2019-20'!C:C,0)),\"\")","v":106184008},184008,51320,"BANNER LASSEN MEDICAL CENTER",null,0,38810996,38795409,37380145,40217241,40725682,40189406,42004521.897104293,42619322.198107511,44251994.677221924,45699165.224801481,47003841.980910063,48563750.046935886,44975579.951011702,46351503.602855772,47783796.013922974,{"$f":"IF(ISERROR(VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A24,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},37380145,40217241,40725682,40189406,41905897.360660911,42536059.976753943,44151929.500747353,45560903.477826223,46850850.161149755,48384633.808710225,44856416.489286788,46205876.819487989,47617741.984929994]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C25,'4. FY 2019-20'!C:C,0)),\"\")","v":106190052},190052,52031,"BARLOW RESPIRATORY HOSPITAL",null,48487303,47288651,50172665,46269803,50937621,54915352,66793697,69810370.131498069,70832151.469115198,73545608.614269495,75950766.606959224,78119103.803345248,80711628.477882236,74748187.610614359,77034935.205152243,79415366.140613735,{"$f":"IF(ISERROR(VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A25,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},46269803,50937621,54915352,66793697,69646458.840946406,70693771.927386284,73379303.019265324,75720979.353219867,77864835.570255443,80413942.173590377,74550141.186242595,76792907.461737663,79139388.87192291]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C26,'4. FY 2019-20'!C:C,0)),\"\")","v":106364430},364430,50298,"BARSTOW COMMUNITY HOSPITAL",null,0,63825247,68340591,67284013,60094026,60381686,58162730,60789593.80191797,61679342.307063051,64042171.172489986,66136538.773315482,68024687.155076072,70282210.23638466,65089354.97290273,67080612.964195773,69153448.695730358,{"$f":"IF(ISERROR(VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A26,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},67284013,60094026,60381686,58162730,60646862.847284511,61558843.932446919,63897355.301320024,65936444.23450467,67803275.027090698,70022990.445912138,64916899.767912343,66869859.630797684,68913132.736501426]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C27,'4. FY 2019-20'!C:C,0)),\"\")","v":106090793},90793,50352,"BARTON MEMORIAL HOSPITAL",null,0,109475959,100200683,103728202,117663508,114261135,117970503,123298527.38992728,125103189.56268746,129895676.25919113,134143647.41419514,137973347.53891301,142552244.25569513,132019661.83669314,136058497.47655407,140262795.89730406,{"$f":"IF(ISERROR(VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A27,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},103728202,117663508,114261135,117970503,123009028.55602147,124858784.70300934,129601948.62356773,133737798.97154015,137524260.9828189,142026473.04327789,131669873.79755394,135631029.97717953,139775367.01304841]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C28,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",51335,"BEAR VALLEY COMMUNITY HOSPITAL",null,0,0,0,0,20901114,20787356,23770755,24844338.304183979,25207973.122003224,26173646.948988162,27029602.285320561,27801277.077519577,28723913.069204144,26601624.61715436,27415439.681420069,28262595.073361859,{"$f":"IF(ISERROR(VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},"2014-05-23","2015-06-30",18883432.202970296,{"$f":"IF(ISERROR(VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A28,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,18883432.202970296,20787356,23770755,24786005.028673906,25158726.167107914,26114461.580734428,26947824.860861469,27710787.283653837,28617971.5129795,26531143.220797949,27329306.072257653,28164379.398316666]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C29,'4. FY 2019-20'!C:C,0)),\"\")","v":106190081},190081,50350,"BEVERLY COMMUNITY HOSPITAL",null,0,120623611,145692059,163564438,170601266,176979433,188374365,196882112.1540243,199763782.42064357,207416387.22665024,214199513.92792571,220314748.76026472,227626294.77803847,210807950.57728797,217257131.34409523,223970521.7691516,{"$f":"IF(ISERROR(VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A29,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},163564438,170601266,176979433,188374365,196419842.70854053,199373518.67611426,206947365.26407105,213551458.348546,219597650.90374142,226786747.46955249,210249411.80630851,216574554.62614369,223192199.18664694]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C30,'4. FY 2019-20'!C:C,0)),\"\")","v":106014034},14034,54110,"BHC FREMONT HOSPITAL",null,34304386,36892937,39794145,40277408,46879803,53796197,51314449,53632016.772239469,54417003.210979424,56501624.433378689,58349393.949008584,60015225.209685072,62006939.715213485,57425509.19119364,59182309.579346828,61011082.462449282,{"$f":"IF(ISERROR(VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A30,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},40277408,46879803,53796197,51314449,53506091.453873917,54310692.731763236,56373859.683760837,58172859.233272485,59819882.911455847,61778241.359445244,57273359.458516657,58996371.072364166,60799062.135450542]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C31,'4. FY 2019-20'!C:C,0)),\"\")","v":106040802},40802,51311,"BIGGS-GRIDLEY MEMORIAL HOSPITAL",null,20016710,23214138,18642291,18121509,23024470,21888190,23516570,24578673.282948893,24938419.687624872,25893767.389010847,26740569.839489784,27503992.972999159,28416763.050473329,26317168.614250317,27122281.406244472,27960378.011736244,{"$f":"IF(ISERROR(VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A31,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},18121509,23024470,21888190,23516570,24520963.77574721,24889699.339361534,25835214.900647949,26659666.875881266,27414470.802932229,28311954.346548453,26247440.888264608,27037068.839406747,27863212.574740343]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C32,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",51991,"BROADVIEW  INC.",null,3573880,4359293,3724378,2572537,2209033,1455962,1238496,1294431.4815570074,1313377.4623359041,1363690.6800702813,1408287.3813625344,1448492.9256727304,1496563.800373907,1385989.0307164078,1428390.1535176323,1472528.3630233188,{"$f":"IF(ISERROR(VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A32,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},2572537,2209033,1455962,1238496,1291392.2205665119,1310811.6138111085,1360607.0236260169,1404026.6410922783,1443778.2564187017,1491044.0685177671,1382316.8323591477,1423902.4487554901,1467411.1624682345]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C33,'4. FY 2019-20'!C:C,0)),\"\")","v":106190125},190125,50149,"CALIFORNIA HOSPITAL MEDICAL CENTER",null,232491377,277294417,292295531,261974232,396801494,362452104,341481357,356904034.30096453,362127869.68361706,376000361.69567972,388296680.84003085,399382258.69411302,412636486.01913851,382148521.26785529,393839469.76707196,406009372.3566258,{"$f":"IF(ISERROR(VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A33,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},261974232,396801494,362452104,341481357,356066041.31002104,361420407.21615362,375150127.87408555,387121898.38670719,398082317.75391477,411114571.11225897,381136013.13039637,392602108.07031095,404598444.43308687]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C34,'4. FY 2019-20'!C:C,0)),\"\")","v":106380929},380929,50047,"CALIFORNIA PACIFIC MEDICAL CENTER",null,0,893465494,776461666,1983895499,2138005486,1035047261,992729813,1037565500.9199876,1052751855.9471623,1093080957.7229261,1128827924.1517844,1161055111.3890657,1199586838.9463978,1110954440.9373553,1144941517.7704251,1180320975.1677318,{"$f":"IF(ISERROR(VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A34,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},1983895499,2138005486,1035047261,992729813,1035129348.5264773,1050695172.416326,1090609219.675108,1125412681.8807294,1157276017.450201,1195162438.4046476,1108010950.7779188,1141344349.6654654,1176219227.9274244]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C35,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",53039,"CALIFORNIA REHABILITATION INSTITUTE",null,0,0,0,0,0,0,13587324,14200982.430072511,14408835.48679667,14960813.039279301,15450075.685092498,15891163.712134158,16418540.909580328,15205444.362185899,15670619.698613327,16154852.310857244,{"$f":"IF(ISERROR(VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A35,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,13587324,14167639.226866022,14380686.009332616,14926982.781278541,15403331.845361229,15839439.896548703,16357984.892344508,15165157.313319884,15621385.870954966,16098712.394446606]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C36,'4. FY 2019-20'!C:C,0)),\"\")","v":106364050},364050,54111,"CANYON RIDGE HOSPITAL",null,0,23412254,23586342,24151340,24782347,26791408,31372793,32789715.044353239,33269642.579975728,34544145.01288189,35673840.286927745,36692301.565039344,37910002.390337892,35108992.649904817,36183070.925983548,37301151.977688618,{"$f":"IF(ISERROR(VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A36,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},24151340,24782347,26791408,31372793,32712726.417883884,33204646.137001533,34466031.789012752,35565909.92419301,36572872.561982319,37770180.053456552,35015970.856602877,36069391.243087664,37171526.307719439]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C37,'4. FY 2019-20'!C:C,0)),\"\")","v":106190137},190137,50782,"CASA COLINA HOSPITAL AND CENTERS FOR",null,0,0,0,0,0,0,61220794,{"$f":"L37*(1+M$2)","v":63985772.323460348},64922301.780473374,67409362.811266735,69613847.495022327,71601270.422405526,73977488.930564255,68511605.153144538,70607558.958713919,72789379.676484883,{"$f":"IF(ISERROR(VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A37,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,61220794,{"$f":"AK37*(1+AL$2)","v":63835536.900002092},{"$f":"AL37*(1+AM$2)","v":64795467.875501774},67256932.851104513,69403232.440655708,71368216.948531568,73704639.953337058,68330082.645880103,70385724.694593638,72536428.450934321]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C38,'4. FY 2019-20'!C:C,0)),\"\")","v":106190045},190045,51307,"CATALINA ISLAND MEDICAL CENTER",null,6686964,7636573,6365263,6547854,7087262,7276119,8449884,8831514.8899187818,8960777.5922996607,9304049.4749074616,9608319.2930596303,9882629.57389866,10210602.627508422,9456184.383983545,9745474.4334791452,10046616.100703541,{"$f":"IF(ISERROR(VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A38,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},6547854,7087262,7276119,8449884,8810778.9304845873,8943271.5830787234,9283010.6187061593,9579249.5495660752,9850462.810102161,10172943.164825065,9431130.0841361172,9714856.1798341181,10011702.987463612]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C39,'4. FY 2019-20'!C:C,0)),\"\")","v":106190555},190555,50625,"CEDARS-SINAI MEDICAL CENTER",null,2392505829,2494854403,2479563050,2581900117,2760756367,2910080334,2992966808,3128141277.4287419,3173926400.3651457,3295514028.1674705,3403287042.1408739,3500448324.5495291,3616617074.7208242,3349400535.1541719,3451867683.3452015,3558532699.6351767,{"$f":"IF(ISERROR(VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A39,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},2581900117,2760756367,2910080334,2992966808,3120796556.6824479,3167725734.8247895,3288062020.744791,3392990477.4314313,3489054788.6899009,3603278013.28301,3340526249.0881109,3441022633.0606661,3546166400.9864554]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C40,'4. FY 2019-20'!C:C,0)),\"\")","v":106190148},190148,50739,"CENTINELA HOSPITAL MEDICAL CENTER",null,0,254405586,260056579,275289205,293767650,268406394,259642022,271368504.38912767,275340396.7151472,285888210.82668245,295237597.2583307,303666408.34880644,313744130.9306494,290562904.04250658,299452002.8035686,308705269.63972795,{"$f":"IF(ISERROR(VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A40,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},275289205,293767650,268406394,259642022,270731344.58485061,274802484.52235568,285241743.82610917,294344362.86840451,302678010.92307627,312586957.76252782,289793053.34725684,298511186.89574039,307632484.34280205]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C41,'4. FY 2019-20'!C:C,0)),\"\")","v":106500954},500954,52055,"CENTRAL VALLEY SPECIALTY HOSPITAL",null,0,0,0,3620115,40707222,49434131,54381332,56837412.595441163,57669314.895329744,59878526.550112203,61836730.709898628,63602122.809165381,65712875.041433461,60857628.630005419,62719426.759532005,64657498.925299421,{"$f":"IF(ISERROR(VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":41514},{"$f":"IF(ISERROR(VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":41639},{"$f":"IF(ISERROR(VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":10486841.071428571},{"$f":"IF(ISERROR(VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A41,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},10486841.071428571,40707222,49434131,54381332,56703961.166483149,57556650.615034439,59743125.753606215,61649645.139010578,63395105.593144082,65470508.194370806,60696385.446308397,62522375.366077334,64432806.893757448]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C42,'4. FY 2019-20'!C:C,0)),\"\")","v":106301140},301140,50745,"CHAPMAN GLOBAL MEDICAL CENTER",null,0,41831017,46374095,44691459,44231834,48889872,59307501,61986067.28392639,62893328.004986778,65302662.561654538,67438251.943038896,69363563.255616799,71665519.377728552,66370457.252346717,68400907.599327847,70514541.316672683,{"$f":"IF(ISERROR(VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":42461},{"$f":"IF(ISERROR(VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":42978},{"$f":"IF(ISERROR(VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A42,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":41790034.488416992},44691459,44231834,48889872,41790034.488416992,43574888.764717802,44230148.945966534,45910373.907153234,47375463.266657777,48716784.817523926,50311654.657832637,46642918.586905509,48046124.042090848,49514219.737678282]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C43,'4. FY 2019-20'!C:C,0)),\"\")","v":106010776},10776,53301,"CHILDRENS HOSP & RES CNTR OAKLAND",null,0,431141001,407929001,307860204,319063222,607532118,544510795,569103101.74246335,577432794.4148432,599553245.50031614,619160402.30584657,636836965.56947649,657971559.6253984,609356823.90308142,627998683.93766153,647404262.59743738,{"$f":"IF(ISERROR(VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":42005},{"$f":"IF(ISERROR(VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":42551},{"$f":"IF(ISERROR(VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":405391632.66910422},{"$f":"IF(ISERROR(VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A43,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},307860204,319063222,405391632.66910422,544510795,567766875.8538475,576304706.62119198,598197500.93434811,617287147.10611606,634764138.28245008,655544782.64656806,607742324.02023208,626025642.69428301,645154460.46450901]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C44,'4. FY 2019-20'!C:C,0)),\"\")","v":106304113},304113,53306,"CHILDRENS HOSPITAL AT MISSION",null,0,0,51744048,0,0,64423655,69803772,72956392.2759763,74024220.45031558,76859960.234147608,79373507.285536185,81639561.151002705,84348918.611568987,78116733.759841889,80506534.218269438,82994239.881285846,{"$f":"IF(ISERROR(VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A44,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,64423655,69803772,72785094.281288356,73879604.799226388,76686160.035066009,79133364.610568985,81373834.255103469,84037816.998009384,77909762.322817504,80253599.432836235,82705825.626556426]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C45,'4. FY 2019-20'!C:C,0)),\"\")","v":106190170},190170,53302,"CHILDRENS HOSPITAL LOS ANGELES",null,642785027,626613773,645230969,590581722,891334666,831593498,854984386,893598934.09271264,906678118.63865614,941411388.32407367,972198313.16838682,999953842.9527775,1033139131.6342658,956804850.74623024,986076078.06058216,1016546487.2935216,{"$f":"IF(ISERROR(VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A45,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},590581722,891334666,831593498,854984386,891500808.06577957,904906808.57746804,939282614.30168343,969256950.09263182,996699114.15482533,1029328635.2322538,954269782.19715762,982978032.12372851,1013013874.6935396]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C46,'4. FY 2019-20'!C:C,0)),\"\")","v":106300032},300032,53304,"CHILDRENS HOSPITAL OF ORANGE COUNT",null,343631621,411047276,459652788,418500033,518845406,523171180,572926011,598801663.66405404,607566040.12722874,630840843.70925987,651471197.11785316,670070209.2436285,692307708.99156952,641156020.41355658,660770703.18074083,681188959.11759901,{"$f":"IF(ISERROR(VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A46,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},418500033,518845406,523171180,572926011,597395707.02336049,606379083.23746789,629414349.81189823,649500186.3701843,667889211.76854992,689754291.01191688,639457268.09104133,658694699.06936717,678821751.3902334]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C47,'4. FY 2019-20'!C:C,0)),\"\")","v":106382715},382715,50407,"CHINESE HOSPITAL",null,0,98591696,103240612,109095391,112845925,115642850,100894443,105451243.55133891,106994683.47990994,111093464.64581417,114726548.10875572,118001904.66920407,121918012.69660021,112910006.37728494,116364226.3889799,119959958.68290214,{"$f":"IF(ISERROR(VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A47,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},109095391,112845925,115642850,100894443,105203649.25570318,106785655.87083279,110842253.66140451,114379445.642268,117617822.74377641,121468346.10814567,112610849.65183625,115998634.19302221,119543084.42596105]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C48,'4. FY 2019-20'!C:C,0)),\"\")","v":106361144},361144,50586,"CHINO VALLEY MEDICAL CENTER",null,0,80908353,90063554,99119145,95660565,100485796,106102232,110894237.33646722,112517343.78822003,116827688.51337005,120648297.98400649,124092716.04436898,128210958.73549367,118737993.24868828,122370507.01418774,126151837.38993132,{"$f":"IF(ISERROR(VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A48,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},99119145,95660565,100485796,106102232,110633863.16107862,112297526.96567503,116563510.96943159,120283279.40288356,123688809.26469897,127738082.06089972,118423395.18615758,121986044.33379126,125713445.66279934]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C49,'4. FY 2019-20'!C:C,0)),\"\")","v":106190636},190636,50382,"CITRUS VALLEY MEDICAL CENTER",null,0,344954876,363997127,381601726,399039230,401144094,455710211,476291924.70979834,483263184.12311339,501776160.40226328,518185718.57265437,532979530.64872831,550667426.65568173,509980939.48745883,525582624.61069131,541823478.65220499,{"$f":"IF(ISERROR(VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A49,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},381601726,399039230,401144094,455710211,475173614.86684144,482319068.54048038,500641515.05107337,516617959.89795965,531244746.74910432,548636416.32635891,508629737.47451651,523931353.32353199,539940581.53773165]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C50,'4. FY 2019-20'!C:C,0)),\"\")","v":106190176},190176,50146,"CITY OF HOPE NATIONAL MEDICAL CTR",null,0,578517100,663013755,696091171,701850370,860561441,944564063,987224391.11195874,1001673927.14763,1040046321.8633069,1074058899.5131402,1104722472.3375702,1141384698.7151341,1057052610.6882236,1089390685.9253552,1123053585.5263522,{"$f":"IF(ISERROR(VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A50,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},696091171,701850370,860561441,944564063,984906437.15029895,999717030.79300034,1037694508.8094977,1070809359.634884,1101126734.3244588,1137174963.4001181,1054251934.2221909,1085968046.9796715,1119150848.8622885]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C51,'4. FY 2019-20'!C:C,0)),\"\")","v":106100005},100005,50492,"CLOVIS COMMUNITY MEDICAL CENTER",null,169412101,180332331,215881648,254186427,281227544,300698157,321684447,336213015.88705707,341134006.62883747,354202260.07791907,365785717.10420144,376228623.89417845,388714455.697474,359993988.59106028,371007170.49918997,382471539.7958262,{"$f":"IF(ISERROR(VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A51,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},254186427,281227544,300698157,321684447,335423604.38228339,340467558.3207407,353401317.38774389,364679041.04093766,375004045.23444116,387280771.70517159,359040179.21434081,369841543.13768941,381142408.46980637]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C52,'4. FY 2019-20'!C:C,0)),\"\")","v":106560473},560473,50394,"CMH OF SAN BUENAVENTURA",null,0,258219666,285001360,280089477,309709962,328371474,350904391,366752650.57536674,372120635.49184322,386375933.06917256,399011563.95337969,410403043.65213758,424023015.78919226,392693748.51127613,404707303.80275863,417213029.72066492,{"$f":"IF(ISERROR(VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A52,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},280089477,309709962,328371474,350904391,365891533.52132714,371393650.89601767,385502237.40392393,397804363.87381274,409067231.39004606,422459104.28244376,391653300.63886833,403435797.6319294,415763167.83624494]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C53,'4. FY 2019-20'!C:C,0)),\"\")","v":106100697},100697,50397,"COALINGA REGIONAL MEDICAL CENTER",null,23396636,19865391,20213122,19240229,18514488,20771872,19080459,{"$f":"L53*(1+M$2)","v":19942209.593052972},20234094.273719303,21009227.409505658,21696291.017738614,22315703.789183479,23056291.044879045,21352759.213622138,22005997.403461047,22685997.417031262,{"$f":"IF(ISERROR(VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A53,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},19240229,18514488,20771872,19080459,{"$f":"AK53*(1+AL$2)","v":19895386.272897359},20194564.418493636,20961720.12619197,21630649.40078041,22243068.872800987,22971253.210786674,21296184.763486192,21936859.1367907,22607161.041793831]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C54,'4. FY 2019-20'!C:C,0)),\"\")","v":106190766},190766,50771,"COAST PLAZA HOSPITAL",null,0,28952074,39648186,45128486,37323855,43108910,46069797,48150495.105144121,48855251.106334016,50726811.230419651,52385727.34755183,53881300.417343929,55669449.461907372,51556269.288985744,53133513.882447883,54775374.939625651,{"$f":"IF(ISERROR(VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A54,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},45128486,37323855,43108910,46069797,48037440.128089577,48759806.211340345,50612104.823289543,52227235.564517871,53705923.302314699,55464125.483382776,51419670.193903707,52966579.433416285,54585024.392848738]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C55,'4. FY 2019-20'!C:C,0)),\"\")","v":106190184},190184,54055,"COLLEGE HOSPITAL  INC",null,0,53267729,61304813,65594647,71111199,70331805,72408209,75678456.170031577,76786125.904894143,79727669.507112712,82334999.097099304,84685601.323809311,87496047.172787115,81031334.302106008,83510300.210454315,86090824.248298213,{"$f":"IF(ISERROR(VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A55,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},65594647,71111199,70331805,72408209,75500766.904175788,76636114.523149088,79547384.677528709,82085896.498476952,84409959.935616255,87173338.098342538,80816640.588002831,83247928.217046604,85791649.016979396]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C56,'4. FY 2019-20'!C:C,0)),\"\")","v":106301155},301155,50543,"COLLEGE HOSPITAL COSTA MESA",null,0,35079637,35596210,73736873,84031945,86283854,103441319,108113146.75814942,109695547.70374613,113897794.30412124,117622587.60560924,120980623.91300112,124995586.16122271,115760190.95486525,119301605.75930518,122988105.03711191,{"$f":"IF(ISERROR(VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A56,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},73736873,84031945,86283854,103441319,107859302.44565903,109481243.61575629,113640242.00686911,117266723.23990136,120586846.61675996,124534568.64988197,115453482.62338524,118926784.92833066,122560707.63332096]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C57,'4. FY 2019-20'!C:C,0)),\"\")","v":106190587},190587,50776,"COLLEGE MEDICAL CENTER",null,0,0,0,0,65688843,88698559,105058259,109803114.29925475,111410250.49967717,115678184.39680852,119461201.6975565,122871729.05281363,126949451.06783247,117569693.0471825,121166465.37518507,124910590.06032306,{"$f":"IF(ISERROR(VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},"2014-01-01",{"$f":"IF(ISERROR(VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":"2014-12-31"},61430698,{"$f":"IF(ISERROR(VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A57,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,61430698,88698559,105058259,109545302.02670152,111192596.52350546,115416606.17823651,119099774.64826098,122471796.43810266,126481227.17453535,117258190.41324875,120785785.54318182,124476511.806319]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C58,'4. FY 2019-20'!C:C,0)),\"\")","v":106361458},361458,51323,"COLORADO RIVER MEDICAL CENTER",null,6110045,7640486,6399923,4775105,8686610,9867253,9775340,10216833.836301027,10366372.79625502,10763490.598692466,11115488.439630356,11432827.264719198,11812246.450813783,10939489.519161411,11274157.852174778,11622536.85776649,{"$f":"IF(ISERROR(VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":41426},{"$f":"IF(ISERROR(VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":41639},{"$f":"IF(ISERROR(VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":8144454.7897196263},{"$f":"IF(ISERROR(VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A58,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},8144454.7897196263,8686610,9867253,9775340,10192845.216611637,10346120.779519903,10739151.569591139,11081858.791417163,11395614.794960978,11768679.692743834,10910505.180504151,11238736.793189071,11582147.243852407]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C59,'4. FY 2019-20'!C:C,0)),\"\")","v":106270744},270744,50145,"COMMUNITY HOSP. MONTEREY PENINSULA",null,0,391698768,442900041,472224225,499877807,560728717,526921202,550719091.67947185,558779706.30001581,580185589.85966051,599159367.28821015,616264916.06268561,636716789.20457339,589672478.57393527,607712141.67544794,626490852.63362956,{"$f":"IF(ISERROR(VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A59,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},472224225,499877807,560728717,526921202,549426030.53571069,557688059.66665149,578873640.55972993,597346624.74837697,614259048.30827594,634368405.56477547,588110132.65405345,605802836.52832651,624313726.9365257]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C60,'4. FY 2019-20'!C:C,0)),\"\")","v":106190475},190475,50727,"COMMUNITY HOSPITAL LONG BEACH",null,0,94075584,73775689,59758697,71926899,68304465,68803428,71910868.700618237,72963394.041362345,75758495.401266247,78236021.308817863,80469600.806165755,83140131.002790883,76997258.355042055,79352811.057491809,81804865.904478312,{"$f":"IF(ISERROR(VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A60,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},59758697,71926899,68304465,68803428,71742025.543488324,72820850.848461688,75587185.898337141,77999320.070855632,80207681.98966302,82833487.724699363,76793252.984596387,79103501.030259326,81520584.857181191]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C61,'4. FY 2019-20'!C:C,0)),\"\")","v":106190197},190197,50091,"COMMUNITY HOSPITAL OF HUNTINGTON PAR",null,0,34312470,24516581,40878589,42169068,42180761,49716829,51962241.800366245,52722788.533356659,54742507.323356628,56532748.528908387,58146715.93075864,60076420.554268792,55637627.926132508,57339732.229833513,59111568.242513716,{"$f":"IF(ISERROR(VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A61,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},40878589,42169068,42180761,49716829,51840237.030911326,52619787.916199103,54618720.391356647,56361710.031061202,57957455.404205382,59854842.475035943,55490215.211208925,57159582.717633292,58906148.939620659]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C62,'4. FY 2019-20'!C:C,0)),\"\")","v":106361323},361323,50089,"COMMUNITY HOSPITAL OF SAN BERNARDINO",null,180924603,179899536,190372541,177550271,275791317,244818373,219636524,229556196.52009469,232916101.89084092,241838714.68445009,249747552.86696887,256877657.44366464,265402610.14840165,245793133.77570948,253312605.15531677,261140133.79603314,{"$f":"IF(ISERROR(VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A62,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},177550271,275791317,244818373,219636524,229017209.94324568,232461070.90882999,241291854.95892134,248991947.53386655,256041551.74226189,264423733.57690313,245141901.24639395,252516749.63806421,260232642.6595825]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C63,'4. FY 2019-20'!C:C,0)),\"\")","v":106100717},100717,50060,"COMMUNITY REGIONAL MEDICAL CENTER",null,828174479,870798474,938565839,858727338,1163666302,1057217226,1187899848,1241550202.9784381,1259722185.5181172,1307979962.4500229,1350754759.208647,1389317790.4778955,1435424830.5900595,1329367360.829335,1370036274.8432713,1412371310.5339775,{"$f":"IF(ISERROR(VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A63,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},858727338,1163666302,1057217226,1187899848,1238635104.6102223,1257261159.3439548,1305022282.3110273,1346668082.5303175,1384795729.1307209,1430130595.7819464,1325845182.4206724,1365731905.8305192,1407463162.4563336]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C64,'4. FY 2019-20'!C:C,0)),\"\")","v":106070924},70924,50276,"CONTRA COSTA REGIONAL MEDICAL CENTER",null,242128961,404336138,434848898,417177830,449435338,463786619,460969103,481788329.51280808,488840037.20108753,507566653.07070649,524165577.40429246,539130109.94722986,557022124.12525451,515866115.23749948,531647843.67576116,548076117.03624225,{"$f":"IF(ISERROR(VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A64,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},417177830,449435338,463786619,460969103,480657114.38367432,487885026.53257591,506418913.92171216,522579726.8076849,537375306.65600288,554967675.95382273,514499320.36469853,529977516.73184389,546171491.30491281]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C65,'4. FY 2019-20'!C:C,0)),\"\")","v":106331152},331152,50329,"CORONA REGIONAL MEDICAL CENTER",null,0,150601008,143417481,139593185,140900937,169559081,176827900,184814162.15927571,187519199.55509508,194702735.58122087,201070088.43212745,206810488.05290046,213673870.59476754,197886412.00667417,203940288.24251395,210242179.323834,{"$f":"IF(ISERROR(VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A65,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},139593185,140900937,169559081,176827900,184380227.66251415,187152857.14756393,194262462.46498898,200461755.62004343,206137344.93141729,212885783.59837487,197362109.0425162,203299550.27573037,209511564.26489609]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C66,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",50008,"CPMC-R.K. DAVIES MEDICAL CENTER",null,0,192617962,200491284,3379962928,3431852715,147209544,208820640,218251823.51407066,221446272.12890425,229929495.59329331,237448867.2390129,244227853.60182995,252332999.53727061,233689181.4161531,240838360.42042142,248280426.56955028,{"$f":"IF(ISERROR(VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A66,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},3379962928,3431852715,147209544,208820640,217739379.04500312,221013648.90598643,229409565.68457228,236730471.28932181,243432921.48173064,251402327.22276378,233070018.48694706,240081696.38552624,247417624.35224721]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C67,'4. FY 2019-20'!C:C,0)),\"\")","v":106390846},390846,50122,"DAMERON HOSPITAL",null,0,170369445,156516425,173790439,164003429,179994947,158651698,165817049.46457228,168244035.11559364,174689172.94841883,180402023.36151242,185552365.28738609,191710258.32514068,177545598.15496564,182977194.32444924,188631311.80626339,{"$f":"IF(ISERROR(VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A67,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},173790439,164003429,179994947,158651698,165427719.24727058,167915349.17291024,174294155.66057035,179856221.29302523,184948414.78398517,191003179.06813762,177075188.47679779,182402318.0385052,187975796.92606139]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C68,'4. FY 2019-20'!C:C,0)),\"\")","v":106190232},190232,54053,"DEL AMO HOSPITAL",null,0,33342424,35379591,36781778,37710416,40902178,40179882,41994567.754797541,42609222.361732356,44241507.933593377,45688335.533772931,46992703.110357307,48552241.512685664,44964921.733683154,46340519.322065115,47772472.311521485,{"$f":"IF(ISERROR(VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A68,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},36781778,37710416,40902178,40179882,41895966.590187147,42525979.871683009,44141466.470351607,45550106.551772557,46839747.546273217,48373167.721045375,44845786.511062086,46194927.049022883,47606457.633659296]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C69,'4. FY 2019-20'!C:C,0)),\"\")","v":106150706},{"$f":"IFERROR(A69-106000000,\"\")","v":150706},50608,"DELANO REGIONAL MED. CTR.",null,0,66522936,74054079,76293674,81630160,79755182,85731132,{"$f":"L69*(1+M$2)","v":89603096.18304731},90914574.281503066,94397354.291233122,97484425.775719732,100267532.72672261,103595093.33601165,{"$f":"(O69+P69)/2","v":95940890.033476427},98875979.25122118,101931313.03136712,{"$f":"IF(ISERROR(VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A69,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},{"$f":"IF(X69>0,X69,I69)","v":76293674},{"$f":"IF(AA69>0,AA69,J69)","v":81630160},{"$f":"IF(AD69>0,AD69,K69)","v":79755182},{"$f":"IF(AG69>0,AG69,L69)","v":85731132},{"$f":"AK69*(1+AL$2)","v":89392712.552289829},90736961.19387804,94183897.519741029,97189488.943847016,99941174.03670387,103213006.6273236,{"$f":"(AN69+AO69)/2","v":95686693.231794029},98565331.490275443,101577090.33201373]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C70,'4. FY 2019-20'!C:C,0)),\"\")","v":106331164},331164,50243,"DESERT HOSPITAL",null,338607662,329918972,390125392,390820694,480282388,518194304,516521863,539850076.52804339,547751606.51948297,568735022.66106534,587334332.8204273,604102285.76499188,624150519.87853873,578034677.74074626,595718309.29270959,614126402.8217653,{"$f":"IF(ISERROR(VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A70,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},390820694,480282388,518194304,516521863,538582535.29338944,546681504.6699791,567448966.04768634,585557366.64358711,602136005.90093124,621848484.03700697,576503166.34563673,593846686.27225924,611992244.96896911]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C71,'4. FY 2019-20'!C:C,0)),\"\")","v":106364144},364144,50709,"DESERT VALLEY HOSPITAL  INC.",null,0,91763799,129702124,143123789,141028008,135722189,140566811,146915375.92408359,149065706.72802386,154776155.98911962,159837792.10402966,164401040.71218297,169856988.53819531,157306974.04657465,162119416.40810633,167129014.62518913,{"$f":"IF(ISERROR(VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A71,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},143123789,141028008,135722189,140566811,146570425.89983591,148774488.06874716,154426167.16994715,159354206.63238567,163865935.21167383,169230510.04767719,156890186.90116641,161610070.92202973,166548222.62967551]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C72,'4. FY 2019-20'!C:C,0)),\"\")","v":106392287},392287,50118,"DOCTORS HOSPITAL OF MANTECA",null,74653002,80478626,82832132,80365862,90873886,98475665,99921852,104434726.41355322,105963288.06202345,110022558.25433591,113620619.92446865,116864403.06800956,120742761.03396302,111821589.08940229,115242511.4962391,118803582.05098629,{"$f":"IF(ISERROR(VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A72,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},80365862,90873886,98475665,99921852,104189518.84979714,105756275.41398177,109773768.86555903,113276863.41762894,116484023.5726943,120297429.09134161,111525316.14159399,114880443.49516162,118390726.33201796]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C73,'4. FY 2019-20'!C:C,0)),\"\")","v":106500852},500852,50464,"DOCTORS MEDICAL CENTER OF MODESTO",null,330926433,383185919,465072339,454223772,549503446,587916362,586006492,612472912.01714385,621437388.0701474,645243578.98699701,666344944.25506818,685368590.6618135,708113795.0476234,655794261.6210326,675856767.45844078,696741192.85471845,{"$f":"IF(ISERROR(VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A73,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},454223772,549503446,587916362,586006492,611034855.96261263,620223331.75263107,643784516.78943121,664328933.33610213,683137798.80580962,705502079.94979751,654056725.06276667,673733366.07095587,694319939.37780356]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C74,'4. FY 2019-20'!C:C,0)),\"\")","v":106440755},440755,50242,"DOMINICAN HOSPITAL",null,357571405,360393772,370907739,348924638,418122004,447209718,429323114,448713079.83367568,455280680.75106269,472721695.75077432,488181087.36198497,502118289.81021112,518781999.35744661,480451391.55637968,495149688.58609807,510450144.58382887,{"$f":"IF(ISERROR(VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A74,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},348924638,418122004,447209718,429323114,447659523.75218791,454391232.51811111,471652750.03988159,486704106.99162316,500483955.51634204,516868591.10346514,479178428.51575238,493594031.2539826,508676273.30990362]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C75,'4. FY 2019-20'!C:C,0)),\"\")","v":106190256},190256,50641,"EAST LOS ANGELES DOCTORS HOSPITAL",null,0,60285646,61811377,84396921,71200371,72157021,82240113,85954408.665030569,87212482.651666209,90553441.93766211,93514806.167907625,96184583.468195245,99376643.973383486,92034124.05278486,94849694.818051428,97780613.720789373,{"$f":"IF(ISERROR(VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A75,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},84396921,71200371,72157021,82240113,85752591.971803591,87042102.06697312,90348677.243686959,93231879.32656984,95871514.284113184,99010116.04630208,91790278.2851284,94551696.805341512,97440815.165207624]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C76,'4. FY 2019-20'!C:C,0)),\"\")","v":106190328},190328,50205,"EAST VALLEY GLENDORA HOSPITAL",null,0,20029024,18198105,18158439,20345767,24549111,28674282,29969328.388499785,30407975.259883035,31572852.169976354,32605377.417634666,33536236.391352832,34649197.448286571,32089114.79380551,33070806.904493749,34092716.919819698,{"$f":"IF(ISERROR(VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A76,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},18158439,20345767,24549111,28674282,29898961.890171919,30348569.444951639,31501457.805784658,32506730.616968308,33427079.998658188,34521401.841512434,32004094.211376481,32966905.30781325,33974240.920085311]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C77,'4. FY 2019-20'!C:C,0)),\"\")","v":106320859},320859,51300,"EASTERN PLUMAS HEALTH CARE",null,20017583,20123094,19149513,20283781,21677117,24974499,23951318,25033056.258545056,25399453.251718424,26372462.351109385,27234919.536600307,28012455.981721319,28942100.329790298,26803690.943854846,27623687.759160813,28477278.15575581,{"$f":"IF(ISERROR(VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A77,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},20283781,21677117,24974499,23951318,24974279.882627532,25349832.216238935,26312827.409939352,27152520.929638069,27921278.826067969,28835354.039966892,26732674.169788711,27536899.877853021,28378316.433017433]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C78,'4. FY 2019-20'!C:C,0)),\"\")","v":106014233},14233,50488,"EDEN MEDICAL CENTER",null,0,293968480,280954829,288604753,291816102,334538476,368206584,384836280.49357015,390468946.93991095,405427136.57639199,418685797.92086864,430638962.18487746,444930500.11767036,412056467.24863029,424662380.05287302,437784731.15127391,{"$f":"IF(ISERROR(VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":41244},{"$f":"IF(ISERROR(VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":41639},{"$f":"IF(ISERROR(VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":266011956.67929292},{"$f":"IF(ISERROR(VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A78,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},266011956.67929292,291816102,334538476,368206584,383932703.9723745,389706116.60345739,404510361.22502053,417419073.91027653,429237284.45582891,443289476.15687817,410964717.56764853,423328179.18305272,436263380.30635357]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C79,'4. FY 2019-20'!C:C,0)),\"\")","v":106331168},331168,50573,"EISENHOWER MEDICAL CENTER",null,373728191,395372996,442831172,493000915,571757664,640227637,667709313,697865762.40537035,708080093.18236792,735205416.19369817,759248798.47504306,780924779.96400392,806841190.4506197,747227107.33437061,770086789.21952343,793882985.20731187,{"$f":"IF(ISERROR(VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A79,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},493000915,571757664,640227637,667709313,696227208.16862559,706696769.4124459,733542927.07308102,756951709.13545358,778382964.27091348,803865342.02994871,745247318.10426736,767667336.70318353,791124153.15043116]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C80,'4. FY 2019-20'!C:C,0)),\"\")","v":106430763},430763,50308,"EL CAMINO HOSPITAL",null,595144027,630123425,686327357,721122383,746645391,772020370,832262791,869851140.09161115,882582739.41956782,916392956.82503664,946361705.28032756,973379619.36424696,1005682994.0579178,931377331.05268216,959870662.32228732,989531306.71108246,{"$f":"IF(ISERROR(VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A80,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},721122383,746645391,772020370,832262791,867808772.70848906,880858502.72075772,914320755.93073535,943498510.2526089,970211386.44948614,1001973763.3133999,928909633.09167218,956854948.35104752,986092574.88144302]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C81,'4. FY 2019-20'!C:C,0)),\"\")","v":106130699},130699,50045,"EL CENTRO REGIONAL MEDICAL CENTER",null,111468069,124086132,118349365,119359738,127828455,127986382,125842688,131526252.05972101,133451339.54325968,138563629.41874033,143095068.16908771,147180324.61601862,152064771.62828776,140829348.79391402,145137696.39255315,149622548.12215319,{"$f":"IF(ISERROR(VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A81,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},119359738,127828455,127986382,125842688,131217434.93590511,133190625.51966889,138250301.30479026,142662137.4139792,146701270.46327376,151503915.64343527,140456219.35938472,144681703.93862647,149102593.0533545]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C82,'4. FY 2019-20'!C:C,0)),\"\")","v":106500867},500867,50179,"EMANUEL MEDICAL CENTER",null,0,183195335,195936956,225220591,190898789,174266525,209517708,218980373.9203586,222185485.98257479,230697027.45046139,238241499.64828318,245043115.06953984,253175316.94095945,234469263.54937229,241642307.35891151,249109216.00524965,{"$f":"IF(ISERROR(VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41671},{"$f":"IF(ISERROR(VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":42004},{"$f":"IF(ISERROR(VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":208616940.07485029},{"$f":"IF(ISERROR(VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A82,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},225220591,208616940.07485029,174266525,209517708,218466218.85103065,221751418.61215913,230175361.95419681,237520705.60792509,244245529.3719824,252241537.93216738,233848033.78106093,240883117.48995376,248243533.65207487]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C83,'4. FY 2019-20'!C:C,0)),\"\")","v":106190280},190280,50158,"ENCINO HOSPITAL",null,0,39813157,41784944,47619346,48554384,51853895,43177919,45128008.214575142,45788525.506069638,47542604.679489903,49097387.864953645,50499081.318607554,52174985.265093096,48319996.272221774,49798234.591780603,51337033.291850328,{"$f":"IF(ISERROR(VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A83,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},47619346,48554384,51853895,43177919,45022049.887000836,45699071.846332431,47435098.584860384,48948844.875497758,50334712.917609699,51982549.815171473,48191971.730179071,49641778.896553725,51158631.366390586]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C84,'4. FY 2019-20'!C:C,0)),\"\")","v":106040962},40962,50039,"ENLOE MEDICAL CENTER",null,378887427,405363952,394914023,427735450,505960011,523974626,547143876,571855103.31524968,580225075.73178315,602452494.28236318,622154465.06132221,639916506.56211865,661153300.79214609,612303479.67184269,631035485.81172037,650534903.67713237,{"$f":"IF(ISERROR(VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A84,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},427735450,505960011,523974626,547143876,570512415.86327958,579091532.86439776,601090193.76692581,620272151.3953135,637833655.74168229,658714788.69178498,610681172.58111966,629052903.5684979,648274222.21673369]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C85,'4. FY 2019-20'!C:C,0)),\"\")","v":106474007},474007,51316,"FAIRCHILD MEDICAL CENTER",null,0,54377171,56357821,59382661,65224215,72319088,79970843,{"$f":"L85*(1+M$2)","v":83582649.266410902},84806008.933579937,88054780.375926703,90934431.014572829,93530540.547231972,96634521.80643706,89494605.695249766,92232485.780902401,95082531.176834524,{"$f":"IF(ISERROR(VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A85,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},59382661,65224215,72319088,79970843,{"$f":"AK85*(1+AL$2)","v":83386401.346751139},84640329.698815987,87855665.800368756,90659311.037425995,93226109.951807484,96278107.567174718,89257488.418897375,91942710.494616747,94752108.759491101]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C86,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",50548,"FAIRVIEW DEVELOPMENTAL CENTER",null,128662315,125190097,125647321,128015048,124463855,132429048,124864081,130503447.21507713,132413564.38832647,137486098.89352947,141982299.22238699,146035786.9537946,150882250.40012673,139734199.05795825,144009043.08809078,148459018.67696065,{"$f":"IF(ISERROR(VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A86,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},128015048,124463855,132429048,124864081,130197031.58636509,132154877.78939213,137175207.35408747,141552735.12349188,145560458.13268965,150325755.87323019,139363971.23878968,143556596.62809077,147943107.00295991]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C87,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",50435,"FALLBROOK HOSPITAL",null,51353968,46903103,42330725,38643028,15087106,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A87,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},38643028,15087106,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C88,'4. FY 2019-20'!C:C,0)),\"\")","v":106040875},40875,50225,"FEATHER RIVER HOSPITAL",null,0,159940529,176423678,177764047,196338985,193747606,205801316,215096134.64739639,218244394.93827149,226604960.02845296,234015609.57048184,240696579.01207441,248684533.17161408,230310284.79946738,237356094.29127812,244690556.09184426,{"$f":"IF(ISERROR(VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A88,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},177764047,196338985,193747606,205801316,214591099.57944992,217818026.98628816,226092547.75233623,233307600.86092374,239913140.76359901,247767317.38733971,229700074.30662999,236610370.81226137,243840229.07546937]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C89,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",51994,"FERN LODGE  INC.",null,0,1930676,2068384,2059729,1916280,1916631,1945816,2033696.9095720372,2063463.1684338097,2142510.8715180624,2212577.2866874994,2275744.702171674,2351269.4330771794,2177544.0791027807,2244160.9944295865,2313507.0676244264,{"$f":"IF(ISERROR(VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A89,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},2059729,1916280,1916631,1945816,2028921.8899809511,2059431.9328762277,2137666.1016942179,2205883.1862707776,2268337.4284548461,2342597.3157983297,2171774.643982498,2237110.3073628116,2305467.3721265877]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C90,'4. FY 2019-20'!C:C,0)),\"\")","v":106190298},190298,50597,"FOOTHILL PRESBTYERIAN HOSPITAL",null,0,69251245,72915393,75607563,81185465,89914829,94244142,98500588.098087505,99942294.573405653,103770910.92471851,107164525.31614061,110223991.81999479,113881975.64989969,105467718.12042956,108694258.5680677,112052983.73494723,{"$f":"IF(ISERROR(VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A90,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},75607563,81185465,89914829,94244142,98269313.597109452,99747044.695552737,103536258.1234075,106840301.57132822,109865226.06002486,113461948.13842449,105188279.84736785,108352763.81567654,111663587.09922467]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C91,'4. FY 2019-20'!C:C,0)),\"\")","v":106301357},301357,50780,"FOOTHILL REG MEDICAL CENTER",null,0,0,0,0,0,5967182,29070486,30383426.561379481,30828134.391674604,32009106.87100612,33055898.93215337,33999619.955872409,35127959.239978544,32532502.901579745,33527759.444012888,34563789.597925477,{"$f":"IF(ISERROR(VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":42179},{"$f":"IF(ISERROR(VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":42369},{"$f":"IF(ISERROR(VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":11403253.560209423},{"$f":"IF(ISERROR(VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A91,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,11403253.560209423,29070486,30312087.78105678,30767907.742885921,31936726.022386666,32955889.089266419,33888955.305729114,34998397.830294803,32446307.555826545,33422422.197497766,34443676.568011954]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C92,'4. FY 2019-20'!C:C,0)),\"\")","v":106301175},301175,50570,"FOUNTAIN VALLEY REG MEDICAL CENTER",null,0,299610673,293854621,299253333,351296241,409618062,407304005,425699498.93762493,431930260.96664858,448476761.79317439,463143272.66290945,476365664.35472578,492174726.14389783,455810017.22804189,469754468.50881761,484270195.2493118,{"$f":"IF(ISERROR(VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A92,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},299253333,351296241,409618062,407304005,424699977.60395163,431086430.72386014,447462640.13287598,461742043.61062336,474815151.74151087,490359452.70617026,454602341.87174964,468278597.67606711,482587302.22384059]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C93,'4. FY 2019-20'!C:C,0)),\"\")","v":106400480},400480,50232,"FRENCH HOSPITAL MEDICAL CENTER",null,99518382,90368278,98617798,97923895,126722813,136957720,134003753,140055903.71708044,142105835.67377472,147549664.3190935,152374972.87445569,156725163.61304027,161926373.4836821,149962318.59677458,154550068.24374798,159325768.54836118,{"$f":"IF(ISERROR(VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A93,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},97923895,126722813,136957720,134003753,139727059.39374563,141828214.00042892,147216016.46193931,151913965.98644596,156215042.16396537,161329145.2453379,149564991.22419262,154064504.07520568,158772093.70465165]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C94,'4. FY 2019-20'!C:C,0)),\"\")","v":106104047},104047,50708,"FRESNO SURGICAL HOSPITAL",null,0,47898564,48729287,56265614,64236248,68886197,74068596,77413832.95313625,78546902.576401785,81555898.485817418,84223016.547521755,86627520.250781193,89502412.21458897,82889457.516669586,85425268.399151474,88064966.232685089,{"$f":"IF(ISERROR(VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A94,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},56265614,64236248,68886197,74068596,77232069.108567059,78393451.29534778,81371479.558850348,83968201.796615392,86345558.151387855,89172303.123497248,82669840.67773287,85156879.974001616,87758930.637442559]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C95,'4. FY 2019-20'!C:C,0)),\"\")","v":106301283},301283,50230,"GARDEN GROVE HOSPITAL MEDICAL CENTER",null,0,83842742,79189891,102077904,84710388,84569821,101800538,106398261.46119198,107955562.44256726,112091153.21869472,115756864.03615126,119061635.34050815,123012912.45945756,113924008.62742299,117409249.6883297,121037273.89998285,{"$f":"IF(ISERROR(VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A95,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},102077904,84710388,84569821,101800538,106148443.6144207,107744657.63524395,111837686.20302951,115406644.37311614,118674104.11993724,122559207.58469753,113622165.28807282,117040374.24652669,120616655.85231739]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C96,'4. FY 2019-20'!C:C,0)),\"\")","v":106190315},190315,50737,"GARFIELD MEDICAL CENTER",null,189586997,161419831,190571649,195463316,204741233,195311822,185131345,193492624.27249783,196324684.20966461,203845543.11469388,210511892.69741201,216521848.72036541,223707520.44538939,207178717.90605295,213516870.70888871,220114684.5828774,{"$f":"IF(ISERROR(VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A96,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},195463316,204741233,195311822,185131345,193038313.17663926,195941139.17725301,203384595.75188884,209874993.92912516,215817096.29465836,222882426.63598949,206629794.840507,212846045.11189175,219349761.46532393]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C97,'4. FY 2019-20'!C:C,0)),\"\")","v":106190323},190323,50239,"GLENDALE ADVENTIST MEDICAL CENTER",null,0,335778994,387131669,389160983,386512441,394600006,424688881,443869546.15405911,450366254.56202912,467619006.39903307,482911525.04107815,496698285.45297533,513182122.28856778,475265265.72005558,489804905.24702674,504940203.87077153,{"$f":"IF(ISERROR(VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A97,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},389160983,386512441,394600006,424688881,442827362.44969475,449486407.28047884,466561599.18520027,481450487.6072821,495081592.61765051,511289367.89500976,474006043.39624119,488266040.11246634,503185480.25633013]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C98,'4. FY 2019-20'!C:C,0)),\"\")","v":106190522},190522,50058,"GLENDALE MEMORIAL HOSPITAL & HLTH CT",null,208120150,203233888,193632641,156403500,213114884,180299712,177732616,185759738.7879191,188478616.14119199,195698905.75642568,202098836.30577162,207868605.90369931,214767104.01273507,198898871.03109866,204983721.10473546,211317854.9582172,{"$f":"IF(ISERROR(VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A98,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},156403500,213114884,180299712,177732616,185323584.12407884,188110399.39235175,195256380.04242712,201487391.04124984,207192018.73660854,213974984.87596735,198371885.54183847,204339704.88892919,210583501.80628794]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C99,'4. FY 2019-20'!C:C,0)),\"\")","v":106110889},110889,51306,"GLENN MEDICAL CENTER",null,13189595,13075159,14975731,10188077,14599636,13718799,12356973,12915063.809612576,13104095.484275511,13606090.705161829,14051049.941007109,14452196.836508907,14931819.298566777,13828570.32308447,14251623.388758007,14692008.067537842,{"$f":"IF(ISERROR(VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A99,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},10188077,14599636,13718799,12356973,12884739.879620468,13078494.980969092,13575323.823861405,14008538.820680872,14405156.684036911,14876746.712532137,13791931.322271138,14206847.752358891,14640951.698284524]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C100,'4. FY 2019-20'!C:C,0)),\"\")","v":106420483},420483,50357,"GOLETA VALLEY COTTAGE HOSPITAL",null,0,65748820,68948998,74044803,76108989,75906960,73618843,76943767.291135952,78069956.785847783,81060681.727399424,83711604.74269563,86101508.024015769,88958943.314479843,82386143.235047519,84906556.383355707,87530225.669247806,{"$f":"IF(ISERROR(VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A100,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},74044803,76108989,75906960,73618843,76763107.137453333,77917437.278551266,80877382.613283396,83458337.256147608,85821258.030790702,88630838.683605567,82167859.934715509,84639797.643469155,87226048.357198134]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C101,'4. FY 2019-20'!C:C,0)),\"\")","v":106150775},150775,50257,"GOOD SAMARITAN",null,0,27741104,29333475,31821639,22925567,48973715,49940810,{"$f":"L101*(1+M$2)","v":52196338.686969526},52960311.785261758,54989129.679999538,56787436.162913628,58408674.704937242,60347072.907261081,55888282.921456583,57598055.433925435,59377873.806099162,{"$f":"IF(ISERROR(VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A101,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},31821639,22925567,48973715,49940810,{"$f":"AK101*(1+AL$2)","v":52073784.2696224},52856847.136473559,54864785.071225449,56615627.11363434,58218561.53426227,60124496.588986002,55740206.092429891,57417094.323948309,59171529.06162414]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C102,'4. FY 2019-20'!C:C,0)),\"\")","v":106430779},430779,50380,"GOOD SAMARITAN HOSPITAL",null,0,501793466,517748941,536896891,571099984,587209289,618477690,646410640.46767652,655871846.98503029,680997162.43281913,703267775.1734761,723345540.60038316,747351079.20645308,692132468.80314755,713306657.88692963,735348309.90341806,{"$f":"IF(ISERROR(VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A102,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},536896891,571099984,587209289,618477690,644892900.30807269,654590518.60891485,679457252.15906584,701140055.10006607,720991138.36626554,744594646.39778435,690298653.62956595,711065596.73316574,732792892.382025]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C103,'4. FY 2019-20'!C:C,0)),\"\")","v":106190392},190392,50471,"GOOD SAMARITAN HOSPITAL",null,320809992,315075935,299107468,258771391,351942347,319267993,281992178,294728083.70477366,299041879.13421977,310497656.02094793,320651843.78499228,329806212.47710568,340751432.04612321,315574749.90297008,325229028.13104898,335278822.26161444,{"$f":"IF(ISERROR(VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A103,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},258771391,351942347,319267993,281992178,294036076.76553422,298457663.10612988,309795540.71583438,319681719.19137079,328732733.1509769,339494648.65070736,314738629.95360255,324207226.17117381,334113690.90084213]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C104,'4. FY 2019-20'!C:C,0)),\"\")","v":106190352},190352,50738,"GREATER EL MONTE COMMUNITY HOSPITAL",null,63088781,44998140,42739905,39995625,50517310,62786138,57237961,59823058.498801939,60698660.284297608,63023920.918538488,65084988.737324044,66943116.157364778,69164745.33612825,64054454.82793127,66014052.447344407,68053930.74674651,{"$f":"IF(ISERROR(VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A104,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},39995625,50517310,62786138,57237961,59682596.921176501,60580077.795703262,62881407.573889665,64888075.63835559,66725224.412143178,68909647.058287889,63884741.606122628,65806650.025249384,67817435.73521553]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C105,'4. FY 2019-20'!C:C,0)),\"\")","v":106370714},370714,50026,"GROSSMONT HOSPITAL",null,0,531468618,578088614,621613549,596809266,712653561,694541511,725909810.84038424,736534609.07756221,764749975.35125732,789759551.72545409,812306592.24539196,839264465.30275095,777254763.53835571,801033071.98542309,825785528.77407146,{"$f":"IF(ISERROR(VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A105,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},621613549,596809266,712653561,694541511,724205410.56726098,735095695.8219614,763020678.36022615,787370152.82123303,809662632.54947197,836169031.07956564,775195415.59072959,798516392.68535256,822915831.81451881]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C106,'4. FY 2019-20'!C:C,0)),\"\")","v":106191227},191227,50376,"HARBOR-UCLA MEDICAL CENTER",null,589011239,1518183301,544899686,504748171,607108256,637463668,554638822,579688551.34816206,588173178.23500061,610705074.83799696,630676929.3048836,648682280.74249494,670209983.14667726,620691002.07144022,639679605.02368927,659446131.94458604,{"$f":"IF(ISERROR(VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A106,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},504748171,607108256,637463668,554638822,578327471.34829211,587024107.74690616,609324113.10885167,628768831.12423313,646570898.38746583,667738067.55353415,619046472.11654234,637669864.75584948,657154482.97049999]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C107,'4. FY 2019-20'!C:C,0)),\"\")","v":106350784},350784,50296,"HAZEL HAWKINS MEM. HOSPITAL",null,75485155,87284850,87829378,90915698,94907896,103292333,107808394,112677456.50345385,114326663.08993272,118706319.70643817,122588365.949636,126088171.48956351,130272637.00233795,120647342.82803708,124338268.71959975,128180404.24595073,{"$f":"IF(ISERROR(VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A107,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},90915698,94907896,103292333,107808394,112412895.41780467,114103311.53392813,118437894.09270677,122217477.73862246,125677769.74380253,129792156.30097027,120327685.91566461,123947623.74121249,127734963.0223864]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C108,'4. FY 2019-20'!C:C,0)),\"\")","v":106490964},490964,51321,"HEALDSBURG DISTRICT HOSPITAL",null,0,33732451,28186000,35307333,36412001,40365563,41508140,43382815.250816859,44017788.979119383,45704034.300516471,47198690.820018373,48546177.902741142,50157271.194135621,46451362.560267419,47872434.361379758,49351724.548438385,{"$f":"IF(ISERROR(VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A108,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},35307333,36412001,40365563,41508140,43280954.549861811,43931794.676524937,45600685.687843978,47055892.293707885,48388165.966126151,49972277.619148605,46328288.990775928,47722029.129917018,49180221.792637378]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C109,'4. FY 2019-20'!C:C,0)),\"\")","v":106154022},154022,53031,"HEALTHSOUTH BAKERSFIELD REHABILITATI",null,0,29675179,31273823,33602341,33860451,34152439,37632591,39332230.804910876,39907918.046327956,41436721.324571699,42791824.142570734,44013498.499983259,45474166.573712707,42114272.733571216,43402661.321276993,44743832.536847979,{"$f":"IF(ISERROR(VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A109,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},33602341,33860451,34152439,37632591,39239880.675562404,39829952.894965678,41343022.207455851,42662358.487495735,43870239.886522159,45306445.554531567,42002690.347475797,43266299.187008947,44588342.720526859]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C110,'4. FY 2019-20'!C:C,0)),\"\")","v":106304079},304079,53034,"HEALTHSOUTH TUSTIN REHABILITATION HO",null,0,21624167,23456369,23888963,23090522,23802244,25331770,26475855.046412222,26863369.60238611,27892458.803810388,28804624.349677358,29626974.685238145,30610199.775693849,28348541.576743871,29215799.517457753,30118587.230465997,{"$f":"IF(ISERROR(VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A110,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},23888963,23090522,23802244,25331770,26413691.050419338,26810888.621676475,27829386.758519065,28717476.637810815,29530542.466507424,30497301.084183007,28273431.69816494,29124009.552159119,30013921.775345214]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C111,'4. FY 2019-20'!C:C,0)),\"\")","v":106154101},154101,50724,"HEART HOSPITAL OF BAKERSFIELD",null,0,87223689,88728399,91863565,75425712,90700059,69816928,72970142.454072446,74038171.883258834,76874446.122343451,79388466.904936805,81654947.856272742,84364815.952664718,78131456.513640136,80521707.380604774,83009881.90446873,{"$f":"IF(ISERROR(VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":41913},{"$f":"IF(ISERROR(VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":42369},{"$f":"IF(ISERROR(VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":72440966.159737423},{"$f":"IF(ISERROR(VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A111,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},91863565,75425712,72440966.159737423,69816928,72798812.17464754,73893528.976285741,76700613.16693145,79148278.9699938,81389170.878509134,84053655.705413684,77924446.068462625,80268724.924251467,82721413.291961402]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C112,'4. FY 2019-20'!C:C,0)),\"\")","v":106331194},331194,50390,"HEMET VALLEY MEDICAL CENTER",null,0,129611121,139151655,149938878,132785104,150892455,155262403,162274680.2132515,164649817.88258862,170957267.4731417,176548073.58677343,181588388.14856774,187614729.38860127,173752670.52995756,179068230.8676706,184601558.76858449,{"$f":"IF(ISERROR(VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A112,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},149938878,132785104,150892455,155262403,161893667.30345732,164328153.6965971,170570688.98636183,176013931.55246824,180997339.91124547,186922755.54944482,173292310.26941502,178505635.73185685,183960047.73034513]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C113,'4. FY 2019-20'!C:C,0)),\"\")","v":106190949},190949,50624,"HENRY MAYO NEWHALL MEMORIAL HOSPITAL",null,0,206545434,223551724,251883918,245523016,307406207,317556433,331898564.10206294,336756406.25563717,349656961.41001892,361091773.78400671,371400672.02668917,383726279.45803785,355374367.59701282,366246222.90534794,377563475.74236351,{"$f":"IF(ISERROR(VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A113,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},251883918,245523016,307406207,317556433,331119282.71633559,336098510.14200222,348866296.81276703,359999299.13559282,370191807.76626033,382310993.20814097,354432797.97417992,365095553.45092654,376251400.48720062]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C114,'4. FY 2019-20'!C:C,0)),\"\")","v":106344021},344021,54104,"HERITAGE OAKS HOSPITAL",null,0,34916882,36020997,37555964,38275205,43537361,44897112,46924846.914153047,47611663.683024302,49435584.124996439,51052273.31313175,52509777.274320021,54252409.826541983,50243928.719064094,51781025.293725885,53381093.550430998,{"$f":"IF(ISERROR(VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A114,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},37555964,38275205,43537361,44897112,46814669.698330387,47518648.292911805,49323797.515473559,50897815.863841176,52338864.301213078,54052312.273255534,50110806.689657368,51618340.082527131,53195588.287234306]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C115,'4. FY 2019-20'!C:C,0)),\"\")","v":106362041},362041,50279,"HI - DESERT MEDICAL CENTER",null,58455681,58543186,55684104,59285674,65191144,58287024,59634501,62327835.924656063,63240098.95150888,65662717.703038104,67810081.94790411,69746008.727136284,72060656.998457462,66736399.825471103,68778045.337520197,70903332.862796873,{"$f":"IF(ISERROR(VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41821},{"$f":"IF(ISERROR(VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":42199},{"$f":"IF(ISERROR(VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":62783027.862796836},{"$f":"IF(ISERROR(VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":42200},{"$f":"IF(ISERROR(VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":42521},{"$f":"IF(ISERROR(VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":66070694.9068323},{"$f":"IF(ISERROR(VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A115,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},59285674,62783027.862796836,66070694.9068323,59634501,62181493.253725387,63116551.441934556,65514237.358080074,67604924.143674359,69518993.90565601,71794877.815565705,66559580.750877216,68561959.024665177,70656935.860610858]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C116,'4. FY 2019-20'!C:C,0)),\"\")","v":106301205},301205,50224,"HOAG MEMORIAL HOSPITAL PRESBYTERIAN",null,0,777723264,757273354,784579078,1440777614,894030334,941615453,984142609.9751333,998547039.43929803,1036799648.4980623,1070706050.367435,1101273901.8734202,1137821681.1620531,1053752849.4327486,1085989976.1204276,1119547791.5177367,{"$f":"IF(ISERROR(VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41548},{"$f":"IF(ISERROR(VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":42185},{"$f":"IF(ISERROR(VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":824269324.62382448},{"$f":"IF(ISERROR(VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A116,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},784579078,824269324.62382448,894030334,941615453,981831891.88290644,996596251.85419106,1034455177.0103366,1067466654.4552218,1097689388.5400085,1133625087.21895,1050960915.7327793,1082578021.4976151,1115657237.8794794]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C117,'4. FY 2019-20'!C:C,0)),\"\")","v":106304460},304460,50769,"HOAG ORTHOPEDIC INSTITUTE",null,0,60453707,86390408,91288473,193685745,122370973,127369357,{"$f":"L117*(1+M$2)","v":133121871.5978682},135070313.40918002,140244623.37177062,144831035.57489064,148965852.58408943,153909555.59250966,142537829.47333062,146898444.07949004,151437704.08829954,{"$f":"IF(ISERROR(VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41548},{"$f":"IF(ISERROR(VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":42185},{"$f":"IF(ISERROR(VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":110807675.43103448},{"$f":"IF(ISERROR(VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A117,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},91288473,110807675.43103448,122370973,127369357,{"$f":"AK117*(1+AL$2)","v":132809308.03842628},134806436.51594615,139927494.0968155,144392852.69132343,148480986.75379753,153341895.54570383,142160173.39406946,146436919.72256047,150911441.14975068]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C118,'4. FY 2019-20'!C:C,0)),\"\")","v":106190382},190382,50063,"HOLLYWOOD PRESBYTERIAN MEDICAL CNTR",null,0,227829673,281293002,292294163,259392971,260534804,288991789,302043825.40846324,306464697.88576877,318204830.11340958,328611065.1678198,337992663.63719094,349209565.49128485,323407947.64061469,333301864.4025054,343601114.56423789,{"$f":"IF(ISERROR(VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A118,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},292294163,259392971,260534804,288991789,301334641.47013706,305865980.44503123,317485286.89931005,327616860.13755268,336892538.40282196,347921586.21326846,322551073.51843137,332254699.27018732,342407062.30804521]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C119,'4. FY 2019-20'!C:C,0)),\"\")","v":106230949},230949,51310,"HOWARD MEMORIAL HOSPITA",null,0,44814452,45760141,45742758,48212576,53247285,57072139,59649747.307538711,60522812.419177771,62841336.626017071,64896433.400728457,66749177.707889855,68964370.686145037,63868885.013372764,65822805.55430916,67856774.197017446,{"$f":"IF(ISERROR(VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A119,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},45742758,48212576,53247285,57072139,59509692.656004243,60404573.471567057,62699236.151558287,64700090.77148544,66531917.208861239,68710011.444180325,63699663.461521864,65616003.99017334,67620964.326520786]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C120,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",54124,"HUMBOLDT COUNTY - SEMPREVIRENS",null,4262147,3917359,3710268,5631699,5631699,6263921,6765561,7071121.0603783205,7174617.7116912464,7449464.9002879076,7693084.3411189783,7912716.1062347591,8175313.9952179836,7571274.620703443,7802900.2236768687,8044015.0507263709,{"$f":"IF(ISERROR(VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A120,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},5631699,5631699,6263921,6765561,7054518.4184431685,7160601.1910797432,7432619.7382714674,7669809.0958185708,7886961.1724820826,8145161.2272022953,7551214.4170450196,7778385.1341503263,8016061.1998421885]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C121,'4. FY 2019-20'!C:C,0)),\"\")","v":106301209},301209,50526,"HUNTINGTON BEACH  HOSPITAL",null,0,50832679,48650215,56081499,45037147,44437175,51156351,53466778.428012922,54249346.351336449,56327544.929579116,58169621.532772548,59830320.426332511,61815898.530008592,57248583.231175832,58999970.97955253,60823109.478170551,{"$f":"IF(ISERROR(VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A121,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},56081499,45037147,44437175,51156351,53341241.081093438,54143363.410941593,56200173.818629868,57993630.714243419,59635579.970805816,61587904.785774805,57096902.266436644,58814605.342524618,60611742.378290311]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C122,'4. FY 2019-20'!C:C,0)),\"\")","v":106190400},190400,50438,"HUNTINGTON HOSPITAL",null,0,469158237,488256417,504429099,513490638,551972078,646511652,675710729.41876948,685600787.46669602,711864967.17731917,735145048.03846455,756132885.60236788,781226531.94126821,723505007.6078918,745638966.82041621,768679708.77181804,{"$f":"IF(ISERROR(VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A122,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},504429099,513490638,551972078,646511652,674124194.10188162,684261379.85573304,710255256.83349752,732920884.02754641,753671764.52643752,778345157.3054924,721588070.43052197,743296324.27699196,766008460.91596496]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C123,'4. FY 2019-20'!C:C,0)),\"\")","v":106121031},121031,51309,"JEROLD PHELPS COMMUNITY HOSPITAL",null,4324887,5667839,5471869,6100696,7867334,8343222,7267371,7595594.8267531181,7706767.9522853056,8002000.8956936803,8263689.8907869086,8499612.0146848727,8781687.112826461,8132845.3932402944,8381650.9527358906,8640649.5637556668,{"$f":"IF(ISERROR(VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A123,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},6100696,7867334,8343222,7267371,7577760.7463977858,7691711.8090603855,7983906.3072436498,8238688.2918486884,8471946.8057449032,8749297.8768345118,8111297.2995461691,8355317.5487967953,8610622.3412897065]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C124,'4. FY 2019-20'!C:C,0)),\"\")","v":106380842},380842,54089,"JEWISH HOME FOR THE AGED",null,61576430,56043619,56312217,59430923,66110363,69901267,67610190,70663739.25313507,71698010.950579032,74444637.674066722,76879196.564642459,79074039.737220943,81698255.699172169,75661917.119354591,77976618.150931701,80386147.718196556,{"$f":"IF(ISERROR(VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A124,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},59430923,66110363,69901267,67610190,70497824.294163063,71557939.843144983,74276299.142419115,76646600.367954969,78816663.303181574,81396930.446977034,75461449.755187035,77731631.835568279,80106796.875079304]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C125,'4. FY 2019-20'!C:C,0)),\"\")","v":106220733},220733,51304,"JOHN C. FREMONT HEALTHCARE DISTRICT",null,17101304,17308480,16895327,16782752,17401736,17815023,19442487,20320588.239738245,20618011.069522072,21407851.393373583,22107951.17982224,22739116.538918201,23493755.517531175,21757901.286597911,22423533.85937022,23116436.028224688,{"$f":"IF(ISERROR(VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A125,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},16782752,17401736,17815023,19442487,20272876.505265694,20577731.184413597,21359442.718391929,22041064.094749026,22665103.46525405,23407104.19620556,21700253.406570479,22353083.780001536,23036103.830729805]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C126,'4. FY 2019-20'!C:C,0)),\"\")","v":106074039},74039,54131,"JOHN MUIR BEHAVIORAL HEALTH",null,0,27697131,29529441,32445419,32487454,34977001,29940039,31292252.086922027,31750261.966173492,32966559.557108585,34044663.140778951,35016612.638123713,36178702.675812446,33505611.34894377,34530637.889451332,35597657.65696808,{"$f":"IF(ISERROR(VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A126,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},32445419,32487454,34977001,29940039,31218779.429290015,31688233.824863005,32892013.660953991,33941661.815090097,34902637.799821675,36045265.840293899,33416837.738022044,34422149.807455882,35473951.820057787]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C127,'4. FY 2019-20'!C:C,0)),\"\")","v":106071018},71018,50496,"JOHN MUIR MEDICAL CENTER - CONCORD",null,0,344457458,369261815,360396804,379340057,421818506,446518342,466684913.78045511,473515559.92299968,491655121.58766323,507733691.98246962,522229106.56967556,539560230.18255699,499694406.78506643,514981399.27607262,530894668.37611628,{"$f":"IF(ISERROR(VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A127,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},360396804,379340057,421818506,446518342,465589160.72321361,472590487.55367845,490543362.51634562,506197555.66780454,520529313.99998844,537570186.19639301,498370459.09207511,513363434.83389652,529049750.09819072]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C128,'4. FY 2019-20'!C:C,0)),\"\")","v":106070988},70988,50180,"JOHN MUIR MEDICAL CENTER - WC",null,0,787248562,808058245,741021165,769950462,822381491,877083515,916696149.01515841,930113396.56111515,965744431.18813694,997327118.19464684,1025800056.4407735,1059843098.7695599,981535774.69139194,1011563587.3177102,1042821577.6051667,{"$f":"IF(ISERROR(VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A128,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},741021165,769950462,822381491,877083515,914543791.87186038,928296302.72868848,963560633.87818384,994309728.51172638,1022461201.3444424,1055934110.9179717,978935181.19495511,1008385464.9280844,1039197656.131207]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C129,'4. FY 2019-20'!C:C,0)),\"\")","v":106331216},331216,50534,"JOHN.F. KENNEDY MEMORIAL HOSP.",null,105233968,105096468,118630660,105868983,125796245,116428669,108898421,113816713.52531517,115482594.87746988,119906533.24037366,123827830.00074674,127363021.3060282,131589795.0308097,121867181.6205602,125595425.65338747,129476408.16841894,{"$f":"IF(ISERROR(VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A129,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},105868983,125796245,116428669,108898421,113549477.52061926,115256985.06292433,119635393.63420063,123453191.82046841,126948470.07832868,131104456.29457073,121544292.72733453,125200830.94939855,129026463.18644971]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C130,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",54147,"JOYCE EISENBERG KEEFER MEDICAL CTR",null,8873079,39842991,34956464,36898833,37084942,44771490,41201335,43062153.697853349,43692434.054814443,45366215.592100002,46849824.444964327,48187351.655372538,49786536.644509524,46108020.018532164,47518588.050168432,48986944.149941027,{"$f":"IF(ISERROR(VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A130,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},36898833,37084942,44771490,41201335,42961045.894338578,43607075.374100618,45263630.874680616,46708081.40564663,48030507.654786803,49602910.438760787,45985856.140163623,47369294.530216716,48816709.046773791]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C131,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",54150,"KAISER PERMANENTE PSYCH HEALTH FACIL",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A131,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C132,'4. FY 2019-20'!C:C,0)),\"\")","v":106540734},540734,50057,"KAWEAH DELTA MEDICAL CENTER",null,409106119,408617963,423017013,445836884,475470100,537446928,517723868,541106368.92865586,549026286.67720258,570058533.60974658,588701126.47485542,605508100.34907067,625602988.97885752,579379830.04230094,597104613.41196299,615555544.66396403,{"$f":"IF(ISERROR(VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A132,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},445836884,475470100,537446928,517723868,539835877.98168397,547953694.57923913,568769484.19666183,586920025.09603751,603537244.72859514,623295596.03864324,577844754.64634967,595228634.91231632,613416420.38361919]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C133,'4. FY 2019-20'!C:C,0)),\"\")","v":106194219},{"$f":"IFERROR(A133-106000000,\"\")","v":194219},50696,"KECK HOSPITAL OF USC",null,0,480809095,532306413,611144066,685008934,761164988,896155076,{"$f":"L133*(1+M$2)","v":936629058.7385931},950338054.84742737,986743861.13388717,1019013291.3427118,1048105353.5027229,1082888637.7210162,{"$f":"(O133+P133)/2","v":1002878576.2382995},1033559322.4227173,1065496995.6118696,{"$f":"IF(ISERROR(VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A133,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},{"$f":"IF(X133>0,X133,I133)","v":611144066},{"$f":"IF(AA133>0,AA133,J133)","v":685008934},{"$f":"IF(AD133>0,AD133,K133)","v":761164988},{"$f":"IF(AG133>0,AG133,L133)","v":896155076},{"$f":"AK133*(1+AL$2)","v":934429900.11077249},948481449.59416652,984512578.69521356,1015930290.6542094,1044693897.3626475,1078894651.6919627,{"$f":"(AN133+AO133)/2","v":1000221434.6747115},1030312094.0084285,1061794274.5273051]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C134,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",54083,"KEDREN COMMUNITY MENTAL HEALTH",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A134,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C135,'4. FY 2019-20'!C:C,0)),\"\")","v":106150736},150736,50315,"KERN MEDICAL CENTER",null,107118017,103704173,101461232,120500253,147221613,314868643,348904681,364662625.59508067,370000019.80539149,384174080.26557583,396737704.07867324,408064266.79020423,421606622.35938251,390455892.17212451,402400985.43443871,414835444.57479334,{"$f":"IF(ISERROR(VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A135,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},120500253,147221613,314868643,348904681,363806415.81615162,369277178.09977597,383305363.55756903,395537383.50854826,406736066.96388483,420051623.16481751,389421373.53305864,401136725.23621655,413393845.0643512]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C136,'4. FY 2019-20'!C:C,0)),\"\")","v":106150737},150737,51314,"KERN VALLEY HEALTHCARE DISTRICT",null,20805549,20554107,20068858,22037266,24298802,24349463,28058661,29325903.457690474,29755132.822975125,30895000.469078206,31905357.969851397,32816231.915443685,33905298.313085496,31400179.219464801,32360794.942647539,33360765.114264593,{"$f":"IF(ISERROR(VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A136,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},22037266,24298802,24349463,28058661,29257047.689223852,29697002.418085173,30825138.902460244,31808829.061520513,32709419.050221745,33780246.407417387,31316983.981990378,32259124.055871129,33244832.728819564]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C137,'4. FY 2019-20'!C:C,0)),\"\")","v":106074097},74097,50760,"KFH - ANTIOCH",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A137,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C138,'4. FY 2019-20'!C:C,0)),\"\")","v":106196035},196035,50723,"KFH - BALDWIN PARK",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A138,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C139,'4. FY 2019-20'!C:C,0)),\"\")","v":106196403},196403,50139,"KFH - DOWNEY",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A139,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C140,'4. FY 2019-20'!C:C,0)),\"\")","v":106361223},361223,50140,"KFH - FONTANA",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A140,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C141,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",50512,"KFH - FREMONT",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A141,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C142,'4. FY 2019-20'!C:C,0)),\"\")","v":106104062},104062,50710,"KFH - FRESNO",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A142,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C143,'4. FY 2019-20'!C:C,0)),\"\")","v":106190429},190429,50138,"KFH - LOS ANGELES",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A143,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C144,'4. FY 2019-20'!C:C,0)),\"\")","v":106394009},394009,50748,"KFH - MANTECA",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A144,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C145,'4. FY 2019-20'!C:C,0)),\"\")","v":106334048},334048,50765,"KFH - MORENO VALLEY",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A145,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C146,'4. FY 2019-20'!C:C,0)),\"\")","v":106014326},14326,50075,"KFH - OAKLAND",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A146,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C147,'4. FY 2019-20'!C:C,0)),\"\")","v":106304409},304409,50609,"KFH - OC-ANAHEIM",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A147,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C148,'4. FY 2019-20'!C:C,0)),\"\")","v":106190432},190432,50137,"KFH - PANORAMA CITY",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A148,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C149,'4. FY 2019-20'!C:C,0)),\"\")","v":106414139},414139,50541,"KFH - REDWOOD CITY",null,0,0,0,0,0,0,0,{"$f":"L149*(1+M$2)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A149,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,{"$f":"AK149*(1+AL$2)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C150,'4. FY 2019-20'!C:C,0)),\"\")","v":106334025},334025,50686,"KFH - RIVERSIDE",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A150,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C151,'4. FY 2019-20'!C:C,0)),\"\")","v":106314024},314024,50772,"KFH - ROSEVILLE",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A151,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C152,'4. FY 2019-20'!C:C,0)),\"\")","v":106340913},340913,50425,"KFH - SACRAMENTO",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A152,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C153,'4. FY 2019-20'!C:C,0)),\"\")","v":106370730},370730,50515,"KFH - SAN DIEGO",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A153,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C154,'4. FY 2019-20'!C:C,0)),\"\")","v":106380857},380857,50076,"KFH - SAN FRANCISCO",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A154,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C155,'4. FY 2019-20'!C:C,0)),\"\")","v":106431506},431506,50604,"KFH - SAN JOSE",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A155,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C156,'4. FY 2019-20'!C:C,0)),\"\")","v":106014337},14337,50777,"KFH - SAN LEANDRO",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41876},{"$f":"IF(ISERROR(VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":42004},{"$f":"IF(ISERROR(VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A156,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C157,'4. FY 2019-20'!C:C,0)),\"\")","v":106210992},210992,50510,"KFH - SAN RAFAEL",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A157,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C158,'4. FY 2019-20'!C:C,0)),\"\")","v":106434153},434153,50071,"KFH - SANTA CLARA",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A158,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C159,'4. FY 2019-20'!C:C,0)),\"\")","v":106494019},494019,50690,"KFH - SANTA ROSA",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A159,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C160,'4. FY 2019-20'!C:C,0)),\"\")","v":106190431},190431,50411,"KFH - SOUTH BAY",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A160,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C161,'4. FY 2019-20'!C:C,0)),\"\")","v":106342344},342344,50674,"KFH - SOUTH SACRAMENTO",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A161,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C162,'4. FY 2019-20'!C:C,0)),\"\")","v":106410806},410806,50070,"KFH - SOUTH SAN FRANCISCO",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A162,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C163,'4. FY 2019-20'!C:C,0)),\"\")","v":106484044},484044,50767,"KFH - VACAVILLE",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A163,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C164,'4. FY 2019-20'!C:C,0)),\"\")","v":106480989},480989,50073,"KFH - VALLEJO",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A164,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C165,'4. FY 2019-20'!C:C,0)),\"\")","v":106070990},70990,50072,"KFH - WALNUT CREEK",null,0,0,0,0,0,0,0,{"$f":"L165*(1+M$2)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A165,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,{"$f":"AK165*(1+AL$2)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C166,'4. FY 2019-20'!C:C,0)),\"\")","v":106190434},190434,50561,"KFH - WEST LOS ANGELES",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A166,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C167,'4. FY 2019-20'!C:C,0)),\"\")","v":106191450},191450,50677,"KFH - WOODLAND HILLS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A167,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C168,'4. FY 2019-20'!C:C,0)),\"\")","v":106010887},10887,52034,"KINDRED HOSP SAN FRANCISCO BAY AREA",null,44409784,39755828,44393645,42444405,46204817,51735646,52950211,55341656.390885517,56151666.015336893,58302739.167873695,60209410.439584523,61928343.770491302,63983548.598267786,59256074.803729109,61068877.105037913,62955946.184379548,{"$f":"IF(ISERROR(VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A168,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},42444405,46204817,51735646,52950211,55211716.923393652,56041966.65354488,58170901.633174099,60027248.287808292,61726774.502769791,63747559.974609718,59099074.960491195,60877011.395289041,62737167.23868975]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C169,'4. FY 2019-20'!C:C,0)),\"\")","v":106190049},190049,52045,"KINDRED HOSPITAL BALDWIN PARK",null,0,70259390,47714652,47273840,46272832,47731674,50219946,52488081.596139923,53256324.7972752,55296482.438241877,57104840.261500962,58735140.451536819,60684373.013988256,56200661.349871419,57919990.356518894,59709756.732762538,{"$f":"IF(ISERROR(VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A169,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},47273840,46272832,47731674,50219946,52364842.18089547,53152281.849732846,55171442.825587891,56932070.913604572,58543964.674348056,60460552.641738512,56051756.869596228,57738017.793976314,59502258.65804328]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C170,'4. FY 2019-20'!C:C,0)),\"\")","v":106301127},301127,52039,"KINDRED HOSPITAL BREA",null,33898024,34630850,35345234,33953945,35472763,38805874,37894447,39605913.279488586,40185606.281717844,41725047.315709732,43089579.242735833,44319754.284051165,45790586.013509624,42407313.279222786,43704666.763393499,45055170.148780391,{"$f":"IF(ISERROR(VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A170,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},33953945,35472763,38805874,37894447,39512920.557248466,40107098.631363787,41630696.2191431,42959212.736625209,44175498.845059589,45621697.953898042,42294954.477884158,43567355.790842399,44898598.399478815]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C171,'4. FY 2019-20'!C:C,0)),\"\")","v":106190449},190449,52038,"KINDRED HOSPITAL LA MIRADA",null,101421535,109804697,112750733,110354627,109336899,111131757,105145798,109894606.91405852,111503082.24856891,115774572.36935157,119560741.84066321,122974110.99205321,127055230.73811071,117667657.10500738,121267426.4163582,125014670.86508197,{"$f":"IF(ISERROR(VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A171,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},110354627,109336899,111131757,105145798,109636579.82137844,111285246.91386718,115512776.19270664,119199013.63501149,122573845.1365148,126586616.70079461,117355894.91385907,120886429.38576314,124580230.91865471]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C172,'4. FY 2019-20'!C:C,0)),\"\")","v":106190305},190305,52032,"KINDRED HOSPITAL LOS ANGELES",null,53316045,51821314,52833628,57039030,59543079,60002168,61680749,64466500.74898579,65410066.400374219,67915812.849661469,70136859.941162318,72139214.480059147,74533285.641091347,69026336.395411894,71138037.210610732,73336250.060575247,{"$f":"IF(ISERROR(VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A172,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},57039030,59543079,60002168,61680749,64315136.599000446,65282279.585697435,67762237.6753041,69924662.524970546,71904410.063350707,74258386.735349342,68843450.100137323,70914536.294160634,73081398.399350017]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C173,'4. FY 2019-20'!C:C,0)),\"\")","v":106361274},361274,52037,"KINDRED HOSPITAL ONTARIO",null,57275651,59683958,54366335,51429039,51530095,54305472,59603460,62295392.987723678,63207181.162667923,65628538.890672088,67774785.3877175,69709704.47673434,72023147.925414503,66701662.139194794,68742244.932225913,70866426.201074421,{"$f":"IF(ISERROR(VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A173,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},51429039,51530095,54305472,59603460,62149126.491201647,63083697.962145917,65480135.832826562,67569734.372398436,69482807.821197525,71757507.086123824,66524935.102612495,68526271.096797973,70620157.453660667]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C174,'4. FY 2019-20'!C:C,0)),\"\")","v":106364188},364188,52049,"KINDRED HOSPITAL RANCHO",null,0,39676700,46193366,45137215,84477737,41822212,39052528,40816297.894855142,41413706.723672777,43000194.160323247,44406427.14446155,45674197.201796547,47189978.585226282,43703310.652392402,45040312.173129052,46432087.893511415,{"$f":"IF(ISERROR(VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41548},{"$f":"IF(ISERROR(VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":42247},{"$f":"IF(ISERROR(VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":44049105.721428573},{"$f":"IF(ISERROR(VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A174,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},45137215,44049105.721428573,41822212,39052528,40720463.249502525,41332799.824208967,42902959.62776763,44272076.546070524,45525533.214949861,47015929.187517792,43587518.086919077,44898804.880510196,46270731.201233827]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C175,'4. FY 2019-20'!C:C,0)),\"\")","v":106332172},332172,52052,"KINDRED HOSPITAL RIVERSIDE",null,0,24167335,25076923,24823861,41028414,24318483,25407251,26554745.073234599,26943414.305182546,27975569.880650673,28890453.403491523,29715254.093910202,30701408.897254214,28433011.642071098,29302853.748700865,30208331.495582208,{"$f":"IF(ISERROR(VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41640},{"$f":"IF(ISERROR(VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":42247},{"$f":"IF(ISERROR(VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":24630544.58881579},{"$f":"IF(ISERROR(VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A175,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},24823861,24630544.58881579,24318483,25407251,26492395.847367074,26890776.947050218,27912309.899772909,28803046.017846189,29618534.5363831,30588173.801846847,28357677.958809547,29210790.277114645,30103354.169114973]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C176,'4. FY 2019-20'!C:C,0)),\"\")","v":106370721},370721,52036,"KINDRED HOSPITAL SAN DIEGO",null,31626845,34682553,34039906,31400518,32639969,33255526,32843830,34327190.01668676,34829620.845599696,36163883.346262492,37346548.833921351,38412764.681515157,39687562.207414918,36755216.090091921,37879656.75771825,39050163.444465041,{"$f":"IF(ISERROR(VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A176,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},31400518,32639969,33255526,32843830,34246591.47515133,34761576.788328514,36082107.4761476,37233557.730913803,38287735.779132329,39541183.749407284,36657832.603530705,37760646.755023062,38914459.764269806]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C177,'4. FY 2019-20'!C:C,0)),\"\")","v":106190196},190196,52050,"KINDRED HOSPITAL SOUTH BAY",null,0,50997485,52716860,48838698,74243646,29274938,28634627,29927882.408536065,30365922.65473216,31529188.602295719,32560285.922702152,33489857.568193484,34601279.459448628,32044737.262498938,33025071.745447818,34045568.513821058,{"$f":"IF(ISERROR(VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41640},{"$f":"IF(ISERROR(VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":42247},{"$f":"IF(ISERROR(VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":44570609.851973683},{"$f":"IF(ISERROR(VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A177,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},48838698,44570609.851973683,29274938,28634627,29857613.223315857,30306598.994868893,31457892.972695258,32461775.54529063,33380852.132957947,34473660.587170817,31959834.258992944,32921313.839124288,33927256.36006438]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C178,'4. FY 2019-20'!C:C,0)),\"\")","v":106301380},301380,52035,"KINDRED HOSPITAL WESTMINSTER",null,65270087,77683572,68982405,72530167,74818984,68974592,66852826,69872169.635955885,70894855.503662303,73610714.731868476,76018001.886340499,78188258.599325299,80783078.301662296,74814358.309104487,77103130.242832899,79485668.450493798,{"$f":"IF(ISERROR(VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A178,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},72530167,74818984,68974592,66852826,69708113.243229404,70756353.461693257,73444261.915135786,75788011.213848531,77933765.275739998,80485128.47110559,74616136.564492166,76860888.244794264,79209446.873422801]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C179,'4. FY 2019-20'!C:C,0)),\"\")","v":106301234},301234,50580,"LA PALMA INTERCOMMUNITY HOSPITAL",null,0,53742726,54409655,57198185,50633012,53148199,56938302,59509865.688060611,60380883.418658875,62693970.571101621,64744248.041825868,66592647.571584798,68802645.812305599,63719109.306463748,65668447.806705333,67697646.691945195,{"$f":"IF(ISERROR(VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A179,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},57198185,50633012,53148199,56938302,59370139.471638717,60262921.747251727,62552203.329311758,64548365.845798261,66375896.559214965,68548883.055394068,63550284.587555006,65462131.202506617,67462389.807304516]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C180,'4. FY 2019-20'!C:C,0)),\"\")","v":106191231},191231,50040,"LAC OLIVE VIEW/UCLA MEDICAL CENTER",null,339566637,260093012,377449092,357239910,357802533,357802533,280978304,293668419.05996889,297966704.67968106,309381293.49368453,319498972.91541207,328620428.01230031,339526295.1651479,314440133.2045483,324059700.46385622,334073361.58872414,{"$f":"IF(ISERROR(VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A180,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},357239910,357802533,357802533,280978304,292978900.16081798,297384589.14049643,308681702.57225394,318532336.30542618,327550808.27116436,338274030.40573567,313607019.43884003,323041572.28829527,332912419.33845001]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C181,'4. FY 2019-20'!C:C,0)),\"\")","v":106191228},191228,50373,"LAC+USC MEDICAL CENTER",null,813656534,813656534,813656534,813656534,0,813656534,813656534,{"$f":"L181*(1+M$2)","v":850404549.3761462},862851518.16230929,895905866.62701225,925204626.89857388,951618522.32578349,983199715.39843583,910555246.76279306,938411574.61217868,967409118.86210966,{"$f":"IF(ISERROR(VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A181,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},813656534,0,813656534,813656534,{"$f":"AK181*(1+AL$2)","v":848407841.62460887},861165828.89286137,893879992.32908392,922405442.11269581,948521119.1495204,979573409.06343281,908142717.22088981,935463280.63110805,964047264.10647655]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C182,'4. FY 2019-20'!C:C,0)),\"\")","v":106380865},380865,50668,"LAGUNA HONDA HOSPITAL",null,143502252,132975726,132520032,158509694,155140725,203674428,173437343,181270473.91093785,183923644.01953807,190969440.53533697,197214703.64373058,202845034.93186486,209576816.69285399,194092072.08953378,200029869.28779772,206210925.81235942,{"$f":"IF(ISERROR(VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A182,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},158509694,155140725,203674428,173437343,180844859.81862339,183564325.98324162,190537609.3623513,196618035.20742854,202184798.88060388,208803840.73879248,193577822.28488994,199401417.04401621,205494319.80969816]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C183,'4. FY 2019-20'!C:C,0)),\"\")","v":106190240},190240,50581,"LAKEWOOD REGIONAL MED. CTR.",null,137419055,140127543,153772107,157564050,187055047,188765591,185281375,193649430.23325831,196483785.26503682,204010739.05616719,210682491.03267169,216697317.50963774,223888812.48587242,207346615.04441944,213689904.2711547,220293064.99775508,{"$f":"IF(ISERROR(VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A183,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},157564050,187055047,188765591,185281375,193194750.96477228,196099929.40864664,203549418.14271984,210045076.12314361,215991993.95424747,223063050.02241924,206797247.13293171,213018535.03869554,219527521.98833334]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C184,'4. FY 2019-20'!C:C,0)),\"\")","v":106380868},380868,54144,"LANGLEY PORTER PSYCHIATRIC HOSPITAL",null,14729535,16318845,17213104,16883316,18518018,17832795,24197967,25290844.923582774,25661015.047402617,26644044.126543991,27515382.835896946,28300926.297026541,29240144.057665419,27079713.481220469,27908154.566461742,28770535.17734598,{"$f":"IF(ISERROR(VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A184,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},16883316,18518018,17832795,24197967,25231463.272651002,25610883.017965298,26583795.0689147,27432135.693834942,28208810.205392096,29132298.50200459,27007965.381374821,27820472.949613519,28670554.353698343]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C185,'4. FY 2019-20'!C:C,0)),\"\")","v":106364014},364014,54093,"LLU  BEHAVIORAL MEDICINE CENTER",null,0,27562980,29464798,30241301,30700631,31128017,33339140,34844870.21680852,35354878.085727714,36709262.282282956,37909763.267284609,38992058.462855548,40286080.907485962,37309512.774783783,38450910.865070075,39639069.685170755,{"$f":"IF(ISERROR(VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A185,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},30241301,30700631,31128017,33339140,34763056.187809907,35285807.872188918,36626253.169692181,37795068.172287375,38865144.029289559,40137494.950717188,37210660.670989782,38330106.100788467,39501319.490003377]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C186,'4. FY 2019-20'!C:C,0)),\"\")","v":106334589},334589,50770,"LLUMC MURRIETA",null,0,49252179,111868622,160113479,167440278,169166720,162959884,170319810.54478824,172812700.97801957,179432856.49379098,185300839.32891378,190591038.7618925,196916149.35173881,182366847.9113524,187945939.04540312,193753594.05681565,{"$f":"IF(ISERROR(VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A186,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},160113479,167440278,169166720,162959884,169919908.06754419,172475089.57034266,179027112.51363027,184740216.00821269,189970687.9858425,196189869.36134109,181883664.26092148,187355451.99702758,193080278.67359179]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C187,'4. FY 2019-20'!C:C,0)),\"\")","v":106390923},390923,50336,"LODI MEMORIAL HOSPITAL",null,0,145841340,159273517,165650640,164285497,191228321,210214373,219708503.12553886,222924272.47021648,231464115.5699476,239033673.80834264,245857905.205369,254017147.37076107,235248894.68914512,242445789.50685582,249937526.28806502,{"$f":"IF(ISERROR(VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A187,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},165650640,164285497,191228321,210214373,219192638.44490981,222488761.7872164,230940715.48954487,238310483.06373969,245057667.46448165,253080263.46377501,234625599.27664226,241684075.26411068,249068965.46412832]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C188,'4. FY 2019-20'!C:C,0)),\"\")","v":106364502},364502,50778,"LOMA LINDA UNIVERSITY CHILDRENS HOSP",null,0,0,0,0,0,328050861,326604196,341354960.62241238,346351211.57495731,359619327.11696088,371379938.18862242,381982555.77816159,394659342.28598601,365499632.65279162,376681246.983392,388320949.0320738,{"$f":"IF(ISERROR(VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":41964},{"$f":"IF(ISERROR(VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":42369},{"$f":"IF(ISERROR(VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":294922572.08128077},{"$f":"IF(ISERROR(VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A188,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,294922572.08128077,326604196,340553476.08614022,345674570.79896879,358806135.04066896,370256336.94135809,380739248.7661745,393203731.94488668,364531235.99101353,375497792.85376632,386971490.35553062]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C189,'4. FY 2019-20'!C:C,0)),\"\")","v":106361246},361246,50327,"LOMA LINDA UNIVERSITY MEDICAL CENTER",null,0,1073385879,1051614945,1054087364,6414278253,846284173,1004506364,1049873928.527797,1065240436.1827458,1106047953.8553903,1142218979.2454402,1174828471.0223017,1213817292.5932865,1124133466.5504153,1158523725.1338711,1194322881.8077941,{"$f":"IF(ISERROR(VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A189,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},1054087364,6414278253,846284173,1004506364,1047408876.5560429,1063159354.6352745,1103546894.0839796,1138763222.6529093,1171004546.4639449,1209340406.2916224,1121155058.3684444,1154883884.5584271,1190172476.3777838]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C190,'4. FY 2019-20'!C:C,0)),\"\")","v":106420491},420491,50110,"LOMPOC VALLEY MEDICAL CENTER",null,53754513,56205062,58131390,63911435,73659292,68836218,88048961,92025607.702233329,93372542.954917103,96949483.490921006,100120017.11622964,102978368.21542755,106395892.83545037,98534750.303575322,101549192.66582859,104687130.52543896,{"$f":"IF(ISERROR(VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A190,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},63911435,73659292,68836218,88048961,91809536.134443879,93190127.915472776,96730255.696888208,99817106.364893407,102643186.08381318,106003476.02107897,98273681.030890808,101230146.22435328,104323331.05244607]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C191,'4. FY 2019-20'!C:C,0)),\"\")","v":106190525},190525,50485,"LONG BEACH MEMORIAL MEDICAL CENTER",null,557201698,501033970,527177050,542987069,624086290,618750712,596319486,623251682.47963107,632373922.29295111,656599072.90980411,678071796.27095497,697430235.47254002,720575727.49946308,667335434.59037948,687751015.87174749,709002981.48600149,{"$f":"IF(ISERROR(VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A191,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},542987069,624086290,618750712,596319486,621788318.4060514,631138500.07644022,655114333.01089096,676020306.03768933,695160184.42173147,717918049.42596829,665567319.52429008,685590245.22971034,706539116.92384982]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C192,'4. FY 2019-20'!C:C,0)),\"\")","v":106301248},301248,50551,"LOS ALAMITOS MEDICAL CTR.",null,162810984,175831103,183169645,182646658,195828060,210505031,212577424,222178279.05289328,225430197.33856508,234066038.08340803,241720686.8506262,248621630.44671315,256872591.86556545,237893362.46701711,245171158.64866966,252747111.15613931,{"$f":"IF(ISERROR(VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A192,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},182646658,195828060,210505031,212577424,221656615.46074346,224989791.01527038,233536754.38493612,240989366.61141345,247812397.11448333,255925176.30738127,237263060.49817479,244400881.86294839,251868786.71093231]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C193,'4. FY 2019-20'!C:C,0)),\"\")","v":106190198},190198,50663,"LOS ANGELES COMMUNITY HOSPITAL",null,0,133022002,141596597,139117546,142356977,151873727,170126206,177809792.59057167,180412310.3450599,187323593.74428082,193449626.92562845,198972468.10852975,205575731.68952844,190386610.33495462,196211047.51707911,202274099.89902908,{"$f":"IF(ISERROR(VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A193,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},139117546,142356977,151873727,170126206,177392304.00654975,180059852.14196986,186900006.77147657,192864349.64017084,198324836.7938281,204817512.8185572,189882178.20582372,195594593.21699947,201571174.80619264]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C194,'4. FY 2019-20'!C:C,0)),\"\")","v":106560492},560492,50549,"LOS ROBLES HOSPITAL AND MEDICAL CTN.",null,0,330573743,356234746,413125422,446941876,465914966,474683083,496121688.23939514,503383186.5135805,522666925.26590949,539759672.97041297,555169405.19954967,573593712.58985305,531213299.1181612,547464539.08498132,564381558.89470136,{"$f":"IF(ISERROR(VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A194,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},413125422,446941876,465914966,474683083,494956819.09406883,502399763.96860582,521485040.50578409,538126642.80531967,553362395.94249308,571478143.92043006,529805841.65555191,545744519.37390637,562420269.93146157]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C195,'4. FY 2019-20'!C:C,0)),\"\")","v":106434040},434040,53305,"LUCILE PACKARD CHILDRENS HOSPITAL",null,870707622,930263749,1061445459,1026038240,1251058219,1239261587,1307869984,1366938674.8710206,1386945909.1117125,1440077406.7291844,1487172178.9412479,1529629824.8227746,1580393375.230926,1463624792.835216,1508401001.8820114,1555011600.0268502,{"$f":"IF(ISERROR(VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A195,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},1026038240,1251058219,1239261587,1307869984,1363729170.5827458,1384236335.3471863,1436821020.1890411,1482672774.575721,1524651064.776855,1574564457.2413859,1459746897.382381,1503661919.6762881,1549607761.0091205]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C196,'4. FY 2019-20'!C:C,0)),\"\")","v":106121002},121002,50028,"MAD RIVER COMMUNITY HOSPITAL",null,51926743,46548298,46675192,46717061,63944274,66800327,62592496,65419425.925986886,66376939.092052162,68919724.76094906,71173602.728458479,73205555.493274644,75635015.122090489,70046663.74470377,72189579.110866562,74420285.307682574,{"$f":"IF(ISERROR(VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A196,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},46717061,63944274,66800327,62592496,65265824.354895383,66247263.369623609,68763879.482762456,70958268.67140618,72967280.265559658,75356052.740196228,69861074.077084318,71962774.468482912,74161666.502877951]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C197,'4. FY 2019-20'!C:C,0)),\"\")","v":106201281},{"$f":"IFERROR(A197-106000000,\"\")","v":201281},50568,"MADERA COMMUNITY HOSPITAL",null,98328453,93807489,82691293,69989040,92116699,81323559,75323092,{"$f":"L197*(1+M$2)","v":78724987.059316114},79877247.424500242,82937206.54283613,85649497.44594191,88094726.10472399,91018309.965824232,{"$f":"(O197+P197)/2","v":84293351.994389027},86872111.775332958,89556518.035274118,{"$f":"IF(ISERROR(VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A197,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},{"$f":"IF(X197>0,X197,I197)","v":69989040},{"$f":"IF(AA197>0,AA197,J197)","v":92116699},{"$f":"IF(AD197>0,AD197,K197)","v":81323559},{"$f":"IF(AG197>0,AG197,L197)","v":75323092},{"$f":"AK197*(1+AL$2)","v":78540144.689862281},79721197.146993309,82749664.121990442,85390366.910708383,87807988.427758753,90682609.834039122,{"$f":"(AN197+AO197)/2","v":84070015.516349405},86599177.669233561,89245299.130898938]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C198,'4. FY 2019-20'!C:C,0)),\"\")","v":106420493},420493,50107,"MARIAN MEDICAL CENTER",null,231763276,226760251,278434944,383594441,481657975,489234613,480690682,502400614.67449898,509754014.62231213,529281808.77453572,546590882.65052998,562195640.77219474,580853126.58114779,537936345.71253288,554393261.71136236,571524383.67667127,{"$f":"IF(ISERROR(VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A198,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},383594441,481657975,489234613,480690682,501221002.9209711,508758145.86109477,528084966.05623293,544937184.82160342,560365761.96828794,578710783.23051536,536511075.43891817,552651473.39494562,569538272.59940171]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C199,'4. FY 2019-20'!C:C,0)),\"\")","v":106211006},211006,50360,"MARIN GENERAL HOSPITAL",null,0,276754736,296818526,315162909,320489114,342356377,350266180,366085615.38891804,371443837.22716188,385673207.83419538,398285857.5337007,409656618.86062711,423251819.5321188,391979532.68394804,403971238.19716394,416454219.19637299,{"$f":"IF(ISERROR(VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A199,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},315162909,320489114,342356377,350266180,365226064.50045019,370718174.84210873,384801101.21199805,397080853.06179702,408323236.12093955,421690752.40564084,390940977.13689756,402702044.59136832,415006994.26329017]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C200,'4. FY 2019-20'!C:C,0)),\"\")","v":106190500},190500,50740,"MARINA DEL REY",null,0,92333590,91915367,86863956,93575608,99353711,146935211,153571398.58959696,155819150.44616261,161788312.44901901,167079266.7308909,171849253.98687598,177552384.32978541,164433789.58995497,169464260.35888344,174700819.15833068,{"$f":"IF(ISERROR(VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":42370},{"$f":"IF(ISERROR(VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":42916},{"$f":"IF(ISERROR(VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A200,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":98046347.37659964},86863956,93575608,99353711,98046347.37659964,102233911.33851269,103771260.32946828,107713346.57639411,111150689.04423909,114297651.71918958,118039480.70539708,109432017.81031659,112724170.38171434,116168566.21229333]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C201,'4. FY 2019-20'!C:C,0)),\"\")","v":106050932},50932,51332,"MARK TWAIN MEDICAL CENTER",null,42211704,45220021,52878006,58471757,65344631,62864307,58702102,61353326.019923009,62251325.606657922,64636066.162454322,66749855.878465816,68655514.001756191,70933972.220384017,65692961.020460069,67702684.940111011,69794743.111070096,{"$f":"IF(ISERROR(VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A201,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},58471757,65344631,62864307,58702102,61209271.449969865,62129709.790523596,64489907.341493927,66547905.763213061,68432048.608693764,70672348.555526182,65518906.552353494,67489977.185953408,69552198.582109973]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C202,'4. FY 2019-20'!C:C,0)),\"\")","v":106090933},90933,50254,"MARSHALL HOSPITAL",null,0,189098226,201810356,204334764,200250371,229312550,231761507,242228792.72431621,245774180.88617557,255189364.43472025,263534808.18158859,271058528.51583779,280054099.24319816,259362086.3081544,267296668.34871319,275556313.87951797,{"$f":"IF(ISERROR(VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A202,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},204334764,200250371,229312550,231761507,241660051.5194003,245294030.02509862,254612315.44579095,262737489.83258289,270176265.79450464,279021184.0192371,258674902.63918692,266456877.81354377,274598724.90687084]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C203,'4. FY 2019-20'!C:C,0)),\"\")","v":106191230},191230,50779,"MARTIN LUTHER KING COMMUNITY HOSP",null,0,0,0,0,0,52600957,103573012,108250787.54592805,109835203.07457283,114042799.63052559,117772335.03322609,121134646.51691797,125154720.28564671,115907567.33187583,119453490.77507204,123144683.40128234,{"$f":"IF(ISERROR(VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A203,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,52600957,103573012,107996620.0596869,109620626.1522018,113784919.43882075,117416017.61020645,120740367.89573264,124693115.84463699,115600468.5245136,119078192.75296955,122716741.87018481]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C204,'4. FY 2019-20'!C:C,0)),\"\")","v":106450936},450936,51305,"MAYERS MEMORIAL HOSPITAL",null,16896099,18133668,18330539,18532028,22378524,22821162,23653924,24722230.744351901,25084078.331626698,26045005.963596776,26896754.360860601,27664636.444849573,28582737.768386472,26470880.162228689,27280695.402855087,28123687.106618024,{"$f":"IF(ISERROR(VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A204,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},18532028,22378524,22821162,23653924,24664184.171342909,25035073.420830842,25986111.485798914,26815378.864664908,27574591.399714239,28477316.904834621,26400745.175231911,27194985.132189572,28025954.15227443]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C205,'4. FY 2019-20'!C:C,0)),\"\")","v":106270777},270777,50189,"MEE MEMORIAL HOSPITAL",null,0,60326823,59756955,64215659,57415878,65319605,59848725,62551735.145731524,63467275.279483654,65898596.763000652,68053674.947788656,69996556.12374419,72319519.26654011,66976135.855394654,69025115.535766423,71158037.69514215,{"$f":"IF(ISERROR(VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A205,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},64215659,57415878,65319605,59848725,62404866.77052208,63343283.952299602,65749583.034633942,67847780.158680752,69768725.800795794,72052785.329626441,66798681.596657351,68808252.979738265,70910755.565211117]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C206,'4. FY 2019-20'!C:C,0)),\"\")","v":106150722},150722,50036,"MEMORIAL HOSPITAL",null,307126474,276526719,324544794,354713522,423248090,401388715,375250380,392198202.77031982,397938622.18770486,413182962.15638286,426695261.83814567,438877090.26593864,453442025.47650766,419939111.99726427,432786176.05204213,446159557.87122315,{"$f":"IF(ISERROR(VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A206,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},354713522,423248090,401388715,375250380,391277340.82033968,397161198.89852834,412248648.88246053,425404305.38330448,437448598.42652321,451769608.70930398,418826477.13288248,431426451.90491384,444609103.56791359]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C207,'4. FY 2019-20'!C:C,0)),\"\")","v":106240924},240924,50528,"MEMORIAL HOSPITAL - LOS BANOS",null,0,49421881,51915021,47050276,50120926,61043424,66534995,69539984.104299143,70557807.92964375,73260755.448562428,75656597.903844118,77816536.805262581,80399020.243148863,74458676.676203281,76736567.354553342,79107778.524205714,{"$f":"IF(ISERROR(VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A207,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},47050276,50120926,61043424,66534995,69376707.666743994,70419964.352621287,73095093.980054781,75427700.65058066,77563253.391151085,80102486.922532901,74261397.31531772,76495477.020865873,78832870.156841993]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C208,'4. FY 2019-20'!C:C,0)),\"\")","v":106500939},500939,50557,"MEMORIAL HOSPITAL MODESTO",null,0,503536363,562454381,525932997,522633555,530135943,562735523,588150932.06731987,596759418.8144393,619620239.43523073,639883646.03950787,658151842.30731797,679993809.35124397,629751942.7373693,649017744.17341292,669072825.82928097,{"$f":"IF(ISERROR(VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A208,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},525932997,522633555,530135943,562735523,586769982.81676114,595593574.02241766,618219118.21892035,637947693.15443611,656009637.67489457,677485808.36223412,628083405.68667817,646978665.41466534,666747723.01856434]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C209,'4. FY 2019-20'!C:C,0)),\"\")","v":106190521},190521,50468,"MEMORIAL HOSPITAL OF GARDENA",null,129097486,66740315,122364053,117730200,124692339,117079968,129785828,135647480.18818223,137632888.1367434,142905365.90251771,147578792.22225046,151792055.6146954,156829551.31575254,145242079.06238407,149685423.91847295,154310803.46522397,{"$f":"IF(ISERROR(VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A209,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},117730200,124692339,117079968,129785828,135328986.62489292,137364004.9305698,142582220.00225934,147132296.06572828,151297990.83541456,156251121.53536806,144857258.03399381,149215143.45057142,153774556.18539131]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C210,'4. FY 2019-20'!C:C,0)),\"\")","v":106231013},231013,51325,"MENDOCINO COAST DISTRICT HOSPITAL",null,43047689,46843972,43224953,44346734,46835976,49778551,50902647,53201616.130680561,53980302.998992585,56048194.991996311,57881136.029548317,59533598.879218213,61509329.738175549,56964665.510772318,58707367.454383269,60521464.308696881,{"$f":"IF(ISERROR(VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A210,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},44346734,46835976,49778551,50902647,53076701.371698655,53874845.668720119,55921455.56332504,57706018.017107807,59339824.216434024,61282466.702519611,56813736.790216424,58522921.116770916,60311145.459476814]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C211,'4. FY 2019-20'!C:C,0)),\"\")","v":106334018},334018,50684,"MENIFEE VALLEY MEDICAL CENTER",null,0,41388172,39808824,39175992,34313860,39658093,40474741,42302743.778152011,42921909.011642329,44566173.067945719,46023618.17415382,47337557.817656264,48908540.851249896,45294895.621049769,46680587.995905042,48123049.334453076,{"$f":"IF(ISERROR(VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A211,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},39175992,34313860,39658093,40474741,42203419.031506315,42838055.648784213,44465397.453075282,45884374.802429669,47183479.793215767,48728152.931331947,45174886.127752475,46533927.297822714,47955816.362273857]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C212,'4. FY 2019-20'!C:C,0)),\"\")","v":106414018},414018,50754,"MENLO PARK SURGICAL HOSPITAL",null,0,17519701,18649578,21509573,20833085,20868434,20378979,21299376.000882637,21611124.883743417,22439009.679197986,23172831.378342837,23834398.265261367,24625386.161909327,22805920.52877041,23503614.821802102,24229892.213585347,{"$f":"IF(ISERROR(VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A212,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},21509573,20833085,20868434,20378979,21249366.121237624,21568904.825540569,22388269.289305016,23102722.52333482,23756820.182070304,24534561.080857866,22745495.906319916,23429771.352702562,24145690.631464086]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C213,'4. FY 2019-20'!C:C,0)),\"\")","v":106340947},340947,50017,"MERCY GENERAL HOSPITAL",null,407648147,425021458,451708567,421818218,525152746,498273929,520331923,{"$f":"L213*(1+M$2)","v":543832214.22620392},551792028.8818866,572930226.61207402,591666732.29546309,608558371.98278224,628754489.42971408,582298479.45376849,600112552.13912272,618656430.70624816,{"$f":"IF(ISERROR(VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A213,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},421818218,525152746,498273929,520331923,{"$f":"AK213*(1+AL$2)","v":542555323.12951624},550714033.55769229,571634683.5602473,589876658.54615295,606577588.09711981,626435472.90390432,580755671.05320013,598227123.32163644,616506530.50051212]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C214,'4. FY 2019-20'!C:C,0)),\"\")","v":106150761},150761,50295,"MERCY HOSPITAL",null,279618190,270152802,253539854,261507431,280412632,266307552,260107985,271855512.16019905,275834532.58840197,286401276.19012141,295767441.37012595,304211379.11102563,314307187.53972507,291084358.78012371,299989410.24057579,309259283.32537532,{"$f":"IF(ISERROR(VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A214,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},261507431,280412632,266307552,260107985,271217208.88580257,275295655.03885812,285753649.01639622,294872603.94933105,303221207.87138742,313147937.66662014,290313126.48286366,299046905.91035926,308184572.76900375]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C215,'4. FY 2019-20'!C:C,0)),\"\")","v":106344029},344029,50414,"MERCY HOSPITAL OF FOLSOM",null,139651295,136727935,146342766,160077303,211238061,205720963,215872295,225621959.73500225,228924281.54449242,237693974.60862401,245467267.58444965,252475173.23934576,260854021.49109662,241580621.09653682,248971220.41189772,256664597.3652212,{"$f":"IF(ISERROR(VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A215,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},160077303,211238061,205720963,215872295,225092210.55121624,228477049.08700368,237156487.20970234,244724612.15355676,251653397.09147519,259891921.34416878,240940549.68162954,248189004.62251598,255772659.21782199]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C216,'4. FY 2019-20'!C:C,0)),\"\")","v":106240942},240942,50444,"MERCY MEDICAL CENTER MERCED",null,234809182,239112078,238147989,221094320,305613549,298820631,307871514,321776235.0433259,326485921.45863438,338993032.11389232,350079102.59474307,360073597.36741424,372023295.20540124,344536067.35431767,355076349.98107862,366048446.28640771,{"$f":"IF(ISERROR(VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A216,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},221094320,305613549,298820631,307871514,321020720.38475209,325848090.03243393,338226481.41195095,349019946.52337539,358901601.36480534,370651172.72505099,343623213.96766317,353960773.94409037,364776387.04492819]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C217,'4. FY 2019-20'!C:C,0)),\"\")","v":106470871},470871,51319,"MERCY MEDICAL CENTER MT. SHASTA",null,47124825,48259477,48620525,46053190,52894544,53998978,54620740,57087633.227672994,57923197.888494767,60142135.361391574,62108960.305631861,63882124.354870364,66002168.948171876,61125547.833511718,62995542.330251113,64942146.651521116,{"$f":"IF(ISERROR(VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A217,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},46053190,52894544,53998978,54620740,56953594.293066829,57810037.615750857,60006138.477355219,61921051.110520065,63674195.767688595,65758735.106977463,60963594.793937638,62797623.439104334,64716465.437333032]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C218,'4. FY 2019-20'!C:C,0)),\"\")","v":106450949},450949,50280,"MERCY MEDICAL CENTER REDDING",null,379327502,396800619,384455155,360134039,446356056,455516203,457368914,478025541.43666148,485022174.97726953,503602535.15204412,520071821.15540642,534919480.03999966,552671756.79915535,511837178.15372527,527495650.59770304,543795618.41957748,{"$f":"IF(ISERROR(VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A218,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},360134039,446356056,455516203,457368914,476903161.14751601,484074622.98414701,502463759.89636117,518498356.12181479,533178381.83977598,550633353.95844054,510481058.00908798,525838368.98079538,541905867.89910829]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C219,'4. FY 2019-20'!C:C,0)),\"\")","v":106340950},340950,50516,"MERCY SAN JUAN MEDICAL CENTER",null,496392582,421451452,451091903,483304188,587159226,582866695,536238479,560457174.54060912,568660320.86973643,590444713.6747824,609753994.66509259,627162012.07351911,647975525.18454933,600099354.16993749,618458003.36930585,637568768.62903428,{"$f":"IF(ISERROR(VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A219,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},483304188,587159226,582866695,536238479,559141248.86073017,567549371.20959961,589109565.84916902,607909198.32991171,625120675.58977723,645585616.28292656,598509382.08954036,616514936.95984447,635353145.9363519]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C220,'4. FY 2019-20'!C:C,0)),\"\")","v":106340951},340951,50590,"METHODIST HOSPITAL OF SACRAMENTO",null,217359476,191700184,218637462,215653109,265856100,225114264,263593356,275498296.59172392,279530634.73106462,290238969.60962957,299730638.66641665,308287722.70587361,318518812.01769912,294984804.13802314,304009180.68614513,313403267.36178637,{"$f":"IF(ISERROR(VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A220,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},215653109,265856100,225114264,263593356,274851440.23995161,278984536.37980753,289582664.42100191,298823810.68563908,307284283.46093512,317344028.53500724,294203237.55332053,303054047.07328713,312314155.99797118]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C221,'4. FY 2019-20'!C:C,0)),\"\")","v":106190529},190529,50238,"METHODIST HOSPITAL OF SO CALIF",null,0,253008855,281486537,285227728,303916391,300031968,297374390,310805018.52635074,315354124.43955207,327434795.21499068,338142877.31036764,347796601.83903992,359338865.23030549,332788836.26267916,342969739.57470381,353567733.53467274,{"$f":"IF(ISERROR(VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A221,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},285227728,303916391,300031968,297374390,310075263.74062729,314738040.38284665,326694380.66857094,337119834.00718719,346664565.97177154,358013526.35663688,331907107.33787906,341892199.98947936,352339046.16420424]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C222,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",54133,"METROPOLITAN STATE HOSPITAL",null,134623951,143318424,145020475,156589708,232228434,155799926,166227352,173734850.59673843,176277725.35444367,183030619.95772457,189016260.25349155,194412532.15618849,200864465.96130404,186023440.10560805,191714396.20484,197638499.05874628,{"$f":"IF(ISERROR(VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A222,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},156589708,232228434,155799926,166227352,173326929.77463892,175933344.5846149,182616740.50618997,188444396.01437861,193779742.88141248,200123623.51191691,185530568.2602843,191112069.44789553,196951683.19666469]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C223,'4. FY 2019-20'!C:C,0)),\"\")","v":106196168},196168,53309,"MILLER CHILDRENS HOSPITAL",null,406506716,360131241,405180362,296020578,388705957,358852472,349104065,364871014.5818184,370211458.88307148,384393619.20841867,396964422.59148675,408297457.94584155,421847552.38804114,390679020.89995271,402630940.26866412,415072505.16694134,{"$f":"IF(ISERROR(VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A223,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},296020578,388705957,358852472,349104065,364014315.51587242,369488204.10454953,383524406.06622356,395763416.08984643,406968499.11051887,420291664.57840079,389643911.078035,401365957.60018265,413630081.84445983]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C224,'4. FY 2019-20'!C:C,0)),\"\")","v":106410852},410852,50007,"MILLS PENINSULA MEDICAL CENTER",null,0,454822438,472960867,487632182,492815708,528028625,553129141,578110687.0567081,586572219.49091351,609042786.13494146,628960278.86581635,646916621.22601461,668385727.0047822,619001532.50037885,637938450.04591548,657651174.11539841,{"$f":"IF(ISERROR(VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A224,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},487632182,492815708,528028625,553129141,576753311.80402458,585426276.6776495,607665583.26940536,627057374.37059724,644810985.87912619,665920539.76143456,617361478.82000136,635934180.12486172,655365762.82028031]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C225,'4. FY 2019-20'!C:C,0)),\"\")","v":106190681},190681,50751,"MIRACLE MILE MEDICAL CENTER",null,0,-24175493,12373274,12659460,13151636,10288713,9648664,10084436.636505699,10232037.761326477,10624009.421047499,10971445.816705875,11284672.333373019,11659174.728356738,10797727.618876688,11128059.075039446,11471923.530864879,{"$f":"IF(ISERROR(VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A225,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},12659460,13151636,10288713,9648664,10060758.878882259,10212048.185025342,10599985.794873377,10938251.966052363,11247942.089994555,11616172.540178502,10769118.88046287,11093097.028023459,11432057.315086529]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C226,'4. FY 2019-20'!C:C,0)),\"\")","v":106190524},190524,50704,"MISSION COMMUNITY HOSPITAL",null,57799462,67848687,100106883,43794486,89815340,79750391,85341832,89196213.822692379,90501736.576668039,93968701.488356605,97041754.763811395,99812223.790751576,103124674.14411636,95505228.126084,98426989.277281493,101468448.96743396,{"$f":"IF(ISERROR(VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":41467},{"$f":"IF(ISERROR(VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":41639},{"$f":"IF(ISERROR(VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":92398771.040462434},{"$f":"IF(ISERROR(VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A226,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},92398771.040462434,89815340,79750391,85341832,88986785.531559408,90324930.019569308,93756214.011439338,96748157.222648695,99487347.076242298,102744322.46857461,95252185.617044017,98117752.149445504,101115834.77240846]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C227,'4. FY 2019-20'!C:C,0)),\"\")","v":106301262},301262,50567,"MISSION HOSPITAL REG MEDICAL CENTER",null,455294116,456224390,472523539,450206839,516213649,547341789,557469232,582646794.09558618,591174719.38101172,613821599.83103502,633895373.8433255,651992609.44904959,673630171.13776982,623858486.83718026,642943991.64618754,662811390.29340971,{"$f":"IF(ISERROR(VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A227,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},450206839,516213649,547341789,557469232,581278768.28830135,590019785.00371373,612433590.8348527,631977538.33460283,649870452.37451959,671145640.96674943,622205564.58472776,640923995.35456121,660508046.67063451]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C228,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",51330,"MODOC MEDICAL CENTER",null,15542168,15612135,14903247,13368059,13527370,13539139,15912086,16630740.071540413,16874156.340553921,17520576.068616133,18093550.503962427,18610107.746570114,19227718.05160166,17807063.286289282,18351829.125266269,18918912.899085887,{"$f":"IF(ISERROR(VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A228,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},13368059,13527370,13539139,15912086,16591691.917765828,16841190.547858976,17480957.526016407,18038808.893489741,18549534.097053554,19156801.029671963,17759883.209753074,18294171.495271645,18853167.563362759]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C229,'4. FY 2019-20'!C:C,0)),\"\")","v":106190541},190541,52054,"MONROVIA MEMORIAL HOSPITAL",null,29617132,40665488,47268859,44280497,49073880,49241726,41071058,{"$f":"L229*(1+M$2)","v":42925992.862353839},43554280.297627717,45222769.403555579,46701687.143607065,48034985.145607576,49629113.574736744,45962228.273581326,47368336.14460732,48832049.36017216,{"$f":"IF(ISERROR(VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A229,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},44280497,49073880,49241726,41071058,{"$f":"AK229*(1+AL$2)","v":42825204.757735193},43469191.517703444,45120509.054975964,46560392.290202104,47878637.07957989,49446067.987824902,45840450.672589034,47219514.684891,48662352.533702396]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C230,'4. FY 2019-20'!C:C,0)),\"\")","v":106361166},361166,50758,"MONTCLAIR HOSPITAL MEDICAL CENTER",null,0,44973619,42352207,46741401,46377006,47470642,58984397,61648370.602292381,62550688.616897851,64946897.251557909,67070852.059577212,68985674.382131085,71275089.574034378,66008874.655567557,68028263.220854148,70130381.978082731,{"$f":"IF(ISERROR(VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A230,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},46741401,46377006,47470642,58984397,61503623.282276809,62428487.957365312,64800035.561314173,66867930.77794636,68761134.356968865,71012207.77616334,65833983.169630267,67814532.567457616,69886671.06656611]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C231,'4. FY 2019-20'!C:C,0)),\"\")","v":106190547},190547,50736,"MONTEREY PARK HOSPITAL",null,53415036,52326486,55757377,52156725,68499678,74751593,74270181,77624522.345923677,78760675.730085745,81777860.919076756,84452237.80602558,86863285.603613764,89746001.869863078,83115049.362551168,85657761.704819679,88304643.736738414,{"$f":"IF(ISERROR(VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A231,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},52156725,68499678,74751593,74270181,77442263.813098118,78606806.816213489,81592940.077784315,84196729.551605791,86580556.116516665,89414994.354274049,82894834.81469506,85388642.834061235,87997775.235395357]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C232,'4. FY 2019-20'!C:C,0)),\"\")","v":106190552},190552,50552,"MOTION PICTURE AND TELEVISION FUND",null,0,55124168,51285054,52328719,31101810,23565168,23029347,24069445.324409947,24421738.400538206,25357292.935951747,26186551.091904327,26934157.40734126,27828016.454190761,25771922.013928037,26560354.249622792,27381086.930766009,{"$f":"IF(ISERROR(VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A232,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},52328719,31101810,23565168,23029347,24012931.459226947,24374027.454336561,25299953.554731499,26107324.298954975,26846489.983109567,27725379.206866588,25703638.926843237,26476907.141032271,27285934.594988078]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C233,'4. FY 2019-20'!C:C,0)),\"\")","v":106361266},361266,51312,"MOUNTAINS COMMUNITY HOSPITAL",null,13437596,12767605,13558139,14105549,17437885,22935085,21997899,22991412.966785043,23327927.393662572,24221579.92228264,25013696.918025989,25727819.129947316,26581643.64493819,24617638.420154314,25370758.023986652,26154731.387442753,{"$f":"IF(ISERROR(VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A233,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},14105549,17437885,22935085,21997899,22937430.268170308,23282353.345221765,24166808.681187294,24938018.567728274,25644078.190882098,26483603.357461739,24552413.624457784,25291048.379305184,26063840.774171919]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C234,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",54122,"NAPA STATE HOSPITAL",null,224946419,238055300,240302066,259993294,270675375,263635898,303938803,317665906.93062663,322315432.41928297,334662778.85662711,345607237.30341738,355474063.68929541,367271117.62878221,340135008.08002222,350540650.49635637,361372590.65903878,{"$f":"IF(ISERROR(VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A234,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},259993294,270675375,263635898,303938803,316920043.11882931,321685748.56943154,333906019.97445643,344561610.75505918,354317038.61241972,365916522.46397263,339233815.36475778,349439324.68373942,360116780.53819621]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C235,'4. FY 2019-20'!C:C,0)),\"\")","v":106274043},274043,50248,"NATIVIDAD MEDICAL CENTER",null,136482685,135010666,131041389,133179825,151439879,211351562,229528466,239894898.57366288,243406126.63176373,252730594.11982635,260995628.8363463,268446857.51226801,277355755.18286145,256863111.47808632,264721243.17430717,272901306.3475647,{"$f":"IF(ISERROR(VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A235,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},133179825,151439879,211351562,229528466,239331637.23658788,242930602.06334797,252159105.04491374,260205992.71458548,267573095.46412691,276332792.18122792,256182548.8797496,263889544.08935618,271952943.82267743]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C236,'4. FY 2019-20'!C:C,0)),\"\")","v":106301304},301304,54135,"NEWPORT BAY HOSPITAL",null,9934757,9973760,10369104,10576625,10574139,10985328,11194504,11700093.0144432,11871341.736775193,12326112.294920199,12729212.467228331,13092621.898185449,13527124.390826378,12527662.381074265,12910917.182706889,13309873.144505914,{"$f":"IF(ISERROR(VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A236,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},10576625,10574139,10985328,11194504,11672621.775686558,11848149.573397825,12298239.775025146,12690700.535015112,13050006.997674748,13477232.699337278,12494470.155020129,12870353.766344931,13263619.848506013]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C237,'4. FY 2019-20'!C:C,0)),\"\")","v":106304159},304159,53308,"NEXUS CHILDRENS HOSPITAL ORANGE",null,0,0,9588227,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A237,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C238,'4. FY 2019-20'!C:C,0)),\"\")","v":106481357},481357,50367,"NORTHBAY HOSPITAL GROUP",null,0,296410140,334203322,389735673,431354925,460574174,557912062,583109624.08694494,591644323.59583855,614309193.77066457,634398913.54073977,652510524.82566428,674165274.47901571,624354053.65570211,643454719.18320203,663337899.65233994,{"$f":"IF(ISERROR(VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A238,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},389735673,431354925,460574174,557912062,581740511.57776976,590488471.78747725,612920082.19879115,632479554.58453417,650386681.99923372,671678770.70222032,622699818.3916626,641433118.29188395,661032726.35072708]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C239,'4. FY 2019-20'!C:C,0)),\"\")","v":106454012},454012,52047,"NORTHERN CALIFORNIA REHAB HOSPITAL",null,0,38805958,38980357,39633790,39221407,41628060,40628613,42463565.259150043,43085084.360520765,44735599.382058784,46198585.227697007,47517520.048829496,49094475.456683539,45467092.304877892,46858052.638263255,48305997.752756521,{"$f":"IF(ISERROR(VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A239,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},39633790,39221407,41628060,40628613,42363862.911634319,43000912.214037828,44634440.650582083,46058812.497277409,47362856.269095913,48913401.759677753,45346626.573929742,46710834.383186661,48138129.014386833]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C240,'4. FY 2019-20'!C:C,0)),\"\")","v":106141273},141273,51324,"NORTHERN INYO HOSPITAL",null,56856758,57876014,66320591,71882158,73424990,76258580,73673484,77000876.099387065,78127901.468688503,81120846.170764372,83773736.740542218,86165413.843616039,89024969.965043277,82447291.455653295,84969575.292079121,87595191.904329658,{"$f":"IF(ISERROR(VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A240,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},71882158,73424990,76258580,73673484,76820081.857051924,77975268.759145677,80937411.009320155,83520281.275099561,85884955.84467864,88696621.810032994,82228846.142209858,84702618.559889108,87290788.827355817]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C241,'4. FY 2019-20'!C:C,0)),\"\")","v":106190568},190568,50116,"NORTHRIDGE MEDICAL CENTER - ROSCOE",null,418345358,378826064,364488128,330838006,403223462,374067416,387575677,405080159.9638353,411009126.490017,426754174.85953104,440710293.16375792,453292240.18270487,468335568.38585669,433732234.01164448,447001266.67323136,460813904.28428078,{"$f":"IF(ISERROR(VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A241,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},330838006,403223462,374067416,387575677,404129051.81655747,410206168.32214475,425789173.572469,439376934.56206226,451816828.77405983,466608220.20628899,432583054.06726563,445596881.66806102,459212524.49017441]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C242,'4. FY 2019-20'!C:C,0)),\"\")","v":106214034},214034,50131,"NOVATO COMMUNITY HOSPITAL",null,0,60720327,58549979,53649872,60112982,64170625,67367786,70410387.309442595,71440950.814429969,74177730.00895375,76603560.232840165,78790534.195697367,81405341.51013495,75390645.120896965,77697047.214268774,80097937.852916151,{"$f":"IF(ISERROR(VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A242,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},53649872,60112982,64170625,67367786,70245067.208282933,71301381.906394064,74009995.024396107,76371797.967376113,78534080.537901029,81105096.604651392,75190896.495886117,77452939.252638578,79819588.571276218]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C243,'4. FY 2019-20'!C:C,0)),\"\")","v":106500967},500967,50067,"OAK VALLEY DISTRICT HOSPITAL",null,62301623,49468156,52906090,67814375,67649630,64352908,70097139,73263008.914584696,74335324.8915032,77182982.548099518,79707093.380451456,81982670.877740473,84703415.059215397,78445037.964275479,80844882.129095972,83343042.968477935,{"$f":"IF(ISERROR(VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A243,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},67814375,67649630,64352908,70097139,73090990.999219567,74190101.458649516,77008451.912229985,79465941.448618755,81715827.20118545,84391005.966927171,78237196.680424362,80590884.324902102,83053416.584056318]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C244,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",54153,"OCEAN VIEW PSYCHIATRIC FACILITY",null,0,0,0,0,0,10636132,6037824,6310516.518180484,6402880.5608987175,6648163.8347678687,6865578.3709336678,7061585.4637051942,7295937.032843695,6756871.1028507687,6963581.917319431,7178761.2482744446,{"$f":"IF(ISERROR(VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A244,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,10636132,6037824,6295699.7380288504,6390371.72614804,6633130.6211870946,6844806.7254366139,7038600.8572357055,7269027.6447838508,6738968.6733118538,6941703.7913361602,7153814.2510097781]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C245,'4. FY 2019-20'!C:C,0)),\"\")","v":106430837},430837,50153,"OCONNOR HOSPITAL",null,281243574,271676752,284436532,249209592,283193343,238037718,263511727,{"$f":"L245*(1+M$2)","v":275412980.8963902},279444070.31028891,290149089.05569685,299637818.75367308,308192252.85451376,318420173.82552028,294893453.90468496,303915035.80409342,313306213.34001702,{"$f":"IF(ISERROR(VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A245,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},249209592,283193343,238037718,263511727,{"$f":"AK245*(1+AL$2)","v":274766324.86164385},278898141.07354587,289492987.11018974,298731271.5973531,307189124.35239273,317245754.14714557,294112129.35377145,302960197.97487295,312217439.24976915]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C246,'4. FY 2019-20'!C:C,0)),\"\")","v":106560501},560501,51334,"OJAI VALLEY COMMUNITY HOSPITAL",null,0,0,0,0,22651894,26921784,25720326,26881959.804722194,27275418.323783185,28320292.398658812,29246449.363042526,30081413.470044635,31079719.938874099,28783370.880850669,29663931.416543581,30580566.704459369,{"$f":"IF(ISERROR(VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":"2014-02-19"},{"$f":"IF(ISERROR(VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":"2014-12-31"},{"$f":"J246","v":22651894},{"$f":"IF(ISERROR(VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A246,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,22651894,26921784,25720326,26818842.294875875,27222132.353925906,28256252.911233354,29157964.920014601,29983502.108041216,30965089.530077867,28707108.915623978,29570733.514027908,30474295.819059543]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C247,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",51995,"OLIVE GLEN FOUNDATION",null,0,0,0,0,0,956021,1205620,1260070.6686131882,1278513.7264403056,1327491.374785492,1370904.2521883792,1410042.5363098122,1456837.3648415415,1349197.8134869356,1390473.3942490956,1433439.9505756767,{"$f":"IF(ISERROR(VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A247,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,956021,1205620,1257112.0851091954,1276015.9886208344,1324489.5743094841,1366756.6136940878,1405453.0184219535,1451464.1548187407,1345623.0940017859,1386104.8160580206,1428458.5866203471]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C248,'4. FY 2019-20'!C:C,0)),\"\")","v":106190534},190534,50742,"OLYMPIA",null,0,108356799,108356799,88119986,88119986,89024402,86429285,90332780.592317477,91654938.73602064,95166080.826775506,98278291.932865486,101084063.16488081,104438721.82324328,96722186.379820496,99681177.548873156,102761392.49406204,{"$f":"IF(ISERROR(VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A248,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},88119986,88119986,89024402,86429285,90120683.69871676,91475879.253053904,94950885.766263887,97980953.277650669,100755046.76705866,104053523.58463947,96465919.521957278,99368000.022354662,102404285.17584907]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C249,'4. FY 2019-20'!C:C,0)),\"\")","v":106300225},300225,50678,"ORANGE COAST MEMORIAL MEDICAL CENTER",null,253358417,220453236,242163476,231881240,242618139,245833685,259968975,271710223.90714753,275687117.81997365,286248214.21702123,295609373.81973952,304048798.85109913,314139211.75789762,290928794.0183804,299829086.3354193,309094005.30449837,{"$f":"IF(ISERROR(VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A249,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},231881240,242618139,245833685,259968975,271072261.76237148,275148528.26377296,285600933.1559056,294715014.6285919,303059156.79054046,312980581.42488456,290157973.89224875,298887085.70956618,308019869.10771251]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C250,'4. FY 2019-20'!C:C,0)),\"\")","v":106301566},301566,50746,"ORANGE COUNTY GLOBAL MEDICAL CENTER",null,0,171602509,161406624,189766938,174041870,188827757,294120222,307403879.15611833,311903204.20254308,323851676.19564551,334442579.74684405,343990663.56636846,355406619.96739382,329147127.97124481,339216621.65660626,349698641.76688111,{"$f":"IF(ISERROR(VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":42461},{"$f":"IF(ISERROR(VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":42978},{"$f":"IF(ISERROR(VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A250,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":207246874.57528958},189766938,174041870,188827757,207246874.57528958,216098398.02732718,219347991.53113437,227680632.93840212,234946364.93522516,241598302.475371,249507647.22238207,231313498.93681365,238272333.70529807,245552974.84887654]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C251,'4. FY 2019-20'!C:C,0)),\"\")","v":106040937},40937,50030,"OROVILLE HOSPITAL",null,0,145144427,169064145,183744910,207430601,227868777,242424492,253373361.19395208,257081867.12838048,266930228.56849962,275659633.14925742,283529508.10644966,292938950.99478227,271294930.85887849,279594570.62785351,288234229.55061597,{"$f":"IF(ISERROR(VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A251,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},183744910,207430601,227868777,242424492,252778453.09438917,256579625.2760269,266326630.45675495,274825631.42816925,282606653.85511905,291858512.9544487,270576130.94246209,278716142.64164412,287232583.40478384]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C252,'4. FY 2019-20'!C:C,0)),\"\")","v":106190307},190307,50018,"PACIFIC ALLIANCE MEDICAL CENTER",null,0,61907098,76661095,87005543,86580503,94384489,100494824,105033576.14326628,106570902.87171967,110653449.73589195,114272143.41544001,117534527.06405683,121435124.31477125,112462796.57566598,115903335.23974842,119484825.68941404,{"$f":"IF(ISERROR(VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A252,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},87005543,86580503,94384489,100494824,104786962.51001279,106362703.17151073,110403233.73871247,113926415.73963882,117151966.39619696,120987238.74920629,112164824.73917565,115539191.06791788,119069602.57270163]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C253,'4. FY 2019-20'!C:C,0)),\"\")","v":106331226},331226,54130,"PACIFIC GROVE HOSPITAL",null,0,5626358,6042262,5572987,6206822,7062986,11625724,12150788.651310023,12328633.992308104,12800922.625401611,13219550.493827652,13596958.706224065,14048198.533978423,13010236.559614632,13408254.600025859,13822578.620101243,{"$f":"IF(ISERROR(VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A253,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},5572987,6206822,7062986,11625724,12122259.201526199,12304548.450832734,12771976.436853696,13179555.055475261,13552702.25041103,13996384.980189402,12975765.746164478,13366128.652943145,13774543.615300216]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C254,'4. FY 2019-20'!C:C,0)),\"\")","v":106190696},190696,50378,"PACIFICA HOSPITAL OF THE VALLEY",null,0,66311178,74626008,80083555,90288211,101810471,101053660,105617651.43412501,107163526.99609466,111268776.26491404,114907592.93409093,118188118.18797748,122110406.04999343,113088184.59950247,116547855.5610342,120149262.11898544,{"$f":"IF(ISERROR(VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A254,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},80083555,90288211,101810471,101053660,105369666.42102462,106954169.52991296,111017168.85570523,114559942.72075255,117803430.16007185,121660029.86284266,112788555.7882289,116181686.44041219,119731730.01145726]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C255,'4. FY 2019-20'!C:C,0)),\"\")","v":106196405},196405,50204,"PALMDALE REGIONAL MEDICAL CENTER",null,0,142589562,145651668,155920808,148148727,159255373,181573162,189773739.35697049,192551367.73624304,199927677.41703761,206465901.25337127,212360347.26719239,219407911.99053299,203196789.33520442,209413124.26028183,215884129.62886268,{"$f":"IF(ISERROR(VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A255,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},155920808,148148727,159255373,181573162,189328160.01865408,192175194.35347864,199475589.35933959,205841243.5368093,211669140.02531341,218598676.29941133,202658416.44807446,208755191.78106135,215133908.16236237]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C256,'4. FY 2019-20'!C:C,0)),\"\")","v":106331288},331288,50423,"PALO VERDE HOSPITAL",null,27587661,23927770,23699879,21726823,23796765,21824573,20150955,21061053.516069964,21369314.18554844,22187935.631617412,22913546.469996087,23567710.968020517,24349848.361208748,22550741.05080675,23240628.719008304,23958779.664614633,{"$f":"IF(ISERROR(VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A256,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},21726823,23796765,21824573,20150955,21011603.205812417,21327566.535043333,22137762.984920263,22844222.075365327,23491000.919721764,24260039.538051352,22490992.530142795,23167611.497543544,23875520.22888656]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C257,'4. FY 2019-20'!C:C,0)),\"\")","v":106370755},370755,50115,"PALOMAR MEDICAL CENTER ESCONDIDO",null,332946426,356995816,423688576,443487977,486971501,517892446,549587145,574408720.21147895,582816068.70957565,605142743.71732676,624932693.57556391,642774051.40846086,664105678.4663378,615037718.64644527,633853372.49201238,653439864.93739939,{"$f":"IF(ISERROR(VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A257,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},443487977,486971501,517892446,549587145,573060036.99354661,581677464.01061428,603774359.85386324,623041974.44468534,640681899.62521672,661656277.1990093,613408167.14927435,631861937.03495097,651169088.41211295]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C258,'4. FY 2019-20'!C:C,0)),\"\")","v":106370759},370759,50024,"PARADISE VALLEY HOSPITAL",null,0,112629706,125181898,141056907,125935110,134149052,135771756,141903756.87339845,143980734.98192126,149496387.77515331,154385359.92060769,158792945.69555658,164062778.67897737,151940873.84788048,156589152.80808213,161427862.18726698,{"$f":"IF(ISERROR(VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A258,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},141056907,125935110,134149052,135771756,141570573.88239819,143699450.4563019,149158337.87403256,153918270.65398711,158276093.86593533,163457670.80074671,151538304.26400983,156097182.25996122,160866882.333341]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C259,'4. FY 2019-20'!C:C,0)),\"\")","v":106331293},331293,50102,"PARKVIEW COMMUNITY HOSPITAL",null,0,119949375,141232573,142977801,148685303,159644266,157909127,165040940.95902097,167456567.07727599,173871538.37229547,179557649.72682506,184683885.42123413,190812956.37357405,176714594.04956025,182120767.57402959,187748420.89740407,{"$f":"IF(ISERROR(VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A259,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},142977801,148685303,159644266,157909127,164653433.00604066,167129419.5527263,173478369.96716398,179014402.29086247,184082761.7147406,190109186.60873255,176246386.12901324,181548582.00280154,187095974.16173658]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C260,'4. FY 2019-20'!C:C,0)),\"\")","v":106454013},454013,50697,"PATIENTS HOSPITAL OF REDDING",null,0,5514256,5533910,7327830,7201393,6214077,6881757,7192564.9410456764,7297839.1089453213,7577406.6960316543,7825210.2103707176,8048614.0695640463,8315721.979860846,7701308.4532011859,7936912.139967382,8182168.0247124461,{"$f":"IF(ISERROR(VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A260,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},7327830,7201393,6214077,6881757,7175677.1548952414,7283581.8597927596,7560272.2246075142,7801535.2213679133,8022416.8043798264,8285051.3492418425,7680903.7229877133,7911976.0128738694,8153734.0768108349]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C261,'4. FY 2019-20'!C:C,0)),\"\")","v":106491001},{"$f":"IFERROR(A261-106000000,\"\")","v":491001},50136,"PETALUMA VALLEY HOSPITAL",null,78418856,81337497,79029662,77373068,86059479,89220724,95887211,{"$f":"L261*(1+M$2)","v":100217864.73036601},101684706.17074856,105580071.29504865,109032850.5585378,112145656.34123036,115867414.106638,{"$f":"(O261+P261)/2","v":107306460.92679322},110589253.44988409,114006535.22393417,{"$f":"IF(ISERROR(VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A261,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},{"$f":"IF(X261>0,X261,I261)","v":77373068},{"$f":"IF(AA261>0,AA261,J261)","v":86059479},{"$f":"IF(AD261>0,AD261,K261)","v":89220724},{"$f":"IF(AG261>0,AG261,L261)","v":95887211},{"$f":"AK261*(1+AL$2)","v":99982558.14893198},101486052.2720754,105341327.51539762,108702974.23975256,111780635.79570074,115440063.76141839,{"$f":"(AN261+AO261)/2","v":107022150.8775751},110241805.01772666,113610349.77855957]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C262,'4. FY 2019-20'!C:C,0)),\"\")","v":106190243},190243,50393,"PIH HOSPITAL - DOWNEY",null,172215675,162401373,178509036,32536988,136784344,126813816,167083518,174629684.51129186,177185656.52936739,183973332.40475151,189989802.173814,195413867.96526784,201899032.92212662,186981567.28928274,192701835.06954092,198656450.44369721,{"$f":"IF(ISERROR(VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":41456},{"$f":"IF(ISERROR(VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":41547},{"$f":"IF(ISERROR(VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":129086963.26086956},{"$f":"IF(ISERROR(VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A262,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},129086963.26086956,136784344,126813816,167083518,174219662.66349247,176839502.0014739,183557321.23716512,189414992.5065735,194777819.4635613,201154374.71011746,186486156.87186933,192096405.9850674,197966097.08683938]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C263,'4. FY 2019-20'!C:C,0)),\"\")","v":106130760},130760,50342,"PIONEERS MEM. HOSPITAL",null,94271594,100009701,90984080,92565289,103368061,110612279,113427119,118549945.81808338,120285105.25047527,124893019.47484912,128977389.02023631,132659596.35795268,137062146.56817901,126935204.24754271,130818492.6890945,134860871.46306586,{"$f":"IF(ISERROR(VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A263,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},92565289,103368061,110612279,113427119,118271596.41845593,120050113.12619069,124610604.13684344,128587170.97055152,132227805.419167,136556624.32015041,126598887.55369748,130407488.19485927,134392214.86965871]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C264,'4. FY 2019-20'!C:C,0)),\"\")","v":106301297},301297,50589,"PLACENTIA LINDA COMMUNITY HOSPITAL",null,76070408,78016981,82859268,83731036,92792358,97689710,99299547,103784315.60630772,105303357.49971323,109337346.89421755,112913000.13493456,116136581.26631559,119990785.14078963,111125173.51457605,114524790.70062508,118063683.2035526,{"$f":"IF(ISERROR(VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A264,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},83731036,92792358,97689710,99299547,103540635.17490466,105097634.10925998,109090106.94510262,112571384.51508512,115758570.74292284,119548226.68854101,110830745.73009387,114164977.62900397,117653398.71573192]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C265,'4. FY 2019-20'!C:C,0)),\"\")","v":106320986},320986,51326,"PLUMAS DISTRICT HOSPITAL CAH",null,19241503,19329934,17674273,18299657,20436558,18193755,19696891,20586482.151897855,20887796.74499305,21687972.091197878,22397232.649417743,23036656.776644316,23801170.169714406,22042602.370307811,22716944.713031031,23418913.473179363,{"$f":"IF(ISERROR(VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A265,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},18299657,20436558,18193755,19696891,20538146.111692362,20846989.79954033,21638929.9910505,22329470.350078423,22961675.24549875,23713385.020049311,21984200.170564461,22645572.797788586,23337530.132774033]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C266,'4. FY 2019-20'!C:C,0)),\"\")","v":106370977},370977,50636,"POMERADO HOSPITAL",null,145665673,151474276,156903114,157665512,156603217,175264354,177460373,185475200.19446906,188189912.8910574,195399142.78438997,201789270.20175171,207550201.92051011,214438133.21371338,198594206.49307084,204669736.06113091,210994167.56711173,{"$f":"IF(ISERROR(VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A266,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},157665512,156603217,175264354,177460373,185039713.61314973,187822260.16042951,194957294.91180658,201178761.52217922,206874651.11986837,213647227.41018182,198068028.21699291,204026706.32102379,210260939.26502508]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C267,'4. FY 2019-20'!C:C,0)),\"\")","v":106190630},190630,50231,"POMONA VALLEY HOSPITAL MED CTR",null,0,419895269,456809098,472980197,496012248,523972304,557269317,582437850.12674367,590962717.19821668,613601476.21149468,633668051.53316462,651758797.25810528,673388599.46361685,623634763.87232971,642713424.39563489,662573698.36086106,{"$f":"IF(ISERROR(VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A267,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},472980197,496012248,523972304,557269317,581070314.90954626,589808196.99392188,612213964.97160542,631750903.78273177,649637401.21397316,670904960.2742337,621982434.37716866,640694152.49835253,660271180.74410343]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C268,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",50546,"PORTERVILLE DEVELOPMENTAL CENTER",null,155025560,160596835,149107134,151049337,152595438,162562303,171718771,179474284.25822809,182101164.38924327,189077144.86427319,195260524.33143321,200835065.2716808,207500142.53037283,192168834.59785318,198047794.801557,204167603.90102682,{"$f":"IF(ISERROR(VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A268,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},151049337,152595438,162562303,171718771,179052887.5302321,181745406.79676819,188649592.65999052,194669768.21856847,200181371.42852491,206734825.912002,191659680.4392795,197425569.82354671,203458098.67026347]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C269,'4. FY 2019-20'!C:C,0)),\"\")","v":106190631},190631,50169,"PRESBYTERIAN INTERCOMMUNITY HOSPITAL",null,0,391348800,419448950,434701774,495693498,555959237,567879443,593527172.27044582,602214348.50017011,625284138.03726661,645732770.80594897,664167955.18150282,686209577.88341463,635508454.42160773,654950362.9937259,675188766.53245878,{"$f":"IF(ISERROR(VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A269,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},434701774,495693498,555959237,567879443,592133599.87423778,601037846.81499457,623870209.28499603,643779121.53179669,662006168.82942188,683678651.45977342,633824665.40839636,652892645.18060923,672842410.14459765]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C270,'4. FY 2019-20'!C:C,0)),\"\")","v":106190468},190468,52046,"PROMISE HOSP OF EAST LOS ANGELES",null,81686833,78511083,80570695,90041951,96921103,98957670,76593327,80052591.002304673,81224282.877880991,84335844.593341798,87093875.079672694,89580339.632294446,92553226.282847419,85714859.836507246,88337107.35598357,91066782.95757094,{"$f":"IF(ISERROR(VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A270,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},90041951,96921103,98957670,76593327,79864631.484564319,81065600.996718571,84145139.491031259,86830374.61396122,89288766.463006333,92211864.964757055,85487757.05249624,88059570.538483769,90750315.713881701]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C271,'4. FY 2019-20'!C:C,0)),\"\")","v":106370787},370787,52051,"PROMISE HOSPITAL OF SAN DIEGO",null,0,41968275,36379466,26052092,18063145,22875284,20873225,21815944.146466978,22135253.792718228,22983217.059651386,23734835.942821771,24412447.636871804,25222619.154248096,23359026.50123658,24073641.789846785,24817533.395559952,{"$f":"IF(ISERROR(VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A271,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},26052092,18063145,22875284,20873225,21764721.390407745,22092009.782584988,22931246.076471921,23663026.756253853,24332988.072900727,25129591.316473186,23297136.416362889,23998007.41457729,24731289.694686957]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C272,'4. FY 2019-20'!C:C,0)),\"\")","v":106190385},190385,50278,"PROVIDENCE HOLY CROSS MED. CENTER",null,0,365935573,397057164,389733265,338304436,383104170,474245241,495664071.52626252,502918871.8812651,522184823.54354358,539261805.10194147,554657323.57832336,573064636.60778844,530723314.32274252,546959564.34013247,563860980.09305596,{"$f":"IF(ISERROR(VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A272,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},389733265,338304436,383104170,474245241,494500276.84230763,501936356.43348724,521004028.93978924,537630281.2243464,552851981.0849992,570951019.31361032,529317155.08206785,545241131.15467286,561901500.19930482]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C273,'4. FY 2019-20'!C:C,0)),\"\")","v":106190680},190680,50078,"PROVIDENCE LTTL CO MARY MC SAN PEDRO",null,0,166299550,176798834,178034508,135817906,147640051,174681797,182571132.47983879,185243339.7121473,192339691.48614842,198629765.83600745,204300496.08420217,211080579.97317991,195484728.66107792,201465130.96010482,207690538.02869105,{"$f":"IF(ISERROR(VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A273,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},178034508,135817906,147640051,174681797,182142464.50564125,184881443.4838663,191904761.82225385,198028816.16240445,203635522.68295228,210302057.733634,194966788.99232915,200832169.42267835,206968790.20829314]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C274,'4. FY 2019-20'!C:C,0)),\"\")","v":106190470},190470,50353,"PROVIDENCE LTTL CO MARY MC TORRANCE",null,0,325547896,321476829,331686566,336632358,382157561,412320388,430942442.05471808,437249942.56000453,454000231.1824683,468847375.76778948,482232615.30811191,498236382.54538077,461423803.47512889,475539995.53795069,490234498.92674637,{"$f":"IF(ISERROR(VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A274,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},331686566,336632358,382157561,412320388,429930610.55034959,436395719.64826894,452973619.53288871,467428889.08604068,480663006.47924799,496398752.08022022,460201254.30946469,474045947.78264433,488530879.27973413]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C275,'4. FY 2019-20'!C:C,0)),\"\")","v":106190758},190758,50235,"PROVIDENCE ST JOSEPH MEDICAL CENTER",null,0,405118671,378799995,360633146,361095509,384817274,422324023,441397881.61528635,447858413.43955094,465015094.22306347,480222457.26846182,493932446.82029462,510324494.26568794,472618775.74576265,487077452.04437822,502128470.54299128,{"$f":"IF(ISERROR(VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A275,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},360633146,361095509,384817274,422324023,440361501.25680876,446983465.54193938,463963575.12644011,478769555.54581374,492324756.45514542,508442279.57676983,471366565.33612692,485547156.00047958,500383518.01595759]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C276,'4. FY 2019-20'!C:C,0)),\"\")","v":106190517},190517,50761,"PROVIDENCE TARZANA MEDICAL CENTER",null,0,239084831,230727662,229790839,221233791,239654960,261553752,273366575.83726883,277367712.98913717,287993190.07878405,297411415.5311166,305902287.49641484,316054211.79816037,292702302.80495036,301656851.51376569,310978249.64728761,{"$f":"IF(ISERROR(VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A276,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},229790839,221233791,239654960,261553752,272724724.66021913,276825840.17830539,287341963.17706108,296511604.30525643,304906612.55452549,314888518.42732406,291926783.74115872,300709108.42989099,309897565.49092478]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C277,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",54148,"PSYCHIATRIC",null,0,0,46359350,47270231,46245155,47261742,50962833,{"$f":"L277*(1+M$2)","v":53264520.373527527},54044127.941461638,56114464.957559958,57949573.218150206,59603989.8980221,61582056.81108439,57032019.087855086,58776781.558086157,60593023.354553245,{"$f":"IF(ISERROR(VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A277,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},47270231,46245155,47261742,50962833,{"$f":"AK277*(1+AL$2)","v":53139457.91849979},53938545.92111402,55987575.675399654,57774248.150609076,59409986.120986663,61354925.538323537,56880911.913004369,58592117.135797873,60382455.829655096]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C278,'4. FY 2019-20'!C:C,0)),\"\")","v":106281047},281047,50009,"QUEEN OF THE VALLEY MEDICAL CENTER",null,248028855,237722250,256848479,228861862,243602846,242907175,268191531,280304143.74642473,284406822.79535902,295301956.00024539,304959199.62244445,313665555.14013672,324075117.61156797,300130577.81134492,309312377.38129056,318870336.37585235,{"$f":"IF(ISERROR(VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A278,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},228861862,243602846,242907175,268191531,279646003.50362253,283851198.19570023,294634202.0931958,304036552.75376391,312644611.70116186,322879840.97183102,299335377.42347986,308340582.22746289,317762226.33649647]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C279,'4. FY 2019-20'!C:C,0)),\"\")","v":106370673},370673,53303,"RADY CHILDRENS HOSPITAL - SAN DIEGO",null,426702371,443772249,478866346,499198990,522022943,557250825,645317156,674462285.15492535,684334070.31520712,710549724.28385711,733786792.82901049,754735853.22943783,779783136.50576305,722168258.5564338,744261323.02922416,767259494.86760044,{"$f":"IF(ISERROR(VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A279,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},499198990,522022943,557250825,645317156,672878681.12331903,682997137.39596653,708942988.04353511,731566738.18720591,752279279.32488716,776907085.50254071,720254863.11537051,741923008.75604653,764593182.41371393]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C280,'4. FY 2019-20'!C:C,0)),\"\")","v":106191306},191306,50717,"RANCHO LOS AMIGOS NATL.REHAB.CTR.",null,0,238562118,216606919,202991887,253289320,154553962,175996021,183944712.14373577,186637023.81129733,193786765.2113156,200124163.13360369,205837557.29937708,212668651.36298057,196955464.17245966,202980860.21649039,209253104.33117884,{"$f":"IF(ISERROR(VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A280,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},202991887,253289320,154553962,175996021,183512819.07253674,186272404.84534773,193348563.34039998,199518692.19620904,205167580.94980466,211884271.88685182,196433627.76830453,202343136.57300687,208525926.41832823]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C281,'4. FY 2019-20'!C:C,0)),\"\")","v":106361308},361308,50272,"REDLANDS COMMUNITY HOSPITAL",null,0,199135977,199141185,207192088,189817663,174139397,175823085,183763965.65549961,186453631.82228282,193596347.79256848,199927518.50448635,205635298.61417007,212459680.35509562,196761933.14852741,202781408.5593282,209047489.48463285,{"$f":"IF(ISERROR(VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A281,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},207192088,189817663,174139397,175823085,183332496.96810049,186089371.13571441,193158576.50456217,199322642.51078099,204965980.59215152,211676071.62053433,196240609.50767159,202144311.55146626,208321026.10634291]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C282,'4. FY 2019-20'!C:C,0)),\"\")","v":106121051},121051,51318,"REDWOOD MEMORIAL HOSPITAL",null,40825473,47078871,42264576,39113835,51093910,49855999,50433443,52711220.982959077,53482730.169659391,55531561.008639336,57347606.593454204,58984837.57946647,60942356.79567866,56439583.801046774,58166222.086460337,59963597.187572569,{"$f":"IF(ISERROR(VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A282,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},39113835,51093910,49855999,50433443,52587457.647489056,53378244.910666294,55405989.822690092,57174102.761743993,58792849.068331264,60717584.909502268,56290046.292217046,57983475.915037632,59755216.98891677]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C283,'4. FY 2019-20'!C:C,0)),\"\")","v":106430705},430705,50125,"REGIONAL MEDICAL CENTER OF SAN JOSE",null,0,344898983,308939671,343892112,364773628,395024106,446980629,467168079.52851933,474005797.53937542,492164139.3587482,508259356.13372076,522769778.03662455,540118844.8164221,500211747.74623448,515514567.08517265,531444311.42652333,{"$f":"IF(ISERROR(VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A283,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},343892112,364773628,395024106,446980629,466071192.02203822,473079767.42903852,491051229.26692945,506721629.43455935,521068225.6467157,538126740.50848031,498886429.35074437,513894927.54063749,529597483.07759798]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C284,'4. FY 2019-20'!C:C,0)),\"\")","v":106190930},190930,54009,"RESNICK NEUROPSYCHIATRIC HOSPITAL AT",null,36750364,42779009,41977136,39528018,48831459,60002142,54143187,56588512.005390488,57416771.265178338,59616308.41052568,61565937.264918104,63323598.415235691,65425107.30844114,60591122.837721892,62444767.840076894,64374352.861838415,{"$f":"IF(ISERROR(VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A284,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},39528018,48831459,60002142,54143187,56455644.982686989,57304600.360717066,59481500.55688259,61379670.973213576,63117487.762424536,65183801.826568916,60430585.765048087,62248579.367819056,64150644.79449673]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C285,'4. FY 2019-20'!C:C,0)),\"\")","v":106580996},580996,50133,"RIDEOUT MEMORIAL HOSPITAL",null,282744909,301109549,298401610,290507357,324152794,335023551,319608792,334043615.92383456,338932854.18540215,351916785.29355049,363425500.56368607,373801024.94865316,386206292.46152878,357671142.92861831,368613262.75616962,380003658.705091,{"$f":"IF(ISERROR(VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A285,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},290507357,324152794,335023551,319608792,333259298.06269896,338270706.10622799,351121010.6514892,362325965.2799207,372584347.82982552,384781859.2532627,356723487.96570492,367455156.55487311,378683103.54154408]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C286,'4. FY 2019-20'!C:C,0)),\"\")","v":106150782},150782,51333,"RIDGECREST REGIONAL HOSPITAL",null,0,0,32676986,81616397,86072962,110568771,116016080,121255834.75347219,123030599.00117502,127743688.33996087,131921283.15242547,135687536.45089009,140190574.36542651,129832485.74619317,133804409.80165778,137939055.4081583,{"$f":"IF(ISERROR(VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A286,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},81616397,86072962,110568771,116016080,120971132.06067851,122790243.20856805,127454826.90421115,131522158.42044954,135245889.93338102,139673513.62998572,129488492.66233034,133384024.17691529,137459701.78168339]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C287,'4. FY 2019-20'!C:C,0)),\"\")","v":106331312},331312,50022,"RIVERSIDE COMMUNITY HOSPITAL",null,419882342,397559850,397402725,407405983,435804139,479034100,484270163,506141759.49372745,513549916.80710691,533223125.40308249,550661091.93996406,566382051.47201121,585178470.9413445,541942108.67152333,558521571.70598769,575780261.20667791,{"$f":"IF(ISERROR(VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A287,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},407405983,435804139,479034100,484270163,504953363.71750629,512546632.27220649,532017370.35106784,548995079.78879237,564538546.40769172,583020174.55145788,540506225.06993008,556766813.09824204,573779360.4795748]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C288,'4. FY 2019-20'!C:C,0)),\"\")","v":106334487},334487,50292,"RIVERSIDE UNIVERSITY HEALTH SYSTEM",null,189622327,197107767,191463671,363757750,471176581,413193833,457295797,477949122.17762715,484944637.20571953,503522027.04264802,519988680.19373757,534833965.4664796,552583404.26883483,511755353.61819279,527411322.83010858,543708684.86765718,{"$f":"IF(ISERROR(VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A288,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},363757750,471176581,413193833,457295797,476826921.31711596,483997236.69241333,502383433.83657056,518415466.70116532,533093145.60584831,550545327.29613578,510399450.26886797,525754306.15350682,541819236.45099211]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C289,'4. FY 2019-20'!C:C,0)),\"\")","v":106190796},190796,50262,"RONALD REAGAN UCLA MEDICAL CENTER",null,1271417778,1329496980,1407903286,1458270947,1639244508,1702084494,1772169450,1852207780.0280073,1879317668.4221952,1951311076.0715227,2015124694.848577,2072654987.5157723,2141439816.5182102,1983217885.4600499,2043889841.1821747,2107047402.0169911,{"$f":"IF(ISERROR(VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A289,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},1458270947,1639244508,1702084494,1772169450,1847858887.9218295,1875646184.3245718,1946898658.3125467,2009027982.5932832,2065908746.253109,2133541607.5876665,1977963320.452915,2037468364.4231961,2099725176.9203877]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C290,'4. FY 2019-20'!C:C,0)),\"\")","v":106301317},301317,50603,"SADDLEBACK MEMORIAL MEDICAL CENTER",null,308044048,325718608,347737683,323389341,337211475,349153835,311522599,325592217.78839779,330357756.93656296,343013190.90862751,354230732.42138922,364343753.09947127,376435163.82919014,348621961.66500837,359287242.76043022,370389458.46433067,{"$f":"IF(ISERROR(VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A290,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},323389341,337211475,349153835,311522599,324827743.39138848,329712361.39141417,342237549.59049624,353159015.69186074,363157858.25650018,375046769.18471187,347698282.64117849,358158436.97418046,369102313.72060603]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C291,'4. FY 2019-20'!C:C,0)),\"\")","v":106380960},380960,50152,"SAINT FRANCIS MEMORIAL HOSPITAL",null,212894978,219259435,206126588,196659480,221989006,217861787,196481493,205355390.79861605,208361080.43329147,216343032.84822419,223418087.15019765,229796505.30652997,237422720.67670727,219880559.99921092,226607296.22836381,233609612.99161863,{"$f":"IF(ISERROR(VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A291,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},196659480,221989006,217861787,196481493,204873226.51465452,207954020.78274459,215853825.43692195,222742140.99487284,229048545.47942296,236547041.50127673,219297983.21589738,225895343.2371479,232797793.49034983]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C292,'4. FY 2019-20'!C:C,0)),\"\")","v":106190756},190756,50290,"SAINT JOHNS HOSPITAL",null,0,268466260,281651582,299948445,301566711,317664679,320947703,335442997.55236059,340352717.9003222,353391041.53026307,364947969.32100749,375366959.04259086,387824194.92913669,359169505.42563528,370157464.18179917,381595576.9858638,{"$f":"IF(ISERROR(VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A292,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},299948445,301566711,317664679,320947703,334655394.01248884,339687795.93829811,352591933.21450931,363843827.84391087,374145184.99771291,386393794.45920867,358217880.52921009,368994506.42081189,380269489.72846079]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C293,'4. FY 2019-20'!C:C,0)),\"\")","v":106270875},270875,50334,"SALINAS VALLEY MEMORIAL HOSPITAL",null,334510947,306496734,325960944,327423350,344242330,366277487,409003782,{"$f":"L293*(1+M$2)","v":427476044.73222297},433732809.22098041,450348362.551754,465076080.2781381,478353652.17198253,494228688.95597649,457712221.41494608,471714866.22506034,486291170.56397951,{"$f":"IF(ISERROR(VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A293,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},327423350,344242330,366277487,409003782,{"$f":"AK293*(1+AL$2)","v":426472352.1570369},432885457.47282743,449330008.71928883,463669003.56198043,476796668.8989023,492405839.94815809,456499506.14063466,470232836.23044133,484601254.42353022]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C294,'4. FY 2019-20'!C:C,0)),\"\")","v":106361318},361318,50099,"SAN ANTONIO REGIONAL HOSPITAL",null,0,262264791,267710108,250596363,285589095,290538008,316152224,330430935.35212296,335267296.51849693,348110806.45580769,359495055.00938356,369758368.13336539,382029472.72022098,353802930.73259562,364626711.57137448,375893920.42679322,{"$f":"IF(ISERROR(VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A294,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},250596363,285589095,290538008,316152224,329655099.88599181,334612309.56855023,347323638.11379761,358407411.19597775,368554849.37344563,380620444.7522645,352865524.65488768,363481130.28471172,374587647.06285506]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C295,'4. FY 2019-20'!C:C,0)),\"\")","v":106364121},364121,53037,"SAN BERNARDINO - BALLARD REHAB HOSPI",null,20758544,19846922,22694942,25413401,25413401,25185191,26413875,27606832.278757136,28010900.413047586,29083949.533984289,30035080.335654955,30892559.263093136,31917785.08174539,29559514.934819624,30463819.799374044,31405172.172419265,{"$f":"IF(ISERROR(VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A295,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},25413401,25413401,25185191,26413875,27542012.804253124,27956177.586164914,29018183.220761038,29944209.908212308,30792007.719654761,31800063.662151307,29481196.564486675,30368108.813933536,31296035.690903034]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C296,'4. FY 2019-20'!C:C,0)),\"\")","v":106374094},374094,52044,"SAN DIEGO REHAB HOSPITAL",null,0,39709106,43122026,44824839,43268416,44833413,46362042,48455939.06970083,49165165.709595032,51048598.125813045,52718037.622083433,54223097.899986766,56022590.116249628,51883317.873948239,53470567.7610351,55122844.008118197,{"$f":"IF(ISERROR(VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A296,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},44824839,43268416,44833413,46362042,48342166.92534969,49069115.357335351,50933164.075495116,52558540.442148499,54046608.275497571,55815963.659528665,51745852.258821808,53302574.358823031,54931285.967513114]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C297,'4. FY 2019-20'!C:C,0)),\"\")","v":106190673},190673,50588,"SAN DIMAS COMMUNITY HOSPITAL",null,0,58421671,56897260,62927992,61590797,62382122,62135870,64942176.85154704,65892704.748851538,68416940.238045663,70654375.670961291,72671504.894259214,75083241.081714481,69535657.954503477,71662940.282610252,73877372.987986848,{"$f":"IF(ISERROR(VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A297,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},62927992,61590797,62382122,62135870,64789695.837638646,65763975.039287373,68262231.885378018,70440612.523130059,72434967.936641812,74806313.791640088,69351422.204254031,71437790.229885936,73620640.864140958]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C298,'4. FY 2019-20'!C:C,0)),\"\")","v":106190200},190200,50132,"SAN GABRIEL VALLEY MEDICAL CENTER",null,131122308,140414513,155392357,159634999,147634405,163451505,138552482,144810071.69071245,146929588.15329322,152558206.40842232,157547309.04020658,162045166.08160084,167422929.91915786,155052757.72431445,159796237.56090373,164734048.00037935,{"$f":"IF(ISERROR(VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A298,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},159634999,147634405,163451505,138552482,144470064.8165046,146642542.67107409,152213232.94545746,157070653.37107134,161517728.6680325,166805428.89481655,154641943.1582644,159294191.01955193,164161578.78142452]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C299,'4. FY 2019-20'!C:C,0)),\"\")","v":106331326},331326,50054,"SAN GORGONIO MEMORIAL",null,37489233,43894515,44017162,48438750,54732612,56122220,55447350,57951576.273891829,58799786.060068585,61052304.108850509,63048894.251569591,64848892.707202829,67001021.268265836,62050599.180210054,63948893.47938621,65924956.987734333,{"$f":"IF(ISERROR(VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A299,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},48438750,54732612,56122220,55447350,57815508.843814261,58684913.261770226,60914249.098463006,62858141.308464423,64637817.405980743,66753903.38969899,61886195.203463718,63747979.357222587,65695860.397839867]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C300,'4. FY 2019-20'!C:C,0)),\"\")","v":106150788},150788,50455,"SAN JOAQUIN COMMUNITY HOSPITAL",null,0,310736247,301984842,324476715,374133121,360770284,381990674,399242915.67092651,405086445.2158922,420604605.91521096,434359615.20454615,446760255.14976084,461586807.53819972,427482110.55987859,440559935.17715347,454173531.34398031,{"$f":"IF(ISERROR(VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A300,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},324476715,374133121,360770284,381990674,398305513.0840621,404295057.75289798,419653510.39005065,433045470.42929131,445306104.5622471,459884350.61300492,426349490.40967095,439175787.4957692,452595227.58762598]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C301,'4. FY 2019-20'!C:C,0)),\"\")","v":106391010},391010,50167,"SAN JOAQUIN GENERAL HOSPITAL",null,1061455312,194332257,211344270,226836730,313022693,311456210,355524512,371581434.9000659,377020096.44663423,391463083.8944453,404265079.5922417,415806543.20663917,429605840.31341141,397864081.74334347,410035811.39944041,422706191.76002526,{"$f":"IF(ISERROR(VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A301,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},226836730,313022693,311456210,355524512,370708980.0996576,376283540.13588005,390577884.86875391,403041985.12496734,414453143.20713997,428021337.84063405,396809934.99686062,408747564.16605365,421237240.52388704]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C302,'4. FY 2019-20'!C:C,0)),\"\")","v":106104023},104023,53032,"SAN JOAQUIN VALLEY REHAB HOSPITAL",null,0,31650151,32847914,33707822,35018615,35264614,36935947,38604123.548175447,39169153.828380108,40669656.327892758,41999673.861502469,43198732.924872518,44632361.519721672,41334665.09469761,42599203.393187493,43915547.222297095,{"$f":"IF(ISERROR(VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A302,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},33707822,35018615,35264614,36935947,38513482.978594191,39092631.946095571,40577691.74262841,41872604.838426948,43058126.274799101,44467745.305141576,41225148.290527679,42465365.556613028,43762935.789970338]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C303,'4. FY 2019-20'!C:C,0)),\"\")","v":106434032},434032,54154,"SAN JOSE BEHAVIORAL HEALTH",null,0,0,0,0,0,0,2801238,2927753.2220804817,2970605.3599195345,3084404.1105168811,3185273.2084667403,3276210.3600864508,3384937.3651847108,3134838.6594918109,3230741.7842765953,3330573.8626355808,{"$f":"IF(ISERROR(VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":42542},{"$f":"IF(ISERROR(VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":42735},{"$f":"IF(ISERROR(VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A303,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":5270370.4639175255},0,0,0,5270370.4639175255,5495468.2264671111,5578106.6819675909,5790009.0677057458,5974779.5227163248,6143940.9405242093,6345078.7238032753,5882394.2952110358,6059360.231620267,6244509.8321637418]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C304,'4. FY 2019-20'!C:C,0)),\"\")","v":106013619},13619,50773,"SAN LEANDRO HOSPITAL",null,0,0,19747531,48132904,92077998,58208099,63518341,66387085.825608805,67358762.17151013,69939159.783500329,72226376.278472036,74288384.935412094,76753780.230542332,71082768.03098619,73257380.606942058,75521082.582977206,{"$f":"IF(ISERROR(VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":41275},{"$f":"IF(ISERROR(VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":41577},{"$f":"IF(ISERROR(VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":57981881.056105614},{"$f":"IF(ISERROR(VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41578},{"$f":"IF(ISERROR(VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":42185},{"$f":"IF(ISERROR(VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":55277087.615131579},{"$f":"IF(ISERROR(VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A304,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},57981881.056105614,55277087.615131579,58208099,63518341,66231212.237012409,67227168.333861649,69781009.29972516,72007857.079864576,74046585.228848979,76470691.540496618,70894433.189794868,73027221.154356778,75258638.384672791]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C305,'4. FY 2019-20'!C:C,0)),\"\")","v":106410782},410782,50113,"SAN MATEO MEDICAL CENTER",null,108441366,109227201,134927091,95875018,268214686,177888692,165385896,172855391.04519767,175385393.56980544,182104104.48662961,188059444.99791399,193428400.54553744,199847674.15155461,185081774.74227178,190743922.77172571,196638037.34854603,{"$f":"IF(ISERROR(VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A305,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},95875018,268214686,177888692,165385896,172449535.15055534,175042756.08266491,181692320.12560555,187490475.58079872,192798814.5001072,199110581.90522724,184591397.85320213,190144645.04045296,195954698.20266724]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C306,'4. FY 2019-20'!C:C,0)),\"\")","v":106074017},74017,50689,"SAN RAMON REG. MEDICAL CENTER",null,141954371,149054876,153067445,145969211,156973981,169753060,190096155,198681665.1446113,201589674.61639982,209312226.19265273,216157352.41134125,222328482.05814704,229706857.48138657,212734789.30199701,219242917.23474413,226017669.76976681,{"$f":"IF(ISERROR(VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A306,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},145969211,156973981,169753060,190096155,198215170.43785837,201195843.76117215,208838917.24906662,215503373.43778837,221604829.74333331,228859636.49522012,212171145.34342748,218554101.59056085,225232233.1192767]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C307,'4. FY 2019-20'!C:C,0)),\"\")","v":106420514},420514,50396,"SANTA BARBARA COTTAGE HOSPITAL",null,0,472624173,509282893,572024558,594107517,610443589,603949391,631226184.80607307,640465143.63461387,665000254.93891156,686747721.69380236,706353852.03331602,729795490.52113748,675873988.3163569,696550786.86355925,718074671.27722669,{"$f":"IF(ISERROR(VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A307,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},572024558,594107517,610443589,603949391,629744096.99610054,639213914.19669199,663496517.80002165,684669982.65271521,704054755.69006026,727103807.46927547,674083250.22636843,694362369.17138767,715579281.57966781]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C308,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",54125,"SANTA BARBARA COUNTY MENTAL HEALTH",null,47378502,22112679,35291,26729,28022,18127,395511,413373.87420071888,419424.23189573141,435491.64839069085,449733.50781114947,462573.06081388012,477924.38994529197,442612.57810092019,456153.28431251482,470248.72537958605,{"$f":"IF(ISERROR(VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A308,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},26729,28022,18127,395511,412403.29282329674,418604.83375807869,434506.8894218065,448372.84968627122,461067.44145674852,476161.67559970374,441439.86955403886,454720.14557150984,468614.5585282261]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C309,'4. FY 2019-20'!C:C,0)),\"\")","v":106430883},430883,50038,"SANTA CLARA VALLEY MEDICAL CENTER",null,257819397,196370516,256828664,349267634,417731860,490927234,488722592,{"$f":"L309*(1+M$2)","v":510795278.17041057},518271546.83356702,538125632.90490294,555723925.87492442,571589425.50354636,590558661.16007352,546924779.38991368,563656675.68923545,581074043.33181,{"$f":"IF(ISERROR(VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A309,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},349267634,417731860,490927234,488722592,{"$f":"AK309*(1+AL$2)","v":509595956.16287935},517259037.99888581,536908792.01863575,554042596.23904479,569728971.06667173,588380521.17425394,545475694.12884021,561885783.65285826,579054746.12046289]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C310,'4. FY 2019-20'!C:C,0)),\"\")","v":106190687},190687,50112,"SANTA MONICA UCLA MEDICAL CENTER",null,342764690,381287194,396880658,416766804,479073218,513906451,560273485,585577698.48724401,594148522.03268588,616909323.71602058,637084075.39266276,655272346.02655697,677018751.74431992,626996699.55434167,646178210.70960987,666145548.88543844,{"$f":"IF(ISERROR(VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A310,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},416766804,479073218,513906451,560273485,584202791.0616492,592987777.95683146,615514332.57953668,635156592.54257989,653139513.80620503,674521723.57200038,625335462.56105828,644148053.17439246,663830618.68910265]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C311,'4. FY 2019-20'!C:C,0)),\"\")","v":106491064},491064,50174,"SANTA ROSA MEMORIAL HOSPITAL",null,340008856,359100042,357714242,372361723,489446068,509248209,518078294,541476802.23831713,549402141.84384489,570448787.13739181,589104142.44214702,605922622.11876106,626031267.40810668,579776464.78976941,597513382.28045404,615976944.76343393,{"$f":"IF(ISERROR(VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A311,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},372361723,489446068,509248209,518078294,540205441.53228605,548328815.46540797,569158855.26040006,587321821.7480216,603950417.28006828,623722294.86127031,578240338.50421083,595636119.514045,613836356.07066929]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C312,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",51331,"SANTA YNEZ VALLEY COTTAGE HOSPITAL",null,0,13249267,14359246,14385498,15195432,18845149,18784009,19632370.713712569,19919720.429387569,20682810.447233006,21359199.259505305,21968988.315079663,22698069.186576039,21021004.853369154,21664093.787292484,22333528.750827849,{"$f":"IF(ISERROR(VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A312,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},14385498,15195432,18845149,18784009,19586274.879895732,19880804.743117772,20636041.276882861,21294577.50571429,21897481.915624436,22614352.571533825,20965309.391298577,21596029.710669361,22255917.243579131]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C313,'4. FY 2019-20'!C:C,0)),\"\")","v":106371256},371256,50424,"SCRIPPS GREEN HOSPITAL",null,0,379542612,371229716,393634729,399792482,394592557,372973530,389818521.02828509,395524110.17061359,410675954.3623181,424106267.50610477,436214182.09520733,450690743.8503406,417391110.93421143,430160224.80065608,443452462.97277397,{"$f":"IF(ISERROR(VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A313,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},393634729,399792482,394592557,372973530,388903246.45314199,394751403.93519717,409747310.07979757,422823143.9925766,434794357.69976521,449028474.55351776,416285227.03618705,428808750.8461709,441911416.12664151]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C314,'4. FY 2019-20'!C:C,0)),\"\")","v":106370771},370771,50324,"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA",null,0,517021907,530458763,520789858,518213719,567414030,639867767,668766779.73799193,678555202.48188257,704549478.02437985,727590320.8461895,748362476.63739479,773198247.80886304,716069899.43528461,737976398.7417922,760780362.22312891,{"$f":"IF(ISERROR(VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A314,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},520789858,518213719,567414030,639867767,667196548.47094011,677229559.30982459,702956309.88884568,725389013.48427987,745926647.30268669,770346483.65522277,714172661.68656278,735657830.39348328,758136565.47895479]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C315,'4. FY 2019-20'!C:C,0)),\"\")","v":106371394},371394,50503,"SCRIPPS MEMORIAL HOSPITAL-ENCINITAS",null,0,236935320,244163631,240935340,239142284,267876618,278188440,290752553.53366715,295008161.01011544,306309413.13600582,316326633.02338362,325357520.20509779,336155101.82228172,311318023.07969475,320842076.61424071,330756311.01368976,{"$f":"IF(ISERROR(VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A315,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},240935340,239142284,267876618,278188440,290069880.9423154,294431825.35914105,305616768.52857399,315369594.25294936,324298520.83417195,334915270.93523979,310493181.39076167,319834057.54356062,329606895.8847059]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C316,'4. FY 2019-20'!C:C,0)),\"\")","v":106370744},370744,50077,"SCRIPPS MERCY HOSPITAL",null,0,627628946,730218462,700211868,623078278,750489330,734969072,768163243.77917957,779406485.51043725,809264199.17892647,835729521.76618433,859588970.31581199,888115995.16639853,822496860.4725554,847659246.04099822,873852482.74110532,{"$f":"IF(ISERROR(VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A316,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},700211868,623078278,750489330,734969072,766359634.53881848,777883816.6369313,807434244.04365921,833201041.80140173,856791112.19885349,884840383.29522884,820317642.92253041,844996077.00012755,870815747.74704123]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C317,'4. FY 2019-20'!C:C,0)),\"\")","v":106321016},321016,51327,"SENECA DISTRICT HOSPITAL",null,13327358,13590095,12802235,13150831,14115650,16166677,15843713,16559279.070706742,16801649.398882493,17445291.511485185,18015803.92010111,18530141.556282032,19145098.037711445,17730547.715793148,18272972.738191571,18837619.796996739,{"$f":"IF(ISERROR(VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A317,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},13150831,14115650,16166677,15843713,16520398.703821823,16768825.257643176,17405843.206691694,17961297.530084934,18469828.187041644,19074485.740727339,17683570.368388314,18215562.858563289,18772156.963884491]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C318,'4. FY 2019-20'!C:C,0)),\"\")","v":106410891},410891,50197,"SEQUOIA HOSPITAL",null,237511544,242940182,226062594,228596556,258733314,252251016,272658268,284972616.6301769,289143625.90653735,300220217.84140205,310038303.11003363,318889663.20777744,329472597.21585488,305129260.47571784,314463983.15890551,324181130.21181619,{"$f":"IF(ISERROR(VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A318,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},228596556,258733314,252251016,272658268,284303515.04432726,288578747.36456299,299541342.47547424,309100289.53349733,317851715.92898417,328257413.21225727,304320816.00448579,313476002.73124075,323054564.57062072]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C319,'4. FY 2019-20'!C:C,0)),\"\")","v":106410817},410817,50289,"SETON MEDICAL CENTER",null,286290853,258328323,275749563,242597788,246549015,213371797,248651731,259881847.45856625,263685615.02516752,273786954.61918545,282740594.33478296,290812625.40192199,300463771.79652613,278263774.4769842,286776609.86835247,295638198.59922409,{"$f":"IF(ISERROR(VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A319,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},242597788,246549015,213371797,248651731,259271657.75569481,263170471.91838786,273167851.68088317,281885169.3325702,289866065.48480755,299355580.18291992,277526510.50672668,285875617.4086889,294610822.83386374]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C320,'4. FY 2019-20'!C:C,0)),\"\")","v":106370875},370875,50222,"SHARP CHULA VISTA MEDICAL CTR",null,0,278594512,298736997,304277388,298494439,367284737,366776282,383341380.27836239,388952166.57797682,403852250.98363608,417059408.93120897,428966141.01421928,443202163.33111447,410455829.95742249,423012774.97271413,436084152.17266691,{"$f":"IF(ISERROR(VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A320,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},304277388,298494439,367284737,366776282,382441313.7088123,388192299.46326697,402939036.85489231,415797605.52216101,427569908.11572599,441567513.94360578,409368321.18852663,421683756.8189435,434568711.02966589]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C321,'4. FY 2019-20'!C:C,0)),\"\")","v":106370689},370689,50234,"SHARP CORONADO HOSPITAL",null,0,77840646,82651623,75913457,72624491,93882637,94852017,99135917.188251272,100586922.67468126,104440233.6130015,107855736.82747835,110934936.8995052,114616514.73614001,106147985.22023992,109395336.86349177,112775725.81782261,{"$f":"IF(ISERROR(VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A321,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},75913457,72624491,93882637,94852017,98903150.966044739,100390413.43452762,104204067.30041468,107529421.83853456,110573857.09930196,114193778.04594964,105866744.56947462,109051639.46891826,112383817.5726258]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C322,'4. FY 2019-20'!C:C,0)),\"\")","v":106370694},370694,50100,"SHARP MEMORIAL HOSPITAL",null,0,909595248,965811150,992897216,1042838086,1195628254,1200866525,1255102507.4832418,1273472848.6879535,1322257389.7298703,1365499100.4074106,1404483071.5155277,1451093399.0871246,1343878245.0686405,1384991085.9614692,1427788235.3013263,{"$f":"IF(ISERROR(VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A322,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},992897216,1042838086,1195628254,1200866525,1252155588.9754515,1270984958.8589613,1319267424.6443818,1361367815.0723999,1399911649.0130658,1445741374.3627703,1340317619.8583908,1380639732.0427327,1422826511.6879182]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C323,'4. FY 2019-20'!C:C,0)),\"\")","v":106370745},370745,54145,"SHARP MESA VISTA HOSPITAL",null,0,61086081,63833166,67237576,67265315,74111270,82888015,86631572.536180541,87899557.849811673,91266837.797639787,94251532.173449472,96942342.446447268,100159550.56281926,92759184.985544622,95596937.30994837,98550946.504633263,{"$f":"IF(ISERROR(VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A323,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},67237576,67265315,74111270,82888015,86428165.895731881,87727834.977060392,91060459.931577221,93966376.3849511,96626806.848554388,99790135.064595863,92513418.15826416,95296591.616752744,98208470.956575125]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C324,'4. FY 2019-20'!C:C,0)),\"\")","v":106450940},450940,50764,"SHASTA REGIONAL MEDICAL CENTER",null,0,156071180,144521202,134796573,153342392,152311147,162563234,169905246.22874719,172392068.88034987,178996110.70837879,184849810.6701071,190127133.57449737,196436848.62616655,181922960.68924296,187488472.12230223,193281991.10033196,{"$f":"IF(ISERROR(VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A324,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},134796573,153342392,152311147,162563234,169506317.12797901,172055279.23052871,178591354.32311428,184290551.92597964,189508292.75371537,195712336.42641225,181440953.12454695,186899422.33984751,192610314.59006381]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C325,'4. FY 2019-20'!C:C,0)),\"\")","v":106190708},{"$f":"IFERROR(A325-106000000,\"\")","v":190708},50755,"SHERMAN OAKS HOSPITAL-HLTH",null,0,66900517,62404793,76025995,93811787,107306250,104414036,{"$f":"L325*(1+M$2)","v":109129795.586604},110727076.73979549,114968839.43244295,118728659.0638431,122118272.87850572,126170990.07872288,{"$f":"(O325+P325)/2","v":116848749.24814302},120423465.97117442,124144631.4786143,{"$f":"IF(ISERROR(VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A325,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},{"$f":"IF(X325>0,X325,I325)","v":76025995},{"$f":"IF(AA325>0,AA325,J325)","v":93811787},{"$f":"IF(AD325>0,AD325,K325)","v":107306250},{"$f":"IF(AG325>0,AG325,L325)","v":104414036},{"$f":"AK325*(1+AL$2)","v":108873564.2330308},110510757.42973025,114708865.22583827,118369448.30501531,121720792.67249921,125705637.35999198,{"$f":"(AN325+AO325)/2","v":116539156.76542678},120045120.48875725,123713215.0162456]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C326,'4. FY 2019-20'!C:C,0)),\"\")","v":106344114},344114,53311,"SHRINERS HOSPITAL FOR CHILDREN NORTH",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A326,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C327,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",53310,"SHRINERS HOSPITAL FOR CRIPPLED CHILD",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A327,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C328,'4. FY 2019-20'!C:C,0)),\"\")","v":106291023},291023,50150,"SIERRA NEVADA MEMORIAL HOSPITAL",null,120171653,133922832,135727317,134338674,155758388,149997276,161908928,169221389.12709191,171698202.48605293,178275663.49327749,184105802.70936289,189361884.74670523,195646203.62289849,181190733.10132021,186733843.72803408,192504044.18480188,{"$f":"IF(ISERROR(VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A328,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},134338674,155758388,149997276,161908928,168824065.68891907,171362768.39174822,177872536.22503352,183548794.94377986,188745534.7182883,194924607.53564832,180710665.58440667,186147164.83103406,191835071.12696832]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C329,'4. FY 2019-20'!C:C,0)),\"\")","v":106540798},540798,50261,"SIERRA VIEW MED. CTR.",null,135549021,139151896,132528500,123996691,134072757,134514229,133029747,139037907.6721797,141072939.70270988,146477199.89084139,151267435.70100388,155586007.08725193,160749411.97476569,148872317.79592264,153426721.39412791,158167709.53100881,{"$f":"IF(ISERROR(VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A329,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},123996691,134072757,134514229,133029747,138711453.55312514,140797335.92191941,146145977.15244302,150809779.64060086,155079593.45486867,160156524.68862978,148477878.39652193,152944686.54773477,157618059.07174921]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C330,'4. FY 2019-20'!C:C,0)),\"\")","v":106342392},342392,54087,"SIERRA VISTA",null,0,30008918,32860869,34636909,37122293,40952395,45999082,48076586.330131277,48780260.563571595,50648947.929737873,52305317.687631205,53798595.12218032,55583999.440959834,51477132.808684543,53051956.404905766,54691297.281570077,{"$f":"IF(ISERROR(VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A330,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},34636909,37122293,40952395,45999082,47963704.887218907,48684962.172061533,50534417.591618463,52147069.182127587,53623487.20288229,55378990.625211872,51340743.386873022,52885278.192504942,54501238.914047077]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C331,'4. FY 2019-20'!C:C,0)),\"\")","v":106400524},400524,50506,"SIERRA VISTA REGIONAL MED CTR",null,120635254,127677507,124889453,127203853,139865688,150012251,141589682,147984443.90974662,150150422.15566918,155902424.98765832,161000893.41567031,165597347.69046617,171092997.14141428,158451659.20166433,163299120.55306822,168345172.41594023,{"$f":"IF(ISERROR(VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A331,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},127203853,139865688,150012251,141589682,147636983.76683193,149857084.36799285,155549889.3837156,160513789.00842944,165058348.3554557,170461959.91704202,158031839.19607252,162786068.68194258,167760154.13624886]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C332,'4. FY 2019-20'!C:C,0)),\"\")","v":106190661},190661,50763,"SILVER LAKE MEDICAL CENTER",null,0,54001986,51778481,57867116,63055608,60107496,67161726,70195020.807580948,71222432.09504053,73950840.215579137,76369250.475034282,78549535.070739269,81156344.390479311,75160045.345306709,77459392.772886783,79852939.730609298,{"$f":"IF(ISERROR(VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A332,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},57867116,63055608,60107496,67161726,70030206.376298055,71083290.090884015,73783618.287379265,76138197.108218297,78293865.835941806,80857017.853683412,74960907.697798789,77216031.472080052,79575441.844812602]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C333,'4. FY 2019-20'!C:C,0)),\"\")","v":106560525},560525,50236,"SIMI VALLEY HOSPITAL",null,0,108306085,116865009,112845183,127736193,137409854,148679856,155394838.80429369,157669279.49201909,163709316.73690632,169063093.51632845,173889717.53323409,179660564.37356704,166386205.12661737,171476405.52478129,176775140.95340055,{"$f":"IF(ISERROR(VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A333,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},112845183,127736193,137409854,148679856,155029979.42128938,157361252.66820663,163339127.73662961,168551597.11275905,173323727.5374839,178997927.64520496,165945362.42469433,170937662.32512146,176160827.59134442]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C334,'4. FY 2019-20'!C:C,0)),\"\")","v":106190380},190380,50135,"SO CALIF HOSPITAL AT HOLLYWOOD",null,0,76514633,75243342,209948640,240260380,250972828,251807239,263179870.94471797,267031910.11971819,277261440.48792237,286328706.12375003,294503175.08064824,304276799.08493912,281795073.3058362,290415940.60219914,299389987.08279371,{"$f":"IF(ISERROR(VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A334,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},209948640,240260380,250972828,251807239,262561937.64609042,266510229.60341379,276634480.84069318,285462425.37391371,293544602.87076211,303154543.99593204,281048453.10730344,289503514.12233794,298349573.43334711]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C335,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",50547,"SONOMA DEVELOPMENTAL CENTER",null,142512268,144832320,143638045,150834127,156960382,157431604,149460624,156210869.44063994,158497253.98245996,164569009.49723586,169950900.76170644,174802871.00695676,180604022.50769934,167259955.12947115,172376885.88433158,177703446.75732803,{"$f":"IF(ISERROR(VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A335,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},150834127,156960382,157431604,149460624,155844094.05812898,158187609.60605067,164196876.50983715,169436718.31824729,174233908.80711058,179937906.05069721,166816797.41404223,171835313.56267893,177085907.42890388]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C336,'4. FY 2019-20'!C:C,0)),\"\")","v":106491076},491076,50090,"SONOMA VALLEY HEALTH CARE DISTRICT",null,41756433,43715166,41533280,46074036,48273325,52868802,53977779,56415633.512039378,57241362.431165107,59434179.9676328,61377852.685576379,63130144.162779748,65225232.924436472,60406016.32660459,62253998.424178064,64177688.543608114,{"$f":"IF(ISERROR(VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A336,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},46074036,48273325,52868802,53977779,56283172.399473585,57129534.209984832,59299783.95338615,61192155.439332329,62924663.180158868,64984664.633323736,60245969.69635924,62058409.309745595,63954663.906741306]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C337,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",50781,"SONOMA WEST MEDICAL CENTER",null,0,0,0,0,0,0,25629247,26786767.309220608,27178832.540791482,28220006.581465926,29142883.904286813,29974891.295425303,30969662.631967776,28681445.24287637,29558887.599856056,30472276.963696539,{"$f":"IF(ISERROR(VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A337,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,25629247,26723873.306637738,27125735.263443332,28156193.866145734,29054712.796112668,29877326.650214653,30855438.144270778,28605453.331129201,29466019.723163661,30366382.397242717]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C338,'4. FY 2019-20'!C:C,0)),\"\")","v":106554011},554011,50335,"SONORA REGIONAL MEDICAL CENTER",null,0,184302275,196613244,204801303,223809907,239240076,247596229,258778674.72514895,262566295.67472112,272624756.08144647,281540388.48219812,289578154.57599002,299188332.80889738,277082572.28182232,285559271.5290941,294383243.69244373,{"$f":"IF(ISERROR(VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A338,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},204801303,223809907,239240076,247596229,258171075.21720263,262053339.29946873,272008281.17387193,280688594.674496,288635612.71208435,298084845.35906196,276348437.92418396,284662103.69329017,293360229.03557312]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C339,'4. FY 2019-20'!C:C,0)),\"\")","v":106301258},301258,50747,"SOUTH COAST GLOBAL MEDICAL CENTER",null,0,62648817,54344608,81151248,53023571,54871585,78098327,81625562.880892336,82820277.601170808,85992979.112553641,88805202.777905568,91340524.447697535,94371826.03574346,87399090.945229605,90072863.612801552,92856175.241720498,{"$f":"IF(ISERROR(VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":42461},{"$f":"IF(ISERROR(VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":42978},{"$f":"IF(ISERROR(VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A339,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":55030674.43050193},81151248,53023571,54871585,55030674.43050193,57381037.041765705,58243908.062165685,60456490.893000543,62385775.148002394,64152077.341239162,66252261.368734561,61421133.020501465,63268926.244620778,65202169.354986861]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C340,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",51302,"SOUTHERN INYO HOSPITAL",null,7276937,7486703,6852835,6951307,6724647,4447638,5560186,5811306.4569546692,5896363.7983454298,6122243.2915869392,6322458.6771605443,6502960.1116390824,6718772.6814990062,6222350.9843737418,6412709.3943998134,6610866.3965690443,{"$f":"IF(ISERROR(VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A340,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},6951307,6724647,4447638,5560186,5797661.7972951317,5884844.5079757487,6108399.3200357929,6303330.2274923064,6481793.7631156472,6693992.031589549,6205864.7737640496,6392561.9953039773,6587892.8973525986]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C341,'4. FY 2019-20'!C:C,0)),\"\")","v":106260011},260011,51303,"SOUTHERN MONO HEALTH CARE DISTRICT",null,57004302,55178350,59043776,54734597,58480391,67103092,66172613,{"$f":"L341*(1+M$2)","v":69161235.469544098},70173515.73043099,72861741.680229515,75244535.210195586,77392710.031989887,79961128.006833941,74053138.445212543,76318622.621092737,78676919.019411922,{"$f":"IF(ISERROR(VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A341,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},54734597,58480391,67103092,66172613,{"$f":"AK341*(1+AL$2)","v":68998848.315019533},70036422.916689232,72696982.484793067,75016884.642896891,77140806.122756571,79666209.751159221,73856933.563844979,76078845.382826731,78403507.936957896]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C342,'4. FY 2019-20'!C:C,0)),\"\")","v":106334068},334068,50701,"SOUTHWEST HEALTHCARE SYSTEM",null,0,241766406,240385483,242528737,240326396,278669430,320924865,335419128.09603953,340328499.07806939,353365894.92684132,364922000.34959733,375340248.67660135,387796598.13102591,359143947.63821936,370131124.51309931,381568423.4038136,{"$f":"IF(ISERROR(VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A342,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},242528737,240326396,278669430,320924865,334631580.6004687,339663624.43056917,352566843.4740454,363817937.44101143,374118561.57073361,386366299.44554943,358192390.45752841,368968249.50587249,380242430.50814152]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C343,'4. FY 2019-20'!C:C,0)),\"\")","v":106521041},521041,50042,"ST ELIZABETH  COMMUNITY HOSPTIAL",null,85336273,86966680,77541000,74523222,93242554,95693235,95042911,99335432.732298523,100789358.43329102,104650424.3352011,108072801.40530322,111158198.5075793,114847185.68712294,106361612.87025216,109615499.95644125,113002692.09735112,{"$f":"IF(ISERROR(VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A343,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},74523222,93242554,95693235,95042911,99102198.057478875,100592453.70935035,104413782.72716458,107745829.69259679,110796392.01784895,114423598.22010894,106079806.20988068,109271110.85522288,112609995.11897895]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C344,'4. FY 2019-20'!C:C,0)),\"\")","v":106301342},301342,50168,"ST JUDE MEDICAL CENTER FULLERTON",null,498313177,485210040,469051084,447741567,458275680,490087073,544021601,568591813.76560366,576914022.95792294,599014600.80663419,618604142.34437859,636264824.80496728,657380431.32804406,608809371.57550645,627434483.57467294,646822628.06650567,{"$f":"IF(ISERROR(VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A344,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},447741567,458275680,490087073,544021601,567256788.35582745,575786948.64974368,597660074.25528264,616732570.09604681,634193859.76691937,654955834.59017169,607196322.17566466,625463214.93148303,644574847.17854548]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C345,'4. FY 2019-20'!C:C,0)),\"\")","v":106434138},434138,50688,"ST LOUISE REGIONAL HOSPITAL",null,88705688,85498184,80581660,80236285,85703325,80810016,85064318,88906166.169593126,90207443.633386284,93663134.691702425,96726195.033015788,99487655.067255378,102789334.01665775,95194664.862359107,98106925.050135583,101138494.54195657,{"$f":"IF(ISERROR(VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A345,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},80236285,85703325,80810016,85064318,88697418.895980209,90031212.014670491,93451338.180145144,96433552.21037893,99163834.784679174,102410219.16615731,94942445.195262045,97798693.49752906,100787026.97541824]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C346,'4. FY 2019-20'!C:C,0)),\"\")","v":106010967},10967,50002,"ST ROSE HOSPITAL",null,0,131843200,103857560,142337377,99438203,170514230,148996528,155725812.99082932,158005097.99103147,164057999.86146969,169423179.60593301,174260083.80955526,180043221.92901495,166740589.73370135,171841631.70774412,177151652.86928511,{"$f":"IF(ISERROR(VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A346,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},142337377,99438203,170514230,148996528,155360176.49683201,157696415.10342547,163687022.39869204,168910593.77038893,173692888.31637752,179379173.85614604,166298808.08454049,171301741.04338324,176536031.08626178]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C347,'4. FY 2019-20'!C:C,0)),\"\")","v":106100899},100899,50093,"ST. AGNES MEDICAL CENTER",null,446525872,425832698,448750069,383894525,478566229,486018111,468774824,489946588.39991844,497117704.66120207,516161423.64641184,533041422.28932756,548259353.52030146,566454338.26596892,524601422.9678697,540650387.90481448,557356845.89313519,{"$f":"IF(ISERROR(VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A347,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},383894525,478566229,486018111,468774824,488796218.08309096,496146522.52527136,514994249.50379336,531428718.03327912,546474835.64557648,564365101.53901207,523211483.76853621,538951776.83942783,555419968.59229422]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C348,'4. FY 2019-20'!C:C,0)),\"\")","v":106361339},361339,50129,"ST. BERNARDINE MEDICAL CENTER",null,302385768,304565110,314675615,309500635,376450871,349223706,327398166,342184789.51440054,347193186.27957547,360493556.41544491,372282757.35976249,382911149.75682306,395618753.34632277,366388156.8876037,377596953.55829275,389264951.55157292,{"$f":"IF(ISERROR(VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A348,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},309500635,376450871,349223706,327398166,341381356.58100104,346514900.59980595,359678387.48116803,371156424.65438098,381664820.28376418,394159604.43787903,365417406.06777453,376410622.46907258,387912212.3608216]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C349,'4. FY 2019-20'!C:C,0)),\"\")","v":106190754},190754,50104,"ST. FRANCIS MEDICAL CENTER",null,742435391,371045737,405140516,338899058,500134969,451126590,511121133,534205427.74808007,542024339.6876471,562788354.14814639,581193190.73426294,597785818.6964922,617624429.35132384,571990772.44120467,589489504.71537757,607705124.02390802,{"$f":"IF(ISERROR(VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A349,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},338899058,500134969,451126590,511121133,532951139.8691166,540965426.77626109,561515744.48644769,579434804.43801975,595840098.16865897,615346463.49582946,570475274.46223378,587637451.30333936,605593280.83224416]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C350,'4. FY 2019-20'!C:C,0)),\"\")","v":106481015},481015,54074,"ST. HELENA CENTER FOR BEHAVARIOL HEA",null,0,20475472,20286775,22209948,22160361,23858231,24112613,25201635.992204059,25570500.407129079,26550062.027040467,27418327.244963415,28201099.842053842,29137004.680051673,26984194.636001941,27809713.543508627,28669052.261052758,{"$f":"IF(ISERROR(VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A350,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},22209948,22160361,23858231,24112613,25142463.799423609,25520545.209457856,26490025.487184457,27335373.742303573,28109308.673454676,29029539.53029675,26912699.614744015,27722341.207879126,28569424.101875715]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C351,'4. FY 2019-20'!C:C,0)),\"\")","v":106281078},281078,50013,"ST. HELENA HOSPITAL",null,0,184403473,179788555,188807554,196857177,200584961,218780787,228661810.980914,232008625.65394801,240896474.60334259,248774498.76032257,255876823.37497458,264368561.57913658,244835486.68183258,252325661.06764859,260122692.47705558,{"$f":"IF(ISERROR(VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A351,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},188807554,196857177,200584961,218780787,228124924.37700167,231555367.54122293,240351745.52572444,248021837.37947902,255043975.26739809,263393498.85829192,244186791.45260173,251532906.32343856,259218737.06284499]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C352,'4. FY 2019-20'!C:C,0)),\"\")","v":106171049},171049,51317,"ST. HELENA HOSPITAL CLEARLAKE",null,0,64936341,65957523,64124131,69324375,78343977,84338394,88147456.509797871,89437629.099492982,92863829.895207867,95900750.615732074,98638644.833410427,101912147.83259046,94382290.255469978,97269697.724571258,100275396.33300045,{"$f":"IF(ISERROR(VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A352,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},64124131,69324375,78343977,84338394,87940490.64887847,89262901.410563394,92653840.818006948,95610605.155718848,98317587.976443619,101536268.28186321,94132222.986862898,96964096.566081226,99926928.129153416]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C353,'4. FY 2019-20'!C:C,0)),\"\")","v":106560508},560508,50616,"ST. JOHNS PLEASANT VALLEY HOSPITAL",null,84434302,83323239,85293860,47202646,97500537,112213882,113146139,118256275.62642519,119987136.7472527,124583636.31391348,128657888.11880809,132330973.94636998,136722618.22361505,126620762.21636078,130494431.03258903,134526796.08499253,{"$f":"IF(ISERROR(VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A353,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},47202646,97500537,112213882,113146139,117978615.74985887,119752726.74202098,124301920.57105199,128268636.71156794,131900252.63378169,136218348.24790457,126285278.64130996,130084444.6726748,134059300.44084314]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C354,'4. FY 2019-20'!C:C,0)),\"\")","v":106560529},560529,50082,"ST. JOHNS REGIONAL MEDICAL CENTER",null,254131022,240552593,242183961,224481856,273763926,269252401,267053405,279114615.37945503,283199883.86483485,294048781.32794482,303665042.44777411,312334450.75261819,322699838.10169125,298856911.88785946,307999746.60019612,317517144.42715472,{"$f":"IF(ISERROR(VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A354,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},224481856,273763926,269252401,267053405,278459268.09032732,282646617.1726042,293383861.17213404,302746311.02111423,311317839.8974058,321509633.86456078,298065086.09662414,307032075.45925999,316413736.88098329]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C355,'4. FY 2019-20'!C:C,0)),\"\")","v":106121080},121080,50006,"ST. JOSEPH HOSPITAL - EUREKA",null,190900948,196778428,196479246,205118737,248216044,262958501,286341982,299274342.42196172,303654679.28793722,315287164.56593502,325597983.3644501,334893560.61715847,346007613.09565544,320442573.96519256,330245771.99080431,340450586.85640693,{"$f":"IF(ISERROR(VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A355,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},205118737,248216044,262958501,286341982,298571661.09248328,303061451.57294929,314574218.94636279,324612894.34214211,333803522.58823228,344731443.48364574,319593556.64425242,329208208.46518719,339267483.03593898]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C356,'4. FY 2019-20'!C:C,0)),\"\")","v":106301340},301340,50069,"ST. JOSEPH HOSPITAL OF ORANGE",null,581258604,570570008,579816378,457619072,567439843,599051841,655080894,684666992.99804676,694688139.63586116,721300440.0820899,744889088.69458449,766155111.28204525,791581363.42545855,733094764.38833714,755522099.98831487,778868237.3537519,{"$f":"IF(ISERROR(VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A356,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},457619072,567439843,599051841,655080894,683059428.81798232,693330978.73627675,719669393.69978619,742635444.31838858,763661369.07388043,788661797.37198699,731152419.00908732,753148406.69613457,776161583.22293377]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C357,'4. FY 2019-20'!C:C,0)),\"\")","v":106392232},392232,54123,"ST. JOSEPHS BEHAVIORAL HLTH CENTER",null,10335274,12212086,14145191,13882091,15467895,15529553,18017670,{"$f":"L357*(1+M$2)","v":18831420.749284007},19107047.339519668,19839005.257652756,20487799.155228842,21072710.39398253,21772046.651004877,20163402.206440799,20780254.774605684,21422378.522493705,{"$f":"IF(ISERROR(VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":42186},{"$f":"IF(ISERROR(VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":42521},{"$f":"IF(ISERROR(VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":16869901.324404761},{"$f":"IF(ISERROR(VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":42522},{"$f":"IF(ISERROR(VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":42916},{"$f":"IF(ISERROR(VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A357,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":16649239.367088608},13882091,15467895,16869901.324404761,16649239.367088608,{"$f":"AK357*(1+AL$2)","v":17360329.138735972},17621386.200279098,18290791.428386968,18874486.171384286,19408871.553975794,20044271.118865121,18582638.799885627,19141678.86268004,19726571.336420458]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C358,'4. FY 2019-20'!C:C,0)),\"\")","v":106391042},391042,50084,"ST. JOSEPHS MEDICAL CENTER",null,399492045,400898388,394682224,354180046,482685317,439054610,540084874,564477288.27412415,572739275.10474527,594679925.58775508,614127710.48027158,631660594.18185282,652623400.92975903,604403818.03401327,622894152.3310622,642141997.55580592,{"$f":"IF(ISERROR(VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":42186},{"$f":"IF(ISERROR(VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":42521},{"$f":"IF(ISERROR(VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":476949204.31547618},{"$f":"IF(ISERROR(VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":42522},{"$f":"IF(ISERROR(VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":42916},{"$f":"IF(ISERROR(VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A358,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":499065769.64556962},354180046,482685317,476949204.31547618,499065769.64556962,520380891.3967647,528206152.38724399,548271767.87901282,565768186.76814604,581786543.3050555,600832829.19789886,557019977.32357943,573777365.03660083,591309686.25147724]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C359,'4. FY 2019-20'!C:C,0)),\"\")","v":106380964},380964,50055,"ST. LUKES HOSPITAL",null,0,101817765,115856480,3410823027,3527732124,108026822,132521893,138507116.93435362,140534380.03214401,145918008.93129334,150689957.55026743,154992042.37014779,160135735.45721933,148303983.24078038,152840999.96020761,157563888.91368356,{"$f":"IF(ISERROR(VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A359,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},3410823027,3527732124,108026822,132521893,138181909.08565524,140259828.3955968,145588050.6679194,150234048.63639474,154487562.02106893,159545111.57597297,147911049.65215707,152360805.32873183,157016336.79852095]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C360,'4. FY 2019-20'!C:C,0)),\"\")","v":106190053},190053,50191,"ST. MARY MEDICAL CENTER",null,248670998,216878519,216666128,200974613,273533656,254754023,238152328,248908249.01274639,252551401.21407568,262226208.3451547,270801777.61132163,278532964.45082724,287776587.94180465,266513992.97823817,274667371.0310744,283154776.19631594,{"$f":"IF(ISERROR(VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A360,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},200974613,273533656,254754023,238152328,248323824.77537617,252058010.19829896,261633247.23671854,269982473.21763378,277626373.34468162,286715190.0919323,265807860.22717616,273804423.28115773,282170781.71830696]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C361,'4. FY 2019-20'!C:C,0)),\"\")","v":106361343},361343,50300,"ST. MARY MEDICAL CENTER",null,276813994,287817316,266047996,265667973,325275057,333560040,313759612,327930263.33061373,332730023.34449035,345476334.73734885,356774428.30724108,366960069.58748412,379138307.5428282,351125381.522295,361867248.9473626,373049188.56515616,{"$f":"IF(ISERROR(VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A361,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},265667973,325275057,333560040,313759612,327160299.31850177,332079993.27770722,344695123.61555785,355695015.68578058,365765658.950831,377739942.97360349,350195069.65066922,360730337.31830579,371752800.96221721]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C362,'4. FY 2019-20'!C:C,0)),\"\")","v":106380965},380965,50457,"ST. MARYS MEDICAL CENTER",null,200586766,219129499,210885407,203053310,220684054,220489969,211158627,220695403.44995341,223925617.58745587,232503820.48576409,240107380.13682577,246962265.04103914,255158157.39805079,236305600.31129491,243534822.58893245,251060211.21954495,{"$f":"IF(ISERROR(VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A362,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},203053310,220684054,220489969,211158627,220177221.57625523,223488150.65047276,231978069.36431471,239380940.91903993,246158432.74247718,254217065.13763922,235679505.14167732,242769686.83075857,250187748.9400582]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C363,'4. FY 2019-20'!C:C,0)),\"\")","v":106190762},190762,50502,"ST. VINCENT MEDICAL CENTER",null,199984032,223377290,199320267,183189799,208695469,208301778,226575822,236808901.24510437,240274961.02129641,249479478.97341859,257638192.65015289,264993569.05107793,273787863.0574196,253558835.81178576,261315880.85061541,269390716.05424875,{"$f":"IF(ISERROR(VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A363,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},183189799,208695469,208301778,226575822,236252885.67687157,239805553.57982463,248915341.50860253,256858714.37241778,264131047.03914598,272778059.4064393,252887027.94051015,260494880.70578188,268454553.22279263]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C364,'4. FY 2019-20'!C:C,0)),\"\")","v":106430905},430905,50441,"STANFORD HEALTH CARE",null,2108332112,2238700982,2458021123,2723101364,3174808050,3453785101,3725007581,3893243968.3978906,3950227537.2030149,4101553918.1401019,4235686810.2941628,4356612479.2940722,4501194595.5763893,4168620364.2171326,4296149644.794117,4428903537.4352303,{"$f":"IF(ISERROR(VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A364,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},2723101364,3174808050,3453785101,3725007581,3884102824.4376092,3942510269.4794526,4092279246.577106,4222871839.7109909,4342432232.6778822,4484592973.1172056,4157575543.1440487,4282652036.1944366,4413512602.8975439]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C365,'4. FY 2019-20'!C:C,0)),\"\")","v":106504038},504038,50726,"STANISLAUS SURGICAL HOSPITAL",null,0,30417382,31354487,31739283,29899113,31317214,31078921,32482570.597905193,32958002.605674982,34220566.650470048,35339679.959130339,36348601.211503036,37554895.714867413,34780123.304800197,35844140.585316688,36951748.463185221,{"$f":"IF(ISERROR(VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A365,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},31739283,29899113,31317214,31078921,32406303.131379671,32893614.990696743,34143185.120757848,35232760.590589128,36230290.911520571,37416383.107399844,34687972.855673492,35731525.751054853,36823337.009460211]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C366,'4. FY 2019-20'!C:C,0)),\"\")","v":106010937},10937,50043,"SUMMIT MEDICAL CENTER",null,0,392881644,424559146,369145334,321534728,449206907,507611737,530537533.25051999,538302759.95480037,558924207.13606417,577202674.73501551,593681376.47028887,613383773.73775983,568063440.93553984,585442025.60265219,603532575.10402441,{"$f":"IF(ISERROR(VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A366,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},369145334,321534728,449206907,507611737,529291857.4061234,537251117.61881351,557660335.30766559,575456361.65084672,591749015.40540195,611121448.5665282,566558348.47925615,583602688.52812433,601435231.98596501]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C367,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",51990,"SUNLAND HOME FOUNDATION",null,0,1330609,1067770,1163167,1010159,1290649,1130078,1181116.8867844383,1198404.3354856486,1244313.1316955916,1285005.835590434,1321691.7845987293,1365554.5325935201,1264659.4836430128,1303348.8100945817,1343623.1585961247,{"$f":"IF(ISERROR(VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A367,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},1163167,1010159,1290649,1130078,1178343.6828486831,1196063.10146535,1241499.418686247,1281118.0807304019,1317389.8377202137,1360517.998332188,1261308.7497083244,1299253.9592253077,1338953.918026201]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C368,'4. FY 2019-20'!C:C,0)),\"\")","v":106250955},250955,51308,"SURPRISE VALLEY HEALTH CARE DISTRICT",null,3672379,3618956,3791597,3558160,3915309,4059205,4329140,4524661.4474876812,4590886.775005213,4766755.7026582714,4922642.6521779671,5063180.3931921022,5231211.2519949181,4844699.1774181193,4992911.5226850342,5147195.8225935102,{"$f":"IF(ISERROR(VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A368,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},3558160,3915309,4059205,4329140,4514037.766567925,4581917.8986562919,4755976.838246014,4907749.3128909795,5046700.3534871805,5211917.1307642553,4831863.0755684972,4977224.8331890795,5129308.7421257179]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C369,'4. FY 2019-20'!C:C,0)),\"\")","v":106034002},34002,50014,"SUTTER AMADOR HOSPITAL",null,0,65627436,63201756,61030727,72310095,80360003,83605768,87381742.160613716,88660707.351888373,92057145.619944006,95067685.388990834,97781796.221736327,101026863.13985609,93562415.504467428,96424740.805363581,99404329.680796206,{"$f":"IF(ISERROR(VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A369,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},61030727,72310095,80360003,83605768,87176574.159051478,88487497.477583408,91848980.664004803,94780060.348180607,97463528.303350598,100654248.75839128,93314520.506092697,96121794.32576561,99058888.530870944]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C370,'4. FY 2019-20'!C:C,0)),\"\")","v":106310791},310791,50498,"SUTTER AUBURN FAITH HOSPITAL",null,0,94642994,105814211,106506368,115014594,123563043,136388908,142548781.95035139,144635200.98555434,150175925.23880824,155087120.26055446,159514740.76478964,164808527.83160156,152631522.74968135,157300930.51267207,162161634.2981956,{"$f":"IF(ISERROR(VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A370,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},106506368,115014594,123563043,136388908,142214084.472426,144352637.87805116,149836338.72816923,154617907.83457017,158995539.57953095,164200669.42890045,152227123.28136969,156806723.70705056,161598104.50421572]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C371,'4. FY 2019-20'!C:C,0)),\"\")","v":106344017},344017,54096,"SUTTER CENTER FOR PSYCHIATRY",null,0,23070445,24283141,24323274,26305933,27682661,28708026,30004596.403829392,30443759.476456247,31610007.217960589,32643747.545109194,33575701.957074396,34689972.750653155,32126877.381534889,33109724.751091793,34132837.353863776,{"$f":"IF(ISERROR(VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A371,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},24323274,26305933,27682661,28708026,29934147.097948771,30384283.752544433,31538528.836619832,32544984.656526789,33466417.108737346,34562026.753541268,32041756.74657331,33005700.882632069,34014221.931139305]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C372,'4. FY 2019-20'!C:C,0)),\"\")","v":106084001},84001,50417,"SUTTER COAST HOSPITAL",null,0,63891445,63151815,63310014,69929181,67521997,74146768,77495535.516387373,78629800.981391147,81641972.585243195,84311905.523486033,86718946.940076649,89596873.065009803,82976939.054364622,85515426.231781334,88157910.002543226,{"$f":"IF(ISERROR(VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A372,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},63310014,69929181,67521997,74146768,77313579.838247344,78476187.747847274,81457359.022531196,84056821.841078565,86436687.257869229,89266415.576766506,82757090.43180488,85246754.549473897,87851551.417317867]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C373,'4. FY 2019-20'!C:C,0)),\"\")","v":106574010},574010,50537,"SUTTER DAVIS HOSPITAL",null,0,94825047,95878502,109647904,97757260,114500947,130317025,{"$f":"L373*(1+M$2)","v":136202668.19016901},138196202.1626752,143490259.51394746,148182813.57727918,152413321.32458755,157471434.85923371,145836536.54561332,150298067.45093337,154942378.09191063,{"$f":"IF(ISERROR(VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A373,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},109647904,97757260,114500947,130317025,{"$f":"AK373*(1+AL$2)","v":135882871.07295594},137926218.45150295,143165791.01833779,147734489.96838787,151917234.40057328,156890637.63882291,145450140.49336284,149825862.18448058,154403936.01969808]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C374,'4. FY 2019-20'!C:C,0)),\"\")","v":106070934},70934,50523,"SUTTER DELTA MEDICAL CENTER",null,0,143112122,149118510,166392053,167229790,195531039,192831599,201540652.84391451,204490507.96514052,212324185.44698554,219267811.60347739,225527742.51807094,233012291.22388554,215795998.52523148,222397777.06077415,229270016.87097824,{"$f":"IF(ISERROR(VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A374,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},166392053,167229790,195531039,192831599,201067445.37568241,204091009.96609318,211844065.68647426,218604422.00897148,224793676.99746329,232152878.90453148,215224243.84772289,221699049.5032174,228473277.95099738]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C375,'4. FY 2019-20'!C:C,0)),\"\")","v":106171395},171395,51329,"SUTTER LAKESIDE HOSPITAL",null,0,66164345,68804887,63953848,63552464,72358211,73407415,76722790.348713353,77845745.508535028,80827881.304058626,83471191.059916914,85854230.711623058,88703459.654310212,82149536.181987762,84662710.885769993,87278845.182966635,{"$f":"IF(ISERROR(VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A375,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},63953848,63552464,72358211,73407415,76542649.037943989,77693664.026247799,80645108.611759618,83218650.939298108,85574785.576137573,88376297.316238567,81931879.775528863,84396718.257717848,86975541.446188062]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C376,'4. FY 2019-20'!C:C,0)),\"\")","v":106444012},444012,50714,"SUTTER MATERNITY & SURGERY CENTER",null,0,62756129,65716719,71702032,76269660,74445827,74834791,78214632.413943201,79359422.959797814,82399545.119005129,85094252.910144702,87523629.755523905,90428260.744602382,83746899.014574915,86308941.332834303,88975945.250063151,{"$f":"IF(ISERROR(VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A376,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},71702032,76269660,74445827,74834791,78030988.33191292,79204384.317694232,82213218.489349216,84836802.254163653,87238750.928091794,90094736.873850867,83525010.371756434,86037776.591127723,88666743.900971323]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C377,'4. FY 2019-20'!C:C,0)),\"\")","v":106341051},341051,50108,"SUTTER MEDICAL CENTER - SACRAMENTO",null,0,813776583,846960566,863925228,872016529,980559127,1010169118,1055792435.3698965,1071245569.4075221,1112283133.3419054,1148658067.4636989,1181451390.3606162,1220660005.5667825,1130470600.402802,1165054728.9121575,1201055697.9636993,{"$f":"IF(ISERROR(VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A377,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},863925228,872016529,980559127,1010169118,1053313487.0372894,1069152756.0748878,1109767974.2210703,1145182829.5615726,1177605909.0009639,1216157881.4899075,1127475401.8913214,1161394369.2812681,1196881895.2454357]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C378,'4. FY 2019-20'!C:C,0)),\"\")","v":106311000},311000,50309,"SUTTER ROSEVILLE MEDICAL CENTER",null,0,433363729,484023552,487792848,523165662,558289336,628833084,657233725.88541424,666853344.78010464,692399342.40453935,715042840.00956535,735456774.67102504,759864246.628075,703721091.20705235,725249807.3402952,747660510.64954996,{"$f":"IF(ISERROR(VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A378,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},487792848,523165662,558289336,628833084,655690573.65744245,665550562.66298509,690833648.86023784,712879494.75510502,733062951.83506048,757061661.87531877,701856571.80767143,722971223.29508281,745062306.85518956]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C379,'4. FY 2019-20'!C:C,0)),\"\")","v":106494106},494106,50291,"SUTTER SANTA ROSA REGIONAL HOSPITAL",null,0,163886304,166479214,164352524,175671083,213273478,255314515,266845549.69451559,270751241.67395145,281123253.19755906,290316811.48198748,298605137.84385598,308514892.95001429,285720032.3397733,294460974.66292173,303560015.39693511,{"$f":"IF(ISERROR(VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A379,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},164352524,175671083,213273478,255314515,266219009.56378704,270222294.97434831,280487560.99548972,289438464.8134141,297633214.24137545,307377006.62516516,284963012.90445191,293535839.52739477,302505110.43327034]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C380,'4. FY 2019-20'!C:C,0)),\"\")","v":106481094},481094,50101,"SUTTER SOLANO MEDICAL CENTER",null,0,116300576,118668490,128717197,121561225,124203855,142791455,149240493.83230203,151424856.28629521,157225680.48437378,162367423.26410112,167002890.937085,172545185.89944556,159796551.87423745,164685157.10059306,169774038.41826528,{"$f":"IF(ISERROR(VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A380,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},128717197,121561225,124203855,142791455,148890084.54639593,151129028.73080438,156870152.65836817,161876184.45302144,166459316.72883043,171908792.61036912,159373168.55569482,164167750.59092593,169184054.66959977]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C381,'4. FY 2019-20'!C:C,0)),\"\")","v":106391056},391056,50313,"SUTTER TRACY COMMUNITY HOSPITAL",null,0,114262581,120868701,117103933,121197348,121134433,122787815,128333408.65662685,130211764.00284737,135199951.34557873,139621387.91693902,143607473.40832102,148373348.84893307,137410669.63125888,141614430.66263002,145990411.12862706,{"$f":"IF(ISERROR(VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A381,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},117103933,121197348,121134433,122787815,128032088.17094287,129957378.89867215,134894229.37554261,139198966.69953725,143140048.45406213,147826107.82917905,137046598.03753993,141169507.57679969,145483078.14162058]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C382,'4. FY 2019-20'!C:C,0)),\"\")","v":106514030},514030,50766,"SUTTER-TWIN CITIES SURG. HOSPITAL",null,0,19982382,20787191,22122365,21550349,24883064,24226391,25320552.666225284,25691157.608209789,26675341.396692883,27547703.618949823,28334169.814098321,29274490.82137062,27111522.507821351,27940936.716524072,28804330.317734472,{"$f":"IF(ISERROR(VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A382,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},22122365,21550349,24883064,24226391,25261101.262985557,25640966.691478148,26615021.567861445,27464358.691120688,28241945.51883715,29166518.585560407,27039690.129491068,27853152.104978919,28704232.052198779]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C383,'4. FY 2019-20'!C:C,0)),\"\")","v":106291053},291053,51328,"TAHOE FOREST HOSPITAL",null,87638589,94931279,97351655,99700497,108301271,118481164,135636276,141762158.04940441,143837063.64297688,149347212.6358425,154231306.3149223,158634493.97542986,163899068.45005894,151789259.47538239,156432900.14517608,161266781.21274441,{"$f":"IF(ISERROR(VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A383,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},99700497,108301271,118481164,135636276,141429307.52542785,143556059.79743895,149009500.05819717,153764683.13385364,158118157.88699019,163294564.37940758,151387091.59602541,155941420.51042193,160706361.13319889]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C384,'4. FY 2019-20'!C:C,0)),\"\")","v":106150808},150808,51301,"TEHACHAPI VALLEY HOSITAL DIST.",null,19755799,17631207,19579593,19207816,27458901,23182272,7780322,8131712.7656856207,8250732.7956781508,8566804.090885859,8846963.8138010278,9099537.969001038,9401522.7020940855,8706883.9523434434,8973250.8914010338,9250530.3355475627,{"$f":"IF(ISERROR(VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":42552},{"$f":"IF(ISERROR(VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":42674},{"$f":"IF(ISERROR(VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A384,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":23087947.398373984},19207816,27458901,23182272,23087947.398373984,24074034.683284402,24436049.52204011,25364331.73085393,26173756.907938525,26914803.470589403,27795929.112888329,25769044.319396228,26544280.189263962,27355366.291738868]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C385,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",54146,"TELECARE HERITAGE PHF",null,7800605,8802640,8947828,9177939,9351144,10860556,10547341,11023701.519518003,11185050.219759643,11613530.137540342,11993326.77475559,12335727.223307904,12745110.788246009,11803428.456147965,12164526.999031747,12540419.005776957,{"$f":"IF(ISERROR(VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A385,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},9177939,9351144,10860556,10547341,10997818.414481932,11163198.81342053,11587268.949741185,11957041.247355562,12295575.923405074,12698103.374321967,11772155.098548373,12126308.585380318,12496839.64886352]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C386,'4. FY 2019-20'!C:C,0)),\"\")","v":106444029},444029,54152,"TELECARE SANTA CRUZ PHF",null,0,0,0,0,6231187,6577457,6876959,7187550.2439868972,7292751.014139777,7572123.6851192433,7819754.4294430614,8043002.5301990593,8309924.2113462966,7695939.0572811523,7931378.4798210599,8176463.3707726784,{"$f":"IF(ISERROR(VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A386,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,6231187,6577457,6876959,7170674.2320967196,7278503.7052221624,7555001.159945732,7796095.9467768269,8016823.5298966644,8279274.9644648638,7675548.5533612799,7906459.7383367456,8148049.2471807636]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C387,'4. FY 2019-20'!C:C,0)),\"\")","v":106334564},334564,50775,"TEMECULA VALLEY HOSPITAL",null,0,0,0,0,82183652,116057114,152114823,158984942.7876004,161311930.12768328,167491511.01468271,172968976.68550843,177907110.72579932,183811282.07284012,170230243.85009557,175438043.70565388,180859196.39931971,{"$f":"IF(ISERROR(VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41590},{"$f":"IF(ISERROR(VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":42004},{"$f":"IF(ISERROR(VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":72282007.180722892},{"$f":"IF(ISERROR(VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A387,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,72282007.180722892,116057114,152114823,158611654.01830277,160996786.92641813,167112769.497381,172445663.12449652,177328044.6011771,183133336.37555552,169779216.31093878,174886853.86283681,180230690.48836631]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C388,'4. FY 2019-20'!C:C,0)),\"\")","v":106190422},190422,50351,"TORRANCE MEM. MEDICAL CENTER",null,0,437316922,463119143,478062277,504226918,560159706,601920859,629106036.10785711,638313963.32363415,662766666.63291442,684441088.47230625,703981366.17022026,727344269.39559495,673603877.5526104,694211227.32126331,715662817.78290761,{"$f":"IF(ISERROR(VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A388,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},478062277,504226918,560159706,601920859,627628926.3019923,637066936.48777127,661267980.21342456,682370328.095649,701689991.98145759,724661627.10987306,671819154.15453672,692030160.03855324,713175809.54566526]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C389,'4. FY 2019-20'!C:C,0)),\"\")","v":106364451},{"$f":"IFERROR(A389-106000000,\"\")","v":364451},53038,"TOTALLY KIDS REHABILITATION HOSPITAL",null,0,0,0,0,0,0,0,{"$f":"L389*(1+M$2)","v":0},0,0,0,0,0,{"$f":"(O389+P389)/2","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A389,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},{"$f":"IF(X389>0,X389,I389)","v":0},{"$f":"IF(AA389>0,AA389,J389)","v":0},{"$f":"IF(AD389>0,AD389,K389)","v":0},{"$f":"IF(AG389>0,AG389,L389)","v":0},{"$f":"AK389*(1+AL$2)","v":0},0,0,0,0,0,{"$f":"(AN389+AO389)/2","v":0},0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C390,'4. FY 2019-20'!C:C,0)),\"\")","v":106370780},370780,50128,"TRI-CITY MEDICAL CENTER",null,328770353,297950490,289180655,304085270,321864816,319281298,323240316,337839154.215141,342783945.97377449,355915405.74388027,367554887.67863464,378048302.95634222,390594524.12201798,361735146.71125746,372801595.31748843,384321413.5391801,{"$f":"IF(ISERROR(VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A390,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},304085270,321864816,319281298,323240316,337045924.61813444,342114274.3010658,355110589.18938237,366442859.03150821,376817801.46137762,389153905.92913407,360776724.11044526,371630330.24644291,382985853.69525588]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C391,'4. FY 2019-20'!C:C,0)),\"\")","v":106190159},190159,50575,"TRI-CITY REGIONAL MEDICAL CENTER",null,0,68671987,44286418,48660898,48549761,32853875,21099893,22052849.388842862,22375626.504969824,23232798.034535572,23992578.950597879,24677549.01344176,25496518.40261317,23612688.492566727,24335063.982019819,25087033.708027467,{"$f":"IF(ISERROR(VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":42370},{"$f":"IF(ISERROR(VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":42767},{"$f":"IF(ISERROR(VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A391,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":19350404.384422112},48660898,48549761,32853875,19350404.384422112,20176861.036982629,20480271.877375383,21258281.105024483,21936674.217468187,22557758.041316055,23296244.542423066,21597477.661246337,22247216.129392121,22927001.291869558]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C392,'4. FY 2019-20'!C:C,0)),\"\")","v":106531059},531059,51315,"TRINITY HOSPITAL",null,0,12534256,11661575,11640416,12152206,17911652,15262618,15951939.473505484,16185420.459526952,16805455.907869641,17355043.807938568,17850517.240463659,18442919.151725322,17080249.857904106,17602780.524201114,18146718.196094491,{"$f":"IF(ISERROR(VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A392,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},11640416,12152206,17911652,15262618,15914485.109906221,16153800.199243659,16767454.436446199,17302536.532063525,17792415.966159515,18374896.680290051,17034995.484254863,17547476.249111518,18083656.323224783]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C393,'4. FY 2019-20'!C:C,0)),\"\")","v":106540816},540816,50359,"TULARE REGIONAL MEDICAL CENTER",null,75850030,68493838,61910364,62299252,75430979,74962198,40416641,42242019.74749025,42860296.192092068,44502199.967901729,45957552.96533832,47269606.496875592,48838334.442184612,45229876.466620028,46613579.731106952,48053970.469530106,{"$f":"IF(ISERROR(VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A393,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},62299252,75430979,74962198,40416641,42142837.577860184,42776563.197647966,44401569.012714811,45818509.472345859,47115749.645764388,48658205.462481909,45110039.242530331,46467129.55905512,47886977.554123148]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C394,'4. FY 2019-20'!C:C,0)),\"\")","v":106400548},400548,50633,"TWIN CITIES COMMUNITY HOSPITAL",null,95681325,91730656,101199886,90891017,111889072,108516386,103770924,108457638.05120049,110045081.15276268,114260717.7746892,117997379.74247037,121366116.08315453,125393871.5908262,116129048.75857979,119681747.91281244,123379993.83699036,{"$f":"IF(ISERROR(VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A394,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},90891017,111889072,108516386,103770924,108202984.89022067,109830094.20709465,114002344.81384002,117640381.45198862,120971084.05653118,124931385.09515415,115821363.13291432,119305732.7542599,122951234.57584266]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C395,'4. FY 2019-20'!C:C,0)),\"\")","v":106341006},341006,50599,"UC DAVIS MEDICAL CENTER",null,1234606074,1293011967,1448357732,1427019168,1560815421,1757804442,2109024267,2204276321.0963068,2236539270.0479455,2322217219.0705152,2398160561.0381212,2466626239.2624731,2548485721.4737182,2360188890.0543184,2432393400.1502972,2507555980.3680954,{"$f":"IF(ISERROR(VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A395,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},1427019168,1560815421,1757804442,2109024267,2199100789.4977379,2232169908.4963222,2316966086.8326688,2390904982.800199,2458597669.2326756,2539086217.2105384,2353935534.8164339,2424751326.0164375,2498841943.2216072]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C396,'4. FY 2019-20'!C:C,0)),\"\")","v":106301279},301279,50348,"UCI MEDICAL CENTER",null,684600442,720661262,808533272,875783582,920809485,1011287342,1109819112,1159943025.5781548,1176920562.4971311,1222006352.5423386,1261969559.0656521,1297997839.7252734,1341074261.0249166,1241987955.8039954,1279983699.3954628,1319536050.3750949,{"$f":"IF(ISERROR(VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A396,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},875783582,920809485,1011287342,1109819112,1157219536.819525,1174621299.7370453,1219243080.9155536,1258151499.9171376,1293773013.7711484,1336128016.6227875,1238697290.4163456,1275962256.8441429,1314950515.1969681]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C397,'4. FY 2019-20'!C:C,0)),\"\")","v":106370782},370782,50025,"UCSD MEDICAL CENTER",null,899949232,996668489,1088146031,1228648308,1424059247,1465430866,1599825691,1672080280.7874172,1696553728.2521415,1761545765.633234,1819153499.9022179,1871088962.5182378,1933184456.0327783,1790349632.7677259,1845121231.210228,1902136709.2755079,{"$f":"IF(ISERROR(VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A397,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},1228648308,1424059247,1465430866,1599825691,1668154319.1256528,1693239296.5630751,1757562456.1984425,1813649693.8769794,1864998794.2842166,1926054349.1685791,1785606075.0377109,1839324244.0805979,1895526571.726398]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C398,'4. FY 2019-20'!C:C,0)),\"\")","v":106381154},381154,50454,"UCSF MEDICAL CENTER",null,1864052431,1945324758,2098462675,2308684978,2561378153,2935891757,3222098134,3367621099.5559845,3416911375.2730503,3547807336.9697151,3663831085.1419535,3768430703.7909737,3893492937.0758686,3605819211.0558343,3716130894.4664636,3830961820.4334211,{"$f":"IF(ISERROR(VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A398,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},2308684978,2561378153,2935891757,3222098134,3359714092.0515485,3410236007.9372902,3539784829.2870417,3652746250.5730491,3756164917.7037907,3879132682.6108985,3596265539.9300451,3704455584.1384201,3817648800.1573448]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C399,'4. FY 2019-20'!C:C,0)),\"\")","v":106231396},231396,50301,"UKIAH VALLEY MEDICAL CENTER",null,0,93012105,108346369,99307692,111270448,117115559,130013455,135885387.74287143,137874277.83167914,143156002.81893274,147837625.7039552,152058278.59740353,157104609.39279735,145496814.26144397,149947952.15067935,154581443.99510044,{"$f":"IF(ISERROR(VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A399,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},99307692,111270448,117115559,130013455,135566335.58443004,137604923.04029077,142832290.1639449,147390346.45283642,151563347.29451799,156525165.1238693,145111318.30839068,149476846.87367719,154044256.20919365]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C400,'4. FY 2019-20'!C:C,0)),\"\")","v":106191216},191216,50660,"USC NORRIS CANCER HOSPITAL",null,0,91354154,104378848,750961307,179197004,186456676,205767413,215060700.4509846,218208442.1083023,226567629.90778533,233977058.64493158,240656927.4866282,248643565.73811087,230272344.27635846,237316993.06577989,244650246.61236954,{"$f":"IF(ISERROR(VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A400,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},750961307,179197004,186456676,205767413,214555748.58077583,217782144.39470688,226055302.04470211,233269166.57028979,239873618.29907158,247726501.05280578,229662234.30749595,236571392.4346807,243800059.67593867]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C401,'4. FY 2019-20'!C:C,0)),\"\")","v":106204019},204019,53300,"VALLEY CHILDRENS HOSPITAL",null,0,479173553,487756314,501232284,435189671,575686327,531106178,555093078.09845138,563217712.68745399,584793608.5916692,603918081.80331969,621159488.29393232,641773796.72581971,594355845.19749451,612538785.04862595,631466642.50987601,{"$f":"IF(ISERROR(VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A401,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},501232284,435189671,575686327,531106178,553789747.05127275,562117395.84886014,583471239.37256932,602090941.88491344,619137689.29898906,639406761.47524214,592781090.62874138,610614315.59195125,629272225.3871156]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C402,'4. FY 2019-20'!C:C,0)),\"\")","v":106014050},14050,50283,"VALLEY MEMORIAL HOSPITAL",null,221393462,227915756,244514175,239715528,258981653,309405211,261198548,272995329.3899852,276991032.78336215,287602079.90618467,297007514.9040581,305486855.81058735,315624993.25555068,292304797.40512139,301247185.35732269,310555924.53306901,{"$f":"IF(ISERROR(VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":42186},{"$f":"IF(ISERROR(VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":42613},{"$f":"IF(ISERROR(VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":263861920.59579438},{"$f":"IF(ISERROR(VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A402,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},239715528,258981653,263861920.59579438,261198548,272354349.88120157,276449895.86482179,286951737.40546381,296108925.67002255,304492533.04858202,314460882.95872843,291530331.53774321,300300729.35930228,309476708.0036552]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C403,'4. FY 2019-20'!C:C,0)),\"\")","v":106190812},190812,50126,"VALLEY PRESBYTERIAN HOSPITAL",null,0,285091423,318145112,311607558,261485439,384102307,345879557,361500874.77698064,366791991.93741989,380843158.40159172,393297851.26020885,404526208.76395082,417951147.43653876,387070504.83090031,398912030.01207983,411238678.10024476,{"$f":"IF(ISERROR(VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A403,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},311607558,261485439,384102307,345879557,360652088.63233423,366075417.51886266,379981973.76725906,392107937.88368732,403209524.88852042,416409630.62165964,386044955.82547319,397658731.38610387,409809577.75509]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C404,'4. FY 2019-20'!C:C,0)),\"\")","v":106560481},560481,50159,"VENTURA COUNTY MEDICAL CENTER",null,159342178,279351239,297888400,318130033,371837952,398922125,420734159,439736212.93569905,446172423.70217657,463264517.13651717,478414631.15575528,492073008.63334709,508403347.2374233,470839574.14613622,485243819.89455116,500238177.93538523,{"$f":"IF(ISERROR(VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A404,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},318130033,371837952,398922125,420734159,438703734.09295946,445300769.59816551,462216956.54631537,476967198.96838957,490471370.51456678,506528218.25808173,469592077.75735247,483719284.7414782,498499794.38632429]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C405,'4. FY 2019-20'!C:C,0)),\"\")","v":106190818},190818,50124,"VERDUGO HILLS HOSPITAL",null,0,84264536,83459221,118386365,75856623,113697609,98887770,{"$f":"L405*(1+M$2)","v":103353941.09384979},104866683.79926667,108883944.97998668,112444770.64284472,115654984.17479917,119493205.37304993,110664357.8114157,114049877.40882194,117574094.77392456,{"$f":"IF(ISERROR(VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":41275},{"$f":"IF(ISERROR(VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":41820},{"$f":"IF(ISERROR(VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":79141068.177655682},{"$f":"IF(ISERROR(VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":41821},{"$f":"IF(ISERROR(VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":42152},{"$f":"IF(ISERROR(VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":83396588.539156631},{"$f":"IF(ISERROR(VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":42153},{"$f":"IF(ISERROR(VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":42551},{"$f":"IF(ISERROR(VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":104009090.93984963},{"$f":"IF(ISERROR(VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A405,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},79141068.177655682,83396588.539156631,104009090.93984963,98887770,{"$f":"AK405*(1+AL$2)","v":103111271.16048053},104661813.50596347,108637730.28957231,112104571.64028451,115278541.1916822,119052482.12949355,110371150.96492842,113691556.41598335,117165511.66058788]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C406,'4. FY 2019-20'!C:C,0)),\"\")","v":106344035},344035,52033,"VIBRA HOSPITAL OF SACRAMENTO",null,29294165,27888046,27689573,28188821,34078177,39911686,44519108,46529770.726781853,47210804.952537633,49019369.190245509,50622446.924266092,52067679.665707648,53795640.403954804,49820908.057255805,51345063.294986874,52931660.034831226,{"$f":"IF(ISERROR(VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A406,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},28188821,34078177,39911686,44519108,46420521.130274437,47118572.690514177,48908523.750068806,50469289.904581361,51898205.666837759,53597227.53977558,49688906.827325083,51183747.78570956,52747716.603306666]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C407,'4. FY 2019-20'!C:C,0)),\"\")","v":106361370},361370,50517,"VICTOR VALLEY GLOBAL MEDICAL CENTER",null,0,71135164,62724255,97347822,73073514,79404753,77922546,81441842.900965407,82633868.598875374,85799429.10396786,88605323.114036411,91134938.369932503,94159417.209720984,87202376.109002143,89870130.741984457,92647177.789826751,{"$f":"IF(ISERROR(VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":41183},{"$f":"IF(ISERROR(VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":41639},{"$f":"IF(ISERROR(VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":77750448.643326044},{"$f":"IF(ISERROR(VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A407,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},77750448.643326044,73073514,79404753,77922546,81250621.488592759,82472432.914220437,85605414.459490716,88337249.797931179,90838305.169807673,93812131.825296894,86971332.128710955,89587777.483869433,92325218.497552276]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C408,'4. FY 2019-20'!C:C,0)),\"\")","v":106010987},10987,50195,"WASHINGTON HOSPITAL DISTRICT",null,433913691,406710119,425826664,402139660,427939627,429256939,443545287,463577583.60869801,470362749.23060739,488381532.1736995,504353046.5539847,518751946.25980294,535967673.97767562,496367289.36384213,511552496.40689385,527359810.11873925,{"$f":"IF(ISERROR(VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A408,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},402139660,427939627,429256939,443545287,462489126.40875775,469443836.27462775,487277175.53259557,502827138.30236077,517063471.42630476,533990880.30995721,495052156.9174782,509945304.8643328,525527175.86813098]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C409,'4. FY 2019-20'!C:C,0)),\"\")","v":106444013},444013,50194,"WATSONVILLE COMMUNITY HOSPTIAL",null,128706198,114523069,144080159,104172667,156234161,125503019,109567389,114515894.82210919,116192009.75989495,120643124.57927604,124588510.04568458,128145418.1934638,132398157.1832983,122615817.3124803,126366964.11957419,130271787.68838105,{"$f":"IF(ISERROR(VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A409,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},104172667,156234161,125503019,109567389,114247017.17436698,115965014.01390034,120370319.35005361,124211570.44586422,127728320.35853943,131909836.98891951,122290944.8979589,125969945.40220183,129819078.67372948]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C410,'4. FY 2019-20'!C:C,0)),\"\")","v":106301379},301379,50426,"WEST ANAHEIM MEDICAL CENTER",null,0,86606206,86174107,87377299,92544586,101145936,111978659,117036067.51425675,118749069.02662387,123298140.36142881,127330352.66290583,130965538.35282394,135311868.16413927,125314246.51216732,129147945.50786489,133138703.25848161,{"$f":"IF(ISERROR(VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A410,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},87377299,92544586,101145936,111978659,116761272.62588674,118517077.74283795,123019331.45655917,126945117.68288927,130539261.36792076,134812801.4160108,124982224.56972422,128742189.52540502,132676031.39196578]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C411,'4. FY 2019-20'!C:C,0)),\"\")","v":106190857},190857,50096,"WEST COVINA MEDICAL CENTER",null,0,10533157,10599882,9619522,12839623,16720312,16052002,16776975.243211158,17022531.887200974,17674635.625685927,18252648.262252092,18773747.626059771,19396788.618396472,17963641.943969011,18513197.944155931,19085268.122228123,{"$f":"IF(ISERROR(VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A411,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},9619522,12839623,16720312,16052002,16737583.736498212,16989276.224161517,17634668.714682057,18197425.305262618,18712641.348530404,19325248.018512238,17916047.009972338,18455033.326896511,19018944.683521323]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C412,'4. FY 2019-20'!C:C,0)),\"\")","v":106190859},190859,50481,"WEST HILLS HOSPITAL",null,0,201387044,189404220,201126208,214586279,227466122,218643661,228518491.81691185,231863208.79519328,240745487.07637817,248618573.49656981,255716446.562352,264202862.37002319,244682030.28647399,252167510.02946091,259959654.4661876,{"$f":"IF(ISERROR(VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A412,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},201126208,214586279,227466122,218643661,227981941.71929637,231410234.77264276,240201099.42051154,247866383.86393562,254884120.46190035,263228410.79265454,244033741.6422236,251375252.16291797,259056265.62727743]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C413,'4. FY 2019-20'!C:C,0)),\"\")","v":106190878},190878,50103,"WHITE MEMORIAL MEDICAL CENTER",null,0,282417502,348084481,357880901,357880901,378094382,405709800,424033293.20094466,430239667.76542455,446721404.89204478,461330510.42160624,474501149.116427,490248333.57309014,454025957.65682554,467915829.76901662,482374741.34475857,{"$f":"IF(ISERROR(VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A413,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},357880901,357880901,378094382,405709800,423037684.03579456,429399140.3096838,445711252.54656184,459934765.83874321,472956705.27476901,488440165.19191802,452823009.19265252,466445735.55675614,480698435.23334348]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C414,'4. FY 2019-20'!C:C,0)),\"\")","v":106190883},190883,50735,"WHITTIER HOSPITAL MEDICAL CENTER",null,97451241,103532518,110552330,103282262,126386666,125548169,130835338,136744390.29867825,138745853.2012217,144060966.73258945,148772184.60269722,153019518.4489902,158097749.73878369,146416575.66764334,150895851.52584371,155558634.09388694,{"$f":"IF(ISERROR(VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A414,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},103282262,126386666,125548169,130835338,136423321.24479219,138474795.67741993,143735207.7207225,148322077.86566365,152521458.42666554,157514642.49978787,146028642.79319307,150421768.1461646,155018050.46322671]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C415,'4. FY 2019-20'!C:C,0)),\"\")","v":""},"",54149,"WILLOW ROCK CENTER",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A415,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IFERROR(INDEX('4. FY 2019-20'!A:A,MATCH(C416,'4. FY 2019-20'!C:C,0)),\"\")","v":106571086},571086,50127,"WOODLAND HEALTHCARE",null,77472040,89788060,95255615,92842566,118308196,107662286,115098619,120296937.50915265,122057666.83185661,126733484.82293056,130878043.00535008,134614512.58316612,139081940.24722597,128805763.91414031,132746277.7942581,136848226.41519606,{"$f":"IF(ISERROR(VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A416,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},92842566,118308196,107662286,115098619,120014486.25958334,121819211.78495526,126446907.71795383,130482074.57184352,134176358.62854664,138568968.45410597,128464491.14489868,132329216.60019508,136372663.54132631]
[106015000,15000,1,"KAISER FOUNDATION NORTHERN REGION",null,null,7847197799,7898837203,8462717669,8736461349,9595884400,10020606936,10473178017.746447,10626468966.124428,11033550602.72364,11394380201.117073,11719681175.99338,12108620131.347452,11213965401.920357,11557030688.555225,11914150653.670416,{"$f":"IF(ISERROR(VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A417,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},8462717669,8736461349,9595884400,10020606936,10448587514.618725,10605708818.716372,11008600898.280806,11359906772.454712,11681535031.453661,12063960267.026134,11184253835.36776,11520720901.954185,11872747649.239899]
[106191300,191300,2,"KAISER FOUNDATION SOUTHERN REGION",null,null,5435189260,5731932302,5969089749,6575003665,7377649605,8263652231,8636872142.0539093,8763285950.6830959,9098992270.2670708,9396556113.9363022,9664820715.4671268,9985565385.5916157,{"$f":"(O418+P418)/2","v":9247774192.1016865},9530688414.7017136,9825193050.5293713,{"$f":"IF(ISERROR(VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A418,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},5969089749,6575003665,7377649605,8263652231,8616593194.1487904,8746165766.2930508,9078417101.3078804,9368127054.9486179,9633362893.1572628,9948735921.0899067,9223272078.1282501,9500744974.0529404,9791049407.1235847]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A419,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Totals",null,null,{"$f":"SUM(F4:F418)","v":42442844804},{"$f":"SUM(G4:G418)","v":87967105390},91159318168,101878389196,115809910086,109280697666,{"$f":"SUM(L4:L418)","v":115304713387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,"Medicare ID","Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0)),0,VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,24,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0)),0,VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,27,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0)),0,VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,30,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0)),0,VLOOKUP(A421,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,33,0))","v":0},0,0,0,0,{"$f":"AK421*(1+AL$2)","v":0},0,0,0,0,0,0,0,0]
[null,null,50079,"Doctors Medical Center - San Pablo",null,null,null,null,106795611,82672592,15080891,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"I422","v":106795611},{"$f":"IF(ISERROR(VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"J422","v":82672592},{"$f":"IF(ISERROR(VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"K422","v":15080891},{"$f":"IF(ISERROR(VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A422,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"L422","v":0},106795611,82672592,15080891,0,0,0,0,0,0,0,0,0,0]
[null,null,50196,"Central Valley General Hospital",null,null,null,null,103688109,108328301,112345744,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"I423","v":103688109},{"$f":"IF(ISERROR(VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},{"$f":"J423","v":108328301},{"$f":"IF(ISERROR(VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},{"$f":"K423","v":112345744},{"$f":"IF(ISERROR(VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A423,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},{"$f":"L423","v":0},103688109,108328301,112345744,0,0,0,0,0,0,0,0,0,0]
[null,null,53027,"Casa Colina Hospital",null,null,null,null,40400576,41573688,46408859,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},40400576,{"$f":"IF(ISERROR(VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},41573688,{"$f":"IF(ISERROR(VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},46408859,{"$f":"IF(ISERROR(VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A424,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},0,40400576,41573688,46408859,0,0,0,0,0,0,0,0,0,0]
[null,null,50228,"San Francisco General Hospital ",null,null,null,null,289458948,334821389,330892700,614008935,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},289458948,{"$f":"IF(ISERROR(VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},334821389,{"$f":"IF(ISERROR(VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},330892700,{"$f":"IF(ISERROR(VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A425,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},614008935,289458948,334821389,330892700,614008935,640233284.5784961,649860833.60930526,674547894.80961633,696074030.6054256,715781681.65242696,739214644.65663302,685310962.70752096,705927856.12892628,727498163.15453005]
[null,null,50046,"Ojai Valley Community Hospital",null,null,null,null,24120409,3439687,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},24120409,{"$f":"IF(ISERROR(VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},3439687,{"$f":"IF(ISERROR(VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A426,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},0,24120409,3439687,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50111,"Temple Community Hospital",null,null,null,null,43144788,20066370,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},43144788,{"$f":"IF(ISERROR(VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},20066370,{"$f":"IF(ISERROR(VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A427,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},0,43144788,20066370,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50434,"Colusa Regional Medical Center",null,null,null,null,19313309,19941435,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},19313309,{"$f":"IF(ISERROR(VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},19941435,{"$f":"IF(ISERROR(VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A428,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},0,19313309,19941435,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50545,"Lanterman Developmental Center",null,null,null,null,79157282,69408418,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},79157282,{"$f":"IF(ISERROR(VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},69408418,{"$f":"IF(ISERROR(VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A429,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},0,79157282,69408418,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50732,"Fresno Heart and Surgical Hospital at 15 Audubon Dr, Fresno",null,null,null,null,83672868,91237774,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},83672868,{"$f":"IF(ISERROR(VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},91237774,{"$f":"IF(ISERROR(VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A430,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},0,83672868,91237774,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50277,"Pacific Hospital of Long Beach",null,null,null,null,23791720,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"I431+4258145","v":28049865},{"$f":"IF(ISERROR(VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A431,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},0,28049865,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50349,"Corcoran District Hospital",null,null,null,null,312684,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},312684,{"$f":"IF(ISERROR(VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A432,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},0,312684,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50385,"Palm Drive Hospital at 501 Petaluma, Sebastopol",null,null,null,null,20798559,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},20798559,{"$f":"IF(ISERROR(VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A433,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},0,20798559,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50618,"Bear Valley Community Hospital",null,null,null,null,13195285,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},{"$f":"I434*365/(DATE(2014, 5,22)+1-DATE(2013,7,1))","v":14773862.039877301},{"$f":"IF(ISERROR(VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A434,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},0,14773862.039877301,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A435,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0)),0,VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,22,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0)),0,VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,23,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0)),0,VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,25,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0)),0,VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,26,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0)),0,VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,28,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0)),0,VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,29,0))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0)),0,VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,31,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0)),0,VLOOKUP(A436,'[9]Projected Nt Pt Revenues'!$A$4:$AG$418,32,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH4:AH439)","v":102828328327.23242},{"$f":"SUM(AI4:AI439)","v":115756675948.15268},{"$f":"SUM(AJ4:AJ439)","v":109527296841.43535},{"$f":"SUM(AK4:AK439)","v":115684600876.89273},{"$f":"SUM(AL4:AL439)","v":120625495449.12636},122439409064.32784,127090665192.67955,131146375600.151,{"$f":"SUM(AP4:AP439)","v":134859467732.26039},{"$f":"SUM(AQ4:AQ439)","v":139274440899.55576},129118520396.41524,133002921666.2057,137066954315.90804]

{"sheet":"PROFILE DATA","index":30,"n_rows":1341,"n_cols":42,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[0,19,0,26],[0,36,0,40]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FEES",null,null,null,null,null,null,null,"FFS PAYMENTS",null,null,null,null,null,null,null,null,"MANAGED CARE PAYMENTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF($S$4:$S$449,\"YES\")","v":395},{"$f":"SUM(T4:T449)","v":207651994.06},952180038.3245554,1286941813.1599896,929881684.54490149,962053276.10264826,970997992.82710052,null,{"$f":"SUM(AA4:AA449)","v":4338708806.1920929},986557397.66448176,1720456760.9871812,89934543.997999981,64761827.253863998,311920000,131870000,27725000,5802500,3339028029.9035282,537259944.41852808,531866433.05553085,664950043.96926987,2271258841.5999994,4005335263.0433288]
["FAC_NO","FAC_NAME","PIVOT ID","BEG_DATE","END_DATE","SFY","OP_STATUS","COUNTY_NAME","HSA","HFPA","TYPE_CNTRL","TYPE_HOSP","TEACH_RURL","PHONE","ADDRESS","CITY","ZIP_CODE","CEO","IN MODEL","MANGED CARE - HEALTH PLAN OWNED HOSPITALS","MANAGED CARE","FEE- FOR-SERVICE","MEDI-CAL FEE-FOR-SERVICE","MEDI-CAL MANAGED CARE","FEE RELATED TO CHILDREN","CHILDREN'S % IN TOTAL FEE","TOTAL ASSESSED FEE","OUTPATIENT SUPPLEMENTAL PAYMENT","INPATIENT SUPPLEMENTAL PAYMENT","SUBACUTE SUPPLEMENTAL PAYMENT","PSYCHIATRIC SUPPLENTAL PAYMENT"," ACUITY SUPPLEMENTAL PAYMENT"," TRAUMA SUPPLEMENTAL PAYMENT","TRANSPLANT SUPPLEMENTAL PAYMENT","ACUITY SUPPMENTAL PAYMENT - RURAL HOSPITALS","TOTAL SUPPLEMENTAL PAYMENTS","PASS THROUGH IP MANAGED CARE PAYMENTS","PASS THROUGH OP MANAGED CARE PAYMENTS","PASS THROUGH CARVE-OUT SERVICES MANAGED CARE PAYMENTS","DIRECTED PAYMENTS\n","TOTAL MANAGED CARE PAYMENTS","CHECK ID"]
[106150788,"ADVENTIST HEALTH BAKERSFIELD",106150788,"2017-01-01","2017-12-31","2019-20","Open","Kern","09 - CENTRAL",617,"Non-Profit","General Acute","N/A","661-395-3000","2615 CHESTER AVENUE","BAKERSFIELD",93301,"SHARLET BRIGGS",{"$f":"IFERROR(IF($A4=INDEX('4. FY 2019-20'!$A:$A,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":8561069},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":6964851.9083687477},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":2545320.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":8105925.5},{"$f":"AA4*Z4","v":5858419.5018805275},{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},{"$f":"SUM(T4:X4)","v":26177166.658368748},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":3496942.8432694352},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":8143359.702978774},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":1725000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"AB4+AC4+AD4+AE4+AF4+AI4+AG4+AH4","v":13365302.546248209},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":4231293.4703072207},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":2863514.788870703},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":475512.432358508},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A4,'4. FY 2019-20'!$A:$A,0)),0)","v":21669780.846052006},{"$f":"SUM(AK4:AN4)","v":29240101.537588436},{"$f":"A4","v":106150788}]
[106171049,"ADVENTIST HEALTH CLEARLAKE",106171049,"2017-01-01","2017-12-31","2019-20","Open","Lake","01 - NORTHERN CALIFORNIA",115,"Non-Profit","General Acute","Rural","707-995-5705","15630 18TH AVENUE","CLEARLAKE",95422,"DAVID SANTOS",{"$f":"IFERROR(IF($A5=INDEX('4. FY 2019-20'!$A:$A,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"AA5*Z5","v":0},{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},{"$f":"SUM(T5:X5)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":425835.9400154152},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":326438.73726179049},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":67500},{"$f":"AB5+AC5+AD5+AE5+AF5+AI5+AG5+AH5","v":819774.67727720574},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":426049.85003499425},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":1534703.272690923},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A5,'4. FY 2019-20'!$A:$A,0)),0)","v":1899533.7906384843},{"$f":"SUM(AK5:AN5)","v":3862802.852159949},106171049]
[106040875,"ADVENTIST HEALTH FEATHER RIVER",106040875,"2017-01-01","2017-12-31","2019-20","Closed","Butte","01 - NORTHERN CALIFORNIA",220,"Non-Profit","General Acute","N/A","530-877-9361","5974 PENTZ RD","PARADISE","95969-5593","MONTY KNITTEL",{"$f":"IFERROR(IF($A6=INDEX('4. FY 2019-20'!$A:$A,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A6,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106040875]
[106190323,"ADVENTIST HEALTH GLENDALE",106190323,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",909,"Non-Profit","General Acute","N/A","818-409-8000","1509 WILSON TERRACE","GLENDALE",91206,"ALICE ISSAI",{"$f":"IFERROR(IF($A7=INDEX('4. FY 2019-20'!$A:$A,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":5767118.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":19729825.422862146},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":6752360.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":8437827.75},9105732.9354199842,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},40687132.172862142,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":3424040.1055965577},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":8739347.4390583914},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":667875},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":1037500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":0},13868762.544654949,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":3831442.2501634918},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":3800623.0217643403},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":5920003.9859236469},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A7,'4. FY 2019-20'!$A:$A,0)),0)","v":14977383.649895228},28529452.907746706,106190323]
[106164029,"ADVENTIST HEALTH HANFORD",106164029,"2017-01-01","2017-12-31","2019-20","Open","Kings","09 - CENTRAL",615,"Non-Profit","General Acute","Rural","559-582-9000","115 MALL DRIVE","HANFORD",93232,"WAYNE FERCH",{"$f":"IFERROR(IF($A8=INDEX('4. FY 2019-20'!$A:$A,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":4407414.328485555},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":7208742.5713993739},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":585000},12201156.899884928,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":2784356.0259847455},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":12308070.400804762},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":15095.632773285968},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A8,'4. FY 2019-20'!$A:$A,0)),0)","v":14074161.622293618},29181683.681856409,106164029]
[106234038,"ADVENTIST HEALTH HOWARD MEMORIAL",106234038,"2017-01-01","2017-12-31","2019-20","Open","Mendocino","01 - NORTHERN CALIFORNIA",112,"Non-Profit","General Acute","Rural","707-459-6801","1 MARCELA DRIVE","WILLITS",95490,"JASON WELLS",{"$f":"IFERROR(IF($A9=INDEX('4. FY 2019-20'!$A:$A,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A9,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106234038]
[106390923,"ADVENTIST HEALTH LODI MEMORIAL",106390923,"2017-01-01","2017-12-31","2019-20","Open","San Joaquin","06 - NORTH SAN JOAQUIN",505,"Non-Profit","General Acute","N/A","209-334-3411","975 SOUTH FAIRMONT AVENUE","LODI","95240-5118","DANIEL WOLCOTT",{"$f":"IFERROR(IF($A10=INDEX('4. FY 2019-20'!$A:$A,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":2089189},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":5594234.9365360467},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":1433641},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":4090515.75},2955841.2213388532,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},13207580.686536048,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":3081172.1094163875},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":4834273.2501548976},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":415000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":0},8330445.3595712855,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":1655667.5119807487},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":3103367.1182535714},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":499413.85091621079},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A10,'4. FY 2019-20'!$A:$A,0)),0)","v":9004544.9492650796},14262993.43041561,106390923]
[106100797,"ADVENTIST HEALTH REEDLEY",106100797,"2017-01-01","2017-12-31","2019-20","Open","Fresno","09 - CENTRAL",607,"Non-Profit","General Acute","Rural","559-638-8155","372 WEST CYPRESS AVENUE","REEDLEY",93654,"WAYNE FERCH",{"$f":"IFERROR(IF($A11=INDEX('4. FY 2019-20'!$A:$A,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":1531367.2110137772},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":1991140.8455387221},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3522508.0565524995,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":794119.12572046812},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":3546612.7423831779},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A11,'4. FY 2019-20'!$A:$A,0)),0)","v":3502186.8034023447},7846692.5796993123,106100797]
[106560525,"ADVENTIST HEALTH SIMI VALLEY",106560525,"2017-01-01","2017-12-31","2019-20","Open","Ventura","10 - SANTA BARBARA / VENTURA",813,"Non-Profit","General Acute","N/A","805-955-6000","2975 N SYCAMORE DRIVE","SIMI VALLEY",93065,"JENNIFER SWENSON",{"$f":"IFERROR(IF($A12=INDEX('4. FY 2019-20'!$A:$A,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":2644259},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":5171734.7288592663},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":365037.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":2079773.5},2296356.1277826284,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},10260804.478859266,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":742930.31818187039},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":1447979.2951570707},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":150000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2340909.6133389412,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":815163.92678066436},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":1421439.6727045684},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A12,'4. FY 2019-20'!$A:$A,0)),0)","v":4073304.9099916639},6311166.4788746703,106560525]
[106554011,"ADVENTIST HEALTH SONORA - GREENLEY",106554011,"2017-01-01","2017-12-31","2019-20","Open","Tuolumne","06 - NORTH SAN JOAQUIN",513,"Non-Profit","General Acute","Rural","209-536-5000","1000 GREENLEY ROAD","SONORA",95370,"MICHELLE FUENTES",{"$f":"IFERROR(IF($A13=INDEX('4. FY 2019-20'!$A:$A,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":1544844.7099388205},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":952225.86014538887},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":112500},2609570.5700842096,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":661837.51905637712},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":2422119.8771591745},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":20127.510364381291},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A13,'4. FY 2019-20'!$A:$A,0)),0)","v":3612888.1104064416},6716973.0169863738,106554011]
[106281078,"ADVENTIST HEALTH ST. HELENA",106281078,"2017-01-01","2017-12-31","2019-20","Open","Napa","03 - NORTH BAY",407,"Non-Profit","General Acute","N/A","707-963-3611","10 WOODLAND ROAD","ST. HELENA",94574,"STEVE HERBER, M.D.",{"$f":"IFERROR(IF($A14=INDEX('4. FY 2019-20'!$A:$A,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":1482155},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":5441982.6094453149},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":2274717.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":1551822.5},2405989.2215292337,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},10750677.859445315,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":221164.03159352092},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":925135.50850540632},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":411450},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":212500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1770249.5400989272,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":1236059.9479845902},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":1012987.4420348227},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":3899705.1330988752},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A14,'4. FY 2019-20'!$A:$A,0)),0)","v":3160019.1272078627},9308771.6503261514,106281078]
[106150808,"ADVENTIST HEALTH TEHACHAPI VALLEY",106150808,"2017-01-01","2017-12-31","2019-20","Open","Kern","09 - CENTRAL",623,"Non-Profit","General Acute","Rural","661-822-3241","115 WEST E. ST.","TEHACHAPI",93561,"JEFF LINGERFELT",{"$f":"IFERROR(IF($A15=INDEX('4. FY 2019-20'!$A:$A,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":696063.56184259627},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":0},696063.56184259627,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":9233.9433223310243},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":1020945.5054325566},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A15,'4. FY 2019-20'!$A:$A,0)),0)","v":35223.143137667255},1065402.5918925549,106150808]
[106231396,"ADVENTIST HEALTH UKIAH VALLEY",106231396,"2017-01-01","2017-12-31","2019-20","Open","Mendocino","01 - NORTHERN CALIFORNIA",113,"Non-Profit","General Acute","Rural","707-462-3111","275 HOSPITAL DRIVE","UKIAH",95482,"GWEN MATTHEWS",{"$f":"IFERROR(IF($A16=INDEX('4. FY 2019-20'!$A:$A,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":972920.10074879054},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":1304400.4314651629},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":222500},2499820.5322139533,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":807433.18353406165},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":3606483.2891079909},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":28933.296148798105},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A16,'4. FY 2019-20'!$A:$A,0)),0)","v":3786487.8872992303},8229337.6560900817,106231396]
[106481015,"ADVENTIST HEALTH VALLEJO",106481015,"2017-01-01","2017-12-31","2019-20","Open","Solano","03 - NORTH BAY",409,"Non-Profit","Psychiatric","N/A","707-648-2200","525 OREGON STREET","VALLEJO",94590,"STEVE HERBER, M.D.",{"$f":"IFERROR(IF($A17=INDEX('4. FY 2019-20'!$A:$A,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A17,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106481015]
[106190878,"ADVENTIST HEALTH WHITE MEMORIAL",106190878,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","323-268-5000","1720 CESAR E. CHAVEZ AVENUE","LOS ANGELES","90033-2462","JOHN RAFFOUL",{"$f":"IFERROR(IF($A18=INDEX('4. FY 2019-20'!$A:$A,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":3871318},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":6940975.9752567923},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":13023711.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":13997880.75},8467179.8614124898,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},37833886.475256793,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":6966668.0327308383},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":24546567.620988246},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":1422525},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":0},32935760.653719082,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":6609570.7329773633},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":4478724.0517480057},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":8142835.9117900059},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A18,'4. FY 2019-20'!$A:$A,0)),0)","v":27396057.544718485},46627188.241233855,106190878]
[106301098,"AHMC ANAHEIM REGIONAL MEDICAL CENTER",106301098,"2016-07-01","2017-06-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1012,"Investor","General Acute","N/A","714-774-1450","1111 WEST LA PALMA AVENUE","ANAHEIM",92801,"DONALD LORACK",{"$f":"IFERROR(IF($A19=INDEX('4. FY 2019-20'!$A:$A,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":4512305.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":5328485.4201594964},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":3309082},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":6760092.25},4455827.1420845166,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},19909965.420159496,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":2113011.4474242409},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":7741067.9811250316},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":1865000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":0},11719079.428549273,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":2455799.43800413},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":1615024.1916354946},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":1065500.0799144346},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A19,'4. FY 2019-20'!$A:$A,0)),0)","v":14738369.464318201},19874693.173872262,106301098]
[106010735,"ALAMEDA HOSPITAL",106010735,"2016-07-01","2017-06-30","2019-20","Open","Alameda","05 - EAST BAY",417,"City/County","General Acute","N/A","510-437-4800","2070 CLINTON AVENUE","ALAMEDA","94501-4397","DELVECCHIO FINLEY",{"$f":"IFERROR(IF($A20=INDEX('4. FY 2019-20'!$A:$A,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A20,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106010735]
[106190017,"ALHAMBRA HOSPITAL MEDICAL CENTER",106190017,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-570-1606","100 SOUTH RAYMOND AVENUE","ALHAMBRA",91802,"IRIS LAI",{"$f":"IFERROR(IF($A21=INDEX('4. FY 2019-20'!$A:$A,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":1628008.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":3669627.1109027509},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":699148.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":4203174.75},2282738.9491363498,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},10199958.860902751,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":792076.1397095659},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":1565822.3247909951},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":1479152.0380000002},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":332500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":0},4169550.5025005611,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":1341283.9532855717},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":797101.83846606023},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A21,'4. FY 2019-20'!$A:$A,0)),0)","v":7170425.5673108352},9308811.3590624668,106190017]
[106010739,"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS",106010739,"2017-01-01","2017-12-31","2019-20","Open","Alameda","05 - EAST BAY",415,"Non-Profit","General Acute","N/A","510-204-4444","2450 ASHBY AVENUE","BERKELEY",94705,"CHARLES PROSPER",{"$f":"IFERROR(IF($A22=INDEX('4. FY 2019-20'!$A:$A,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":7834458.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":8816793.8506178297},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":5529679.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":7211832.75},6578066.5874850489,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},29392764.60061783,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":2999169.0464622052},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":19213831.900657669},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":648375},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":2625000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":0},25486375.947119873,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":4108890.0355693446},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":1255985.982528423},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":3933670.3068387685},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A22,'4. FY 2019-20'!$A:$A,0)),0)","v":16607711.989410114},25906258.314346649,106010739]
[106010937,"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE",106010937,"2017-01-01","2017-12-31","2019-20","Open","Alameda","05 - EAST BAY",417,"Non-Profit","General Acute","N/A","510-655-4000","350 HAWTHORNE AVE","OAKLAND",94609,"CHARLES PROSPER",{"$f":"IFERROR(IF($A23=INDEX('4. FY 2019-20'!$A:$A,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":5646065.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":12505798.530423038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":3469786.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":7948534.25},6617773.1296090577,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},29570185.280423038,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":1370270.5990825901},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":6727888.8297896823},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":1182500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":0},9280659.4288722724,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":3111838.8996255551},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":1613543.6217010324},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A23,'4. FY 2019-20'!$A:$A,0)),0)","v":15883121.616292385},20608504.137618974,106010937]
[106370652,"ALVARADO HOSPITAL",106370652,"2017-01-01","2017-12-31","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Investor","General Acute","N/A","619-287-3270","6655 ALVARADO ROAD","SAN DIEGO",92120,"LUIS LEON",{"$f":"IFERROR(IF($A24=INDEX('4. FY 2019-20'!$A:$A,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":2072359.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":3937452.7953759925},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":1570046.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":3346635},2445336.7357369303,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},10926494.295375992,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":960399.34204613173},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":3975509.1031674487},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":750000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":0},5685908.4452135805,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":1141787.8289496293},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":1017891.8299427285},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A24,'4. FY 2019-20'!$A:$A,0)),0)","v":5374045.2672898043},7533724.926182162,106370652]
[106370749,"ALVARADO PARKWAY INSTITUTE BHS",106370749,"2017-01-01","2017-12-31","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1422,"Investor","Psychiatric","N/A","619-465-4411","7050 PARKWAY DRIVE","LA MESA",92042,"PATRICK ZIEMER",{"$f":"IFERROR(IF($A25=INDEX('4. FY 2019-20'!$A:$A,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A25,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106370749]
[106194010,"AMERICAN RECOVERY CENTER",106194010,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",917,"Non-Profit","Specialty","N/A","909-865-2336","2180 WEST VALLEY BLVD","POMONA",91768,"SHIRLEY SUMMERS",{"$f":"IFERROR(IF($A26=INDEX('4. FY 2019-20'!$A:$A,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A26,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106194010]
[106301188,"ANAHEIM GLOBAL MEDICAL CENTER",106301188,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1012,"Investor","General Acute","N/A","714-533-6220","1025 SOUTH ANAHEIM BLVD","ANAHEIM","92805-5806","SUZANNE RICHARDS",{"$f":"IFERROR(IF($A27=INDEX('4. FY 2019-20'!$A:$A,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":2371152.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":3981398.3534226357},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":10689903.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":2269747.5},4322048.349956709,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},19312201.853422634,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":1378820.7648166134},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":4530861.3117870921},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":1467375},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":477500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7854557.0766037051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":3435885.887378986},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":1491396.6021079051},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":19770247.055413522},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A27,'4. FY 2019-20'!$A:$A,0)),0)","v":3655659.0699307518},28353188.614831164,106301188]
[106190034,"ANTELOPE VALLEY HOSPITAL",106190034,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",901,"District","General Acute","N/A","661-949-5000","1600 WEST AVENUE J","LANCASTER",93534,"MICHAEL WALL",{"$f":"IFERROR(IF($A28=INDEX('4. FY 2019-20'!$A:$A,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A28,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190034]
[106364231,"ARROWHEAD REGIONAL MEDICAL CENTER",106364231,"2016-07-01","2017-06-30","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1209,"City/County","General Acute","Teaching","909-580-1000","400 N PEPPER AVE","COLTON",92324,"WILLIAM GILBERT",{"$f":"IFERROR(IF($A29=INDEX('4. FY 2019-20'!$A:$A,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A29,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106364231]
[106400683,"ATASCADERO STATE HOSPITAL",106400683,"2016-07-01","2017-06-30","2019-20","Open","San Luis Obispo","08 - MID-COAST",801,"State","Specialty","N/A","805-468-2001","10333 EL CAMINO REAL","ATASCADERO",93423,"STIRLING PRICE",{"$f":"IFERROR(IF($A30=INDEX('4. FY 2019-20'!$A:$A,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A30,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106400683]
[106494048,"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA",106494048,"2017-01-01","2017-12-31","2019-20","Open","Sonoma","03 - NORTH BAY",401,"Investor","Psychiatric","N/A","707-800-7700","1287 FULTON ROAD","SANTA ROSA",95401,"SUSAN ROSE",{"$f":"IFERROR(IF($A31=INDEX('4. FY 2019-20'!$A:$A,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A31,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106494048]
[106190163,"AURORA CHARTER OAK",106190163,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Investor","Psychiatric","N/A","626-966-1632","1161 EAST COVINA BOULEVARD","COVINA",91724,"TODD A SMITH",{"$f":"IFERROR(IF($A32=INDEX('4. FY 2019-20'!$A:$A,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A32,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190163]
[106190462,"AURORA LAS ENCINAS HOSPITAL",106190462,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",911,"Investor","Psychiatric","N/A","626-795-9901","2900 E DEL MAR BLVD","PASADENA",91107,"TOM MAHLE",{"$f":"IFERROR(IF($A33=INDEX('4. FY 2019-20'!$A:$A,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A33,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190462]
[106374024,"AURORA SAN DIEGO",106374024,"2017-01-01","2017-12-31","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1412,"Investor","Psychiatric","N/A","858-487-3200","11878 AVENUE OF INDUSTRY","SAN DIEGO",92128,"ALAIN AZCONA",{"$f":"IFERROR(IF($A34=INDEX('4. FY 2019-20'!$A:$A,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A34,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106374024]
[106560203,"AURORA VISTA DEL MAR HOSPITAL",106560203,"2017-01-01","2017-12-31","2019-20","Open","Ventura","10 - SANTA BARBARA / VENTURA",809,"Investor","Psychiatric","N/A","805-653-6434","801 SENECA STREET","VENTURA",93001,"MAYLA KREBSBACH",{"$f":"IFERROR(IF($A35=INDEX('4. FY 2019-20'!$A:$A,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A35,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106560203]
[106154044,"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL",106154044,"2017-01-01","2017-12-31","2019-20","Open","Kern","09 - CENTRAL",617,"Investor","Psychiatric","N/A","877-755-4907","5201 WHITE LANE","BAKERSFIELD","93309-6200","BECKIE SHAUINGER",{"$f":"IFERROR(IF($A36=INDEX('4. FY 2019-20'!$A:$A,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A36,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106154044]
[106154101,"BAKERSFIELD HEART HOSPITAL",106154101,"2017-01-01","2017-12-31","2019-20","Open","Kern","09 - CENTRAL",617,"Investor","Specialty","N/A","661-316-6075","3001 SILLECT AVENUE","BAKERSFIELD",93308,"MICHELLE OXFORD",{"$f":"IFERROR(IF($A37=INDEX('4. FY 2019-20'!$A:$A,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A37,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106154101]
[106150722,"BAKERSFIELD MEMORIAL HOSPITAL",106150722,"2016-07-01","2017-06-30","2019-20","Open","Kern","09 - CENTRAL",617,"Non-Profit","General Acute","N/A","661-327-4647","420 34TH STREET","BAKERSFIELD",93302,"JON VON BOENING",{"$f":"IFERROR(IF($A38=INDEX('4. FY 2019-20'!$A:$A,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":5160674.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":5815692.8668498378},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":6073093.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":9107154.75},5853820.202651944,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},26156615.61684984,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":4627903.7761506224},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":9497877.2849779036},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":3792500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":0},17918281.061128527,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":5013601.7382898238},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":3622214.3446616512},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":7310060.1704637296},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A38,'4. FY 2019-20'!$A:$A,0)),0)","v":22132713.584432777},38078589.837847978,106150722]
[106364121,"BALLARD REHABILITATION HOSPITAL",106364121,"2016-07-01","2017-06-30","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Investor","General Acute","N/A","619-260-8300","1760 W. 16TH ST.","SAN BERNARDINO",92411,"MARY HUNT",{"$f":"IFERROR(IF($A39=INDEX('4. FY 2019-20'!$A:$A,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A39,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106364121]
[106184008,"BANNER LASSEN MEDICAL CENTER",106184008,"2017-01-01","2017-12-31","2019-20","Open","Lassen","01 - NORTHERN CALIFORNIA",213,"Non-Profit","General Acute","Rural","530-252-2000","1800 SPRING RIDGE DRIVE","SUSANVILLE",96130,"SANDY DUGGER",{"$f":"IFERROR(IF($A40=INDEX('4. FY 2019-20'!$A:$A,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":152647.0870853347},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":170669.21533189047},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":0},323316.3024172252,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":174585.95165244472},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":823196.88356095564},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A40,'4. FY 2019-20'!$A:$A,0)),0)","v":1149784.0295652812},2150082.8035742296,106184008]
[106190052,"BARLOW RESPIRATORY HOSPITAL",106190052,"2016-09-01","2017-08-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","Specialty","N/A","213-250-4200","2000 STADIUM WAY","LOS ANGELES",90026,"AMIT MOHAN",{"$f":"IFERROR(IF($A41=INDEX('4. FY 2019-20'!$A:$A,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A41,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190052]
[106364430,"BARSTOW COMMUNITY HOSPITAL",106364430,"2017-01-01","2017-12-31","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1213,"Investor","General Acute","Rural","760-256-1761","820 EAST MOUNTAIN VIEW STREET","BARSTOW",92311,"MATT BLEVINS",{"$f":"IFERROR(IF($A42=INDEX('4. FY 2019-20'!$A:$A,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":3537116.8342263368},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":1968114.046644737},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":222500},5727730.8808710743,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":283675.32857672754},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":1189730.4779612417},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A42,'4. FY 2019-20'!$A:$A,0)),0)","v":1635360.2171059798},3110023.993041723,106364430]
[106090793,"BARTON MEMORIAL HOSPITAL",106090793,"2017-01-01","2017-12-31","2019-20","Open","El Dorado","02 - GOLDEN EMPIRE",306,"Non-Profit","General Acute","Rural","530-541-3420","2170 SOUTH AVENUE","SOUTH LAKE TAHOE",96150,"CLINT PURVANCE, MD",{"$f":"IFERROR(IF($A43=INDEX('4. FY 2019-20'!$A:$A,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":1203257.0584652286},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":1343681.4413431378},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":222500},2769438.4998083664,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":278736.24261362024},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":1579583.0488293068},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":13837.663375512137},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A43,'4. FY 2019-20'!$A:$A,0)),0)","v":1343511.3168224511},3215668.2716408903,106090793]
[106361110,"BEAR VALLEY COMMUNITY HOSPITAL",106361110,"2016-07-01","2017-06-30","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1217,"District","General Acute","Rural","909-866-6501","41870 GARSTIN","BIG BEAR",92315,"JOHN P FRIEL",{"$f":"IFERROR(IF($A44=INDEX('4. FY 2019-20'!$A:$A,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A44,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106361110]
[106190081,"BEVERLY HOSPITAL",106190081,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",919,"Non-Profit","General Acute","N/A","323-726-1222","309 WEST BEVERLY BOULEVARD","MONTEBELLO",90640,"ALICE CHENG",{"$f":"IFERROR(IF($A45=INDEX('4. FY 2019-20'!$A:$A,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":2412487.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":4107698.5793047198},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":2491199.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":6729166.25},3522717.3337680148,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},15740552.329304719,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":2277908.4965956104},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":5782435.5575542888},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":975000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":0},9035344.0541498996,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":2364533.7191206259},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":1559595.3547140679},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A45,'4. FY 2019-20'!$A:$A,0)),0)","v":14079193.499884713},18010870.390106052,106190081]
[106190020,"BHC ALHAMBRA HOSPITAL",106190020,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","Psychiatric","N/A","626-286-1191","4619 N ROSEMEAD BLVD","ROSEMEAD",91770,"PEGGY MINNICK",{"$f":"IFERROR(IF($A46=INDEX('4. FY 2019-20'!$A:$A,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A46,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190020]
[106044006,"BUTTE COUNTY MENTAL HEALTH - PHF",106044006,"2016-07-01","2017-06-30","2019-20","Open","Butte","01 - NORTHERN CALIFORNIA",219,"City/County","Psychiatric","N/A","530-891-2775","592 RIO LINDO AVENUE","CHICO",95926,"DORIAN KITTRELL, MFT",{"$f":"IFERROR(IF($A47=INDEX('4. FY 2019-20'!$A:$A,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A47,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106044006]
[106190125,"CALIFORNIA HOSPITAL MEDICAL CENTER",106190125,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","N/A","213-748-2411","1401 S. GRAND AVENUE","LOS ANGELES",90015,"MARGARET R. PETERSON",{"$f":"IFERROR(IF($A48=INDEX('4. FY 2019-20'!$A:$A,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":2415735.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":3448169.1805889593},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":12839812.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":18313162.25},8284334.6335036997,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},37016879.430588961,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":7962617.4450011095},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":29868467.200662833},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":331000.56600000005},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":0},38162085.211663939,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":8659291.40766689},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":4173449.0383860907},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":3544957.7629266549},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A48,'4. FY 2019-20'!$A:$A,0)),0)","v":29199985.661126159},45577683.870105796,106190125]
[106380929,"CALIFORNIA PACIFIC MEDICAL CENTER",106380929,"2017-01-01","2017-12-31","2019-20","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","N/A","415-600-6000","2333 BUCHANAN STREET","SAN FRANCISCO",94120,"WARREN BROWNER, MD",{"$f":"IFERROR(IF($A49=INDEX('4. FY 2019-20'!$A:$A,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":15712614.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":16928036.576376565},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":5380019.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":9013272.25},10526141.789920857,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},47033942.826376565,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":1474588.5110436585},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":11241141.413010785},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":452400},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":3742500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":1892500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":0},18803129.924054444,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":4356918.048064515},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":1073320.6668641553},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A49,'4. FY 2019-20'!$A:$A,0)),0)","v":16104524.230300581},21534762.945229251,106380929]
[106380964,"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS",106380964,"2017-01-01","2017-12-31","2019-20","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","N/A","415-600-8600","3555 CESAR CHAVEZ STREET","SAN FRANCISCO","94110-4403","WARREN BROWNER, MD",{"$f":"IFERROR(IF($A50=INDEX('4. FY 2019-20'!$A:$A,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":1263670},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":2123573.9348995928},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":1396088},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":2063758.25},1532370.8327129628,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6847090.1848995928,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":1159109.4683487418},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":4250476.172313272},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":565000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":0},5974585.6406620136,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":1345149.3249088731},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":1021038.0410534606},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":265431.54293027829},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A50,'4. FY 2019-20'!$A:$A,0)),0)","v":1688194.9318124808},4319813.840705093,106380964]
[106190155,"CALIFORNIA REHABILITATION INSTITUTE",106190155,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Investor","Specialty","N/A","424-522-7100","2070 CENTURY PARK EAST","LOS ANGELES","90067-1907","SCOTT ROTSTED",{"$f":"IFERROR(IF($A51=INDEX('4. FY 2019-20'!$A:$A,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A51,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190155]
[106364050,"CANYON RIDGE HOSPITAL",106364050,"2017-01-01","2017-12-31","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1207,"Investor","Psychiatric","N/A","909-590-3700","5353 G STREET","CHICO",91710,"STEPHANIE BERNIER",{"$f":"IFERROR(IF($A52=INDEX('4. FY 2019-20'!$A:$A,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A52,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106364050]
[106190137,"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE",106190137,"2016-04-01","2017-03-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",917,"Non-Profit","Specialty","N/A","909-596-7733","255 E. BONITA AVE.","POMONA",91767,"FELICE L. LOVERSO PH.D.",{"$f":"IFERROR(IF($A53=INDEX('4. FY 2019-20'!$A:$A,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A53,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190137]
[106190045,"CATALINA ISLAND MEDICAL CENTER",106190045,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","Rural","310-510-0700","100 FALLS CANYON ROAD","AVALON",90704,"JASON PARET",{"$f":"IFERROR(IF($A54=INDEX('4. FY 2019-20'!$A:$A,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":243309.0441134701},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},243309.0441134701,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A54,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190045]
[106190555,"CEDARS-SINAI MEDICAL CENTER",106190555,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","323-568-8504","8700 BEVERLY BLVD","LOS ANGELES","90048-1865","THOMAS M. PRISELAC",{"$f":"IFERROR(IF($A55=INDEX('4. FY 2019-20'!$A:$A,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":28460033.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":41835133.176355824},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":11410037.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":7418374.25},19945753.251878805,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},89123577.926355824,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":14220678.358021704},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":27964015.480372053},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":9950000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":9950000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":5137500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":0},67222193.838393748,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":4155274.4950489611},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":2116382.1856927401},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":2332275.2634726819},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A55,'4. FY 2019-20'!$A:$A,0)),0)","v":9882607.588911213},18486539.533125594,106190555]
[106190148,"CENTINELA HOSPITAL MEDICAL CENTER",106190148,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",929,"Investor","General Acute","N/A","310-680-8200","555 EAST HARDY STREET","INGLEWOOD",90301,"LINDA BRADLEY",{"$f":"IFERROR(IF($A56=INDEX('4. FY 2019-20'!$A:$A,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":2765902},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":10753512.656815162},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":4167278.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":10221043},6245718.946139399,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},27907736.156815164,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":2969792.7347245044},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":9125384.949928144},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":1470000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":0},13565177.684652649,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":4211966.6121907141},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":2561756.1291031358},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":1075563.8350966251},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A56,'4. FY 2019-20'!$A:$A,0)),0)","v":16361149.987446442},24210436.563836917,106190148]
[106105125,"CENTRAL STAR PSYCHIATRIC HEALTH FACILITY",106105125,"2016-07-01","2017-06-30","2019-20","Open","Fresno","09 - CENTRAL",605,"Investor","Psychiatric","N/A","559-600-2382","4411 E KINGS CANYON RD, #319","FRESNO",93702,"KENT DUNLAP",{"$f":"IFERROR(IF($A57=INDEX('4. FY 2019-20'!$A:$A,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A57,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106105125]
[106500954,"CENTRAL VALLEY SPECIALTY HOSPITAL",106500954,"2017-01-01","2017-12-31","2019-20","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","General Acute","N/A","209-576-2532","730 17TH STREET","MODESTO","95354-1209","GIA SMITH",{"$f":"IFERROR(IF($A58=INDEX('4. FY 2019-20'!$A:$A,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A58,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106500954]
[106301140,"CHAPMAN GLOBAL MEDICAL CENTER",106301140,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","General Acute","N/A","714-633-0011","2601 CHAPMAN AVENUE","ORANGE","92869-3206","SUZANNE RICHARDS",{"$f":"IFERROR(IF($A59=INDEX('4. FY 2019-20'!$A:$A,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":757611.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":1567160.8849861913},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":144137.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":462785.5},656109.96699982986,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},2931695.1349861911,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":290320.89572212892},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":379264.92295975657},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":54569.729500000009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":82500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":0},806655.5481818855,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":143662.97866603386},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":353208.46499012678},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A59,'4. FY 2019-20'!$A:$A,0)),0)","v":709494.74034444045},1206366.1840006011,106301140]
[106010776,"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND",106010776,"2016-07-01","2017-06-30","2019-20",null,"Alameda","05 - EAST BAY",417,"Non-Profit","General Acute","N/A","510-428-3000","747 52ND STREET","OAKLAND","94609-1809","MICHAEL ANDERSON",{"$f":"IFERROR(IF($A60=INDEX('4. FY 2019-20'!$A:$A,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":3331305.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":241527.55524847904},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":14686536.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":3972334.25},4975429.552673379,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},22231704.05524848,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":44308949.304565646},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":13844524.205613114},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":0},58153473.51017876,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":3216848.1620585755},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":2868604.2480204166},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":18265715.655676022},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A60,'4. FY 2019-20'!$A:$A,0)),0)","v":8715211.987777099},33066380.053532112,106010776]
[106304113,"CHILDREN'S HOSPITAL AT MISSION",106304113,"2016-07-01","2017-06-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1017,"Non-Profit","General Acute","N/A","949-364-1400","27700 MEDICAL CENTER ROAD","MISSION VIEJO",92691,"KIMBERLY CRIPE",{"$f":"IFERROR(IF($A61=INDEX('4. FY 2019-20'!$A:$A,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":1268098.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":104500.46086682045},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":1193964.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":712402.5},733828.83053954388,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},3278966.2108668205,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":336152.24540858797},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":1808280.9719688394},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":1032500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3176933.2173774275,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":271649.72797090106},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":750926.56363502191},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":700688.95456002373},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A61,'4. FY 2019-20'!$A:$A,0)),0)","v":1255453.458978283},2978718.7051442293,106304113]
[106190170,"CHILDREN'S HOSPITAL OF LOS ANGELES",106190170,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","323-660-2450","4650 SUNSET BOULEVARD, MS 21","LOS ANGELES",90027,"PAUL VIVIANO",{"$f":"IFERROR(IF($A62=INDEX('4. FY 2019-20'!$A:$A,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":7321314.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":1701419.7552389274},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":37145439.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":4964727.5},11443483.870743915,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},51132901.005238928,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":140630589.8321909},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":45618797.644148722},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":0},186249387.47633964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":7482071.0055036638},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":1684610.9785552155},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":41666462.393064819},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A62,'4. FY 2019-20'!$A:$A,0)),0)","v":8045972.2681614207},58879116.645285122,106190170]
[106300032,"CHILDREN'S HOSPITAL OF ORANGE COUNTY",106300032,"2016-07-01","2017-06-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1015,"Non-Profit","General Acute","N/A","714-997-3000","1201 W. LA VETA AVE","ORANGE",92868,"KIMBERLY CRIPE",{"$f":"IFERROR(IF($A63=INDEX('4. FY 2019-20'!$A:$A,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":6483985.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":513159.54789898911},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":19749012.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":3764136},6828168.1563408654,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},30510293.047898989,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":33783501.932037696},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":17757725.500008602},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":0},51541227.432046294,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":4798858.8703286378},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":4122091.768784435},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":25339277.579358272},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A63,'4. FY 2019-20'!$A:$A,0)),0)","v":9389483.5849838722},43649711.803455219,106300032]
[106434051,"CHILDRENS RECOVERY CENTER OF NORTHERN CALIFORNIA",106434051,"2017-01-01","2017-12-31","2019-20","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","General Acute","N/A","408-558-3640","3777 S BASCOM AVENUE","CAMPBELL",95008,"JAKE MCCARTY",{"$f":"IFERROR(IF($A64=INDEX('4. FY 2019-20'!$A:$A,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A64,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106434051]
[106382715,"CHINESE HOSPITAL",106382715,"2017-01-01","2017-12-31","2019-20","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","N/A","415-982-2400","845 JACKSON STREET","SAN FRANCISCO",94133,"JIAN ZHANG",{"$f":"IFERROR(IF($A65=INDEX('4. FY 2019-20'!$A:$A,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":660769.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":1261964.174772497},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":159600.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":118181.5},492472.79688135115,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},2200515.4247724973,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":132364.82221244246},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":132742.72303591479},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":150000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":0},415107.54524835723,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":85897.147184474641},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":277606.86271165323},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A65,'4. FY 2019-20'!$A:$A,0)),0)","v":176115.71568833629},539619.72558446415,106382715]
[106361144,"CHINO VALLEY MEDICAL CENTER",106361144,"2017-01-01","2017-12-31","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1207,"Investor","General Acute","N/A","909-464-8600","5451 WALNUT AVENUE","CHINO",91710,"JAMES LALLY",{"$f":"IFERROR(IF($A66=INDEX('4. FY 2019-20'!$A:$A,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":1838521.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":2261293.0853134822},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":1363505.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":1251398.5},1502746.2224321372,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6714718.5853134822,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":2406116.9538801005},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":3347012.9451198517},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":660000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":0},6413129.8989999518,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":842006.78527581273},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":673751.85580118233},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":13837.663375512137},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A66,'4. FY 2019-20'!$A:$A,0)),0)","v":1263001.2753649261},2792597.5798174334,106361144]
[106190636,"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS",106190636,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Non-Profit","General Acute","N/A","626-858-8541","1115 SO. SUNSET AVE","WEST COVINA",91790,"ROBERT CURRY",{"$f":"IFERROR(IF($A67=INDEX('4. FY 2019-20'!$A:$A,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":8417577.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":11067014.039415622},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":12629957.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":9645046.25},9345748.9355876669,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},41759595.28941562,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":5525110.0846538292},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":23984442.824458607},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":847275},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":7500000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":0},37856827.909112439,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":6025684.8749908963},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":5517714.0032568192},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":6684849.3797701364},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A67,'4. FY 2019-20'!$A:$A,0)),0)","v":24802124.646508846},43030372.904526696,106190636]
[106190176,"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL",106190176,"2016-10-01","2017-09-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Non-Profit","Specialty","N/A","626-256-4673","1500 EAST DUARTE ROAD","DUARTE",91010,"ROBERT STONE",{"$f":"IFERROR(IF($A68=INDEX('4. FY 2019-20'!$A:$A,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":9430580.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":7098764.750605369},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":6603253.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":1764438.75},5571927.9709271938,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},24897037.000605367,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":46846187.927588314},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":12876044.134483736},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":6275000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":10892500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"AB68+AC68+AD68+AE68+AF68+AI68+AG68+AH68","v":76889732.062072054},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":1367697.3260447977},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":48488.665353635428},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":2826657.2367977975},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A68,'4. FY 2019-20'!$A:$A,0)),0)","v":2822883.3286044761},7065726.5568007063,{"$f":"A68","v":106190176}]
[106100005,"CLOVIS COMMUNITY MEDICAL CENTER",106100005,"2016-09-01","2017-08-31","2019-20","Open","Fresno","09 - CENTRAL",605,"Non-Profit","General Acute","N/A","559-324-4000","2755 HERNDON AVE","CLOVIS",93611,"TIM A JOSLIN",{"$f":"IFERROR(IF($A69=INDEX('4. FY 2019-20'!$A:$A,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":7086590.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":6719518.0449430002},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":1723020},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":6757331},{"$f":"AA69*Z69","v":4987683.7676863261},{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},{"$f":"SUM(T69:X69)","v":22286459.544943001},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":2173069.5558756678},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":6322888.0727719422},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":497500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":0},8993457.6286476105,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":3793862.2482702839},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":2675945.0852985294},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":884352.48663500301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A69,'4. FY 2019-20'!$A:$A,0)),0)","v":20180345.07908779},{"$f":"SUM(AK69:AN69)","v":27534504.899291605},106100005]
[106100697,"COALINGA REGIONAL MEDICAL CENTER",106100697,"2016-07-01","2017-06-30","2019-20","Open","Fresno","09 - CENTRAL",609,"District","General Acute","Rural","559-936-6400","1191 PHELPS AVENUE","COALINGA",93210,"SHARON SPURGEON",{"$f":"IFERROR(IF($A70=INDEX('4. FY 2019-20'!$A:$A,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A70,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106100697]
[106105051,"COALINGA STATE HOSPITAL",106105051,"2016-07-01","2017-06-30","2019-20","Open","Fresno","09 - CENTRAL",609,"State","Specialty","N/A","559-935-4300","24511 W. JAYNE AVE.","COALINGA",93210,"BRANDON PRICE",{"$f":"IFERROR(IF($A71=INDEX('4. FY 2019-20'!$A:$A,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A71,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106105051]
[106190766,"COAST PLAZA HOSPITAL",106190766,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"Investor","General Acute","N/A","562-868-3751","13100 STUDEBAKER ROAD","NORWALK",90650,"GREGORY PADILLA",{"$f":"IFERROR(IF($A72=INDEX('4. FY 2019-20'!$A:$A,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":545031.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":1724949.6603347678},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":930541.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":2491752},1273924.4033081606,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},5692274.4103347678,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":933260.59409966879},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":2088666.1114426595},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":550000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3571926.7055423283,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":819673.5270078493},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":640068.8897921684},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":5031.8775910953227},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A72,'4. FY 2019-20'!$A:$A,0)),0)","v":3464447.7214691299},4929222.0158602428,106190766]
[106190184,"COLLEGE HOSPITAL",106190184,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"Investor","Psychiatric","N/A","562-924-9581","10802 COLLEGE PLACE","CERRITOS","90703-1570","STEPHEN WITT",{"$f":"IFERROR(IF($A73=INDEX('4. FY 2019-20'!$A:$A,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A73,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190184]
[106301155,"COLLEGE HOSPITAL COSTA MESA",106301155,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1016,"Investor","Psychiatric","N/A","949-642-2734","301 VICTORIA STREET","COSTA MESA",92627,"SUSAN L. TAYLOR, JD.",{"$f":"IFERROR(IF($A74=INDEX('4. FY 2019-20'!$A:$A,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":334813.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":465407.68167507777},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":18955981.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":154077.75},4455897.5853462107,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},19910280.181675076,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":5668656.0806663623},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":6513000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":0},12181656.080666363,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":5853890.5806219475},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":34290987.813916847},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A74,'4. FY 2019-20'!$A:$A,0)),0)","v":437773.35042529309},40582651.744964093,106301155]
[106190587,"COLLEGE MEDICAL CENTER",106190587,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Investor","General Acute","N/A","562-997-2000","2776 PACIFIC AVE","LONG BEACH",90806,"JOE AVELINO",{"$f":"IFERROR(IF($A75=INDEX('4. FY 2019-20'!$A:$A,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":988201.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":3478273.6179909902},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":24433749},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":1759468.5},6861603.6625981713,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},30659692.867990989,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":562219.72028628818},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":3238651.5385599216},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":11186552.253864},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":0},14987423.51271021,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":7874323.120534745},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":594818.97117016895},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":46219053.643608309},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A75,'4. FY 2019-20'!$A:$A,0)),0)","v":2936100.5744041209},57624296.309717342,106190587]
[106361458,"COLORADO RIVER MEDICAL CENTER",106361458,"2017-01-01","2017-12-31","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1215,"Non-Profit","General Acute","Rural","760-326-7267","1401 BAILEY AVE","NEEDLES",92363,"STEVE LOPEZ",{"$f":"IFERROR(IF($A76=INDEX('4. FY 2019-20'!$A:$A,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":1144634.2332698659},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":816774.10194547579},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1961408.3352153418,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":7301.2575106803451},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A76,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7301.2575106803451,106361458]
[106190475,"COMMUNITY HOSPITAL LONG BEACH",106190475,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","N/A","562-498-1000","1720 TERMINO AVENUE","LONG BEACH",90804,"JOHN BISHOP",{"$f":"IFERROR(IF($A77=INDEX('4. FY 2019-20'!$A:$A,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":2023938.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":3292110.5453209593},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":1194516.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":2967239.25},2121121.8197055603,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},9477805.2953209598,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":740810.18206189503},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":1633548.2038909516},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":1102725},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":607500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":0},4084583.3859528466,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":677513.74841754383},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":1122179.4747014062},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":20127.510364381291},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A77,'4. FY 2019-20'!$A:$A,0)),0)","v":2422849.0601123981},4242669.7935957294,106190475]
[106190197,"COMMUNITY HOSPITAL OF HUNTINGTON PARK",106190197,"2017-01-01","2017-12-31","2019-20",null,"Los Angeles","11 - LOS ANGELES COUNTY",923,"Investor","General Acute","N/A","323-583-1931","2623 E. SLAUSON AVENUE","HUNTINGTON PARK",90255,"PATRICIA RIVES",{"$f":"IFERROR(IF($A78=INDEX('4. FY 2019-20'!$A:$A,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":766764.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":828737.09859614226},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":2600545.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":2224463},1436902.5928328147,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6420509.5985961426,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":4798644.8073215773},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":5611766.3422223981},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":0},10410411.149543975,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":887747.01615154545},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":1869034.4710166573},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A78,'4. FY 2019-20'!$A:$A,0)),0)","v":4347542.2387063587},7115645.4504545256,106190197]
[106361323,"COMMUNITY HOSPITAL OF SAN BERNARDINO",106361323,"2016-07-01","2017-06-30","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","N/A","909-887-6333","1805 MEDICAL CENTER DRIVE","SAN BERNARDINO","92411-1214","JUNE COLLISON",{"$f":"IFERROR(IF($A79=INDEX('4. FY 2019-20'!$A:$A,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":2323027},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":2618047.9699283559},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":9357324},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":6572879.5},4670967.8863704409,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},20871278.469928354,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":3643602.2364657051},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":8379045.7622466227},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":8446861.9234999996},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":2797275},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":0},23266784.922212325,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":3348915.0258547054},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":3465644.0740922787},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":10577006.696482368},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A79,'4. FY 2019-20'!$A:$A,0)),0)","v":15301939.754520876},32693505.550950229,106361323]
[106270744,"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA",106270744,"2017-01-01","2017-12-31","2019-20","Open","Monterey","08 - MID-COAST",707,"Non-Profit","General Acute","N/A","831-624-5311","23625 W.R. HOLMAN HIGHWAY","MONTEREY",93940,"STEVEN PACKER M.D.",{"$f":"IFERROR(IF($A80=INDEX('4. FY 2019-20'!$A:$A,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":3807839.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":11801631.517628403},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":1536911.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":3953005.5},4722018.5382706868,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},21099388.017628402,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":1761080.5304271504},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":2726643.8925642502},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":224250},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":475000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":0},5186974.4229914006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":1486020.6462914115},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":3768143.018827077},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":2070617.6287357253},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A80,'4. FY 2019-20'!$A:$A,0)),0)","v":8679988.8446394317},16004770.138493646,106270744]
[106560473,"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA",106560473,"2017-01-01","2017-12-31","2019-20","Open","Ventura","10 - SANTA BARBARA / VENTURA",809,"Non-Profit","General Acute","N/A","805-652-5011","147 N. BRENT STREET","VENTURA","93003-2809","GARY K. WILDE",{"$f":"IFERROR(IF($A81=INDEX('4. FY 2019-20'!$A:$A,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":6832380.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":5260663.9290008973},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":1463462.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":3545445},3827396.9274076032,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},17101951.679000899,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":4419176.2501027845},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":4564724.25133707},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":577500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":0},9561400.5014398545,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":1709997.4575749291},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":2454229.7376128221},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":589987.64755592658},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A81,'4. FY 2019-20'!$A:$A,0)),0)","v":6906251.9937783303},11660466.836522009,106560473]
[106100717,"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO",106100717,"2016-09-01","2017-08-31","2019-20",null,"Fresno","09 - CENTRAL",605,"Non-Profit","General Acute","Teaching","559-459-6000","2823 FRESNO STREET","FRESNO",93715,"TIM A JOSLIN",{"$f":"IFERROR(IF($A82=INDEX('4. FY 2019-20'!$A:$A,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":9910952},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":22649609.822843041},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":39008178.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":38664127},24669987.763190575,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},110232867.57284304,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":12535781.889197838},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":51597638.251092888},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":8520816.2650000006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":2579850},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":0},75234086.405290723,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":19123926.106283475},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":6855964.1527687954},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":28582322.686819207},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A82,'4. FY 2019-20'!$A:$A,0)),0)","v":79390448.693506449},133952661.63937792,106100717]
[106070924,"CONTRA COSTA REGIONAL MEDICAL CENTER",106070924,"2016-07-01","2017-06-30","2019-20","Open","Contra Costa","05 - EAST BAY",411,"City/County","General Acute","N/A","925-370-4222","2500 ALHAMBRA STREET","MARTINEZ",94533,"ANNA ROTH",{"$f":"IFERROR(IF($A83=INDEX('4. FY 2019-20'!$A:$A,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A83,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106070924]
[106331152,"CORONA REGIONAL MEDICAL CENTER - MAIN",106331152,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1111,"Investor","General Acute","N/A","909-737-4343","800 SOUTH  MAIN STREET","CORONA",92880,"MARK UFFER",{"$f":"IFERROR(IF($A84=INDEX('4. FY 2019-20'!$A:$A,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":4129661.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":3926725.9268764183},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":3409591.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":2972761.75},3231373.453534964,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},14438740.926876418,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":1841477.8351552985},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":4228803.891001286},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":3190409.4819999998},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":1041300},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":572500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":0},10874491.208156586,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":2105983.3060953571},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":1841458.8559872997},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":2666895.123280521},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A84,'4. FY 2019-20'!$A:$A,0)),0)","v":3814163.2140502548},10428500.499413433,106331152]
[106154160,"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - BAKERSFIELD",106154160,"2017-01-01","2017-12-31","2019-20","Open","Kern","09 - CENTRAL",617,"Investor","Psychiatric","N/A","661-363-8127","6700 EUCALYPTUS DRIVE, STE C","BAKERSFIELD",93306,"RHONDA VAN CLEVE",{"$f":"IFERROR(IF($A85=INDEX('4. FY 2019-20'!$A:$A,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A85,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106154160]
[106344170,"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - CARMICHAEL",106344170,"2017-01-01","2017-12-31","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Investor","Psychiatric","N/A","916-977-0949","4741 ENGLE ROAD","CARMICHAEL",95608,"NANCY SONCRANT",{"$f":"IFERROR(IF($A86=INDEX('4. FY 2019-20'!$A:$A,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A86,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106344170]
[106344188,"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - SACRAMENTO",106344188,"2017-01-01","2017-12-31","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Investor","Psychiatric","N/A","916-520-2785","2600 STOCKTON BLVD, STE B","SACRAMENTO",95817,"CHANDRA THOMAS",{"$f":"IFERROR(IF($A87=INDEX('4. FY 2019-20'!$A:$A,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A87,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106344188]
[106434220,"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - SAN JOSE",106434220,"2017-01-01","2017-12-31","2019-20","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","Psychiatric","N/A","408-275-1010","1425 FRUITDALE AVE, SUITE A","SAN JOSE",95128,"MICHAEL BARGAGLIOTTI",{"$f":"IFERROR(IF($A88=INDEX('4. FY 2019-20'!$A:$A,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A88,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106434220]
[106484062,"CRESTWOOD SOLANO PSYCHIATRIC HEALTH FACILITY",106484062,"2017-01-01","2017-12-31","2019-20","Open","Solano","03 - NORTH BAY",408,"Investor","Psychiatric","N/A","707-234-2222","2201 TUOLUMNE ST","VALLEJO",94589,"GAIL MCDONALD",{"$f":"IFERROR(IF($A89=INDEX('4. FY 2019-20'!$A:$A,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A89,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106484062]
[106390846,"DAMERON HOSPITAL ASSOCIATION",106390846,"2017-01-01","2017-12-31","2019-20","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"Non-Profit","General Acute","N/A","209-944-5550","525 WEST ACACIA STREET","STOCKTON",95203,"LORRAINE AUERBACH",{"$f":"IFERROR(IF($A90=INDEX('4. FY 2019-20'!$A:$A,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":2186031},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":2416659.6645492516},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":1373445.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":3208020.25},2055403.5971161991,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},9184156.664549252,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":1617226.3390424445},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":3571862.8637317074},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":1160000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":0},6349089.2027741522,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":1055675.9388971934},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":4349544.3249661829},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":186179.47087052694},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A90,'4. FY 2019-20'!$A:$A,0)),0)","v":4531205.7707813382},10122605.50551524,106390846]
[106190232,"DEL AMO HOSPITAL",106190232,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",931,"Investor","Psychiatric","N/A","310-531-1151","23700 CAMINO DEL SOL","TORRANCE",90505,"LISA MONTES",{"$f":"IFERROR(IF($A91=INDEX('4. FY 2019-20'!$A:$A,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A91,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190232]
[106150706,"DELANO REGIONAL MEDICAL CENTER",106150706,"2017-01-01","2017-12-31","2019-20","Open","Kern","09 - CENTRAL",617,"Non-Profit","General Acute","N/A","661-725-4800","1401 GARCES HIGHWAY","DELANO",93215,"BAHRAM GHAFFARI",{"$f":"IFERROR(IF($A92=INDEX('4. FY 2019-20'!$A:$A,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":256572.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":1409718.1376537301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":667670.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":1391117.75},833668.21769030241,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},3725078.3876537299,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":2420373.7745545669},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":3020574.2078580614},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":7887699.9564999985},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":0},13328647.938912626,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":789394.782625322},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":1677948.4138501359},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":16353.6021710598},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A92,'4. FY 2019-20'!$A:$A,0)),0)","v":4345026.2999108108},6828723.0985573288,106150706]
[106331164,"DESERT REGIONAL MEDICAL CENTER",106331164,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1105,"Investor","General Acute","N/A","760-323-6511","1150 N INDIAN CANYON DRIVE","PALM SPRINGS",92262,"MICHELE FINNEY",{"$f":"IFERROR(IF($A93=INDEX('4. FY 2019-20'!$A:$A,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":9042326.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":7754141.8131277459},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":10066413},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":10573378.5},8378191.4761420088,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},37436259.813127741,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":11137763.455958193},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":22566262.916105516},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":7372500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":7372500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":0},48449026.372063711,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":4513036.1130722975},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":2991584.0882016788},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":2683248.7254515807},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A93,'4. FY 2019-20'!$A:$A,0)),0)","v":17928579.857072636},28116448.783798195,106331164]
[106364144,"DESERT VALLEY HOSPITAL",106364144,"2017-01-01","2017-12-31","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1211,"Investor","General Acute","N/A","760-241-8000","16850 BEAR VALLEY ROAD","VICTORVILLE",92395,"FRED HUNTER",{"$f":"IFERROR(IF($A94=INDEX('4. FY 2019-20'!$A:$A,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":2105132.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":5042320.2508321442},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":1679392.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":5513111.75},3209265.6696419367,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},14339956.750832144,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":1762487.2149640014},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":4566078.7689190693},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":447500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":0},6776065.9838830708,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":2021159.8732506884},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":1848121.4206923794},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":28933.296148798105},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A94,'4. FY 2019-20'!$A:$A,0)),0)","v":12247590.056726016},16145804.646817882,106364144]
[106392287,"DOCTORS HOSPITAL OF MANTECA",106392287,"2017-01-01","2017-12-31","2019-20","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"Investor","General Acute","N/A","209-823-3111","1205 EAST NORTH STREET","MANTECA",95336,"BRANDON MAY",{"$f":"IFERROR(IF($A95=INDEX('4. FY 2019-20'!$A:$A,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":1228535.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":2367177.6582447635},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":408112.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":1551270.25},1243224.0138286171,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},5555095.9082447635,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":865558.48695964995},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":1343681.4413431378},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":250000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2459239.9283027877,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":688680.37755152548},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":2136462.4154288834},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A95,'4. FY 2019-20'!$A:$A,0)),0)","v":5097291.9997795615},7922434.7927599698,106392287]
[106500852,"DOCTORS MEDICAL CENTER - MODESTO",106500852,"2017-01-01","2017-12-31","2019-20","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","General Acute","N/A","209-578-1211","1441 FLORIDA AVENUE","MODESTO",95350,"WARREN KIRK",{"$f":"IFERROR(IF($A96=INDEX('4. FY 2019-20'!$A:$A,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":8228027},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":13483673.703964874},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":14968736.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":19298928.5},12528116.98677711,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},55979365.453964874,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":3630674.4182256693},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":21221226.957180381},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":1537575},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":8255000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":8255000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":0},42899476.375406049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":8987203.7670436203},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":6325272.3668850185},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":11124223.384513985},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A96,'4. FY 2019-20'!$A:$A,0)),0)","v":47178884.294109747},73615583.812552363,106500852]
[106440755,"DOMINICAN HOSPITAL",106440755,"2016-07-01","2017-06-30","2019-20","Open","Santa Cruz","08 - MID-COAST",703,"Non-Profit","General Acute","N/A","831-462-7700","1555 SOQUEL DRIVE","SANTA CRUZ",95065,"NANETTE MICKIEWICZ, MD",{"$f":"IFERROR(IF($A97=INDEX('4. FY 2019-20'!$A:$A,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":4438788.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":8511251.1123880204},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":3456532.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":4662646.75},4715266.7723092576,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},21069219.112388022,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":1041501.425629531},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":4915544.3050748454},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":747500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":0},6704545.7307043765,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":1885871.8664351408},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":2613298.4699465996},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":154730.23592618117},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A97,'4. FY 2019-20'!$A:$A,0)),0)","v":11638732.868203482},16292633.440511404,106440755]
[106196168,"EARL AND LORRAINE MILLER CHILDRENS HOSP",106196168,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","Teaching","562-933-2000","2801 ATLANTIC AVENUE","LONG BEACH",90806,"JOHN BISHOP",{"$f":"IFERROR(IF($A98=INDEX('4. FY 2019-20'!$A:$A,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":6687117.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":376132.45351733052},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":19043789},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":7721559.5},7570800.9970364152,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},33828598.203517333,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":24547584.908664778},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":29701861.538076937},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":0},54249446.446741715,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":5655468.1706258105},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":1282081.0276233184},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":19972780.12845511},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A98,'4. FY 2019-20'!$A:$A,0)),0)","v":22736538.895364217},49646868.222068459,106196168]
[106190256,"EAST LOS ANGELES DOCTOR'S HOSPITAL",106190256,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","323-268-5514","4060 WHITTIER BOULEVARD","LOS ANGELES",90023,"GERALD CLUTE",{"$f":"IFERROR(IF($A99=INDEX('4. FY 2019-20'!$A:$A,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":543850.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":1277535.4354976856},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":2308957.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":2715413.25},1532072.3411455317,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6845756.4354976853,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":1774859.4997578897},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":6045211.9684621207},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":1838815.9464999996},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":0},9658887.41472001,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":1208358.1180175971},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":687817.27017857274},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":17611.571568833628},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A99,'4. FY 2019-20'!$A:$A,0)),0)","v":5484746.5742939021},7398533.5340589061,106190256]
[106320859,"EASTERN PLUMAS HEALTH CARE",106320859,"2016-07-01","2017-06-30","2019-20","Open","Plumas","01 - NORTHERN CALIFORNIA",217,"District","General Acute","Rural","530-832-6500","500 FIRST AVE","PORTOLA",96122,"THOMAS HAYES",{"$f":"IFERROR(IF($A100=INDEX('4. FY 2019-20'!$A:$A,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A100,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106320859]
[106014233,"EDEN MEDICAL CENTER",106014233,"2017-01-01","2017-12-31","2019-20","Open","Alameda","05 - EAST BAY",421,"Non-Profit","General Acute","N/A","510-537-1234","20103 LAKE CHABOT ROAD","CASTRO VALLEY",94546,"TERRY GLUBKA",{"$f":"IFERROR(IF($A101=INDEX('4. FY 2019-20'!$A:$A,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":3204348.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":5848219.5003646761},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":2257045.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":3497951.5},3313915.8529124707,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},14807565.000364676,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":1849303.6684911668},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":5993740.3003461538},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":2260000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":2260000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":0},12363043.968837321,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":1550872.9924156899},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":1694419.7543710275},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":57866.592297596209},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A101,'4. FY 2019-20'!$A:$A,0)),0)","v":7477370.1003676495},10780529.439451963,106014233]
[106331168,"EISENHOWER MEDICAL CENTER",106331168,"2016-07-01","2017-06-30","2019-20","Open","Riverside","12 - INLAND COUNTIES",1105,"Non-Profit","General Acute","N/A","760-340-3911","39000 BOB HOPE DRIVE","RANCHO MIRAGE",92270,"G. AUBREY SERFLING",{"$f":"IFERROR(IF($A102=INDEX('4. FY 2019-20'!$A:$A,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":7117001.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":14565357.2823413},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":1894769.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":5417020.25},6488856.7742676362,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},28994148.532341301,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":2504363.2114331867},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":5521013.664228457},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":1065000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":0},9090376.8756616432,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":2001188.7865302982},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":2270824.1369813234},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":16353.6021710598},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A102,'4. FY 2019-20'!$A:$A,0)),0)","v":10702803.636259751},14991170.161942434,106331168]
[106430763,"EL CAMINO HOSPITAL",106430763,"2016-07-01","2017-06-30","2019-20","Open","Santa Clara","07 - SANTA CLARA",429,"Non-Profit","General Acute","N/A","650-940-7300","2500 GRANT ROAD","MOUNTAIN VIEW","94039-7025","DAN WOODS",{"$f":"IFERROR(IF($A103=INDEX('4. FY 2019-20'!$A:$A,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A103,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106430763]
[106130699,"EL CENTRO REGIONAL MEDICAL CENTER",106130699,"2016-07-01","2017-06-30","2019-20","Open","Imperial","14 - SAN DIEGO / IMPERIAL",1424,"City/County","General Acute","N/A","619-339-7100","1415 ROSS AVENUE","EL CENTRO",92243,"DR. ADOLPHE EDWARD",{"$f":"IFERROR(IF($A104=INDEX('4. FY 2019-20'!$A:$A,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A104,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106130699]
[106094002,"EL DORADO COUNTY MENTAL HEALTH - PHF",106094002,"2016-07-01","2017-06-30","2019-20","Open","El Dorado","02 - GOLDEN EMPIRE",304,"Investor","Psychiatric","N/A","530-621-6210","935-B SPRING STREET","PLACERVILLE",95667,"GENELLE ESKOW",{"$f":"IFERROR(IF($A105=INDEX('4. FY 2019-20'!$A:$A,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A105,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106094002]
[106500867,"EMANUEL MEDICAL CENTER",106500867,"2017-01-01","2017-12-31","2019-20","Open","Stanislaus","06 - NORTH SAN JOAQUIN",516,"Investor","General Acute","N/A","209-667-4200","825 DELBON AVENUE","TURLOCK",95382,"LANI DICKINSON",{"$f":"IFERROR(IF($A106=INDEX('4. FY 2019-20'!$A:$A,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":2106018.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":5552019.5185699798},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":1915755.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":5074625.25},3278298.9991339687,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},14648418.26856998,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":2902310.6115930197},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":5493923.3125884738},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":507500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":0},8903733.924181493,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":2058525.132275935},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":4457348.3233192079},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":98121.613026358798},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A106,'4. FY 2019-20'!$A:$A,0)),0)","v":12428737.650005447},19042732.71862695,106500867]
[106190280,"ENCINO HOSPITAL MEDICAL CENTER",106190280,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-995-5000","16237 VENTURA BLVD.","ENCINO",91436,"BOCKHI PARK",{"$f":"IFERROR(IF($A107=INDEX('4. FY 2019-20'!$A:$A,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":442875},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":2418389.8046298278},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":301528.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":960915},922881.1302305978,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},4123708.3046298278,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":284776.17604108155},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":587860.63058762276},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":1850310.3970000003},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":57500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2780447.2036287049,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":249531.21257089885},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":290376.77839638927},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":8805.7857844168138},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A107,'4. FY 2019-20'!$A:$A,0)),0)","v":772393.21023313201},1321106.9869848369,106190280]
[106040962,"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS",106040962,"2016-07-01","2017-06-30","2019-20","Open","Butte","01 - NORTHERN CALIFORNIA",219,"Non-Profit","General Acute","N/A","530-332-7300","1531 ESPLANADE","CHICO",95926,"MIKE WILTERMOOD",{"$f":"IFERROR(IF($A108=INDEX('4. FY 2019-20'!$A:$A,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":3698301.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":15784067.955099385},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":2979941},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":6768376},6541793.6867190553,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},29230686.455099385,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":5456416.3069487968},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":7258859.7219333416},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":982500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":982500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":0},14680276.028882138,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":2831599.4569362067},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":2684643.4336634944},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":270463.42052137357},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A108,'4. FY 2019-20'!$A:$A,0)),0)","v":16781311.766302902},22568018.077423979,106040962]
[106104089,"EXODUS PSYCHIATRIC HEALTH FACILITY FRESNO",106104089,"2017-01-01","2017-12-31","2019-20","Open","Fresno","09 - CENTRAL",605,"Investor","Psychiatric","N/A","559-600-7180","4411 E. KINGS CANYON ROAD","FRESNO",93702,"LUANA MURPHY",{"$f":"IFERROR(IF($A109=INDEX('4. FY 2019-20'!$A:$A,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A109,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106104089]
[106197931,"EXODUS RECOVERY - PHF",106197931,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Investor","Psychiatric","N/A","310-237-0454","9808 VENICE BLVD. 3RD FLOOR","CULVER CITY",90232,"LUANA MURPHY",{"$f":"IFERROR(IF($A110=INDEX('4. FY 2019-20'!$A:$A,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A110,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106197931]
[106474007,"FAIRCHILD MEDICAL CENTER",106474007,"2017-01-01","2017-12-31","2019-20","Open","Siskiyou","01 - NORTHERN CALIFORNIA",203,"Non-Profit","General Acute","Rural","530-842-4121","444 BRUCE STREET","YREKA",96097,"JONATHON ANDRUS",{"$f":"IFERROR(IF($A111=INDEX('4. FY 2019-20'!$A:$A,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":2175020.4407848208},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":197759.56697187308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":85000},2457780.0077566938,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":267354.87061167735},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":1033807.9567381965},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":26417.357353250445},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A111,'4. FY 2019-20'!$A:$A,0)),0)","v":1517111.0937152398},2844691.278418364,106474007]
[106301781,"FAIRVIEW DEVELOPMENTAL CENTER",106301781,"2016-07-01","2017-06-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1016,"State","Specialty","N/A","714-957-5000","2501 HARBOR BLVD.","COSTA MESA",92626,"CHERYL BRIGHT",{"$f":"IFERROR(IF($A112=INDEX('4. FY 2019-20'!$A:$A,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A112,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106301781]
[106190298,"FOOTHILL PRESBYTERIAN HOSPITAL",106190298,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Non-Profit","General Acute","N/A","626-858-8541","250 SO. GRAND AVE","GLENDORA",91741,"ROBERT CURRY",{"$f":"IFERROR(IF($A113=INDEX('4. FY 2019-20'!$A:$A,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":2509329.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":2409393.0762108304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":987975.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":1609808.75},1682185.4997287819,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},7516506.8262108304,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":1250882.1996311161},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":2799787.8419922031},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":1042500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":0},5093170.0416233195,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":686103.46313599125},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":1342691.8593153628},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A113,'4. FY 2019-20'!$A:$A,0)),0)","v":4558881.0975323627},6598998.1445636814,106190298]
[106301357,"FOOTHILL REGIONAL MEDICAL CENTER",106301357,"2016-10-01","2017-09-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","General Acute","N/A","714-669-5880","14662 NEWPORT AVENUE","TUSTIN","92780-6064","DAVID TOPPER",{"$f":"IFERROR(IF($A114=INDEX('4. FY 2019-20'!$A:$A,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":571899.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":919050.41080223536},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":53568.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":741119.5},511522.998513314,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},2285637.4108022354,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":1108.2735290241976},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":37926.492295975659},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":1844530.6294999998},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1883565.3953249997,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":438504.93637674308},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":24336.868297721598},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A114,'4. FY 2019-20'!$A:$A,0)),0)","v":4166394.6454269271},4629236.4501013914,106301357]
[106301175,"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID",106301175,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1014,"Investor","General Acute","N/A","714-966-7000","17100 EUCLID STREET","FOUNTAIN VALLEY",92705,"KENNETH MCFARLAND",{"$f":"IFERROR(IF($A115=INDEX('4. FY 2019-20'!$A:$A,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":6193754.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":10020625.318682957},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":5153597},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":14399918.75},8004813.4954975368,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},35767895.568682954,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":2071859.7793221453},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":10863231.007633029},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":3942500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":0},16877590.786955174,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":5467138.6754238503},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":3275020.6950302771},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":2250507.2526173829},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A115,'4. FY 2019-20'!$A:$A,0)),0)","v":38400773.836443953},49393440.459515467,106301175]
[106014034,"FREMONT HOSPITAL",106014034,"2017-01-01","2017-12-31","2019-20","Open","Alameda","05 - EAST BAY",421,"Investor","Psychiatric","N/A","510-574-4825","39001 SUNDALE DR","FREMONT",94538,"MARLON ROLLINS",{"$f":"IFERROR(IF($A116=INDEX('4. FY 2019-20'!$A:$A,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A116,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106014034]
[106400480,"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO",106400480,"2016-07-01","2017-06-30","2019-20","Open","San Luis Obispo","08 - MID-COAST",801,"Non-Profit","General Acute","N/A","805-542-6300","1911 JOHNSON AVENUE","SAN LUIS OBISPO",93401,"ALAN IFTINIUK",{"$f":"IFERROR(IF($A117=INDEX('4. FY 2019-20'!$A:$A,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":1370255.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":3403185.5384939704},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":369455.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":918944},1356632.7617599503,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6061840.0384939704,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":359296.98934184993},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":684031.37890956097},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":222500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1265828.3682514108,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":350889.84624857892},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":1018632.1149099596},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":5031.8775910953227},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A117,'4. FY 2019-20'!$A:$A,0)),0)","v":2900877.4312664536},4275431.2700160872,106400480]
[106104047,"FRESNO SURGICAL HOSPITAL",106104047,"2017-01-01","2017-12-31","2019-20","Open","Fresno","09 - CENTRAL",605,"Investor","Specialty","N/A","559-431-8000","6125 NORTH FRESNO STREET","FRESNO",93710,"KRISTINE KASSAHN",{"$f":"IFERROR(IF($A118=INDEX('4. FY 2019-20'!$A:$A,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A118,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106104047]
[106301283,"GARDEN GROVE HOSPITAL AND MEDICAL CENTER",106301283,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1012,"Investor","General Acute","N/A","714-537-5160","12601 GARDEN GROVE BLVD","GARDEN GROVE",92843,"RICHARD ROWE",{"$f":"IFERROR(IF($A119=INDEX('4. FY 2019-20'!$A:$A,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":1604979},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":2394513.8715178724},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":1452969.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":2945701.5},1879499.3786603943,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},8398164.1215178724,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":1733819.6459970525},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":4556597.1458450761},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":1025000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7315416.7918421291,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":1322816.0666409095},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":923690.56786257413},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A119,'4. FY 2019-20'!$A:$A,0)),0)","v":4649454.894172078},6895961.5286755618,106301283]
[106190159,"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER",106190159,"2016-01-01","2017-02-01","2019-20","Closed","Los Angeles","11 - LOS ANGELES COUNTY",921,"Non-Profit","General Acute","N/A","562-860-0401","21530 S. PIONEER BLVD","HAWAIIAN GARDENS",90716,"STANLEY OTAKE",{"$f":"IFERROR(IF($A120=INDEX('4. FY 2019-20'!$A:$A,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A120,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190159]
[106190315,"GARFIELD MEDICAL CENTER",106190315,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-307-2010","525 N. GARFIELD AVE","MONTEREY PARK",91754,"PHILIP COHEN",null,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":4288801.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":7557597.8999742558},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":3722165},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":7828143.75},5236156.1162997829,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},23396708.149974257,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":1882243.0347978503},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":10569300.692339217},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":1822500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":0},14274043.727137068,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":3069319.8117692405},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":1252006.950829556},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":913285.78278380109},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A121,'4. FY 2019-20'!$A:$A,0)),0)","v":14121964.459409023},19356577.004791621,106190315]
[106190317,"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER",106190317,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","Psychiatric","N/A","323-644-2000","1891 EFFIE STREET","LOS ANGELES",90026,"MARA PELSMAN",{"$f":"IFERROR(IF($A122=VLOOKUP($A122,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A122,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190317]
[106270777,"GEORGE L. MEE MEMORIAL HOSPITAL",106270777,"2016-10-01","2017-09-30","2019-20","Open","Monterey","08 - MID-COAST",709,"Non-Profit","General Acute","Rural","831-385-6000","300 CANAL STREET","KING CITY",93930,"SUSAN CHILDERS",{"$f":"IFERROR(IF($A123=VLOOKUP($A123,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":750356.43453524774},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":1525186.7973310212},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2275543.2318662689,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":373223.10451654234},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":1850619.8824567844},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":12579.693977738307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A123,'4. FY 2019-20'!$A:$A,0)),0)","v":1091917.4372676851},3328340.1182187498,106270777]
[106190522,"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR",106190522,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",909,"Non-Profit","General Acute","N/A","818-502-1900","1429 SOUTH CENTRAL AVENUE","GLENDALE","91204-2594","JULIE SPRENGEL",{"$f":"IFERROR(IF($A124=VLOOKUP($A124,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":2267520},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":9862490.5153182652},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":4155129},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":5488260.5},4872861.6407080311,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},21773400.015318267,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":2768952.948263335},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":9698345.8871137761},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":791700},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":970000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":0},14228998.835377112,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":2664314.7627944425},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":1951946.3873465378},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":4454469.6375171347},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A124,'4. FY 2019-20'!$A:$A,0)),0)","v":11897874.564144891},20968605.351803005,106190522]
[106190328,"GLENDORA COMMUNITY HOSPITAL",106190328,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Non-Profit","General Acute","N/A","626-852-5000","150 WEST ROUTE 66","GLENDORA","91740-6207","ED MATTHEWS",{"$f":"IFERROR(IF($A125=VLOOKUP($A125,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":368472},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":3397649.0902361255},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":725656.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":536234.75},1125263.3233443629,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},5028012.3402361255,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":300065.29076357424},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":851991.55907745322},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":38025},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":337500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1527581.8498410275,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":182746.18063496982},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":380228.86629406101},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":108185.36820854944},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A125,'4. FY 2019-20'!$A:$A,0)),0)","v":787488.84300641797},1458649.2581439982,106190328]
[106110889,"GLENN MEDICAL CENTER",106110889,"2016-07-01","2017-06-30","2019-20","Open","Glenn","01 - NORTHERN CALIFORNIA",223,"Non-Profit","General Acute","Rural","530-934-1800","1133W. SYCAMORE ST.","WILLOWS",95988,"BARBARA RYDGREN",{"$f":"IFERROR(IF($A126=VLOOKUP($A126,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":167748.62081324877},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":28444.869221981746},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":0},196193.49003523053,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":34144.11600582867},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A126,'4. FY 2019-20'!$A:$A,0)),0)","v":42770.959524310245},76915.075530138914,106110889]
[106420483,"GOLETA VALLEY COTTAGE HOSPITAL",106420483,"2017-01-01","2017-12-31","2019-20","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",807,"Non-Profit","General Acute","N/A","805-967-3411","351 S. PATTERSON AVENUE","SANTA BARBARA",93111,"RONALD C. WERFT",{"$f":"IFERROR(IF($A127=VLOOKUP($A127,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":393273},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":786175.65261396044},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":49702.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":146898.5},307958.31442102714,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},1376049.6526139604,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":394015.62163894775},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":102943.33623193394},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":20000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":0},516958.95787088166,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":70220.917823308031},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":671345.92965768138},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A127,'4. FY 2019-20'!$A:$A,0)),0)","v":1585041.4411950267},2326608.288676016,106420483]
[106150775,"GOOD SAMARITAN HOSPITAL - BAKERSFIELD",106150775,"2017-01-01","2017-12-31","2019-20","Open","Kern","09 - CENTRAL",617,"Investor","General Acute","N/A","805-399-4661","901 OLIVE DRIVE","BAKERSFIELD",93308,"GANESH ACHARYA",{"$f":"IFERROR(IF($A128=VLOOKUP($A128,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":328908.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":2723932.5428596372},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":1947785.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":1133217},1372747.118378052,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6133843.7928596372,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":75085.365319766061},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":769365.98657550628},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":630825},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1475276.3518952723,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":756324.38095929928},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":75416.531036665794},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":2353660.7432348374},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A128,'4. FY 2019-20'!$A:$A,0)),0)","v":2075649.5063268207},5261051.1615576232,106150775]
[106190392,"GOOD SAMARITAN HOSPITAL - LA",106190392,"2016-09-01","2017-08-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","N/A","213-977-2121","1225 WILSHIRE BL","LOS ANGELES",90017,"ANDREW LEEKA",{"$f":"IFERROR(IF($A129=VLOOKUP($A129,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":5072395},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":6821250.2816808987},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":7546496.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":3914900.25},5226831.231457659,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},23355041.781680897,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":3510945.4412826914},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":21780642.718546022},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":4365000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":0},29656588.159828715,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":2073771.8759011792},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":672086.21462491248},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":582439.8311692836},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A129,'4. FY 2019-20'!$A:$A,0)),0)","v":7105011.1586265955},10433309.080321971,106190392]
[106430779,"GOOD SAMARITAN HOSPITAL - SAN JOSE",106430779,"2017-01-01","2017-12-31","2019-20","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","General Acute","N/A","408-559-2011","2425 SAMARITAN DRIVE","SAN JOSE",95124,"JOSEPH DESCHRYVER",{"$f":"IFERROR(IF($A130=VLOOKUP($A130,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":11827124.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":11805783.853821788},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":2644725.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":2444258.5},6427926.1017022328,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},28721892.103821788,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":765063.30593802023},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":6456985.3133898564},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":135525},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":2995000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":0},10352573.619327877,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":1384232.5268778089},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":1329829.4080097228},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":2151127.6701932503},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A130,'4. FY 2019-20'!$A:$A,0)),0)","v":4048145.5220361874},8913335.1271169689,106430779]
[106190352,"GREATER EL MONTE COMMUNITY HOSPITAL",106190352,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-579-7777","1701 SANTA ANITA AVENUE","SOUTH EL MONTE",91733,"STANLEY TOY",{"$f":"IFERROR(IF($A131=VLOOKUP($A131,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":759087.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":1003481.2467343685},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":1942815.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":3422845.5},1595289.5961491622,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},7128229.9967343686,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":2419064.5384907182},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":5401816.1170125334},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":1093655.2315000002},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":0},8914535.8870032523,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":1182374.2309942935},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":1967492.3716583902},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":30191.265546571936},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A131,'4. FY 2019-20'!$A:$A,0)),0)","v":5509905.9622493787},8689963.8304486349,106190352]
[106350784,"HAZEL HAWKINS MEMORIAL HOSPITAL",106350784,"2016-07-01","2017-06-30","2019-20","Open","San Benito","08 - MID-COAST",701,"District","General Acute","Rural","831-637-5711","911 SUNSET DRIVE","HOLLISTER",95023,"KEN UNDERWOOD",{"$f":"IFERROR(IF($A132=VLOOKUP($A132,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"AB132+AC132+AD132+AE132+AF132+AI132+AG132+AH132","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A132,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"A132","v":106350784}]
[106490964,"HEALDSBURG DISTRICT HOSPITAL",106490964,"2017-01-01","2017-12-31","2019-20","Open","Sonoma","03 - NORTH BAY",401,"District","General Acute","Rural","707-431-6500","1375 UNIVERSITY STREET","HEALDSBURG",95448,"JOSEPH HARRINGTON",{"$f":"IFERROR(IF($A133=VLOOKUP($A133,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"AA133*Z133","v":0},{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},{"$f":"SUM(T133:X133)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A133,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"SUM(AK133:AN133)","v":0},106490964]
[106304159,"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE",106304159,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","General Acute","N/A","714-289-2400","393 SOUTH TUSTIN STREET","ORANGE",92866,"ROBERTA CONSOLVER",{"$f":"IFERROR(IF($A134=VLOOKUP($A134,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":202836.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":144293.68272007987},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":258453},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":59090.75},148753.31028994074,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},664674.1827200799,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":28444.869221981746},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":394793.3795000001},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":0},423238.24872198183,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":155688.5792718603},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":378648.78872992302},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A134,'4. FY 2019-20'!$A:$A,0)),0)","v":188695.40966607461},723032.77766785794,106304159]
[106154022,"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL",106154022,"2017-01-01","2017-12-31","2019-20","Open","Kern","09 - CENTRAL",617,"Investor","Specialty","N/A","661-323-5500","5001 COMMERCE DRIVE","BAKERSFIELD",93309,"MARTHA SAMORA",{"$f":"IFERROR(IF($A135=VLOOKUP($A135,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A135,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106154022]
[106504079,"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO",106504079,"2017-01-01","2017-12-31","2019-20","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","Specialty","N/A","209-857-3509","1303 MABLE AVENUE","MODESTO",95355,"BETH BACHER",{"$f":"IFERROR(IF($A136=VLOOKUP($A136,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A136,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106504079]
[106304079,"HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL",106304079,"2016-06-01","2017-05-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","Specialty","N/A","714-832-9200","14851 YORBA ST","TUSTIN",92780,"DIANA HANYAK",{"$f":"IFERROR(IF($A137=VLOOKUP($A137,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A137,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106304079]
[106331194,"HEMET VALLEY MEDICAL CENTER",106331194,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1109,"Investor","General Acute","N/A","951-652-2811","1117 E. DEVONSHIRE AVE","HEMET",92543,"DAN MCLAUGHLIN",{"$f":"IFERROR(IF($A138=VLOOKUP($A138,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":4496952.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":4127076.1482071769},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":1357982.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":5270674},3413533.3370368085,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},15252685.648207176,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":1943467.5719412782},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":3727632.3856616076},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":1108218.0264999997},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":612500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7391817.9841028852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":2228171.9979652725},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":1550064.1857609677},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A138,'4. FY 2019-20'!$A:$A,0)),0)","v":13037594.838527981},16815831.022254221,106331194]
[106190949,"HENRY MAYO NEWHALL HOSPITAL",106190949,"2016-10-01","2017-09-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",903,"Non-Profit","General Acute","N/A","661-253-8000","23845 MCBEAN PARKWAY","VALENCIA","91355-2083","ROGER E. SEAVER",{"$f":"IFERROR(IF($A139=VLOOKUP($A139,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":7756808},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":7721615.1796129076},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":3634357.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":1663929.25},4649803.5009087259,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},20776709.679612909,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":2791000.5123102819},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":5067250.2742587477},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":626925},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":1887500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":1887500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":0},12260175.786569029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":864554.78641173732},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":1859318.2308217494},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":1538496.5734773949},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A139,'4. FY 2019-20'!$A:$A,0)),0)","v":1205134.6830673297},5467504.2737782113,106190949]
[106344021,"HERITAGE OAKS HOSPITAL",106344021,"2017-01-01","2017-12-31","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Investor","Psychiatric","N/A","916-489-3336","4250 AUBURN BLVD","SACRAMENTO",95841,"SHAWN SILVA",{"$f":"IFERROR(IF($A140=VLOOKUP($A140,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A140,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106344021]
[106362041,"HI-DESERT MEDICAL CENTER",106362041,"2017-01-01","2017-12-31","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1214,"Investor","General Acute","Rural","760-366-3711","6601 WHITE FEATHER RD.","JOSHUA TREE",92252,"KAREN FAULIS",{"$f":"IFERROR(IF($A141=VLOOKUP($A141,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":7730281.8757687584},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":3857666.0735335243},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":2257023.7820000006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":0},13844971.731302284,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":100499.66220583534},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":338587.83688731305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A141,'4. FY 2019-20'!$A:$A,0)),0)","v":176115.71568833629},617719.15357703227,106362041]
[106010846,"HIGHLAND HOSPITAL",106010846,"2016-07-01","2017-06-30","2019-20","Open","Alameda","05 - EAST BAY",417,"City/County","General Acute","N/A","510-437-4800","1411 EAST 31ST STREET","OAKLAND",94602,"DELVECCHIO FINLEY",{"$f":"IFERROR(IF($A142=VLOOKUP($A142,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A142,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106010846]
[106301205,"HOAG MEMORIAL HOSPITAL PRESBYTERIAN",106301205,"2016-07-01","2017-06-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1016,"Non-Profit","General Acute","N/A","949-764-4624","ONE HOAG DRIVE","NEWPORT BEACH",92663,"ROBERT BRAITHWAITE",{"$f":"IFERROR(IF($A143=VLOOKUP($A143,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":16189443.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":14460856.82147448},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":1884277},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":4385417.25},8262651.8585844114,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},36919994.321474478,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":1536450.0148234777},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":6305279.3442059532},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":847500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":0},8689229.3590294309,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":2196175.3106390554},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":2696025.3150346722},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":220144.64461042036},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A143,'4. FY 2019-20'!$A:$A,0)),0)","v":12096633.728993155},17208978.999277305,106301205]
[106304460,"HOAG ORTHOPEDIC INSTITUTE",106304460,"2016-07-01","2017-06-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1016,"Investor","Specialty","N/A","949-517-3149","16250 SAND CANYON AVENUE","IRVINE",92618,"JENNIFER MITZNER",{"$f":"IFERROR(IF($A144=VLOOKUP($A144,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A144,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106304460]
[106190382,"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER",106190382,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","213-413-3000","1300 NORTH VERMONT AVENUE","LOS ANGELES","90027-6000","MARK MEYERS",{"$f":"IFERROR(IF($A145=VLOOKUP($A145,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":2260138.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":7432681.7861566329},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":8458813.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":9706346},6234583.5281618563,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},27857979.786156632,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":3463416.0193649237},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":23889626.593718667},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":3375128.2629999993},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":0},30728170.87608359,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":4148832.2090101256},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":1946764.3925759201},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":1519627.0325107875},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A145,'4. FY 2019-20'!$A:$A,0)),0)","v":14358462.706190504},21973686.340287335,106190382]
[106301209,"HUNTINGTON BEACH HOSPITAL",106301209,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1014,"Non-Profit","General Acute","N/A","714-942-1473","17772 BEACH BLVD","HUNTINGTON BEACH",92647,"RICHARD ROWE",{"$f":"IFERROR(IF($A146=VLOOKUP($A146,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":758202},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":3429829.6957348483},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":1334236},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":1563972},1585892.2155435428,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},7086239.6957348483,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":596039.71431705914},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":1061941.7842873184},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":290000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1947981.4986043775,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":522898.88348548941},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":649507.52312436467},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A146,'4. FY 2019-20'!$A:$A,0)),0)","v":1886954.096660746},3059360.5032706,106301209]
[106190400,"HUNTINGTON MEMORIAL HOSPITAL",106190400,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",911,"Non-Profit","General Acute","N/A","626-397-5000","100 W. CALIFORNIA BLVD","PASADENA","91102-3010","LORI J. MORGAN MD, MBA",{"$f":"IFERROR(IF($A147=VLOOKUP($A147,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":17903664.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":14923150.251004521},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":7650319.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":5144208.75},10210003.589277705,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},45621343.001004517,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":2789460.6774574658},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":13860778.416597104},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":814125},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":2820000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":2820000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":0},23104364.094054569,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":2341985.717984701},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":1454197.2825045434},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":3373873.9248294136},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A147,'4. FY 2019-20'!$A:$A,0)),0)","v":7567943.8970073657},14738000.822326023,106190400]
[106121031,"JEROLD PHELPS COMMUNITY HOSPITAL",106121031,"2016-07-01","2017-06-30","2019-20","Open","Humboldt","01 - NORTHERN CALIFORNIA",109,"District","General Acute","Rural","707-923-3921","733 CEDAR STREET","GARBERVILLE",95542,"MATT REES",{"$f":"IFERROR(IF($A148=VLOOKUP($A148,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A148,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106121031]
[106380842,"JEWISH HOME",106380842,"2016-07-01","2017-06-30","2019-20","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","Psychiatric","N/A","415-469-2200","302 SILVER AVENUE","SAN FRANCISCO",94112,"DANIEL RUTH",{"$f":"IFERROR(IF($A149=VLOOKUP($A149,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A149,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106380842]
[106220733,"JOHN C. FREMONT HEALTHCARE DISTRICT",106220733,"2016-07-01","2017-06-30","2019-20","Open","Mariposa","09 - CENTRAL",603,"District","General Acute","Rural","209-966-3631","5189 HOSPITAL ROAD","MARIPOSA",95338,"MATTHEW MATTHIESSEN",{"$f":"IFERROR(IF($A150=VLOOKUP($A150,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A150,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106220733]
[106331216,"JOHN F. KENNEDY MEMORIAL HOSPITAL",106331216,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1103,"Investor","General Acute","N/A","760-347-6191","47-111 MONROE STREET","INDIO","92201-2588","GARY HONTS",{"$f":"IFERROR(IF($A151=VLOOKUP($A151,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":1261012.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":1679273.9622075483},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":2210104.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":3469786.75},1929185.8184098995,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},8620177.9622075483,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":2447680.6829700032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":6163054.9980960451},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":0},8610735.6810660474,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":1852157.2361652346},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":1832020.2226551035},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A151,'4. FY 2019-20'!$A:$A,0)),0)","v":6707492.828930065},10394186.22654595,106331216]
[106074039,"JOHN MUIR BEHAVIORAL HEALTH CENTER",106074039,"2017-01-01","2017-12-31","2019-20","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","Psychiatric","N/A","800-680-6500","2740 GRANT STREET","CONCORD",94520,"CALVIN KNIGHT",{"$f":"IFERROR(IF($A152=VLOOKUP($A152,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A152,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106074039]
[106071018,"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS",106071018,"2017-01-01","2017-12-31","2019-20","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","General Acute","N/A","925-682-8200","2540 EAST STREET","CONCORD",94520,"CALVIN KNIGHT",{"$f":"IFERROR(IF($A153=VLOOKUP($A153,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":4474218.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":8224739.9150445526},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":1462358},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":4807888.5},4245286.0334270457,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},18969204.915044554,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":2489959.539660993},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":4240994.5492392778},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":807500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7538454.0889002709,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":1835622.0353322232},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":1929182.6246041821},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":49060.806513179399},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A153,'4. FY 2019-20'!$A:$A,0)),0)","v":9593274.6274232324},13407140.093872817,106071018]
[106070988,"JOHN MUIR MEDICAL CENTER - WALNUT CREEK",106070988,"2017-01-01","2017-12-31","2019-20","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","General Acute","N/A","925-939-3000","1601 YGNACIO VALLEY ROAD","WALNUT CREEK","94598-3194","CALVIN KNIGHT",{"$f":"IFERROR(IF($A154=VLOOKUP($A154,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":11772798.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":14029359.885378702},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":2495065.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":7019097.5},7903751.717630541,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},35316321.385378703,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":1876122.004368603},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":7295431.6966473181},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":2287500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":2287500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":0},13746553.701015921,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":2405334.8640332515},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":1328256.3024543568},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":1964948.1993227236},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A154,'4. FY 2019-20'!$A:$A,0)),0)","v":11812332.64509627},17510872.010906603,106070988]
[106196404,"JOYCE EISENBERG KEEFER MEDICAL CENTER",106196404,"2016-09-01","2017-08-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","Psychiatric","N/A","818-774-3000","7150 TAMPA AVE.","RESEDA",91335,"MOLLY FORREST",{"$f":"IFERROR(IF($A155=VLOOKUP($A155,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A155,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106196404]
[106074097,"KAISER FOUNDATION HOSPITAL - ANTIOCH",106074097,"2017-01-01","2017-12-31","2019-20","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","General Acute","N/A","510-987-3380","451 SAND CREEK ROAD","ANTIOCH",94531,"BERNARD TYSON",{"$f":"IFERROR(IF($A156=VLOOKUP($A156,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":2920400.42},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":598418.10000000009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":777870.98022719321},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":121495},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":0},988784.56086699408,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},4418184.5002271933,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":368445.46688527224},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":358947.15922976966},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":60000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":0},787392.6261150419,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":530844.36960005329},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":1123012.2952895411},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A156,'4. FY 2019-20'!$A:$A,0)),0)","v":2450524.3868634221},4105639.0211507902,106074097]
[106196035,"KAISER FOUNDATION HOSPITAL - BALDWIN PARK",106196035,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Non-Profit","General Acute","N/A","626-851-1011","1011 BALDWIN PARK BLVD.","BALDWIN PARK",91706,"BERNARD TYSON",{"$f":"IFERROR(IF($A157=VLOOKUP($A157,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":5476722.1600000001},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":676660.88000000012},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":462639.45754615538},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":203780.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1526263.935918744,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6819802.747546155,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":1275050.0860222562},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":800519.89096148626},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":120000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2195569.9769837423,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":826115.81304668495},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":1685721.4060060622},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A157,'4. FY 2019-20'!$A:$A,0)),0)","v":3884609.500325589},6407768.4439583002,106196035]
[106196403,"KAISER FOUNDATION HOSPITAL - DOWNEY",106196403,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"Non-Profit","General Acute","N/A","310-803-2121","9333 IMPERIAL HIGHWAY","DOWNEY",90242,"BERNARD TYSON",{"$f":"IFERROR(IF($A158=VLOOKUP($A158,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":8985236.9600000009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":2200075.64},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":1159885.9100184839},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":563847.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2889029.4514354123,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},12909045.760018485,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":1567532.4596407858},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":2736125.5156382439},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":2182500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":0},6486157.9752790295,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":2116505.7066254555},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":1811569.850435345},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A158,'4. FY 2019-20'!$A:$A,0)),0)","v":2817851.4510133807},6745927.0080741812,106196403]
[106361223,"KAISER FOUNDATION HOSPITAL - FONTANA",106361223,"2017-01-01","2017-12-31","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","Teaching","909-427-5015","9961 SIERRA AVENUE","FONTANA",92335,"BERNARD TYSON",{"$f":"IFERROR(IF($A159=VLOOKUP($A159,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":16417269.960000001},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":3908427.8800000004},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":2447110.129967398},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":1078544.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":0},5337904.9312430779,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},23851352.219967399,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":2769049.917874062},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":4265375.8657152625},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":1382500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":0},8416925.783589324,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":3723856.0733149373},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":2902287.2140294304},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":2975097.6257351097},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A159,'4. FY 2019-20'!$A:$A,0)),0)","v":5997998.0885856245},15599239.001665102,106361223]
[106014132,"KAISER FOUNDATION HOSPITAL - FREMONT",106014132,"2017-01-01","2017-12-31","2019-20","Open","Alameda","05 - EAST BAY",421,"Non-Profit","General Acute","N/A","510-987-3380","39400 PASEO PADRE PARKWAY","FREMONT","94538-2310","BERNARD TYSON",{"$f":"IFERROR(IF($A160=VLOOKUP($A160,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":1950515.98},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":168546.7},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":215229.42602371628},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":55225},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":0},534771.15368141246,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},2389517.1060237163,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":141751.8529792921},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":170669.21533189047},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":47500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":0},359921.06831118255,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":114672.69149127365},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":418168.47086465365},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A160,'4. FY 2019-20'!$A:$A,0)),0)","v":0},532841.16235592728,106014132]
[106104062,"KAISER FOUNDATION HOSPITAL - FRESNO",106104062,"2017-01-01","2017-12-31","2019-20","Open","Fresno","09 - CENTRAL",605,"Non-Profit","General Acute","N/A","510-987-3380","7300 N. FRESNO STREET","FRESNO","93720-2941","BERNARD TYSON",{"$f":"IFERROR(IF($A161=VLOOKUP($A161,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":4037272.12},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":223904.24000000002},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":534267.25688202237},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":145241.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1105719.6481095825,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},4940685.3668820225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":164827.88017606331},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":472726.63611769659},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":57500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":0},695054.51629375992,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":494767.56778257398},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":392628.63949518156},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A161,'4. FY 2019-20'!$A:$A,0)),0)","v":686851.2911845115},1578021.4066555887,106104062]
[106190429,"KAISER FOUNDATION HOSPITAL - LOS ANGELES",106190429,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","213-667-4867","4867 SUNSET BOULEVARD","LOS ANGELES",90027,"BERNARD TYSON",{"$f":"IFERROR(IF($A162=VLOOKUP($A162,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":18484681.32},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":2926218.12},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":2217693.5552829541},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":942138.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":0},5498901.1777337193,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},24570731.495282955,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":1362553.7069143292},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":2553265.6420683614},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":73125},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":650000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":0},4638944.3489826908,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":2228816.2265691557},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":1488620.5334807883},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":2143579.8538066074},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A162,'4. FY 2019-20'!$A:$A,0)),0)","v":7258483.4251550026},13119500.039011553,106190429]
[106394009,"KAISER FOUNDATION HOSPITAL - MANTECA",106394009,"2017-01-01","2017-12-31","2019-20","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"Non-Profit","General Acute","N/A","209-825-3500","1777 W. YOSEMITE AVE.","MANTECA",95336,"BERNARD TYSON",{"$f":"IFERROR(IF($A163=VLOOKUP($A163,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":5518057.1600000001},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":425541.76000000007},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":587901.59937989374},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":202123.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1506977.2366236893,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6733624.0193798933,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":391528.51739541302},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":455117.90755170793},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":1295752.757},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":80000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2222399.1819471209,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":759760.26684667822},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":891858.31427163794},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A163,'4. FY 2019-20'!$A:$A,0)),0)","v":1386282.2763467615},3041674.7656583991,106394009]
[106334048,"KAISER FOUNDATION HOSPITAL - MORENO VALLEY",106334048,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1109,"Non-Profit","General Acute","N/A","951-243-2262","27300 IRIS AVENUE","MORENO VALLEY",92555,"BERNARD TYSON",{"$f":"IFERROR(IF($A164=VLOOKUP($A164,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":1602475.28},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":325032.26},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":223534.09841048345},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":57986.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":0},494377.87635907548,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},2209027.8884104835,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":706448.08933214121},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":180150.83840588439},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":0},886598.92773802555,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":387396.13380198064},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":1453549.5331582162},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A164,'4. FY 2019-20'!$A:$A,0)),0)","v":613889.06611362938},2457350.6718693739,106334048]
[106014326,"KAISER FOUNDATION HOSPITAL - OAKLAND/RICHMOND",106014326,"2017-01-01","2017-12-31","2019-20","Open","Alameda","05 - EAST BAY",417,"Non-Profit","General Acute","Teaching","510-987-3380","275 W. MACARTHUR BLVD.","OAKLAND","94611-5641","BERNARD TYSON",{"$f":"IFERROR(IF($A165=VLOOKUP($A165,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":10667240.779999999},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":2228527.56},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":714611.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3045987.2041639187,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},13610379.84,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":1375113.4662889568},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":2100856.7696806518},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":470000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3945970.2359696086,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":1906916.6674953371},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":2765241.9594707778},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A165,'4. FY 2019-20'!$A:$A,0)),0)","v":10994652.53654328},15666811.163509395,106014326]
[106304409,"KAISER FOUNDATION HOSPITAL - ORANGE CO - ANAHEIM",106304409,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1011,"Non-Profit","General Acute","Teaching","714-281-8645","3440 E. LA PALMA AVE","ANAHEIM",92806,"BERNARD TYSON",{"$f":"IFERROR(IF($A166=VLOOKUP($A166,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":13345748.780000001},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":2099566.14},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":709357.43303636392},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":551697.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3738866.2300460394,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},16706370.103036366,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":502682.10852454067},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":1437143.1545010777},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":190000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2129825.2630256182,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":2399536.8065982992},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":1680909.5537190603},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A166,'4. FY 2019-20'!$A:$A,0)),0)","v":6161534.1102962224},10241980.470613582,106304409]
[106190432,"KAISER FOUNDATION HOSPITAL - PANORAMA CITY",106190432,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-375-2295","13652 CANTARA STREET","PANORAMA CITY",91402,"BERNARD TYSON",{"$f":"IFERROR(IF($A167=VLOOKUP($A167,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":4106714.92},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":690268.32000000007},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":573022.39468693594},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":165122.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1238755.3052421575,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},5535128.3846869357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":954839.4583930365},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":644750.36903158622},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":82500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1682089.8274246226,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":721536.03634958703},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":1260612.7635736172},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":591245.61695370043},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A167,'4. FY 2019-20'!$A:$A,0)),0)","v":1356091.0108001896},3929485.427677094,106190432]
[106414139,"KAISER FOUNDATION HOSPITAL - REDWOOD CITY",106414139,"2017-01-01","2017-12-31","2019-20","Open","San Mateo","04 - WEST BAY",428,"Non-Profit","General Acute","N/A","650-299-2000","1150 VETERANS BLVD.","REDWOOD CITY","94063-2037","BERNARD TYSON",{"$f":"IFERROR(IF($A168=VLOOKUP($A168,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":3887474.08},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":438530.68000000005},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":521810.24830187159},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":160152.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1120777.3132330275,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},5007967.5083018709,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":116076.29531815375},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":0},116076.29531815375,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":447524.1368311129},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":283899.28493311733},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A168,'4. FY 2019-20'!$A:$A,0)),0)","v":0},731423.42176423024,106414139]
[106334025,"KAISER FOUNDATION HOSPITAL - RIVERSIDE",106334025,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1111,"Non-Profit","General Acute","N/A","909-353-3091","10800 MAGNOLIA AVENUE","RIVERSIDE",92503,"BERNARD TYSON",{"$f":"IFERROR(IF($A169=VLOOKUP($A169,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":5878498.3600000003},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":998291.28000000014},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":736001.59027724201},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":165675},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1740811.7101782248,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},7778466.2302772421,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":457023.57491250831},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":306120.97353180352},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":140000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":0},903144.54844431183,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":1099053.9982253532},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":928224.81328686443},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":1001343.6406279692},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A169,'4. FY 2019-20'!$A:$A,0)),0)","v":981216.13026358793},4009838.5824037748,106334025]
[106314024,"KAISER FOUNDATION HOSPITAL - ROSEVILLE",106314024,"2017-01-01","2017-12-31","2019-20","Open","Placer","02 - GOLDEN EMPIRE",309,"Non-Profit","General Acute","N/A","916-784-4000","1600 EUREKA ROAD","ROSEVILLE",95661,"BERNARD TYSON",{"$f":"IFERROR(IF($A170=VLOOKUP($A170,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":10158489.6},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":2337387.08},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":1185838.0112271314},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":832793},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3248329.9674182069,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},14514507.691227131,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":799437.07758659683},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":3040891.9715880486},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3840329.0491746454,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":2068618.0470701107},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":1593648.4632066973},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":2786402.2160690348},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A170,'4. FY 2019-20'!$A:$A,0)),0)","v":9449866.1160770152},15898534.842422858,106314024]
[106340913,"KAISER FOUNDATION HOSPITAL - SACRAMENTO",106340913,"2017-01-01","2017-12-31","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","N/A","510-987-3380","2025 MORSE AVE.","SACRAMENTO","95825-2115","BERNARD TYSON",{"$f":"IFERROR(IF($A171=VLOOKUP($A171,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":5440182.0200000005},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":1480427.62},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":1747095.4533661469},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":904033.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2142143.9267853992,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},9571738.343366148,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":1373827.8540973512},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":1679601.801678922},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":495000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3548429.6557762735,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":1062547.7106719513},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":3078289.9649886186},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":79252.072059751328},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A171,'4. FY 2019-20'!$A:$A,0)),0)","v":4065757.0936050205},8285846.8413253427,106340913]
[106370730,"KAISER FOUNDATION HOSPITAL - SAN DIEGO",106370730,"2017-01-01","2017-12-31","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","General Acute","Teaching","619-528-3173","4647 ZION AVENUE","SAN DIEGO",92120,"BERNARD TYSON",{"$f":"IFERROR(IF($A172=VLOOKUP($A172,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":13023997.140000001},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":1739896.7600000002},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":1306601.7888513708},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":308707.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3665646.7104990752,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},16379203.438851371,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":779444.23175214184},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":1733782.5049588874},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2513226.736711029,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":1657814.9406603607},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":1197040.7920126487},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":763587.42444871517},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A172,'4. FY 2019-20'!$A:$A,0)),0)","v":45188776.706831545},48807219.86395327,106370730]
[106380857,"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO",106380857,"2017-01-01","2017-12-31","2019-20","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","Teaching","510-987-3380","2425 GEARY BLVD.","SAN FRANCISCO","94115-3358","BERNARD TYSON",{"$f":"IFERROR(IF($A173=VLOOKUP($A173,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":7875474.8799999999},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":571203.22000000009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":883063.49712624424},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":86703.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2107389.4226497798,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},9416444.8471262436,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":180552.22749979069},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":579733.52509562799},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":135000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":0},895285.75259541871,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":676440.03407773783},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":289636.49342915817},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":103153.49061745411},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A173,'4. FY 2019-20'!$A:$A,0)),0)","v":1841667.1983408881},2910897.2164652385,106380857]
[106431506,"KAISER FOUNDATION HOSPITAL - SAN JOSE",106431506,"2017-01-01","2017-12-31","2019-20","Open","Santa Clara","07 - SANTA CLARA",431,"Non-Profit","General Acute","N/A","510-987-3380","250 HOSPITAL PARKWAY","SAN JOSE","95119-1103","BERNARD TYSON",{"$f":"IFERROR(IF($A174=VLOOKUP($A174,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":4957554.5600000005},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":589140.30000000005},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":710395.51708470983},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":120942.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1427396.407831158,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6378033.1270847097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":442426.89503995056},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":525552.82181566267},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":117500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1085479.7168556133,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":651529.86139424017},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":718724.16756047017},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":5031.8775910953227},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A174,'4. FY 2019-20'!$A:$A,0)),0)","v":1771220.9120655535},3146506.8186113592,106431506]
[106014337,"KAISER FOUNDATION HOSPITAL - SAN LEANDRO",106014337,"2017-01-01","2017-12-31","2019-20","Open","Alameda","05 - EAST BAY",421,"Non-Profit","General Acute","N/A","510-987-3380","2500 MERCED ST","SAN LEANDRO","94577-4201","BERNARD TYSON",{"$f":"IFERROR(IF($A175=VLOOKUP($A175,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":5522521.3399999999},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":644188.58000000007},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":776832.8961788473},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":152973.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1588192.0553162487,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},7096516.0661788471,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":320984.78830745508},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":358947.15922976966},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":67500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":0},747431.94753722474,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":716811.69325444091},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":859563.38257618225},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":169825.86869946713},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A175,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1746200.9445300901,106014337]
[106210992,"KAISER FOUNDATION HOSPITAL - SAN RAFAEL",106210992,"2017-01-01","2017-12-31","2019-20","Open","Marin","04 - WEST BAY",405,"Non-Profit","General Acute","N/A","510-987-3380","99 MONTECILLO ROAD","SAN RAFAEL","94903-3308","BERNARD TYSON",{"$f":"IFERROR(IF($A176=VLOOKUP($A176,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":2450008.12},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":13607.44},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":256060.7319253216},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":79524},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":0},626457.7749724607,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},2799200.2919253218,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":65954.313042469032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":44699.08020597131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":0},110653.39324844035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":162775.09391457945},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":260025.09473991519},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A176,'4. FY 2019-20'!$A:$A,0)),0)","v":233982.30798593251},656782.49664042715,106210992]
[106434153,"KAISER FOUNDATION HOSPITAL - SANTA CLARA",106434153,"2017-01-01","2017-12-31","2019-20","Open","Santa Clara","07 - SANTA CLARA",429,"Non-Profit","General Acute","Teaching","510-987-3380","700 LAWRENCE EXPRESSWAY","SANTA CLARA","95051-5329","BERNARD TYSON",{"$f":"IFERROR(IF($A177=VLOOKUP($A177,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":11018918.960000001},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":896235.4800000001},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":1401413.4652669628},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":176167.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3019658.5722261108,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},13492735.655266965,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":321134.67219959176},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":1010470.1161713515},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":135000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1466604.7883709432,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":1110435.3702272959},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":622024.44371591101},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":1236583.9180116756},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A177,'4. FY 2019-20'!$A:$A,0)),0)","v":3844354.4795968267},6813398.2115517091,106434153]
[106494019,"KAISER FOUNDATION HOSPITAL - SANTA ROSA",106494019,"2017-01-01","2017-12-31","2019-20","Open","Sonoma","03 - NORTH BAY",401,"Non-Profit","General Acute","N/A","510-987-3380","401 BICENTENNIAL WAY","SANTA ROSA","95403-2149","BERNARD TYSON",{"$f":"IFERROR(IF($A178=VLOOKUP($A178,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":4674988.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":665218.26},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":563333.61023570749},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":223661.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1371260.6078575391,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6127201.6202357076,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":213756.2184204401},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":559415.76136564102},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":62500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":0},835671.97978608112,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":633491.46048550052},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":879458.54107051739},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":28933.296148798105},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A178,'4. FY 2019-20'!$A:$A,0)),0)","v":5560224.7381603317},7102108.0358651476,106494019]
[106190431,"KAISER FOUNDATION HOSPITAL - SOUTH BAY",106190431,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","N/A","310-517-5279","25825 S. VERMONT AVE.","HARBOR",90710,"BERNARD TYSON",{"$f":"IFERROR(IF($A179=VLOOKUP($A179,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":5241112.66},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":766037.02},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":730811.17003551242},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":287722.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1572339.7197428152,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},7025683.1000355119,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":796260.65109791595},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":896690.63928342448},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":142500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1835451.2903813403,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":860045.18618455238},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":1131710.6436545062},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A179,'4. FY 2019-20'!$A:$A,0)),0)","v":1980043.8320960095},3973057.6313328417,106190431]
[106342344,"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO",106342344,"2017-01-01","2017-12-31","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","N/A","510-987-3380","6600 BRUCEVILLE ROAD","SACRAMENTO","95823-4671","BERNARD TYSON",{"$f":"IFERROR(IF($A180=VLOOKUP($A180,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":5321302.5600000005},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":2034621.5400000003},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":2210080.9389284179},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":1052588.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2376428.9039705177,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},10618593.538928419,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":1786820.4152539235},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":2741543.5859662406},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":990000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":990000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":0},6508364.0012201639,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":1790311.2901924129},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":3075513.8963615024},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":247819.97136144465},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A180,'4. FY 2019-20'!$A:$A,0)),0)","v":7595619.2237583892},12709264.38167375,106342344]
[106410806,"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO",106410806,"2017-01-01","2017-12-31","2019-20","Open","San Mateo","04 - WEST BAY",425,"Non-Profit","General Acute","N/A","510-987-3380","1200 EL CAMINO REAL","SOUTH SAN FRANCISCO","94080-3208","BERNARD TYSON",{"$f":"IFERROR(IF($A181=VLOOKUP($A181,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":2876916},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":145970.72},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":507969.12765725964},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":144137.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":0},822459.18794686161,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},3674993.09765726,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":121012.27463358667},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":208595.70762786613},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":0},329607.98226145282,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":151178.97904467539},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":282696.32186136686},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A181,'4. FY 2019-20'!$A:$A,0)),0)","v":556022.4738160331},989897.77472207532,106410806]
[106484044,"KAISER FOUNDATION HOSPITAL - VACAVILLE",106484044,"2017-01-01","2017-12-31","2019-20","Open","Solano","03 - NORTH BAY",408,"Non-Profit","General Acute","N/A","707-624-4000","1 QUALITY DRIVE","VACAVILLE",95688,"BERNARD TYSON",{"$f":"IFERROR(IF($A182=VLOOKUP($A182,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":3085079.06},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":578934.72000000009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":798632.66119411122},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":92778},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1019498.7002958496,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},4555424.4411941115,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":191362.38374160658},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":356238.12406577135},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":85000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":85000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":0},717600.50780737796,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":506148.93978451687},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":685318.80841416796},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A182,'4. FY 2019-20'!$A:$A,0)),0)","v":135860.69495957371},1329844.3819538062,106484044]
[106070990,"KAISER FOUNDATION HOSPITAL - WALNUT CREEK",106070990,"2017-01-01","2017-12-31","2019-20","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","General Acute","N/A","510-987-3380","1425 SOUTH MAIN ST.","WALNUT CREEK","94596-5318","BERNARD TYSON",{"$f":"IFERROR(IF($A183=VLOOKUP($A183,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":6717102.8399999999},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":571821.74000000011},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":924932.88707619545},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":202123.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1883486.7680078775,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},8415980.9670761954,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":171519.82085118425},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":1362644.6874911254},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":145000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1679164.5083423096,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":538145.62711073365},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":419186.36269459635},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":222660.58340596803},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A183,'4. FY 2019-20'!$A:$A,0)),0)","v":2702118.2664181883},3882110.8396294862,106070990]
[106190434,"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES",106190434,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","General Acute","N/A","213-857-2135","6041 CADILLAC AVENUE","WEST LOS ANGELES",90034,"BERNARD TYSON",{"$f":"IFERROR(IF($A184=VLOOKUP($A184,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":3973946.9},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":815518.62000000011},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":522848.3323502175},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":286065.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1252910.7983597794,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},5598379.3523502173,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":1532818.5361560609},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":921071.95575940888},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2453890.49191547,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":854247.12874960038},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":1651668.2975134328},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":36481.112535441091},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A184,'4. FY 2019-20'!$A:$A,0)),0)","v":4453211.6681193607},6995608.2069178354,106190434]
[106191450,"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS",106191450,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-719-2777","5601 DE SOTO AVENUE","WOODLAND HILLS",91365,"BERNARD TYSON",{"$f":"IFERROR(IF($A185=VLOOKUP($A185,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":4910267.32},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":440695.50000000006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":351218.43635702896},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":141928.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1307904.9214908779,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},5844109.5063570291,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":412795.80196838558},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":535034.44488965662},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":65000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1012830.2468580422,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":439578.65071654902},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":526065.00483858283},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":84283.949650846655},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A185,'4. FY 2019-20'!$A:$A,0)),0)","v":1333447.5616402605},2383375.166846239,106191450]
[106480989,"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO",106480989,"2017-01-01","2017-12-31","2019-20","Open","Solano","03 - NORTH BAY",409,"Non-Profit","General Acute","N/A","510-987-3380","975 SERENO DR.","VALLEJO","94589-2441","BERNARD TYSON",{"$f":"IFERROR(IF($A186=VLOOKUP($A186,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":7125823.3200000003},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":966437.50000000012},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":2069593.5643856062},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":872555},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2469488.0073490161,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},11034409.384385606,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":274934.89119928802},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":876372.87555343751},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":100000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1251307.7667527255,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":1046227.2527069012},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":1374431.577285395},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A186,'4. FY 2019-20'!$A:$A,0)),0)","v":9537923.9739211835},11962356.712106802,106480989]
[106015000,"KAISER FOUNDATION NORTHERN REGION",106015000,"2017-01-01","2017-12-31","2019-20","Open",null,"05 - EAST BAY",417,"Non-Profit","General Acute","N/A","626-405-5000","393 E. WALNUT STREET","PASADENA",91188,"BERNARD TYSON",{"$f":"IFERROR(IF($A187=VLOOKUP($A187,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A187,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106015000]
[106191300,"KAISER FOUNDATION SOUTHERN REGION",106191300,"2017-01-01","2017-12-31","2019-20","Open",null,"11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","N/A","626-405-5000","393 E. WALNUT STREET","PASADENA",91188,"BERNARD TYSON",{"$f":"IFERROR(IF($A188=VLOOKUP($A188,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A188,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106191300]
[106434218,"KAISER PERMANENTE PHF - SANTA CLARA",106434218,"2017-01-01","2017-12-31","2019-20","Open","Santa Clara","07 - SANTA CLARA",428,"Non-Profit","Psychiatric","N/A","408-851-1000","3840 HOMESTEAD ROAD","SANTA CLARA",95051,"BERNARD TYSON",{"$f":"IFERROR(IF($A189=VLOOKUP($A189,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A189,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106434218]
[106540734,"KAWEAH DELTA MEDICAL CENTER",106540734,"2016-07-01","2017-06-30","2019-20","Open","Tulare","09 - CENTRAL",611,"District","General Acute","N/A","559-624-2000","400 WEST MINERAL KING AVENUE","VISALIA","93291-6237","GARY K. HERBST",{"$f":"IFERROR(IF($A190=VLOOKUP($A190,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A190,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106540734]
[106194219,"KECK HOSPITAL OF USC",106194219,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","323-442-8500","1500 SAN PABLO STREET","LOS ANGELES",90033,"THOMAS E. JACKIEWICZ",{"$f":"IFERROR(IF($A191=VLOOKUP($A191,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":10816779},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":11093658.196656501},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":4192682},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":5139238.5},6992003.3746778835,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},31242357.696656503,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":3341252.9322701995},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":9306890.3059160262},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":6285000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":2155000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":0},21088143.238186225,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":2084294.2764312774},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":483035.94111827662},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":406324.11548094731},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A191,'4. FY 2019-20'!$A:$A,0)),0)","v":12109213.422970895},15082867.756001396,106194219]
[106190150,"KEDREN COMMUNITY MENTAL HEALTH CENTER",106190150,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",935,"Non-Profit","Psychiatric","N/A","323-233-0425","4211 SOUTH AVALON BOULEVARD","LOS ANGELES","90011-5628","JOHN H. GRIFFITH, PH.D.",{"$f":"IFERROR(IF($A192=VLOOKUP($A192,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A192,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190150]
[106210993,"KENTFIELD HOSPITAL",106210993,"2017-01-01","2017-12-31","2019-20","Open","Marin","04 - WEST BAY",405,"Investor","Specialty","N/A","415-456-9680","1125 SIR FRANCIS DRAKE BLVD","KENTFIELD",94904,"ANN GORS",{"$f":"IFERROR(IF($A193=VLOOKUP($A193,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A193,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106210993]
[106150736,"KERN MEDICAL CENTER",106150736,"2016-07-01","2017-06-30","2019-20","Open","Kern","09 - CENTRAL",617,"City/County","General Acute","Teaching","661-326-2000","1700 MOUNT VERNON AVENUE","BAKERSFIELD",93306,"RUSSELL JUDD",{"$f":"IFERROR(IF($A194=VLOOKUP($A194,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A194,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106150736]
[106150737,"KERN VALLEY HOSPITAL DISTRICT",106150737,"2016-07-01","2017-06-30","2019-20","Open","Kern","09 - CENTRAL",619,"District","General Acute","Rural","760-379-2681","6412 LAUREL AVENUE","LAKE ISABELLA",93240,"TIMOTHY MCGLEW",{"$f":"IFERROR(IF($A195=VLOOKUP($A195,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A195,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106150737]
[106190049,"KINDRED HOSPITAL - BALDWIN PARK",106190049,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Investor","General Acute","N/A","626-388-2700","14148 FRANCISQUITO AVENUE","BALDWIN PARK",91706,"FIONA BASA-REYES",{"$f":"IFERROR(IF($A196=VLOOKUP($A196,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"AB196+AC196+AD196+AE196+AF196+AI196+AG196+AH196","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A196,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"A196","v":106190049}]
[106301127,"KINDRED HOSPITAL - BREA",106301127,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1011,"Investor","General Acute","N/A","714-529-6842","875 NORTH BREA BLVD","BREA",92821,"RAFAEL PENA",{"$f":"IFERROR(IF($A197=VLOOKUP($A197,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"AA197*Z197","v":0},{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},{"$f":"SUM(T197:X197)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A197,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"SUM(AK197:AN197)","v":0},106301127]
[106190449,"KINDRED HOSPITAL - LA MIRADA",106190449,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"Investor","General Acute","N/A","562-944-1900","14900 EAST IMPERIAL HIGHWAY","LA MIRADA","90638-2172","DAVE KOWALSKI",{"$f":"IFERROR(IF($A198=VLOOKUP($A198,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A198,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190449]
[106190305,"KINDRED HOSPITAL - LOS ANGELES",106190305,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",929,"Investor","General Acute","N/A","310-642-0325","5525 W. SLAUSON AVE.","LOS ANGELES",90056,"FIONA BASA-REYES",{"$f":"IFERROR(IF($A199=VLOOKUP($A199,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A199,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190305]
[106361274,"KINDRED HOSPITAL - ONTARIO",106361274,"2017-01-01","2017-12-31","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1207,"Investor","General Acute","N/A","909-391-0333","550 NORTH MONTEREY AVE","ONTARIO",91764,"NATALIE MERCKENS",{"$f":"IFERROR(IF($A200=VLOOKUP($A200,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A200,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106361274]
[106364188,"KINDRED HOSPITAL - RANCHO",106364188,"2017-01-01","2017-12-31","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1207,"Investor","General Acute","N/A","909-581-6400","10841 WHITE OAK AVENUE","RANCHO CUCAMONGA",91730,"VICTOR CARRASCO",{"$f":"IFERROR(IF($A201=VLOOKUP($A201,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A201,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106364188]
[106332172,"KINDRED HOSPITAL - RIVERSIDE",106332172,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1109,"Investor","General Acute","N/A","951-436-3535","2224 MEDICAL CENTER DRIVE","PERRIS",92571,"WILLIAM MITCHELL",{"$f":"IFERROR(IF($A202=VLOOKUP($A202,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A202,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106332172]
[106370721,"KINDRED HOSPITAL - SAN DIEGO",106370721,"2017-01-01","2017-12-31","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Investor","General Acute","N/A","649-453-4500","1940 EL CAHON BLVD","SAN DIEGO",92104,"KERRY ASHMENT",{"$f":"IFERROR(IF($A203=VLOOKUP($A203,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A203,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106370721]
[106010887,"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA",106010887,"2017-01-01","2017-12-31","2019-20","Open","Alameda","05 - EAST BAY",421,"Investor","General Acute","N/A","510-367-8300","2800 BENEDICT DRIVE","SAN LEANDRO",94577,"VARSHA CHAUHAN",{"$f":"IFERROR(IF($A204=VLOOKUP($A204,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A204,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106010887]
[106190196,"KINDRED HOSPITAL - SOUTH BAY",106190196,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",929,"Investor","General Acute","N/A","310-323-5330","1246 WEST 155TH STREET","GARDENA","90247-4011","MICHAEL KERR",{"$f":"IFERROR(IF($A205=VLOOKUP($A205,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A205,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190196]
[106301380,"KINDRED HOSPITAL - WESTMINSTER",106301380,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1014,"Investor","General Acute","N/A","714-893-4541","200 HOSPITAL CIRCLE","WESTMINSTER",92683,"BROOKE SAUNDERS",{"$f":"IFERROR(IF($A206=VLOOKUP($A206,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A206,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106301380]
[106194981,"LA CASA PSYCHIATRIC HEALTH FACILITY",106194981,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Investor","Psychiatric","N/A","562-630-8672","6060 PARAMOUNT BLVD","LONG BEACH",90805,"TIFFANY JUMP",{"$f":"IFERROR(IF($A207=VLOOKUP($A207,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A207,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106194981]
[106301234,"LA PALMA INTERCOMMUNITY HOSPITAL",106301234,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1013,"Non-Profit","General Acute","N/A","714-670-7400","7901 WALKER STREET","LA PALMA",90623,"EDWARD MIRZABEGIAN",{"$f":"IFERROR(IF($A208=VLOOKUP($A208,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":903169.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":3412182.2669129679},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":1211084.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":1381729.5},1546039.4770481384,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6908165.7669129679,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":474654.0335226577},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":2004686.0213587135},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2479340.0548813711,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":556184.02801947331},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":444726.19406406843},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A208,'4. FY 2019-20'!$A:$A,0)),0)","v":1333447.5616402605},2334357.7837238023,106301234]
[106191227,"LAC/HARBOR - UCLA MEDICAL CENTER",106191227,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"City/County","General Acute","Teaching","310-222-3221","1000 W. CARSON STREET","TORRANCE","90509-2910","KIM MCKENZIE, RN, MSN, CPHQ",{"$f":"IFERROR(IF($A209=VLOOKUP($A209,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A209,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106191227]
[106191231,"LAC/OLIVE VIEW - UCLA MEDICAL CENTER",106191231,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",903,"City/County","General Acute","Teaching","818-364-1555","14445 OLIVE VIEW DRIVE","SYLMAR","91342-1495","JUDITH MAASS",{"$f":"IFERROR(IF($A210=VLOOKUP($A210,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A210,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106191231]
[106191306,"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER",106191306,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"City/County","General Acute","N/A","562-385-7022","7601 E. IMPERIAL HWY","DOWNEY","90242-3456","JORGE OROZCO",{"$f":"IFERROR(IF($A211=VLOOKUP($A211,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A211,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106191306]
[106191228,"LAC/USC MEDICAL CENTER",106191228,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"City/County","General Acute","Teaching","323-409-6871","1200 NORTH STATE STREET","LOS ANGELES",90033,"DONNA NAGAOKA",{"$f":"IFERROR(IF($A212=VLOOKUP($A212,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A212,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106191228]
[106380865,"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER",106380865,"2016-07-01","2017-06-30","2019-20","Open","San Francisco","04 - WEST BAY",423,"City/County","General Acute","N/A","415-759-3371","375 LAGUNA HONDA BLVD","SAN FRANCISCO",94116,"CHIA YU MA",{"$f":"IFERROR(IF($A213=VLOOKUP($A213,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A213,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106380865]
[106304583,"LAGUNA TREATMENT HOSPITAL",106304583,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1017,"Investor","Specialty","N/A","949-565-2377","24552 PACIFIC PARK DRIVE","ALISO VIEJO",92656,"GILBERT GARZA CARMONA",{"$f":"IFERROR(IF($A214=VLOOKUP($A214,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A214,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106304583]
[106190240,"LAKEWOOD REGIONAL MEDICAL CENTER",106190240,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Investor","General Acute","N/A","562-531-2550","3700 EAST SOUTH STREET","LAKEWOOD",90712,"JOHN GRAH",{"$f":"IFERROR(IF($A215=VLOOKUP($A215,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":4638082.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":4349226.1345531987},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":2088609.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":4286564.5},3438105.7191378609,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},15362482.384553198,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":1906091.2540168364},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":4891162.9885988608},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":4822500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":0},11619754.242615696,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":1343646.1248331447},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":1844142.3889935124},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":56608.622899822381},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A215,'4. FY 2019-20'!$A:$A,0)),0)","v":6398032.3570777029},9642429.4938041829,106190240]
[106380868,"LANGLEY PORTER PSYCHIATRIC INSTITUTE",106380868,"2016-07-01","2017-06-30","2019-20","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","Psychiatric","N/A","415-476-7000","401 PARNASSUS AVE, BOX 0984","SAN FRANCISCO",94143,"SHEILA ANTRUM",{"$f":"IFERROR(IF($A216=VLOOKUP($A216,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A216,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106380868]
[106364014,"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER",106364014,"2017-01-01","2017-06-30","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","Psychiatric","N/A","909-558-9200","1710 BARTON ROAD","REDLANDS",92373,"KERRY HEINRICH",{"$f":"IFERROR(IF($A217=VLOOKUP($A217,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A217,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106364014]
[106364502,"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL",106364502,"2017-01-01","2017-06-30","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","Teaching","909-558-4000","11234 ANDERSON ST","LOMA LINDA",92354,"KERRY HEINRICH",{"$f":"IFERROR(IF($A218=VLOOKUP($A218,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":3951330.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":1357813.9352364352},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":29592868.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":7067143.25},9392648.4766852744,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},41969156.435236439,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":27617518.57274111},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":42232503.6891509},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":0},69850022.261892006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":6936194.6351463282},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":1172148.7099895037},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":30695711.275079243},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A218,'4. FY 2019-20'!$A:$A,0)),0)","v":11809816.706300722},50613871.326515794,106364502]
[106361246,"LOMA LINDA UNIVERSITY MEDICAL CENTER",106361246,"2017-01-01","2017-06-30","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","Teaching","909-558-4000","11234 ANDERSON ST","LOMA LINDA",92354,"KERRY HEINRICH",{"$f":"IFERROR(IF($A219=VLOOKUP($A219,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":11940500.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":15095818.231046055},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":9789735.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":14748940.75},11542424.04513094,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},51574995.231046051,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":22733343.668980841},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":21181945.947302405},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":7660000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":7660000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":2312500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":0},61547789.616283245,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":6360469.0061423862},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":10769665.703277683},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":1778768.7284521966},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A219,'4. FY 2019-20'!$A:$A,0)),0)","v":23639760.922965825},42548664.360838093,106361246]
[106334589,"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA",106334589,"2017-01-01","2017-06-30","2019-20","Open","Riverside","12 - INLAND COUNTIES",1109,"Non-Profit","General Acute","N/A","951-290-4000","28062 BAXTER ROAD","MURRIETA",92563,"PETER BAKER",{"$f":"IFERROR(IF($A220=VLOOKUP($A220,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":4203179},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":3603881.7878408441},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":720686.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":1604838.5},2267660.8776672897,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},10132585.537840843,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":1218749.2639993243},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":2234954.0102985655},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":395000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3848703.2742978898,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":798199.24021173071},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":1196578.1139081293},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A220,'4. FY 2019-20'!$A:$A,0)),0)","v":5379077.1448809002},7373854.4990007598,106334589]
[106420491,"LOMPOC VALLEY MEDICAL CENTER",106420491,"2016-07-01","2017-06-30","2019-20","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",805,"District","General Acute","Rural","805-737-3300","1515 E. OCEAN AVENUE","LOMPOC",93436,"JAMES J. RAGGIO",{"$f":"IFERROR(IF($A221=VLOOKUP($A221,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A221,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106420491]
[106190525,"LONG BEACH MEMORIAL MEDICAL CENTER",106190525,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","Teaching","562-933-2000","2801 ATLANTIC AVENUE","LONG BEACH",90806,"JOHN BISHOP",{"$f":"IFERROR(IF($A222=VLOOKUP($A222,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":11172260},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":12244201.350239871},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":5779848.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":11110165.5},9020542.3805261739,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},40306475.350239873,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":9117183.8405312169},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":15450982.057864083},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":3977500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":3977500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":0},32523165.8983953,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":4715323.8946917355},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":5030699.0304396758},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":4239356.8704978097},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A222,'4. FY 2019-20'!$A:$A,0)),0)","v":20384136.121527154},34369515.917156376,106190525]
[106301248,"LOS ALAMITOS MEDICAL CENTER",106301248,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1013,"Investor","General Acute","N/A","562-598-1311","3751 KATELLA AVENUE","LOS ALAMITOS",90720,"KENT CLAYTON",{"$f":"IFERROR(IF($A223=VLOOKUP($A223,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":5992098.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":7075234.8455095282},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":983557.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":2000801.75},3592350.1640564608,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},16051692.595509529,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":698406.50193783699},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":2709035.1639982616},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":18525},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":647500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":0},4073466.6659360984,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":777583.9248874567},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":632851.11136166542},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":44028.928922084073},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A223,'4. FY 2019-20'!$A:$A,0)),0)","v":4795379.3443138422},6249843.3094850481,106301248]
[106190198,"LOS ANGELES COMMUNITY HOSPITAL",106190198,"2016-10-01","2017-09-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","323-267-0477","4801 EAST OLYMPIC BLVD","LOS ANGELES","90023-3330","DAVID TOPPER",{"$f":"IFERROR(IF($A224=VLOOKUP($A224,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":2118123.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":4111158.8594658729},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":6750151.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":10427032.25},5238339.9922530213,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},23406466.359465875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":721702.8057811989},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":7142371.2098814165},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":1470193.8160000003},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":1312350},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":0},10646617.831662616,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":5193341.5187733369},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":581123.69927639409},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":8000685.3698415635},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A224,'4. FY 2019-20'!$A:$A,0)),0)","v":25549358.4687865},39324509.056677796,106190198]
[106560492,"LOS ROBLES HOSPITAL AND MEDICAL CENTER",106560492,"2017-01-01","2017-12-31","2019-20","Open","Ventura","10 - SANTA BARBARA / VENTURA",813,"Investor","General Acute","N/A","805-494-2727","215 WEST JANSS ROAD","THOUSAND OAKS",91360,"NATALIE MUSSI",{"$f":"IFERROR(IF($A225=VLOOKUP($A225,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":6930403.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":15689602.306699909},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":1831813.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":2583977.75},6050579.8761077672,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},27035796.556699909,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":904673.0483395973},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":5003587.9479047889},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":1072500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":1072500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":0},8053260.9962443858,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":1138566.6859302116},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":1164098.1109708659},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":373616.91113882774},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A225,'4. FY 2019-20'!$A:$A,0)),0)","v":5140062.9593038717},7816344.6673437767,106560492]
[106434040,"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD",106434040,"2016-09-01","2017-08-31","2019-20","Open","Santa Clara","07 - SANTA CLARA",429,"Non-Profit","General Acute","Teaching","650-497-8000","725 WELCH ROAD","PALO ALTO",94304,"CHRISTOPHER DAWES",{"$f":"IFERROR(IF($A226=VLOOKUP($A226,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":12956160.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":1309716.0409964086},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":15872769.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":3703388.5},7573808.0337622976,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},33842034.54099641,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":25287344.067842994},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":20627948.256264761},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":14125000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":182500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":0},60222792.324107751,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":4174601.3531654677},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":482943.40549737273},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":19239383.969552968},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A226,'4. FY 2019-20'!$A:$A,0)),0)","v":9238527.2572510131},33135455.985466819,106434040]
[106121002,"MAD RIVER COMMUNITY HOSPITAL",106121002,"2016-07-01","2017-06-30","2019-20","Open","Humboldt","01 - NORTHERN CALIFORNIA",105,"Investor","General Acute","N/A","530-822-3621","3800 JANES ROAD","ARCATA",95521,"DOUGLAS SHAW",{"$f":"IFERROR(IF($A227=VLOOKUP($A227,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":1857478.3905069276},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":347917.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":1350803.5},795873.29422685888,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},3556199.3905069279,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":616545.04919981398},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":912944.85026741412},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":127500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1656989.899467228,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":506793.1683884004},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":1778349.5625308505},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A227,'4. FY 2019-20'!$A:$A,0)),0)","v":2485747.5300010894},4782211.985500304,106121002]
[106201281,"MADERA COMMUNITY HOSPITAL",106201281,"2016-07-01","2017-06-30","2019-20","Open","Madera","09 - CENTRAL",601,"Non-Profit","General Acute","N/A","559-675-5555","1250 E ALMOND AVENUE","MADERA",93637,"KAREN PAOLINELLI",{"$f":"IFERROR(IF($A228=VLOOKUP($A228,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":439627.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":1954366.2350192114},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":1299444.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":2111251.75},1299082.7664890038,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},5804689.4850192117,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":2791269.2338570463},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":4354774.0261272052},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7146043.2599842511,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":1213511.9468486656},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":3913609.0148879834},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":12579.693977738307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A228,'4. FY 2019-20'!$A:$A,0)),0)","v":5104839.8161662053},10244540.471880592,106201281]
[106260011,"MAMMOTH HOSPITAL",106260011,"2016-07-01","2017-06-30","2019-20","Open","Mono","12 - INLAND COUNTIES",1205,"District","General Acute","Rural","760-993-4331","85 SIERRA PARK ROAD","MAMMOTH LAKES",93546,"MR. GARY MYERS",{"$f":"IFERROR(IF($A229=VLOOKUP($A229,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A229,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106260011]
[106420493,"MARIAN MEDICAL CENTER",106420493,"2016-07-01","2017-06-30","2019-20","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",803,"Non-Profit","General Acute","N/A","805-739-3000","1400 EAST CHURCH STREET","SANTA MARIA","93454-5906","CHARLES COVA",{"$f":"IFERROR(IF($A230=VLOOKUP($A230,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":3506093.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":9798129.3043208197},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":6813108.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":4238518.75},5450810.9607612761,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},24355850.05432082,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":3335129.3213053583},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":15790965.970945865},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":0},19126095.292251222,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":3219854.5622100323},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":8097514.5784362126},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":442805.22801638837},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A230,'4. FY 2019-20'!$A:$A,0)),0)","v":20034420.628946029},31794594.997608662,106420493]
[106244027,"MARIE GREEN PSYCHIATRIC CENTER - PHF",106244027,"2016-07-01","2017-06-30","2019-20","Open","Merced","06 - NORTH SAN JOAQUIN",515,"City/County","Psychiatric","N/A","209-381-6879","300 EAST 15TH STREET","MERCED",95341,"YVONNIA BROWN, MSW",{"$f":"IFERROR(IF($A231=VLOOKUP($A231,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A231,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106244027]
[106211006,"MARIN GENERAL HOSPITAL",106211006,"2017-01-01","2017-12-31","2019-20","Open","Marin","04 - WEST BAY",405,"Non-Profit","General Acute","N/A","415-925-7000","250 BON AIR ROAD","GREENBRAE",94904,"LEE DOMANICO",{"$f":"IFERROR(IF($A232=VLOOKUP($A232,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A232,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106211006]
[106190500,"MARINA DEL REY HOSPITAL",106190500,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","General Acute","N/A","310-823-8911","4650 LINCOLN BLVD","MARINA DEL REY",90291,"MARK GAVENS",{"$f":"IFERROR(IF($A233=VLOOKUP($A233,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":1328323.2251381215},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":2414357.9091271362},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":606941.05662983423},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":536780.89779005526},1093571.3372803275,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},4886403.0886851475,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":692456.77118581184},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":1137794.7688792697},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":637500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2467751.5400650818,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":194986.52410875744},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":389760.03524716111},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":17611.571568833628},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A233,'4. FY 2019-20'!$A:$A,0)),0)","v":0},602358.13092475221,106190500]
[106050932,"MARK TWAIN MEDICAL CENTER",106050932,"2016-07-01","2017-06-30","2019-20","Open","Calaveras","06 - NORTH SAN JOAQUIN",503,"Non-Profit","General Acute","Rural","209-754-3521","768 MOUNTAIN RANCH ROAD","SAN ANDREAS",95249,"ROBERT DIEHL",{"$f":"IFERROR(IF($A234=VLOOKUP($A234,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":580241.568996032},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":144933.381273907},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":52500},777674.95026993903,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":123906.63481360467},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":1191858.7972420312},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A234,'4. FY 2019-20'!$A:$A,0)),0)","v":470480.55476741266},1786245.9868230484,106050932]
[106090933,"MARSHALL MEDICAL CENTER",106090933,"2016-11-01","2017-10-31","2019-20","Open","El Dorado","02 - GOLDEN EMPIRE",304,"Non-Profit","General Acute","Rural","530-626-2786","1100 MARSHALL WAY","PLACERVILLE",95667,"JAMES WHIPPLE",{"$f":"IFERROR(IF($A235=VLOOKUP($A235,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":1829249.5814924059},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":1770354.4796728638},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":212500},3812104.0611652695,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":804856.26911852742},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":3746674.7547773756},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":23901.418557702782},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A235,'4. FY 2019-20'!$A:$A,0)),0)","v":4624295.5062166015},9199727.9486702066,106090933]
[106191230,"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL",106191230,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",935,"Non-Profit","General Acute","N/A","424-338-8740","1680 E. 120TH STREET","LOS ANGELES",90059,"ELAINE BATCHLOR",{"$f":"IFERROR(IF($A236=VLOOKUP($A236,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":323594},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":1542592.895842005},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":2082534.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":5038729},2011381.01853956,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},8987450.6458420046,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":6100019.8414570587},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":9435569.476205945},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":0},15535589.317663003,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":2351219.6613070322},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":2322736.6203084025},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":42770.959524310245},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A236,'4. FY 2019-20'!$A:$A,0)),0)","v":17035421.584653214},21752148.825792957,106191230]
[106450936,"MAYERS MEMORIAL HOSPITAL",106450936,"2016-07-01","2017-06-30","2019-20","Open","Shasta","01 - NORTHERN CALIFORNIA",210,"District","General Acute","Rural","530-336-5511","43563 HIGHWAY 299 EAST","FALL RIVER MILLS",96028,"LOUIS WARD",{"$f":"IFERROR(IF($A237=VLOOKUP($A237,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A237,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106450936]
[106240924,"MEMORIAL HOSPITAL LOS BANOS",106240924,"2017-01-01","2017-12-31","2019-20","Open","Merced","06 - NORTH SAN JOAQUIN",517,"Non-Profit","General Acute","Rural","209-826-0591","520 WEST I STREET","LOS BANOS",93635,"ASH GOKIL, MD",{"$f":"IFERROR(IF($A238=VLOOKUP($A238,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":1154573.7646884541},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":1009115.5985893523},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2163689.3632778064,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":525261.05503306247},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":1835444.0406285473},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A238,'4. FY 2019-20'!$A:$A,0)),0)","v":2216542.0788774895},4577247.1745390994,106240924]
[106500939,"MEMORIAL HOSPITAL MODESTO",106500939,"2017-01-01","2017-12-31","2019-20","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Non-Profit","General Acute","N/A","209-526-4500","1700 COFFEE ROAD","MODESTO",95355,"DARYN J KUMAR",{"$f":"IFERROR(IF($A239=VLOOKUP($A239,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":7594715.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":11155251.183525024},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":3162735.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":7124577.25},6498509.5317694638,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},29037279.933525026,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":1737245.0542653762},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":8288293.0842526807},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":1517500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":1517500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":0},13060538.138518058,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":3347411.825778977},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":2953644.4836310865},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":347199.55378557724},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A239,'4. FY 2019-20'!$A:$A,0)),0)","v":16114587.985482771},22762843.84867841,106500939]
[106190521,"MEMORIAL HOSPITAL OF GARDENA",106190521,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",929,"Investor","General Acute","N/A","310-532-4200","1145 WEST REDONDO BEACH BLVD","GARDENA",90247,"KATHLEEN WOJNO",{"$f":"IFERROR(IF($A240=VLOOKUP($A240,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":836443.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":1953328.1509708655},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":2841326.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":5030445.25},2386040.9213239062,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},10661542.900970865,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":2593918.4379329626},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":6833541.2011856148},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":5130026.921500002},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":0},14557486.560618579,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":2211422.0542642996},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":1899016.0121895159},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":28933.296148798105},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A240,'4. FY 2019-20'!$A:$A,0)),0)","v":10368183.776451912},14507555.139054526,106190521]
[106231013,"MENDOCINO COAST DISTRICT HOSPITAL",106231013,"2016-07-01","2017-06-30","2019-20","Open","Mendocino","01 - NORTHERN CALIFORNIA",111,"District","General Acute","Rural","707-961-1234","700  RIVER DRIVE","FORT BRAGG",95437,"BOB S. EDWARDS",{"$f":"IFERROR(IF($A241=VLOOKUP($A241,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A241,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106231013]
[106334018,"MENIFEE VALLEY MEDICAL CENTER",106334018,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1109,"Investor","General Acute","N/A","951-679-8888","1117 E. DEVONSHIRE AVE","HEMET",92543,"DAN MCLAUGHLIN",{"$f":"IFERROR(IF($A242=VLOOKUP($A242,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":1175685.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":1582732.1457113798},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":411426.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":894645},909627.89527872577,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},4064488.8957113801,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":754115.3703782463},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":923780.99092340714},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":310000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1987896.3613016536,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":374511.56172430946},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":710303.42605821672},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A242,'4. FY 2019-20'!$A:$A,0)),0)","v":3036738.126226027},4121553.1140085533,106334018]
[106414018,"MENLO PARK SURGICAL HOSPITAL",106414018,"2017-01-01","2017-12-31","2019-20","Open","San Mateo","04 - WEST BAY",428,"Non-Profit","General Acute","N/A","650-324-8500","570 WILLOW ROAD","MENLO PARK",94025,"JANET WAGNER",{"$f":"IFERROR(IF($A243=VLOOKUP($A243,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":63183.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":22491.821047494464},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":1104.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":0},19421.223183900711,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},86779.821047494464,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":1280.2648961991526},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1280.2648961991526,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":1288.4572077671196},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":1388.0343135582661},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A243,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2676.4915213253857,106414018]
[106340947,"MERCY GENERAL HOSPITAL",106340947,"2016-07-01","2017-06-30","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","N/A","916-453-4545","4001 J STREET","SACRAMENTO",95819,"EDMUNDO CASTANEDA",{"$f":"IFERROR(IF($A244=VLOOKUP($A244,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":7839773.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":7087691.8540896792},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":3506787.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":7718246},5852898.8199767908,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},26152498.604089677,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":1648487.6389195386},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":6565346.7199497866},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":1385000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":450000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":0},10048834.358869325,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":3129877.3005342949},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":2299787.7863242393},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":189953.37906384844},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A244,'4. FY 2019-20'!$A:$A,0)),0)","v":17820394.488864087},23440012.954786468,106340947]
[106150761,"MERCY HOSPITAL - BAKERSFIELD",106150761,"2016-07-01","2017-06-30","2019-20","Open","Kern","09 - CENTRAL",617,"Non-Profit","General Acute","N/A","661-632-6523","2215 TRUXTON AVENUE","BAKERSFIELD",93301,"BRUCE PETERS",{"$f":"IFERROR(IF($A245=VLOOKUP($A245,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":6032252.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":3938836.9074404538},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":1649018.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":5439662.5},3817956.8637619084,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},17059770.657440454,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":4084574.5607412849},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":4994106.3248307947},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":965000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":0},10043680.88557208,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":2787791.9118721248},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":4148649.4919838496},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":461674.76898299588},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A245,'4. FY 2019-20'!$A:$A,0)),0)","v":13314348.106038224},20712464.278877195,106150761]
[106344029,"MERCY HOSPITAL - FOLSOM",106344029,"2016-07-01","2017-06-30","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",309,"Non-Profit","General Acute","N/A","916-938-7400","1650 CREEKSIDE DRIVE","FOLSOM",95630,"RANDALL ROSS",{"$f":"IFERROR(IF($A246=VLOOKUP($A246,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":3416042.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":2908711.5034652073},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":934959.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":1436954.5},1946304.1448753567,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},8696667.7534652073,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":1374073.058185712},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":1973532.1169727335},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":350000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3697605.1751584457,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":633061.97474957816},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":1200927.2880906118},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":23901.418557702782},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A246,'4. FY 2019-20'!$A:$A,0)),0)","v":3376389.8636249616},5234280.5450228546,106344029]
[106240942,"MERCY MEDICAL CENTER - MERCED",106240942,"2016-07-01","2017-06-30","2019-20","Open","Merced","06 - NORTH SAN JOAQUIN",515,"Non-Profit","General Acute","N/A","209-564-5000","333 MERCY AVENUE","MERCED",95340,"CHUCK KASSIS",{"$f":"IFERROR(IF($A247=VLOOKUP($A247,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":1972565.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":7992901.1442473028},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":1632451},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":6974365.25},4156455.2901186999,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},18572282.644247301,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":1857242.0078582463},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":4880326.8479428682},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":470000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7207568.8558011148,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":3439966.0018702485},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":5630885.0676222704},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":103153.49061745411},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A247,'4. FY 2019-20'!$A:$A,0)),0)","v":18645622.413803719},27819626.973913692,106240942]
[106450949,"MERCY MEDICAL CENTER - REDDING",106450949,"2016-07-01","2017-06-30","2019-20","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Non-Profit","General Acute","N/A","530-225-6000","2175 ROSALINE AVE","REDDING",96001,"TODD SMITH",{"$f":"IFERROR(IF($A248=VLOOKUP($A248,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":3075914.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":10474960.103842346},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":2402839.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":6893736.75},5113233.027158821,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},22847451.103842348,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":1896944.5056982969},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":4580978.4623210598},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":847500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":847500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":0},8172922.968019357,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":2764384.9392643552},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":2042076.0821069211},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":982474.09966136178},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A248,'4. FY 2019-20'!$A:$A,0)),0)","v":19360149.031739254},25149084.15277189,106450949]
[106470871,"MERCY MEDICAL CENTER MT. SHASTA",106470871,"2016-07-01","2017-06-30","2019-20","Open","Siskiyou","01 - NORTHERN CALIFORNIA",205,"Non-Profit","General Acute","Rural","530-225-6374","914 PINE STREET","MT. SHASTA",96067,"KENNETH PLATOU",{"$f":"IFERROR(IF($A249=VLOOKUP($A249,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":278576.98464713845},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":113779.47688792698},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":22500},414856.46153506543,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":139797.6070427325},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":1323074.3076837393},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":10063.755182190645},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A249,'4. FY 2019-20'!$A:$A,0)),0)","v":739686.00589101249},2212621.6757996748,106470871]
[106340950,"MERCY SAN JUAN HOSPITAL",106340950,"2016-07-01","2017-06-30","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",309,"Non-Profit","General Acute","N/A","916-537-5000","6501 COYLE AVENUE","CARMICHAEL",95608,"MICHAEL KORPIEL",{"$f":"IFERROR(IF($A250=VLOOKUP($A250,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":8410196.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":10270803.574334318},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":11085314.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":14097285.75},9816622.7073857356,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},43863599.824334316,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":2589675.1328986022},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":19324902.342381597},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":4635000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":4635000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":0},31184577.475280199,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":5102720.0284937164},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":3394391.6459962879},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":3660690.9475218472},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A250,'4. FY 2019-20'!$A:$A,0)),0)","v":28638931.30971903},40796733.931730881,106340950]
[106013687,"MERRITT PERALTA INSTITUTE CDRH",106013687,"2017-01-01","2017-12-31","2019-20","Open","Alameda","05 - EAST BAY",417,"Non-Profit","Specialty","N/A","510-869-8802","3012 SUMMIT STREET, 5TH FLOOR","OAKLAND","94609-3480","CHARLES PROSPER",{"$f":"IFERROR(IF($A251=VLOOKUP($A251,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A251,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106013687]
[106340951,"METHODIST HOSPITAL - SACRAMENTO",106340951,"2016-07-01","2017-06-30","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","N/A","916-423-3000","7500 HOSPITAL DRIVE","SACRAMENTO",95823,"PHYLLIS BALTZ",{"$f":"IFERROR(IF($A252=VLOOKUP($A252,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":2812846.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":3794889.2527364893},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":3115242.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":7143906},3774789.1103639654,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},16866884.25273649,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":2587600.8611432067},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":7243960.0285313511},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":907500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":0},10739060.889674557,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":3160370.7877847836},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":3901301.7773077665},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":805100.41457525163},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A252,'4. FY 2019-20'!$A:$A,0)),0)","v":13923205.294560758},21789978.274228562,106340951]
[106190529,"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA",106190529,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Non-Profit","General Acute","N/A","626-445-4441","300 WEST HUNTINGTON DRIVE","ARCADIA",91007,"DAN F. AUSMAN",{"$f":"IFERROR(IF($A253=VLOOKUP($A253,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":6967014.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":13096468.353931854},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":2632023.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":3353262},5829684.0544906966,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},26048768.103931852,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":2210074.9949679691},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":7472873.4998892043},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":2105000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":0},11787948.494857173,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":1459177.7877962631},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":1443278.0792378851},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":75478.163866429837},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A253,'4. FY 2019-20'!$A:$A,0)),0)","v":6141406.5999318417},9119340.6308324207,106190529]
[106190958,"METROPOLITAN STATE HOSPITAL",106190958,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"State","Specialty","N/A","562-863-7011","11401 BLOOMFIELD AVE","NORWALK",90650,"MICHAEL BARSOM",{"$f":"IFERROR(IF($A254=VLOOKUP($A254,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A254,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190958]
[106410852,"MILLS-PENINSULA MEDICAL CENTER",106410852,"2017-01-01","2017-12-31","2019-20","Open","San Mateo","04 - WEST BAY",427,"Non-Profit","General Acute","N/A","650-696-5400","1501 TROUSDALE DRIVE","BURLINGAME",94010,"JANET WAGNER",{"$f":"IFERROR(IF($A255=VLOOKUP($A255,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":8360594.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":6962429.7122559408},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":2904282.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":2218940.5},4575846.384438877,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},20446247.21225594,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":684579.2473276821},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":2240372.0806265622},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":365625},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":402500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3693076.3279542443,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":1002634.4505107803},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":1037601.9171952559},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":3455641.9356847131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A255,'4. FY 2019-20'!$A:$A,0)),0)","v":3399033.3127848906},8894911.6161756404,106410852]
[106190681,"MIRACLE MILE MEDICAL CENTER",106190681,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","323-930-1040","6000 SAN VICENTE BLVD","LOS ANGELES",90036,"DR. GIL TEPPER",{"$f":"IFERROR(IF($A256=VLOOKUP($A256,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":229070.54666832826},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},51265.722353459438,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},229070.54666832826,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":9663.4290582533977},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A256,'4. FY 2019-20'!$A:$A,0)),0)","v":0},9663.4290582533977,106190681]
[106190524,"MISSION COMMUNITY HOSPITAL - PANORAMA",106190524,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-787-2222","14850 ROSCOE BOULEVARD","PANORAMA CITY",91402,"JAMES THEIRING",{"$f":"IFERROR(IF($A257=VLOOKUP($A257,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":826404.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":5466896.626605616},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":10827413.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":1715840.75},4215599.2767034024,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},18836555.626605615,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":542671.09902245761},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":3470274.0450817728},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":2470650},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":625000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7108595.1441042302,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":2587866.3018002599},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":619248.37508879451},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":15210107.988483386},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A257,'4. FY 2019-20'!$A:$A,0)),0)","v":3258140.7402342213},21675363.405606661,106190524]
[106301262,"MISSION HOSPITAL REGIONAL MEDICAL CENTER",106301262,"2016-07-01","2017-06-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1017,"Non-Profit","General Acute","N/A","949-364-1400","27700 MEDICAL CENTER ROAD","MISSION VIEJO",92691,"EILEEN HAUBL",{"$f":"IFERROR(IF($A258=VLOOKUP($A258,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":10261709},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":10480842.580116306},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":2304539.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":4820590.25},6236754.6664851345,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},27867681.080116306,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":2483438.7922492549},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":8033643.7788368445},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":1957500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":1957500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":0},14432082.571086099,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":1987015.7572448598},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":2742570.7323493259},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":211338.85882600356},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A258,'4. FY 2019-20'!$A:$A,0)),0)","v":9495153.0143968742},14436078.362817064,106301262]
[106250956,"MODOC MEDICAL CENTER",106250956,"2016-07-01","2017-06-30","2019-20","Open","Modoc","01 - NORTHERN CALIFORNIA",201,"District","General Acute","Rural","530-233-5131","228 MCDOWELL ST.","ALTURAS",96101,"KEVIN KRAMER",{"$f":"IFERROR(IF($A259=VLOOKUP($A259,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A259,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106250956]
[106190541,"MONROVIA MEMORIAL HOSPITAL",106190541,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-408-9800","323 S. HELIOTROPE AVENUE","MONROVIA",91016,"RON KUPFERSTEIN",{"$f":"IFERROR(IF($A260=VLOOKUP($A260,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"AB260+AC260+AD260+AE260+AF260+AI260+AG260+AH260","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A260,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"A260","v":106190541}]
[106361166,"MONTCLAIR HOSPITAL MEDICAL CENTER",106361166,"2017-01-01","2017-12-31","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1207,"Non-Profit","General Acute","N/A","909-625-5411","500 SAN BERNARDINO STREET","MONTCLAIR",91763,"ED MIRZABEGIAN",{"$f":"IFERROR(IF($A261=VLOOKUP($A261,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":623272.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":1281341.7436749539},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":857644.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":1724676.75},{"$f":"AA261*Z261","v":1004170.9533686921},{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},{"$f":"SUM(T261:X261)","v":4486935.4936749544},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":1249731.8926357136},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":2435422.612434437},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":407500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":0},4092654.5050701508,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":707577.74993210996},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":1935197.4399629347},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A261,'4. FY 2019-20'!$A:$A,0)),0)","v":3383937.6800116044},{"$f":"SUM(AK261:AN261)","v":6026712.869906649},106361166]
[106190547,"MONTEREY PARK HOSPITAL",106190547,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-570-9000","900 SOUTH ATLANTIC BLVD","MONTEREY PARK",91754,"PHIL COHEN",{"$f":"IFERROR(IF($A262=VLOOKUP($A262,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":1332758.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":1438438.4629912998},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":1475612},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":4862561.25},2038666.4760976615,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},9109370.212991301,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":2039282.4594989703},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":5126849.0478667095},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7166131.5073656794,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":1991525.3574720446},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":976528.4073986921},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":71704.255673108346},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A262,'4. FY 2019-20'!$A:$A,0)),0)","v":8118934.4932323033},11158692.513776148,106190547]
[106190552,"MOTION PICTURE AND TELEVISION HOSPITAL",106190552,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-876-4169","23388 MULHOLLAND DRIVE","WOODLAND HILLS",91364,"ROBERT BEITCHER",{"$f":"IFERROR(IF($A263=VLOOKUP($A263,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A263,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190552]
[106361266,"MOUNTAINS COMMUNITY HOSPITAL",106361266,"2016-07-01","2017-06-30","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1209,"District","General Acute","Rural","909-336-3651","29101 HOSPITAL ROAD","LAKE ARROWHEAD",92352,"CHARLES HARRISON",{"$f":"IFERROR(IF($A264=VLOOKUP($A264,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A264,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106361266]
[106281266,"NAPA STATE HOSPITAL",106281266,"2016-07-01","2017-06-30","2019-20","Open","Napa","03 - NORTH BAY",407,"State","Specialty","N/A","707-253-5000","2100 NAPA-VALLEJO HIGHWAY","NAPA",94558,"DOLLY MATTEUCCI",{"$f":"IFERROR(IF($A265=VLOOKUP($A265,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A265,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106281266]
[106274043,"NATIVIDAD MEDICAL CENTER",106274043,"2016-07-01","2017-06-30","2019-20","Open","Monterey","08 - MID-COAST",705,"City/County","General Acute","N/A","831-755-4111","1441 CONSTITUTION BLVD","SALINAS",93906,"GARY GRAY",{"$f":"IFERROR(IF($A266=VLOOKUP($A266,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A266,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106274043]
[106301304,"NEWPORT BAY HOSPITAL",106301304,"2016-05-01","2017-04-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1016,"Investor","Psychiatric","N/A","949-650-9750","1501 E. 16TH STREET","NEWPORT BEACH",92663,"JAMES E. PARKHURST",{"$f":"IFERROR(IF($A267=VLOOKUP($A267,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A267,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106301304]
[106514033,"NORTH VALLEY BEHAVIORAL HEALTH - PHF",106514033,"2016-07-01","2017-06-30","2019-20","Open","Sutter","02 - GOLDEN EMPIRE",227,"Investor","Psychiatric","N/A","530-790-2520","1535 PLUMAS COURT","YUBA CITY",95991,"ARNE HYSON",{"$f":"IFERROR(IF($A268=VLOOKUP($A268,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A268,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106514033]
[106481357,"NORTHBAY MEDICAL CENTER",106481357,"2017-01-01","2017-12-31","2019-20","Open","Solano","03 - NORTH BAY",408,"Non-Profit","General Acute","N/A","707-646-3179","1200 B. GALE WILSON BLVD.","FAIRFIELD",94533,"B. KONARD JONES",{"$f":"IFERROR(IF($A269=VLOOKUP($A269,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":1654876.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":7848607.4615272228},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":2809295.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":6159244.25},4134017.4573940774,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},18472023.711527221,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":3516102.1495035305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":7203324.5010713767},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":1680000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":0},12399426.650574908,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":2515283.2124293786},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":4239426.9360905606},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":173599.77689278862},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A269,'4. FY 2019-20'!$A:$A,0)),0)","v":13505559.454499846},20433869.379912574,106481357]
[106141273,"NORTHERN INYO HOSPITAL",106141273,"2016-07-01","2017-06-30","2019-20","Open","Inyo","12 - INLAND COUNTIES",1203,"District","General Acute","Rural","760-873-5811","150 PIONEER LANE","BISHOP",93514,"KEVIN FLANIGAN MD",{"$f":"IFERROR(IF($A270=VLOOKUP($A270,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A270,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106141273]
[106190568,"NORTHRIDGE HOSPITAL MEDICAL CENTER",106190568,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-885-8500","18300 ROSCOE BLVD","NORTHRIDGE",91328,"SALIBA SALO",{"$f":"IFERROR(IF($A271=VLOOKUP($A271,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":7529170.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":7448599.0748979365},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":4746588.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":3907721},5288831.85599095,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},23632079.074897937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":3767736.8527543354},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":10229316.779257435},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":140400},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":4287500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":4287500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":0},22712453.632011771,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":1816939.4058196},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":1830817.2595833531},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":1264259.2447626998},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A271,'4. FY 2019-20'!$A:$A,0)),0)","v":3225433.5358921019},8137449.4460577546,106190568]
[106214034,"NOVATO COMMUNITY HOSPITAL",106214034,"2017-01-01","2017-12-31","2019-20","Open","Marin","04 - WEST BAY",405,"Non-Profit","General Acute","N/A","415-209-1300","180 ROWLAND WAY","NOVATO",94948,"BRIAN ALEXANDER",{"$f":"IFERROR(IF($A272=VLOOKUP($A272,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":286983},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":1430825.8466367633},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":197153.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":357305.75},508530.90557748039,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},2272267.8466367633,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":357064.08115606569},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":402291.72185374179},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":105000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":0},864355.80300980748,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":144092.46440195621},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":498304.3185674175},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":12579.693977738307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A272,'4. FY 2019-20'!$A:$A,0)),0)","v":862967.00687284779},1517943.4838199597,106214034]
[106500967,"OAK VALLEY DISTRICT HOSPITAL",106500967,"2016-07-01","2017-06-30","2019-20","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"District","General Acute","Rural","209-847-3011","350 SOUTH OAK AVENUE","OAKDALE",95361,"JOHN MCCORMICK",{"$f":"IFERROR(IF($A273=VLOOKUP($A273,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A273,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106500967]
[106198495,"OCEAN VIEW PSYCHIATRIC HEALTH FACILITY",106198495,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Investor","Psychiatric","N/A","562-304-1740","2600 REDNDO AVE. SUITE 500","LONG BEACH",90806,"DAVID WALLING",{"$f":"IFERROR(IF($A274=VLOOKUP($A274,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A274,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106198495]
[106430837,"O'CONNOR HOSPITAL",106430837,"2016-07-01","2017-06-30","2019-20","Open","Santa Clara","07 - SANTA CLARA",431,"Non-Profit","General Acute","N/A","408-947-2500","2105 FOREST AVENUE","SAN JOSE",95128,"JORDAN HERGET",{"$f":"IFERROR(IF($A275=VLOOKUP($A275,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A275,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106430837]
[106560501,"OJAI VALLEY COMMUNITY HOSPITAL",106560501,"2017-01-01","2017-12-31","2019-20","Open","Ventura","10 - SANTA BARBARA / VENTURA",809,"Non-Profit","General Acute","Rural","805-640-2230","1306 MARICOPA HIGHWAY","OJAI",93023,"GARY K. WILDE",{"$f":"IFERROR(IF($A276=VLOOKUP($A276,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":136794.83032721022},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":109715.92414192959},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":25000},271510.75446913979,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":63563.888916511241},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":452129.04373637919},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A276,'4. FY 2019-20'!$A:$A,0)),0)","v":178631.65448388396},694324.58713677444,106560501]
[106190534,"OLYMPIA MEDICAL CENTER",106190534,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","323-932-5413","5900 WEST OLYMPIC BLVD","LOS ANGELES",90036,"JOHN CALDERONE",{"$f":"IFERROR(IF($A277=VLOOKUP($A277,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":768831},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":5799775.5781085342},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":1576673.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":2916432.25},2475598.4304004307,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},11061712.578108534,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":489553.67359465669},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":3677515.23512764},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":1712500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":0},5879568.9087222964,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":1038496.5094602985},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":875386.97375074646},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":10063.755182190645},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A277,'4. FY 2019-20'!$A:$A,0)),0)","v":636532.51527355833},2560479.7536667939,106190534]
[106300225,"ORANGE COAST MEMORIAL MEDICAL CENTER",106300225,"2016-07-01","2017-06-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1014,"Non-Profit","General Acute","N/A","714-378-7000","9920 TALBERT AVENUE","FOUNTAIN VALLEY","92708-5153","MARCIA MANKER",{"$f":"IFERROR(IF($A278=VLOOKUP($A278,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":6681212.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":4251646.2340086848},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":656625.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":3098122.5},3287069.2202950786,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},14687606.234008685,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":514543.44727079343},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":2050739.619146684},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":502500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3067783.0664174776,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":1405706.8136739277},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":1158545.9737166327},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A278,'4. FY 2019-20'!$A:$A,0)),0)","v":4450695.7293238128},7014948.5167143736,106300225]
[106301566,"ORANGE COUNTY GLOBAL MEDICAL CENTER",106301566,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","General Acute","N/A","714-953-3500","1001 NORTH TUSTIN AVENUE","SANTA ANA",92705,"SUZANNE RICHARDS",{"$f":"IFERROR(IF($A279=VLOOKUP($A279,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":3396851.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":2957501.4537374647},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":4535629.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":5553978.25},3680139.199286669,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},16443960.203737464,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":3444685.0554359923},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":13054840.455307622},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":0},16499525.510743614,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":2491017.2683497649},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":1261538.1197826562},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":579923.8923737359},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A279,'4. FY 2019-20'!$A:$A,0)),0)","v":11344368.029124405},15676847.309630562,106301566]
[106040802,"ORCHARD HOSPITAL",106040802,"2016-07-01","2017-06-30","2019-20","Open","Butte","01 - NORTHERN CALIFORNIA",221,"Non-Profit","General Acute","Rural","530-846-5671","240 SPRUCE STREET","GRIDLEY",95948,"STEVEN STARK",{"$f":"IFERROR(IF($A280=VLOOKUP($A280,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":556700.27389198728},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":112424.95930592784},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":82500},751625.23319791513,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":84608.689976707523},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":487755.2577843747},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A280,'4. FY 2019-20'!$A:$A,0)),0)","v":286817.02269243338},859180.97045351565,106040802]
[106040937,"OROVILLE HOSPITAL",106040937,"2016-12-01","2017-11-30","2019-20","Open","Butte","01 - NORTHERN CALIFORNIA",221,"Non-Profit","General Acute","N/A","530-533-8500","2767 OLIVE HIGHWAY","OROVILLE",95966,"ROBERT J. WENTZ",{"$f":"IFERROR(IF($A281=VLOOKUP($A281,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":378215.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":8490835.4594372176},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":1517583},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":7259326.25},3949145.3488806249,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},17645959.959437218,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":1888348.5820135323},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":3738468.5263176006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":695000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":0},6321817.1083311327,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":2819788.5991983414},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":5183012.6624474693},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":93089.735435263472},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A281,'4. FY 2019-20'!$A:$A,0)),0)","v":16947363.726809047},25043254.723890122,106040937]
[106190307,"PACIFIC ALLIANCE MEDICAL CENTER",106190307,"2017-01-01","2017-11-30","2019-20","Closed","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","213-624-8111","531 WEST COLLEGE","LOS ANGELES",90012,"JOHN EDWARDS",{"$f":"IFERROR(IF($A282=VLOOKUP($A282,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A282,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190307]
[106331226,"PACIFIC GROVE HOSPITAL",106331226,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1111,"Investor","Psychiatric","N/A","909-275-8400","5900 BROCKTON AVENUE","RIVERSIDE",92506,"SAAD NAIZI",{"$f":"IFERROR(IF($A283=VLOOKUP($A283,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A283,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106331226]
[106190696,"PACIFICA HOSPITAL OF THE VALLEY",106190696,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",907,"Investor","General Acute","N/A","818-252-2450","9449 SAN FERNANDO ROAD","SUN VALLEY",91352,"PRECIOUS MAYES",{"$f":"IFERROR(IF($A284=VLOOKUP($A284,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":760268.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":1801767.8799123643},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":5958777.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":2133341.75},2384387.7145886356,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},10654155.879912365,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":1081435.2139485015},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":3460792.4220077791},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":7907913.8514999989},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":2376075},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":0},14826216.487456281,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":1890166.7237943646},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":620081.19567692943},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":8282470.5149429012},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A284,'4. FY 2019-20'!$A:$A,0)),0)","v":3144923.4944345765},13937641.928848771,106190696]
[106196405,"PALMDALE REGIONAL MEDICAL CENTER",106196405,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",901,"Investor","General Acute","N/A","661-382-5000","38600 MEDICAL CENTER DRIVE","PALMDALE",93551,"RICHARD ALLEN",{"$f":"IFERROR(IF($A285=VLOOKUP($A285,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":3434348},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":5579701.7598592043},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":1457940},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":4825008.25},3423450.3921201411,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},15296998.009859204,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":2899764.8467207728},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":3558317.6879117163},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":1052500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7510582.5346324891,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":1792243.9760040636},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":3615274.17309386},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":74220.194468656016},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A285,'4. FY 2019-20'!$A:$A,0)),0)","v":6307458.5604379866},11789196.904004566,106196405]
[106331288,"PALO VERDE HOSPITAL",106331288,"2016-07-01","2017-06-30","2019-20","Open","Riverside","12 - INLAND COUNTIES",1101,"District","General Acute","Rural","760-922-5201","250 NORTH FIRST ST.","BLYTHE","92225-1702","RICH GIANELLO",{"$f":"IFERROR(IF($A286=VLOOKUP($A286,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A286,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106331288]
[106370755,"PALOMAR HEALTH DOWNTOWN CAMPUS",106370755,"2016-07-01","2017-06-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1412,"District","General Acute","N/A","760-739-3000","555 E. VALLEY PARKWAY","ESCONDIDO",92025,"DIANE HANSEN",{"$f":"IFERROR(IF($A287=VLOOKUP($A287,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A287,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106370755]
[106370759,"PARADISE VALLEY HOSPITAL",106370759,"2017-01-01","2017-12-31","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1420,"Investor","General Acute","N/A","619-470-4280","2400 EAST 4TH STREET","NATIONAL CITY",91950,"REBECCA LEVY",{"$f":"IFERROR(IF($A288=VLOOKUP($A288,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":2251576.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":8546199.9420156665},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":10810293.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":2471871},5389062.8777557602,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},24079941.192015667,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":1762921.9687029612},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":4173268.6701393216},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":4408950},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":0},10345140.638842283,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":2818070.656254652},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":2110367.3703339878},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":16474367.233246086},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A288,'4. FY 2019-20'!$A:$A,0)),0)","v":6035737.1705188397},27438542.430353567,106370759]
[106331293,"PARKVIEW COMMUNITY HOSPITAL",106331293,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1111,"Non-Profit","General Acute","N/A","951-688-2211","3865 JACKSON STREET","RIVERSIDE",92503,"STEVE POPKIN",{"$f":"IFERROR(IF($A289=VLOOKUP($A289,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":3154155.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":3938144.8514082232},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":3457085},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":5706951.5},3638149.3668485754,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},16256337.101408223,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":2178288.4895888227},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":9380034.2553439792},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":835000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":0},12393322.744932802,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":2303761.48748761},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":1495838.3119112914},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":903222.0276016104},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A289,'4. FY 2019-20'!$A:$A,0)),0)","v":12104181.545379799},16807003.372380309,106331293]
[106454013,"PATIENTS' HOSPITAL OF REDDING",106454013,"2017-01-01","2017-12-31","2019-20","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Investor","Specialty","N/A","530-225-8700","2900 EUREKA WAY","REDDING",96001,"SHARI LEJSEK",{"$f":"IFERROR(IF($A290=VLOOKUP($A290,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A290,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106454013]
[106361768,"PATTON STATE HOSPITAL",106361768,"2016-07-01","2017-06-30","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1209,"State","Specialty","N/A","909-425-7390","3102 EAST HIGHLAND AVE.","PATTON",92399,"HARRY OREOL",{"$f":"IFERROR(IF($A291=VLOOKUP($A291,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A291,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106361768]
[106491001,"PETALUMA VALLEY HOSPITAL",106491001,"2016-07-01","2017-06-30","2019-20","Open","Sonoma","03 - NORTH BAY",403,"Non-Profit","General Acute","N/A","707-778-1111","400 NORTH MCDOWELL BLVD","PETALUMA",94952,"TODD SALNAS",{"$f":"IFERROR(IF($A292=VLOOKUP($A292,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":507239.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":1872703.6232160006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":658282},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":838315.5},867565.29013502982,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},3876540.6232160004,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":676937.13748473115},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":1434434.1193370793},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":167500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2278871.2568218103,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":376229.50466799893},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":1440964.6887152879},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A292,'4. FY 2019-20'!$A:$A,0)),0)","v":2850558.6553555005},4670268.7875343356,106491001]
[106190243,"PIH HOSPITAL - DOWNEY",106190243,"2016-10-01","2017-09-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"Non-Profit","General Acute","N/A","562-904-5000","11500 BROOKSHIRE AVE","DOWNEY",90241,"RAMONA PRATT",{"$f":"IFERROR(IF($A293=VLOOKUP($A293,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":3584335},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":3428791.6116865026},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":1666138.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":1834574.5},2352985.0407416718,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},10513839.361686502,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":2640031.3054303178},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":5407234.1873405296},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":772500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":0},8819765.4927708469,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":1072640.6254661272},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":1989423.3138126109},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A293,'4. FY 2019-20'!$A:$A,0)),0)","v":5270891.7766723502},8334213.6853488628,106190243]
[106130760,"PIONEERS MEMORIAL HEALTHCARE DISTRICT",106130760,"2016-07-01","2017-06-30","2019-20","Open","Imperial","14 - SAN DIEGO / IMPERIAL",1424,"District","General Acute","N/A","760-351-3333","207 WEST LEGION ROAD","BRAWLEY",92227,"LAWRENCE LEWIS",{"$f":"IFERROR(IF($A294=VLOOKUP($A294,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A294,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106130760]
[106301297,"PLACENTIA LINDA HOSPITAL",106301297,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1011,"Investor","General Acute","N/A","714-993-2000","1301 NORTH ROSE DRIVE","PLACENTIA",92870,"CHRISTINA OH",{"$f":"IFERROR(IF($A295=VLOOKUP($A295,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":1592873.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":1228399.4572093131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":235258.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":942138.5},894897.74921895599,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},3998670.2072093133,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":757200.57360350201},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":574315.45476763137},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1331516.0283711334,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":338005.27417090774},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":1038064.5952997752},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A295,'4. FY 2019-20'!$A:$A,0)),0)","v":1605168.9515594079},2981238.8210300906,106301297]
[106320986,"PLUMAS DISTRICT HOSPITAL",106320986,"2016-07-01","2017-06-30","2019-20","Open","Plumas","01 - NORTHERN CALIFORNIA",215,"District","General Acute","Rural","530-283-2121","1065 BUCKS LAKE ROAD","QUINCY",95971,"JEFFREY KEPPLE",{"$f":"IFERROR(IF($A296=VLOOKUP($A296,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A296,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106320986]
[106370977,"POMERADO HOSPITAL",106370977,"2016-07-01","2017-06-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1412,"District","General Acute","N/A","760-485-6511","15615 POMERADO ROAD","POWAY",92064,"DIANE HANSEN",{"$f":"IFERROR(IF($A297=VLOOKUP($A297,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A297,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106370977]
[106190630,"POMONA VALLEY HOSPITAL MEDICAL CENTER",106190630,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",917,"Non-Profit","General Acute","N/A","909-865-9500","1798 NORTH GAREY AVENUE","POMONA",91767,"RICHARD E YOCHUM",{"$f":"IFERROR(IF($A298=VLOOKUP($A298,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":7684176.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":5705655.9577251729},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":14451830.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":11956764.75},8906841.85211372,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},39798427.457725175,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":8924670.9103630707},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":33919829.288422234},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":0},42844500.198785305,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":5700134.6871617381},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":10221299.613801263},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":5781627.3521685256},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A298,'4. FY 2019-20'!$A:$A,0)),0)","v":31497037.781461172},53200099.434592694,106190630]
[106541123,"PORTERVILLE STATE HOSPITAL",106541123,"2016-07-01","2017-06-30","2019-20","Open","Tulare","09 - CENTRAL",613,"State","Specialty","N/A","559-782-2222","26501 AVENUE 140","PORTERVILLE",93257,"THERESA BILLECI",{"$f":"IFERROR(IF($A299=VLOOKUP($A299,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A299,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106541123]
[106190631,"PRESBYTERIAN INTERCOMMUNITY HOSPITAL",106190631,"2016-10-01","2017-09-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",919,"Non-Profit","General Acute","N/A","562-698-0811","12401 E. WASHINGTON BLVD","WHITTIER","90602-1006","JAMES R. WEST",{"$f":"IFERROR(IF($A300=VLOOKUP($A300,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":10272338},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":9006417.2034490146},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":4308654.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":2320554.5},5798172.305060558,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},25907964.203449015,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":4486723.5517106168},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":12484588.553285988},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":3222500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":0},20193812.104996607,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":1459822.0164001465},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":2482823.2444721228},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":466706.64657409117},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A300,'4. FY 2019-20'!$A:$A,0)),0)","v":6747747.8496588273},11157099.757105187,106190631]
[106190385,"PROVIDENCE HOLY CROSS MEDICAL CENTER",106190385,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",903,"Non-Profit","General Acute","N/A","818-365-8051","15031 RINALDI STREET","MISSION HILLS","91345-1285","BERNIE KLEIN, MD",{"$f":"IFERROR(IF($A301=VLOOKUP($A301,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":6791635.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":8912297.5830656532},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":7046710},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":7937489.25},6867968.4378084047,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},30688132.583065651,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":4988026.8561241068},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":17870150.459314533},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":3303499.4070000001},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":5737500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":5737500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":0},37636676.722438641,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":4115332.3216081802},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":4225639.128575881},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":1903307.6988318057},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A301,'4. FY 2019-20'!$A:$A,0)),0)","v":15910796.943043411},26155076.092059277,106190385]
[106190680,"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO",106190680,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","N/A","310-832-3311","1300 WEST SEVENTH STREET","SAN PEDRO",90732,"MARY KINGSTON",{"$f":"IFERROR(IF($A302=VLOOKUP($A302,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":3537685.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":3605957.9559375355},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":2770638.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":2358659.75},2746670.0468102898,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},12272941.455937535,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":1419535.0720406955},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":3678869.7527096388},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":7629300.4580000043},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":765375},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":560000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":0},14053080.282750338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":1613792.6527283175},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":1540347.9455660598},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":2237927.5586396446},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A302,'4. FY 2019-20'!$A:$A,0)),0)","v":4020470.1952851629},9412538.3522191849,106190680]
[106190470,"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE",106190470,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",931,"Non-Profit","General Acute","N/A","310-540-6767","4101 TORRANCE BLVD","TORRANCE",90503,"MARY KINGSTON",{"$f":"IFERROR(IF($A303=VLOOKUP($A303,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":9385702.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":7325759.129177005},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":4145188.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":3920422.75},5545080.0839011129,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},24777072.629177004,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":3601470.8427520166},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":11348148.301988717},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":3245000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":0},18194619.144740734,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":2145495.9938002154},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":2236215.8147632708},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":659175.96443348727},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A303,'4. FY 2019-20'!$A:$A,0)),0)","v":7983073.7982727299},13023961.571269702,106190470]
[106190756,"PROVIDENCE ST. JOHN'S HEALTH CENTER",106190756,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","General Acute","N/A","310-829-5511","2121 SANTA MONICA BLVD","SANTA MONICA",90404,"MARCEL LOH",{"$f":"IFERROR(IF($A304=VLOOKUP($A304,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":6482509},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":10057996.34442341},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":926675.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":764314},4080187.3762322683,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},18231494.84442341,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":612898.03411191294},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":1899033.6499627812},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":532500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3044431.6840746943,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":423902.42135538236},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":428624.99602679256},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":21385.479762155122},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A304,'4. FY 2019-20'!$A:$A,0)),0)","v":1605168.9515594079},2479081.8487037378,106190756]
[106190758,"PROVIDENCE ST. JOSEPH MEDICAL CENTER",106190758,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",907,"Non-Profit","General Acute","N/A","818-843-5111","501 SOUTH BUENA VISTA STREET","BURBANK","91505-4866","KELLY LINDEN",{"$f":"IFERROR(IF($A305=VLOOKUP($A305,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":6816141.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":11680521.711988049},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":4251772.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":4780828.25},6161017.3643591199,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},27529264.211988047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":3642826.6658041049},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":11035254.740546918},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":3372500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":0},18050581.406351022,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":2485648.6966507351},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":2149880.0804599463},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":1523400.9407041089},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A305,'4. FY 2019-20'!$A:$A,0)),0)","v":10234839.020287886},16393768.738102676,106190758]
[106190517,"PROVIDENCE TARZANA MEDICAL CENTER",106190517,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-881-0800","18321 CLARK STREET","TARZANA",91356,"DALE SUROWITZ",{"$f":"IFERROR(IF($A306=VLOOKUP($A306,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":5460944},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":8125083.8464033464},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":2693323.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":2949567.25},4303409.5977924895,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},19228918.346403345,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":1414515.9569135963},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":7088190.506601451},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":1687500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":0},10190206.463515047,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":1623026.5960506485},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":1853673.5579466124},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":747233.82227765548},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A306,'4. FY 2019-20'!$A:$A,0)),0)","v":7326413.7726347903},11550347.748909708,106190517]
[106281047,"QUEEN OF THE VALLEY HOSPITAL",106281047,"2016-07-01","2017-06-30","2019-20","Open","Napa","03 - NORTH BAY",407,"Non-Profit","General Acute","N/A","707-252-4411","1000 TRANCAS STREET","NAPA",94558,"LARRY COOMES",{"$f":"IFERROR(IF($A307=VLOOKUP($A307,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":1783014.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":5728493.8067887826},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":1387252},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":2884954},2637181.6348586739,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},11783714.556788784,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":785988.94888109947},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":3643652.2955776616},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":610000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":0},5039641.2444587611,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":1025826.6802505885},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":2137757.9141215375},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A307,'4. FY 2019-20'!$A:$A,0)),0)","v":6762843.482432114},9928944.0155997872,106281047]
[106370673,"RADY CHILDREN'S HOSPITAL - SAN DIEGO",106370673,"2016-07-01","2017-06-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","General Acute","Teaching","858-576-1700","3020 CHILDREN'S WAY","SAN DIEGO",92123,"DONALD KEARNS, MD",{"$f":"IFERROR(IF($A308=VLOOKUP($A308,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":10224212.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":3923265.6467152652},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":23000660.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":4137457},9239668.2540482786,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},41285595.146715268,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":47378376.758010164},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":23171732.27525913},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":2656103.2225000006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":21797500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":21797500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":110000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":0},116911212.25576928,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":5158338.431295664},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":11387340.972811112},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":28864107.831920546},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A308,'4. FY 2019-20'!$A:$A,0)),0)","v":11389654.927444262},56799442.163471587,106370673]
[106361308,"REDLANDS COMMUNITY HOSPITAL",106361308,"2016-10-01","2017-09-30","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","N/A","909-335-5500","350 TERRACINA BLVD","REDLANDS",92373,"JAMES HOLMES",{"$f":"IFERROR(IF($A309=VLOOKUP($A309,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":6911802.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":2697634.4136348749},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":2840774},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":3275947},3519495.8802555338,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},15726157.913634874,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":2045022.6880055971},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":4776028.994128935},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":208650},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":1417500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":0},8447201.6821345314,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":1577930.5937787993},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":2727302.354900185},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":1483145.9199753464},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A309,'4. FY 2019-20'!$A:$A,0)),0)","v":6438287.3778064651},12226666.246460795,106361308]
[106121051,"REDWOOD MEMORIAL HOSPITAL",106121051,"2016-07-01","2017-06-30","2019-20","Open","Humboldt","01 - NORTHERN CALIFORNIA",107,"Non-Profit","General Acute","Rural","707-725-3361","3300 RENNER AVENUE","FORTUNA",95540,"DAVID SOUTHERLAND",{"$f":"IFERROR(IF($A310=VLOOKUP($A310,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":342703.24095404253},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":390101.06361574965},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":60000},792804.30456979224,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":259838.87023303582},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":1244141.4230527258},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":15095.632773285968},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A310,'4. FY 2019-20'!$A:$A,0)),0)","v":1376218.5211645707},2895294.4472236186,106121051]
[106430705,"REGIONAL MEDICAL CENTER OF SAN JOSE",106430705,"2017-01-01","2017-12-31","2019-20","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","General Acute","N/A","408-259-5000","225 NORTH JACKSON AVENUE","SAN JOSE",95116,"MICHAEL CATER",{"$f":"IFERROR(IF($A311=VLOOKUP($A311,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":6962880.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":11590554.42779807},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":4502494.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":8518456.25},7066310.8513148902,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},31574385.67779807,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":4279906.1540716216},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":12067397.138030255},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":3825000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":3825000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":55000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":0},24052303.292101875,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":3515555.4913925859},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":4383412.3622170044},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":298138.74727239786},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A311,'4. FY 2019-20'!$A:$A,0)),0)","v":5618091.3304579277},13815197.931339916,106430705]
[106190930,"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA",106190930,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","Psychiatric","N/A","310-825-9989","150 UCLA MEDICAL PLAZA","LOS ANGELES","90095-7400","JOHNESE SPISSO",{"$f":"IFERROR(IF($A312=VLOOKUP($A312,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A312,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190930]
[106454068,"RESTPADD PSYCHIATRIC HEALTH FACILITY",106454068,"2017-01-01","2017-12-31","2019-20","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Investor","Psychiatric","N/A","530-262-6700","2750 EUREKA WAY","REDDING",96001,"CARL WOMACK",{"$f":"IFERROR(IF($A313=VLOOKUP($A313,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A313,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106454068]
[106524017,"RESTPADD RED BLUFF PSYCHIATRIC HEALTH FACILITY",106524017,"2017-05-26","2017-12-31","2019-20","Open","Tehama","01 - NORTHERN CALIFORNIA",211,"Investor","Psychiatric","N/A","530-567-7300","925 WALNUT STREET","RED BLUFF",96080,"CARL WOMACK",{"$f":"IFERROR(IF($A314=VLOOKUP($A314,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A314,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106524017]
[106580996,"RIDEOUT MEMORIAL HOSPITAL",106580996,"2016-07-01","2017-06-30","2019-20","Open","Yuba","02 - GOLDEN EMPIRE",227,"Non-Profit","General Acute","N/A","530-749-4545","726 FOURTH STREET","MARYSVILLE",95901,"GINO PATRIZIO",{"$f":"IFERROR(IF($A315=VLOOKUP($A315,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":1769138},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":10254886.285593014},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":2597231.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":6506609.5},4728391.7737237951,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},21127865.535593014,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":3375629.6569028064},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":7728877.3228870397},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":1117500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":0},12222006.979789846,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":2917067.1183847589},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":2179954.1572537087},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":347199.55378557724},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A315,'4. FY 2019-20'!$A:$A,0)),0)","v":14247761.399186406},19691982.228610452,106580996]
[106150782,"RIDGECREST REGIONAL HOSPITAL",106150782,"2017-01-01","2017-12-31","2019-20","Open","Kern","09 - CENTRAL",621,"Non-Profit","General Acute","Rural","760-499-3902","1081 N. CHINA LAKE BLVD","RIDGECREST",93555,"JIM SUVER",{"$f":"IFERROR(IF($A316=VLOOKUP($A316,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":5780746.719748836},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":2176709.754272603},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":237500},8194956.4740214385,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":106941.94824467093},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":273812.90225459397},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":5031.8775910953227},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A316,'4. FY 2019-20'!$A:$A,0)),0)","v":271721.38991914742},657508.11800950766,106150782]
[106331312,"RIVERSIDE COMMUNITY HOSPITAL",106331312,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1111,"Investor","General Acute","N/A","951-788-3000","4445 MAGNOLIA AVE","RIVERSIDE",92501,"PATRICK BRILLIANT",{"$f":"IFERROR(IF($A317=VLOOKUP($A317,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":11958806},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":9926505.6982995961},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":8911658.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":11972227.75},9571696.7823711727,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},42769197.698299594,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":3723856.8402358447},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":22163971.194251776},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":4655000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":4655000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":0},35197828.03448762,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":4937797.5058995252},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":5520212.4650212247},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":2332275.2634726819},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A317,'4. FY 2019-20'!$A:$A,0)),0)","v":30359833.445873629},43150118.680267058,106331312]
[106334487,"RIVERSIDE UNIVERSITY HEALTH SYSTEM MEDICAL CENTER",106334487,"2016-07-01","2017-06-30","2019-20","Open","Riverside","12 - INLAND COUNTIES",1109,"City/County","General Acute","Teaching","951-486-4000","26520 CACTUS AVE","MORENO VALLEY","92555-3911","JENNIFER LYNN CRUIKSHANK",{"$f":"IFERROR(IF($A318=VLOOKUP($A318,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A318,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106334487]
[106190796,"RONALD REAGAN UCLA MEDICAL CENTER",106190796,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","General Acute","Teaching","310-825-5041","10833 LE CONTE AVE.","LOS ANGELES",90095,"JOHNESE SPISSO",{"$f":"IFERROR(IF($A319=VLOOKUP($A319,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A319,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190796]
[106344011,"SACRAMENTO MENTAL HEALTH TREATMENT CENTER - PHF",106344011,"2016-07-01","2017-06-30","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",311,"City/County","Psychiatric","N/A","916-875-1000","2150 STOCKTON BLVD.","SACRAMENTO",95817,"ANTHONY MADARIAGA",{"$f":"IFERROR(IF($A320=VLOOKUP($A320,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A320,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106344011]
[106301317,"SADDLEBACK MEMORIAL MEDICAL CENTER",106301317,"2016-07-01","2017-06-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1017,"Non-Profit","General Acute","N/A","949-837-4500","24451 HEALTH CENTER DRIVE","LAGUNA HILLS",92653,"MARCIA MANKER",{"$f":"IFERROR(IF($A321=VLOOKUP($A321,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":10134456.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":5170004.5887786895},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":876973},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":1439715.75},3943592.8167364202,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},17621149.58877869,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":618605.62017344683},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":1874652.3334867968},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":297500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2790757.9536602437,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":711872.60729133361},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":960982.42308683961},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A321,'4. FY 2019-20'!$A:$A,0)),0)","v":2050490.1183713439},3727119.0569428382,106301317]
[106270875,"SALINAS VALLEY MEMORIAL HOSPITAL",106270875,"2016-07-01","2017-06-30","2019-20","Open","Monterey","08 - MID-COAST",705,"District","General Acute","N/A","831-757-4333","450 E. ROMIE LANE","SALINAS",93901,"PETE DELGADO",{"$f":"IFERROR(IF($A322=VLOOKUP($A322,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A322,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106270875]
[106361318,"SAN ANTONIO REGIONAL HOSPITAL",106361318,"2017-01-01","2017-12-31","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1207,"Non-Profit","General Acute","N/A","909-985-2811","999 SAN BERNARDINO ROAD","UPLAND","91786-4920","HARRIS KOENIG",{"$f":"IFERROR(IF($A323=VLOOKUP($A323,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":9540708.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":5247168.8363724006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":2047743},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":3673567},4589932.3111316646,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},20509187.336372402,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":2136519.4349966994},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":4656831.4469130114},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":1360000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":0},8153350.8819097113,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":1925169.8112720381},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":1949262.8543403251},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":135860.69495957371},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A323,'4. FY 2019-20'!$A:$A,0)),0)","v":12544470.834600639},16554764.195172576,106361318]
[106374055,"SAN DIEGO COUNTY PSYCHIATRIC HOSPITAL",106374055,"2016-07-01","2017-06-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"City/County","Psychiatric","N/A","619-692-8200","3853 ROSECRANS STREET","SAN DIEGO",92110,"IZABELA KARMACH",{"$f":"IFERROR(IF($A324=VLOOKUP($A324,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"AB324+AC324+AD324+AE324+AF324+AI324+AG324+AH324","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A324,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"A324","v":106374055}]
[106190673,"SAN DIMAS COMMUNITY HOSPITAL",106190673,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",917,"Investor","General Acute","N/A","909-599-6811","1350 WEST COVINA BLVD","SAN DIMAS",91773,"PARRISH SCARBORO",{"$f":"IFERROR(IF($A325=VLOOKUP($A325,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":1568072.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":1842945.213830085},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":592012},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":1012826.5},{"$f":"AA325*Z325","v":1122542.8523197866},{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},{"$f":"SUM(T325:X325)","v":5015856.4638300855},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":439216.41612281121},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":1297627.8435551673},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":332500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2069344.2596779785,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":44666.516535926814},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":523381.47183237021},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A325,'4. FY 2019-20'!$A:$A,0)),0)","v":1268033.1529560213},{"$f":"SUM(AK325:AN325)","v":1836081.1413243182},106190673]
[106190200,"SAN GABRIEL VALLEY MEDICAL CENTER",106190200,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-289-5454","438 WEST LAS TUNAS DRIVE","SAN GABRIEL",91776,"MAKOTO NAKAYAMA",{"$f":"IFERROR(IF($A326=VLOOKUP($A326,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":4217055.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":7356209.594595151},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":2593918.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":4988474.25},4287013.9825560534,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},19155657.844595149,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":1451141.605014747},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":5721482.2663643276},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":1884806.5665000002},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":76050},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":722500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":0},9855980.4378790744,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":2159883.7659536148},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":1080723.5165364661},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":758555.54685761989},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A326,'4. FY 2019-20'!$A:$A,0)),0)","v":10614745.778415583},14613908.607763283,106190200]
[106331326,"SAN GORGONIO MEMORIAL HOSPITAL",106331326,"2016-07-01","2017-06-30","2019-20","Open","Riverside","12 - INLAND COUNTIES",1107,"District","General Acute","Rural","951-845-1121","600 N. HIGHLAND SPRINGS AVE","BANNING",92220,"MARK TURNER",{"$f":"IFERROR(IF($A327=VLOOKUP($A327,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A327,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106331326]
[106394003,"SAN JOAQUIN - PHF",106394003,"2016-07-01","2017-06-30","2019-20","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"City/County","Psychiatric","N/A","209-468-8750","1212 N. CALIFORNIA STREET","STOCKTON",95202,"TONY VARTAN",{"$f":"IFERROR(IF($A328=VLOOKUP($A328,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A328,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106394003]
[106391010,"SAN JOAQUIN GENERAL HOSPITAL",106391010,"2016-07-01","2017-06-30","2019-20","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"City/County","General Acute","Teaching","209-468-6000","500 WEST HOSPITAL ROAD","FRENCH CAMP",95231,"DAVID CULBERSON",{"$f":"IFERROR(IF($A329=VLOOKUP($A329,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A329,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106391010]
[106104023,"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL",106104023,"2017-01-01","2017-12-31","2019-20","Open","Fresno","09 - CENTRAL",605,"Investor","Specialty","N/A","916-323-7685","7173 NORTH SHARON AVE","FRESNO",93720,"EDWARD PALACIOS",{"$f":"IFERROR(IF($A330=VLOOKUP($A330,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A330,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106104023]
[106434032,"SAN JOSE BEHAVIORAL HEALTH",106434032,"2017-01-01","2017-12-31","2019-20","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","Psychiatric","N/A","669-900-1731","455 SILICON VALLEY BLVD","SAN JOSE",95138,"ROB MARSH",{"$f":"IFERROR(IF($A331=VLOOKUP($A331,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A331,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106434032]
[106013619,"SAN LEANDRO HOSPITAL",106013619,"2016-07-01","2017-06-30","2019-20","Open","Alameda","05 - EAST BAY",421,"City/County","General Acute","N/A","510-357-6500","13855 EAST 14TH STREET","SAN LEANDRO",94578,"DELVECCHIO FINLEY",{"$f":"IFERROR(IF($A332=VLOOKUP($A332,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A332,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106013619]
[106404046,"SAN LUIS OBISPO COUNTY - PHF",106404046,"2016-07-01","2017-06-30","2019-20","Open","San Luis Obispo","08 - MID-COAST",801,"City/County","Psychiatric","N/A","805-781-4700","2178 JOHNSON AVENUE","SAN LUIS OBISPO",93401,"ANNE ROBIN, LMFT",{"$f":"IFERROR(IF($A333=VLOOKUP($A333,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A333,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106404046]
[106410782,"SAN MATEO MEDICAL CENTER",106410782,"2016-07-01","2017-06-30","2019-20","Open","San Mateo","04 - WEST BAY",427,"City/County","General Acute","N/A","650-573-2711","222 W. 39TH AVENUE","SAN MATEO",94403,"CHESTER KUNNAPPILLY, MD",{"$f":"IFERROR(IF($A334=VLOOKUP($A334,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A334,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106410782]
[106074017,"SAN RAMON REGIONAL MEDICAL CENTER",106074017,"2017-01-01","2017-12-31","2019-20","Open","Contra Costa","05 - EAST BAY",411,"Investor","General Acute","N/A","925-275-9200","6001 NORRIS CANYON ROAD","SAN RAMON",94583,"GARY SLOAN",{"$f":"IFERROR(IF($A335=VLOOKUP($A335,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":3250112},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":2518045.8732710341},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":160704.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":398724.5},1416106.6507542783,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6327587.1232710341,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":222398.80457357637},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":461890.49546170357},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":135000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":0},819289.30003527994,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":178880.80901166846},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":193769.59017273394},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A335,'4. FY 2019-20'!$A:$A,0)),0)","v":35223.143137667255},407873.5423220697,106074017]
[106420514,"SANTA BARBARA COTTAGE HOSPITAL",106420514,"2017-01-01","2017-12-31","2019-20","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",807,"Non-Profit","General Acute","Teaching","805-682-7111","400 W. PUEBLO","SANTA BARBARA",93105,"RONALD C. WERFT",{"$f":"IFERROR(IF($A336=VLOOKUP($A336,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":8800812},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":12784005.055379739},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":4090515.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":6174707.25},7128001.9809347922,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},31850040.055379741,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":1772714.7288342011},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":9896105.4540856481},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":5080000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":5080000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":0},21828820.182919849,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":2595811.7879148237},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":1795005.9742935498},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":685593.32178673777},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A336,'4. FY 2019-20'!$A:$A,0)),0)","v":20218084.161021005},25294495.245016117,106420514]
[106424002,"SANTA BARBARA PSYCHIATRIC HEALTH FACILITY",106424002,"2016-07-01","2017-06-30","2019-20","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",807,"City/County","Psychiatric","N/A","805-681-5244","315 CAMINO DEL REMDIO, BLDG. 3","SANTA BARBARA",93110,"CHRIS RIBEIRO",{"$f":"IFERROR(IF($A337=VLOOKUP($A337,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A337,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106424002]
[106430883,"SANTA CLARA VALLEY MEDICAL CENTER",106430883,"2016-07-01","2017-06-30","2019-20","Open","Santa Clara","07 - SANTA CLARA",431,"City/County","General Acute","Teaching","408-885-5000","751 SOUTH BASCOM AVENUE","SAN JOSE","95128-2699","PAUL LORENZ",{"$f":"IFERROR(IF($A338=VLOOKUP($A338,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A338,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106430883]
[106190687,"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC",106190687,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","General Acute","Teaching","310-319-4000","1250 16TH STREET","SANTA MONICA",90404,"JOHNESE SPISSO",{"$f":"IFERROR(IF($A339=VLOOKUP($A339,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A339,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190687]
[106491064,"SANTA ROSA MEMORIAL HOSPITAL",106491064,"2016-07-01","2017-06-30","2019-20","Open","Sonoma","03 - NORTH BAY",401,"Non-Profit","General Acute","N/A","707-525-5300","1165 MONTGOMERY DRIVE","SANTA ROSA",95405,"TODD SALNAS",{"$f":"IFERROR(IF($A340=VLOOKUP($A340,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":3149727},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":12348355.783090577},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":3028539},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":6903677.25},5691271.3945870278,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},25430299.033090577,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":1886188.1948589808},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":7392956.9625512557},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":3020000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":3020000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":0},15319145.157410236,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":2844484.0290138777},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":1940194.3634917443},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":485576.18754069862},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A340,'4. FY 2019-20'!$A:$A,0)),0)","v":15450380.143458188},20720634.723504506,106491064]
[106420522,"SANTA YNEZ VALLEY COTTAGE HOSPITAL",106420522,"2017-01-01","2017-12-31","2019-20","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",805,"Non-Profit","General Acute","Rural","805-688-6431","2050 VIBORG ROAD","SOLVANG",93463,"RONALD C. WERFT",{"$f":"IFERROR(IF($A341=VLOOKUP($A341,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":117734.30273910421},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":4063.5527459973919},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":0},121797.85548510161,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":8374.9718504862776},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":250031.24768229568},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A341,'4. FY 2019-20'!$A:$A,0)),0)","v":72962.225070882181},331368.4446036641,106420522]
[106371256,"SCRIPPS GREEN HOSPITAL",106371256,"2016-10-01","2017-09-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","Specialty","N/A","858-455-9100","10666 NORTH TORREY PINES ROAD","LA JOLLA","92037-9985","CARL ETTER",{"$f":"IFERROR(IF($A342=VLOOKUP($A342,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A342,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106371256]
[106371394,"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS",106371394,"2016-10-01","2017-09-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","General Acute","N/A","760-633-6501","354 SANTA FE DRIVE","ENCINITAS",92024,"CARL ETTER",{"$f":"IFERROR(IF($A343=VLOOKUP($A343,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":7005396.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":6719172.0169268847},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":1327609},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":1748975.75},3760078.64801464,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},16801153.516926885,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":1153779.944053476},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":3487882.7736477614},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":487500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":0},5129162.7177012376,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":764055.12420590199},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":751296.70611863746},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A343,'4. FY 2019-20'!$A:$A,0)),0)","v":5119935.4489394911},6636545.248661804,106371394]
[106370771,"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA",106370771,"2016-10-01","2017-09-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","General Acute","N/A","858-626-4123","9888 GENESSE AVE","LA JOLLA",92037,"CARL ETTER",{"$f":"IFERROR(IF($A344=VLOOKUP($A344,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":11803799.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":9024410.6602870096},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":2097997.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":3005896.75},5803574.9672193239,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},25932104.910287008,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":692799.10450565838},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":5377434.8005365487},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":2532500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":2532500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":0},11135233.905042207,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":1265479.7208952727},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":543554.23718941701},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":61640.500490917701},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A344,'4. FY 2019-20'!$A:$A,0)),0)","v":6126310.9671585551},7996985.4257341623,106370771]
[106370744,"SCRIPPS MERCY HOSPITAL",106370744,"2016-10-01","2017-09-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Non-Profit","General Acute","Teaching","619-294-8111","4077 FIFTH AVENUE","SAN DIEGO","92103-2180","TOM GAMMIERE",{"$f":"IFERROR(IF($A345=VLOOKUP($A345,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":13687790},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":14270887.44062718},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":15651869.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":15347579.75},13194760.29268009,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},58958126.69062718,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":6302769.4370855531},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":33632671.561038412},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":1814475},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":3942500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":3942500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":0},49634915.998123966,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":5952672.299884093},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":4373048.372675769},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":6278525.2642891891},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A345,'4. FY 2019-20'!$A:$A,0)),0)","v":34407978.96790982},51012224.904758871,106370744]
[106124004,"SEMPERVIRENS - PHF",106124004,"2016-07-01","2017-06-30","2019-20","Open","Humboldt","01 - NORTHERN CALIFORNIA",105,"City/County","Psychiatric","N/A","707-268-2990","720 WOOD STREET","EUREKA",95501,"EMI BOTZLER-RODGERS",{"$f":"IFERROR(IF($A346=VLOOKUP($A346,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A346,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106124004]
[106321016,"SENECA HEALTHCARE DISTRICT",106321016,"2016-07-01","2017-06-30","2019-20","Open","Plumas","01 - NORTHERN CALIFORNIA",215,"District","General Acute","Rural","530-258-2151","130 BRENTWOOD DRIVE","CHESTER",96020,"LINDA WAGNER",{"$f":"IFERROR(IF($A347=VLOOKUP($A347,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A347,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106321016]
[106410891,"SEQUOIA HOSPITAL",106410891,"2016-07-01","2017-06-30","2019-20","Open","San Mateo","04 - WEST BAY",428,"Non-Profit","General Acute","N/A","650-369-5811","170 ALAMEDA DE LAS PULGAS","REDWOOD CITY","94062-2799","BILL GRAHAM",{"$f":"IFERROR(IF($A348=VLOOKUP($A348,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":2874258.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":3168578.5435677972},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":127017.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":269498},1441119.6779872305,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6439352.7935677972,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":303562.55497663724},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":222140.88344785743},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":0},525703.4384244947,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":164922.52259419131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":542166.20287585875},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A348,'4. FY 2019-20'!$A:$A,0)),0)","v":0},708346.69486782386,106410891]
[106410817,"SETON MEDICAL CENTER",106410817,"2016-07-01","2017-06-30","2019-20","Open","San Mateo","04 - WEST BAY",425,"Non-Profit","General Acute","N/A","415-992-4000","1900 SULLIVAN AVENUE","DALY CITY",94015,"MARK FRATZKE",{"$f":"IFERROR(IF($A349=VLOOKUP($A349,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":3226787.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":4362721.2271816954},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":855987.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":1883724.75},2311667.604713975,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},10329220.727181695,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":751327.62043626688},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":1294918.8083911689},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":2341951.2479999997},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":322500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":0},4710697.6768274354,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":1063191.9392758349},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":2893218.72318085},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A349,'4. FY 2019-20'!$A:$A,0)),0)","v":3046801.8814082178},7003212.5438649021,106410817]
[106370875,"SHARP CHULA VISTA MEDICAL CENTER",106370875,"2016-10-01","2017-09-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1420,"Non-Profit","General Acute","N/A","619-502-3664","751 MEDICAL CENTER COURT","CHULA VISTA","91911-6699","PABLO VELEZ",{"$f":"IFERROR(IF($A350=VLOOKUP($A350,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":5842111.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":8256574.4925271608},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":5072968.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":8676399.75},6232362.2589725796,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},27848054.492527161,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":5289629.9066706374},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":13673854.990281224},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":2385000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":0},21348484.896951862,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":4001089.1158528291},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":3198031.0584382452},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":114475.2151974186},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A350,'4. FY 2019-20'!$A:$A,0)),0)","v":19679673.258773807},26993268.6482623,106370875]
[106370689,"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER",106370689,"2016-10-01","2017-09-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1420,"Non-Profit","General Acute","N/A","619-522-3600","250 PROSPECT PLACE","CORONADO",92118,"SUSAN STONE",{"$f":"IFERROR(IF($A351=VLOOKUP($A351,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":721886.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":650532.67029676295},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":376082.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":549488.75},514287.47579476837,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},2297989.9202967631,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":642787.12753597018},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":954934.89530938712},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":3196554.7250000006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":295000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":0},5089276.7478453573,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":342300.13153013145},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":518754.69078717596},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A351,'4. FY 2019-20'!$A:$A,0)),0)","v":2032878.5468025103},2893933.3691198174,106370689]
[106370714,"SHARP GROSSMONT HOSPITAL",106370714,"2016-10-01","2017-09-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1422,"Non-Profit","General Acute","N/A","619-740-6000","5555 GROSSMONT CENTER DRIVE","LA MESA","91942-3019","WILLIAM S. EVANS",{"$f":"IFERROR(IF($A352=VLOOKUP($A352,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":9601825.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":15404475.221420901},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":13614619.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":15041633.25},12009617.043407697,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},53662552.971420899,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":8391044.2161495592},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":20854152.692458615},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":1999725},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":2670000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":0},33914921.908608176,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":5619606.1116762925},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":4884492.7494115382},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":9298909.788344156},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A352,'4. FY 2019-20'!$A:$A,0)),0)","v":33612942.308516756},53415950.957948744,106370714]
[106374049,"SHARP MCDONALD CENTER",106374049,"2016-10-01","2017-09-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","Specialty","N/A","619-576-1200","7989 LINDA VISTA ROAD","SAN DIEGO","92123-1489","TRISHA KHALEGHI",{"$f":"IFERROR(IF($A353=VLOOKUP($A353,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A353,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106374049]
[106370694,"SHARP MEMORIAL HOSPITAL",106370694,"2016-10-01","2017-09-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","General Acute","N/A","858-939-3400","7901 FROST STREET","SAN DIEGO","92123-1489","TIM SMITH",{"$f":"IFERROR(IF($A354=VLOOKUP($A354,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":24588715.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":11873259.316964271},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":13062921.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":9676524.5},13249209.179697648,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},59201420.566964269,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":6419288.733215184},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":30799020.779496234},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":8685000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":8685000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":190000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":0},54778309.512711421,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":5113242.4290238144},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":2799109.9967215993},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":3343682.6592828417},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A354,'4. FY 2019-20'!$A:$A,0)),0)","v":24213394.968350694},35469430.053378947,106370694]
[106370745,"SHARP MESA VISTA HOSPITAL",106370745,"2016-10-01","2017-09-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","Psychiatric","N/A","858-694-8345","7850 VISTA HILL AVENUE","SAN DIEGO","92123-1489","TRISHA KHALEGHI",{"$f":"IFERROR(IF($A355=VLOOKUP($A355,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A355,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106370745]
[106450940,"SHASTA REGIONAL MEDICAL CENTER",106450940,"2017-01-01","2017-12-31","2019-20","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Investor","General Acute","N/A","530-244-5400","1100 BUTTE STREET","REDDING",96001,"CASEY FATCH",{"$f":"IFERROR(IF($A356=VLOOKUP($A356,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":1048137.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":7814004.6599156922},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":551145.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":3386949.25},2864678.1571284863,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},12800236.909915693,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":626013.08750155114},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":1194684.5073232332},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":260000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2080697.5948247844,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":1295114.2366739165},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":2130910.2781746499},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A356,'4. FY 2019-20'!$A:$A,0)),0)","v":6697429.0737478742},10123453.588596441,106450940]
[106190708,"SHERMAN OAKS HOSPITAL",106190708,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-981-7111","4929 VAN  NUYS BLVD","SHERMAN OAKS",91403,"BOCKHI PARK",{"$f":"IFERROR(IF($A357=VLOOKUP($A357,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":1286404.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":6244767.6068328097},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":1142053},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":2419959.5},2482641.7779346919,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},11093184.35683281,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":794947.90337738255},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":2895958.5903141415},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":1685236.9040000006},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":3900},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":515000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":0},5895043.3976915246,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":715523.23604667385},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":897502.98714677489},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":23901.418557702782},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A357,'4. FY 2019-20'!$A:$A,0)),0)","v":2636703.8577339491},4273631.4994851006,106190708]
[106344114,"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA",106344114,"2017-01-01","2017-12-31","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","N/A","916-453-2000","2425 STOCKTON BLVD.","SACRAMENTO",95817,"MARGARET BRYAN",{"$f":"IFERROR(IF($A358=VLOOKUP($A358,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":368472},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":1315944.5452864838},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":1820216},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":279438.5},846870.70596773399,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},3784071.0452864841,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":851891.59800476651},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":428027.55591172533},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":170000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1449919.1539164919,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":334569.38828352874},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":28686.042480204167},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":2620350.2555628894},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A358,'4. FY 2019-20'!$A:$A,0)),0)","v":241530.12437257549},3225135.8106991975,106344114]
[106291023,"SIERRA NEVADA MEMORIAL HOSPITAL",106291023,"2016-07-01","2017-06-30","2019-20","Open","Nevada","02 - GOLDEN EMPIRE",301,"Non-Profit","General Acute","Rural","530-274-6000","155 GLASSON WAY","GRASS VALLEY",95945,"KATHERINE A. MEDEIROS",{"$f":"IFERROR(IF($A359=VLOOKUP($A359,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":1097705.7569040107},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":1611875.9225789655},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2709581.679482976,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":628767.1173903544},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":2198553.8170553898},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":10063.755182190645},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A359,'4. FY 2019-20'!$A:$A,0)),0)","v":3160019.1272078627},5997403.8168357983,106291023]
[106540798,"SIERRA VIEW MEDICAL CENTER",106540798,"2016-07-01","2017-06-30","2019-20","Open","Tulare","09 - CENTRAL",613,"District","General Acute","N/A","559-784-1110","465 W. PUTNAM ST.","PORTERVILLE",93257,"DONNA HEFNER",{"$f":"IFERROR(IF($A360=VLOOKUP($A360,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A360,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106540798]
[106342392,"SIERRA VISTA HOSPITAL",106342392,"2017-01-01","2017-12-31","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Investor","Psychiatric","N/A","916-288-0300","8001 BRUCEVILLE ROAD","SACRAMENTO",95823,"MIKE ZAUNER",{"$f":"IFERROR(IF($A361=VLOOKUP($A361,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A361,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106342392]
[106400524,"SIERRA VISTA REGIONAL MEDICAL CENTER",106400524,"2017-01-01","2017-12-31","2019-20","Open","San Luis Obispo","08 - MID-COAST",801,"Investor","General Acute","N/A","805-546-7600","1010 MURRAY AVE","SAN LUIS OBISPO",93405,"MARK LISA",{"$f":"IFERROR(IF($A362=VLOOKUP($A362,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":2839124},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":2528426.7137544933},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":1679392.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":1945576.75},2012515.4700523019,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},8992519.7137544937,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":962384.62522871955},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":3944355.1987814684},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":1875000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":0},6781739.8240101878,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":1038067.0237243761},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":937570.91099815676},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":618920.94370472466},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A362,'4. FY 2019-20'!$A:$A,0)),0)","v":6916315.7489605211},9510874.6273877788,106400524]
[106190661,"SILVER LAKE MEDICAL CENTER",106190661,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","213-989-6128","1711 WEST TEMPLE STREET","LOS ANGELES",90026,"MICHAEL PHILLIPS",{"$f":"IFERROR(IF($A363=VLOOKUP($A363,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":762335.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":8985655.5224820971},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":11936883.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":1710870.5},5235940.6254351065,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},23395745.272482097,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":108266.66348926307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":3389002.990161825},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":3842475},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7339744.6536510885,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":3682625.4426663895},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":55336.301300522879},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":18485860.300286442},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A363,'4. FY 2019-20'!$A:$A,0)),0)","v":2302083.9979261099},24525906.042179462,106190661]
[106491267,"SONOMA DEVELOPMENTAL CENTER",106491267,"2016-07-01","2017-06-30","2019-20","Open","Sonoma","03 - NORTH BAY",403,"State","Specialty","N/A","707-938-6000","15000 ARNOLD DR.","ELDRIDGE",95431,"ALEANA CARREON",{"$f":"IFERROR(IF($A364=VLOOKUP($A364,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A364,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106491267]
[106491076,"SONOMA VALLEY HOSPITAL",106491076,"2016-07-01","2017-06-30","2019-20","Open","Sonoma","03 - NORTH BAY",403,"District","General Acute","N/A","707-935-5000","347 ANDRIEUX STREET","SONOMA",95476,"KELLY MATHER",{"$f":"IFERROR(IF($A365=VLOOKUP($A365,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A365,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106491076]
[106491338,"SONOMA WEST MEDICAL CENTER",106491338,"2016-07-01","2017-06-30","2019-20","Open","Sonoma","03 - NORTH BAY",401,"District","General Acute","Rural","707-823-8511","501 PETALUMA","SEBASTOPOL",95472,"JOHN PELEUSES",{"$f":"IFERROR(IF($A366=VLOOKUP($A366,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A366,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106491338]
[106301258,"SOUTH COAST GLOBAL MEDICAL CENTER",106301258,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","General Acute","N/A","714-754-5454","2701 SOUTH BRISTOL STREET","SANTA ANA",92704,"SUZANNE RICHARDS",{"$f":"IFERROR(IF($A367=VLOOKUP($A367,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":472990.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":3095912.6601835843},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":2139416.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":1492179.5},1611463.3510119759,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},7200499.1601835843,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":1922078.2306950497},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":6409577.1980198864},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":44494.216},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":777500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":0},9153649.6447149366,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":952384.61940786266},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":1223043.3014866402},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A367,'4. FY 2019-20'!$A:$A,0)),0)","v":4327414.7283419771},6502842.6492364798,106301258]
[106190380,"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD",106190380,"2016-10-01","2017-09-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","323-462-2271","6245 DE LONGPRE AVENUE","HOLLYWOOD","90028-8253","DAVID TOPPER",{"$f":"IFERROR(IF($A368=VLOOKUP($A368,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":3296761.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":14365353.089026658},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":16302420},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":13345121.25},10587846.042000987,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},47309655.83902666,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":691544.85779307818},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":7643542.7152210949},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":653193.56049999991},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":4507425},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":1352500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":0},14848206.133514173,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":8062735.7204707125},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":776096.25252087857},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":22238383.013845779},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A368,'4. FY 2019-20'!$A:$A,0)),0)","v":22819564.875617288},53896779.86245466,106190380]
[106141338,"SOUTHERN INYO HOSPITAL",106141338,"2016-07-01","2017-06-30","2019-20","Open","Inyo","12 - INLAND COUNTIES",1201,"District","General Acute","Rural","760-876-5501","501 EAST LOCUST STREET","LONE PINE",93545,"ALAN GERMANY",{"$f":"IFERROR(IF($A369=VLOOKUP($A369,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A369,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106141338]
[106334068,"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA",106334068,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1109,"Investor","General Acute","N/A","951-696-6000","25500 MEDICAL CENTER DRIVE","MURRIETA",92362,"BRAD NEET",{"$f":"IFERROR(IF($A370=VLOOKUP($A370,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":7912995.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":5232289.6316794436},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":2306748.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":6882691.75},4998485.4940034561,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},22334724.881679446,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":3057286.5921468553},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":6788842.1209796434},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":1275000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":0},11121128.713126499,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":2871756.3732449487},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":3584552.3469537701},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":2515.9387955476614},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A370,'4. FY 2019-20'!$A:$A,0)),0)","v":7306286.2622704087},13765110.921264675,106334068]
[106100899,"ST. AGNES MEDICAL CENTER",106100899,"2016-07-01","2017-06-30","2019-20","Open","Fresno","09 - CENTRAL",605,"Non-Profit","General Acute","N/A","559-450-3000","1303 EAST HERNDON AVENUE","FRESNO",93720,"NANCY HOLLINGSWORTH",{"$f":"IFERROR(IF($A371=VLOOKUP($A371,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":6301225.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":15306549.292860271},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":3984483.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":10898101.5},8166500.2059109854,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},36490360.04286027,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":2791755.598307888},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":10154818.312247483},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":1995000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":0},14941573.91055537,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":5176162.0893364418},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":5085665.1892565833},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A371,'4. FY 2019-20'!$A:$A,0)),0)","v":33192780.529660296},43465929.532833286,106100899]
[106361339,"ST. BERNARDINE MEDICAL CENTER",106361339,"2016-07-01","2017-06-30","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","N/A","909-883-8711","2101 N. WATERMAN AVE.","SAN BERNARDINO",92404,"DOUGLAS KLEAM",{"$f":"IFERROR(IF($A372=VLOOKUP($A372,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":7310685.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":5270352.7134521259},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":5082909},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":10274611.25},6252616.8866249612,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},27938558.213452127,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":4025029.260579675},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":9618429.3497758266},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":1700000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":0},15343458.610355502,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":4267155.5292567397},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":4475947.9831208885},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":1402635.8785178212},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A372,'4. FY 2019-20'!$A:$A,0)),0)","v":22339020.565667685},32484759.956563134,106361339]
[106521041,"ST. ELIZABETH COMMUNITY HOSPITAL",106521041,"2016-07-01","2017-06-30","2019-20","Open","Tehama","01 - NORTHERN CALIFORNIA",211,"Non-Profit","General Acute","Rural","530-225-6374","2550 SISTER MARY COLUMBA DRIVE","RED BLUFF",96080,"JORDAN WRIGHT",{"$f":"IFERROR(IF($A373=VLOOKUP($A373,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":1126676.4988980789},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":1261055.8688411906},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2387732.3677392695,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":489613.73895150551},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":1923352.8804872374},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":18869.540966607459},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A373,'4. FY 2019-20'!$A:$A,0)),0)","v":2453040.32565897},4884876.4860643204,106521041]
[106190754,"ST. FRANCIS MEDICAL CENTER",106190754,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",923,"Non-Profit","General Acute","N/A","310-603-6000","3630 E. IMPERIAL HIGHWAY","LYNWOOD",90262,"GERALD KOZAI",{"$f":"IFERROR(IF($A374=VLOOKUP($A374,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":3925939.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":5797007.3539796118},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":17634447},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":12848648.5},8998065.5366336685,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},40206042.10397961,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":7005122.5090678874},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":34297739.693799987},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":2356575},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":0},43659437.202867873,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":7169620.1326201372},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":4332610.3063407717},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":12443833.282778732},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A374,'4. FY 2019-20'!$A:$A,0)),0)","v":45075559.461031899},69021623.182771534,106190754]
[106380960,"ST. FRANCIS MEMORIAL HOSPITAL",106380960,"2016-07-01","2017-06-30","2019-20","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","N/A","415-353-6000","900 HYDE STREET","SAN FRANCISCO",94109,"DAVID KLEIN",{"$f":"IFERROR(IF($A375=VLOOKUP($A375,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":2281396.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":5297688.9267252348},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":2994851.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":3215199.5},3085992.8326048283,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},13789136.926725235,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":600175.27533950016},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":4162432.5294833286},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":531375},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":2507500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7801482.8048228286,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":1263976.5208195443},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":1477701.33021413},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":3560053.3956999406},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A375,'4. FY 2019-20'!$A:$A,0)),0)","v":1079337.7432899468},7381068.9900235618,106380960]
[106560508,"ST. JOHN'S PLEASANT VALLEY HOSPITAL",106560508,"2016-07-01","2017-06-30","2019-20","Open","Ventura","10 - SANTA BARBARA / VENTURA",811,"Non-Profit","General Acute","N/A","805-389-5800","2309 ANTONIO AVENUE","CAMARILLO",93010,"DARREN LEE",{"$f":"IFERROR(IF($A376=VLOOKUP($A376,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":1130217},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":3259583.911806121},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":128122},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":481562},1118878.9179870547,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},4999484.9118061215,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":286721.79346520733},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":310184.52627780091},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":433807.56900000019},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":55000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1085713.8887430085,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":406937.73478644865},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":682820.34664976306},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A376,'4. FY 2019-20'!$A:$A,0)),0)","v":1132172.4579964476},2221930.5394326593,106560508]
[106560529,"ST. JOHN'S REGIONAL MEDICAL CENTER",106560529,"2016-07-01","2017-06-30","2019-20","Open","Ventura","10 - SANTA BARBARA / VENTURA",811,"Non-Profit","General Acute","N/A","805-988-2500","1600 N. ROSE AVE","OXNARD",93003,"DARREN LEE",{"$f":"IFERROR(IF($A377=VLOOKUP($A377,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":3951626},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":8685649.2325101327},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":4082232},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":3797271},4591631.1448729336,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},20516778.232510135,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":1870199.5953697239},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":10381022.748441339},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":2902500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":0},15153722.343811063,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":2181572.795617695},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":2448029.8510122621},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":339651.73739893426},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A377,'4. FY 2019-20'!$A:$A,0)),0)","v":9145437.5218157489},14114691.90584464,106560529]
[106121080,"ST. JOSEPH HOSPITAL - EUREKA",106121080,"2016-07-01","2017-06-30","2019-20","Open","Humboldt","01 - NORTHERN CALIFORNIA",105,"Non-Profit","General Acute","N/A","707-445-8121","2700 DOLBEER STREET","EUREKA",95501,"DAVID SOUTHERLAND",{"$f":"IFERROR(IF($A378=VLOOKUP($A378,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":1261898.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":6543735.8127564285},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":760448.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":4146293},2845014.8896566122,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},12712375.562756428,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":1545559.7577295282},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":2346024.4520224943},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":615000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":0},4506584.2097520223,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":1634193.2251846301},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":3328321.2126709144},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":55350.653502048546},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A378,'4. FY 2019-20'!$A:$A,0)),0)","v":11344368.029124405},16362233.120481998,106121080]
[106301340,"ST. JOSEPH HOSPITAL - ORANGE",106301340,"2016-07-01","2017-06-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1015,"Non-Profit","General Acute","N/A","714-771-8000","1100 WEST STEWART DRIVE","ORANGE","92863-5600","JEREMY ZOCH",{"$f":"IFERROR(IF($A379=VLOOKUP($A379,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":11362696.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":7784938.3065620074},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":4491449.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":5580486.25},6539305.8496344704,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},29219570.056562006,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":7073382.0651031556},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":10963465.308700964},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":29250},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":990000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":47500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":0},19103597.373804118,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":3073185.1833925415},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":4488717.8988056248},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":274237.32871469506},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A379,'4. FY 2019-20'!$A:$A,0)),0)","v":16280639.945988916},24116780.356901776,106301340]
[106392232,"ST. JOSEPH'S BEHAVIORAL HEALTH CENTER",106392232,"2016-06-01","2017-06-30","2019-20","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"Non-Profit","Psychiatric","N/A","209-461-2000","2510 NORTH CALIFORNIA STREET","STOCKTON",95204,"PAUL RAINS",{"$f":"IFERROR(IF($A380=VLOOKUP($A380,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A380,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106392232]
[106391042,"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON",106391042,"2016-06-01","2017-06-30","2019-20","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"Non-Profit","General Acute","N/A","209-943-2000","1800 NORTH CALIFORNIA STREET","STOCKTON","95204-6088","DON WILEY",{"$f":"IFERROR(IF($A381=VLOOKUP($A381,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":5132890.4029850746},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":9730018.5957159158},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":6139800.1044776114},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":11245268.929104477},7217060.0380902672,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},32247978.032283079,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":2530606.779563088},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":13144238.615719564},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":2930000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":0},18604845.395282652,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":4747964.8106218362},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":5818547.3068153476},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":2693312.4806337715},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A381,'4. FY 2019-20'!$A:$A,0)),0)","v":21405607.272519503},34665431.870590456,106391042]
[106301342,"ST. JUDE MEDICAL CENTER",106301342,"2016-07-01","2017-06-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1011,"Non-Profit","General Acute","N/A","714-992-3000","101 E. VALENCIA MESA DR.","FULLERTON",92835,"BRIAN HELLELAND",{"$f":"IFERROR(IF($A382=VLOOKUP($A382,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":10463955.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":8687379.3725907076},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":1953860.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":4415791},5711567.0599136073,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},25520986.122590706,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":2713749.4125405573},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":5416715.8104145238},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":977500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":0},9107965.2229550816,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":1725029.4583322122},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":2977148.5313406731},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":64156.439286465364},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A382,'4. FY 2019-20'!$A:$A,0)),0)","v":6247076.0293448428},11013410.458304193,106301342]
[106434138,"ST. LOUISE REGIONAL HOSPITAL",106434138,"2016-07-01","2017-06-30","2019-20","Open","Santa Clara","07 - SANTA CLARA",433,"Non-Profit","General Acute","N/A","408-848-8607","9400 NO NAME UNO","GILROY",95020,"JORDAN HERGET",{"$f":"IFERROR(IF($A383=VLOOKUP($A383,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A383,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106434138]
[106361343,"ST. MARY MEDICAL CENTER - APPLE VALLEY",106361343,"2016-07-01","2017-06-30","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1211,"Non-Profit","General Acute","Rural","760-242-2311","18300 HIGHWAY 18","APPLE VALLEY",92307,"ALAN GARRETT",{"$f":"IFERROR(IF($A384=VLOOKUP($A384,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":3396468.4927567765},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":8007907.9447788605},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":2697500},14101876.437535636,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":3971884.0858101076},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":3816539.1485598083},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":1431569.1746666194},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A384,'4. FY 2019-20'!$A:$A,0)),0)","v":18987790.089998201},28207782.499034736,106361343]
[106190053,"ST. MARY MEDICAL CENTER - LONG BEACH",106190053,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","N/A","562-491-9000","1050 LINDEN AVENUE","LONG BEACH","90813-3393","CAROLYN CALDWELL",{"$f":"IFERROR(IF($A385=VLOOKUP($A385,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":2982615.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":6385601.0093917362},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":6655717},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":7634856.25},5294809.6761648925,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},23658789.759391736,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":5734270.4755949853},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":18123445.247148369},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":3160000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":3160000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":0},30177715.722743355,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":3416344.2863945179},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":2196703.1046373118},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":893158.27241941984},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A385,'4. FY 2019-20'!$A:$A,0)),0)","v":17251792.321070313},23757997.984521564,106190053]
[106380965,"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO",106380965,"2016-07-01","2017-06-30","2019-20","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","N/A","415-668-1000","450 STANYAN STREET","SAN FRANCISCO",94117,"JOHN ALLEN",{"$f":"IFERROR(IF($A386=VLOOKUP($A386,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":2957519.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":4841970.0295013851},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":1145366.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":1118306.25},2252123.9771137373,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},10063162.029501386,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":391224.12060914602},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":1529250.3500770186},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":177450},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":457500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2555424.4706861647,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":569068.60009714449},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":572610.42215323669},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":1507047.3385330492},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A386,'4. FY 2019-20'!$A:$A,0)),0)","v":500671.82031398459},3149398.1810974153,106380965]
[106010967,"ST. ROSE HOSPITAL",106010967,"2016-10-01","2017-09-30","2019-20","Open","Alameda","05 - EAST BAY",421,"Non-Profit","General Acute","N/A","510-264-4000","27200 CALAROGA AVENUE","HAYWARD","94545-4383","AMAN DHUPER",{"$f":"IFERROR(IF($A387=VLOOKUP($A387,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":678189.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":3731566.1257873895},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":2257598},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":3247230},2218872.2469383115,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},9914583.3757873885,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":1579503.0321927031},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":6469175.9716278482},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":1192500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":0},9241179.0038205516,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":1235845.2051166289},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":1241365.3544256093},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A387,'4. FY 2019-20'!$A:$A,0)),0)","v":6757811.6048410181},9235022.1643832568,106010967]
[106190762,"ST. VINCENT MEDICAL CENTER",106190762,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","N/A","213-484-7111","2131 WEST THIRD STREET","LOS ANGELES",90057,"MARGARET PFEIFFER",{"$f":"IFERROR(IF($A388=VLOOKUP($A388,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":3645156.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":9109187.5242352579},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":2342092.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":3444935.5},4149537.4733029231,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},18541371.774235256,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":1975262.9362725157},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":3859020.5911155231},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":1000000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":30000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"AB388+AC388+AD388+AE388+AF388+AI388+AG388+AH388","v":6864283.527388039},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":1750798.6024875545},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":944048.40446142876},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":140892.57255066902},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A388,'4. FY 2019-20'!$A:$A,0)),0)","v":7962946.2879083483},10798685.867408,{"$f":"A388","v":106190762}]
[106430905,"STANFORD UNIVERSITY HOSPITAL",106430905,"2016-09-01","2017-08-31","2019-20","Open","Santa Clara","07 - SANTA CLARA",429,"Non-Profit","General Acute","Teaching","650-723-4000","300 PASTEUR DRIVE","STANFORD",94305,"DAVID ENTWISTLE",{"$f":"IFERROR(IF($A389=VLOOKUP($A389,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":18575949},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":22931968.683993127},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":4664303.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":9335234},{"$f":"AA389*Z389","v":12422504.016327677},{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},{"$f":"SUM(T389:X389)","v":55507455.183993131},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":13717530.396313773},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":12378936.181890056},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":782925},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":4105000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":4105000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":3182500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":0},38271891.578203827,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":3802881.448724654},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":6807290.4161733529},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":3176372.7293789224},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A389,'4. FY 2019-20'!$A:$A,0)),0)","v":18386480.717862308},{"$f":"SUM(AK389:AN389)","v":32173025.312139235},106430905]
[106504038,"STANISLAUS SURGICAL HOSPITAL",106504038,"2017-01-01","2017-12-31","2019-20","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","Specialty","N/A","209-572-2700","1421 OAKDALE ROAD","MODESTO",95355,"KATRINA HOLMES",{"$f":"IFERROR(IF($A390=VLOOKUP($A390,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A390,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106504038]
[106194967,"STAR VIEW ADOLESCENT - PHF",106194967,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",931,"Investor","Psychiatric","N/A","310-373-4556","4025 W 226TH STREET","TORRANCE",90505,"KENT DUNLAP",{"$f":"IFERROR(IF($A391=VLOOKUP($A391,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A391,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106194967]
[106250955,"SURPRISE VALLEY COMMUNITY HOSPITAL",106250955,"2016-07-01","2017-06-30","2019-20","Open","Modoc","01 - NORTHERN CALIFORNIA",201,"District","General Acute","Rural","530-279-6111","741 MAIN STREET","CEDARVILLE",96104,"JENNIFER HANOR",{"$f":"IFERROR(IF($A392=VLOOKUP($A392,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A392,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106250955]
[106514001,"SUTTER - YUBA - PHF",106514001,"2016-07-01","2017-06-30","2019-20","Open","Sutter","02 - GOLDEN EMPIRE",227,"City/County","Psychiatric","N/A","530-822-7200","1965 LIVE OAK BLVD., STE A","YUBA CITY",95991,"TONY HOBSON, PH.D.",{"$f":"IFERROR(IF($A393=VLOOKUP($A393,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A393,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106514001]
[106034002,"SUTTER AMADOR HOSPITAL",106034002,"2017-01-01","2017-12-31","2019-20","Open","Amador","06 - NORTH SAN JOAQUIN",501,"Non-Profit","General Acute","Rural","209-223-7500","200 MISSION BLVD","JACKSON",95642,"PATRICK FRY",{"$f":"IFERROR(IF($A394=VLOOKUP($A394,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":512175.84576838004},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":530970.89214365918},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":107500},1150646.7379120393,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":366566.07560974557},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":768785.93846947164},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A394,'4. FY 2019-20'!$A:$A,0)),0)","v":1879406.2802741029},3014758.2943533203,106034002]
[106310791,"SUTTER AUBURN FAITH HOSPITAL",106310791,"2017-01-01","2017-12-31","2019-20","Open","Placer","02 - GOLDEN EMPIRE",308,"Non-Profit","General Acute","N/A","530-888-4500","11815 EDUCATION STREET","AUBURN",95602,"MITCH HANNA",{"$f":"IFERROR(IF($A395=VLOOKUP($A395,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":1058176},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":2258178.8331684442},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":371664.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":722895.25},987157.50592117978,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},4410914.3331684442,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":801238.47765550914},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":896690.63928342448},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":232500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1930429.1169389337,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":293768.24337090331},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":823844.63290728291},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A395,'4. FY 2019-20'!$A:$A,0)),0)","v":1403893.8479155949},2521506.7241937811,106310791]
[106344017,"SUTTER CENTER FOR PSYCHIATRY",106344017,"2017-01-01","2017-12-31","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","Psychiatric","N/A","916-386-3000","7700 FOLSOM BLVD","SACRAMENTO",95826,"JOHN BOYD",{"$f":"IFERROR(IF($A396=VLOOKUP($A396,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A396,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106344017]
[106084001,"SUTTER COAST HOSPITAL",106084001,"2017-01-01","2017-12-31","2019-20","Open","Del Norte","01 - NORTHERN CALIFORNIA",101,"Non-Profit","General Acute","Rural","707-464-8511","800 EAST WASHINGTON BOULEVARD","CRESCENT CITY",95531,"MITCH HANNA",{"$f":"IFERROR(IF($A397=VLOOKUP($A397,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":265740.62910166493},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":280385.13947382005},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":67500},613625.76857548498,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":375155.79032819305},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":896670.16655863996},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A397,'4. FY 2019-20'!$A:$A,0)),0)","v":3056865.6365904086},4328691.5934772417,106084001]
[106574010,"SUTTER DAVIS HOSPITAL",106574010,"2017-01-01","2017-12-31","2019-20","Open","Yolo","02 - GOLDEN EMPIRE",313,"Non-Profit","General Acute","N/A","530-757-5101","2000 SUTTER PLACE","DAVIS",95616,"JANET WAGNER",{"$f":"IFERROR(IF($A398=VLOOKUP($A398,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":1007097.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":1245354.8299989628},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":532369},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":1032707.5},854358.57528576488,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},3817529.0799989626,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":706485.01493425085},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":2351442.522350491},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3057927.5372847421,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":537286.65563888894},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":938033.58910267625},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":8805.7857844168138},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A398,'4. FY 2019-20'!$A:$A,0)),0)","v":2724761.7155781174},4208887.7461040989,106574010]
[106070934,"SUTTER DELTA MEDICAL CENTER",106070934,"2017-01-01","2017-12-31","2019-20","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","General Acute","N/A","925-779-7200","3901 LONE TREE WAY","ANTIOCH",94509,"DORI STEVENS",{"$f":"IFERROR(IF($A399=VLOOKUP($A399,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":1956031.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":4144031.5209968262},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":1751737},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":4013200.75},2655373.3392612324,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},11865000.520996826,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":1778873.695797028},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":4545761.0051890826},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":770000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7094634.7009861106,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":1784083.7470215384},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":2786432.6166577674},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":1257.9693977738307},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A399,'4. FY 2019-20'!$A:$A,0)),0)","v":9110214.3786780816},13681988.71175516,106070934]
[106171395,"SUTTER LAKESIDE HOSPITAL",106171395,"2017-01-01","2017-12-31","2019-20","Open","Lake","01 - NORTHERN CALIFORNIA",115,"Non-Profit","General Acute","Rural","707-252-5000","5176 HILL ROAD EAST","LAKEPORT","95453-6300","SIRI NELSON",{"$f":"IFERROR(IF($A400=VLOOKUP($A400,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":374834.68679208943},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":444281.76689571486},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":55000},874116.45368780429,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":339293.73137867486},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":888341.96067729034},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A400,'4. FY 2019-20'!$A:$A,0)),0)","v":2178802.9969442748},3406438.6890002401,106171395]
[106444012,"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ",106444012,"2017-01-01","2017-12-31","2019-20","Open","Santa Cruz","08 - MID-COAST",703,"Non-Profit","General Acute","N/A","831-477-2200","2900 CHANTICLEER AVENUE","SANTA CRUZ",95065,"TRINA WHITE",{"$f":"IFERROR(IF($A401=VLOOKUP($A401,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":747868.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":176820.31623491802},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":107136.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":429098.25},326952.94178625057,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},1460923.3162349181,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":48323.242552745782},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":518780.23390566703},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":0},567103.47645841283,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":316745.73024275026},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":51912.48332707915},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":10063.755182190645},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A401,'4. FY 2019-20'!$A:$A,0)),0)","v":800068.53698415635},1178790.5057361764,106444012]
[106341051,"SUTTER MEDICAL CENTER - SACRAMENTO",106341051,"2017-01-01","2017-12-31","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","N/A","916-454-2222","2801 L STREET","SACRAMENTO",95816,"MIKE COHILL",{"$f":"IFERROR(IF($A402=VLOOKUP($A402,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":12242836.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":17992072.725931112},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":7094755.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":15513254.75},11826184.074804431,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},52842919.725931108,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":9133384.6824222263},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":30893837.010236174},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":10177500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":1065000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":0},51269721.692658402,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":7870970.3393813735},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":4189827.843286078},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":9085054.990722606},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A402,'4. FY 2019-20'!$A:$A,0)),0)","v":37296276.705198534},58442129.878588587,106341051]
[106311000,"SUTTER ROSEVILLE MEDICAL CENTER",106311000,"2017-01-01","2017-12-31","2019-20","Open","Placer","02 - GOLDEN EMPIRE",309,"Non-Profit","General Acute","N/A","916-781-1000","ONE MEDICAL PLAZA","ROSEVILLE",95661,"PAT BRADY",{"$f":"IFERROR(IF($A403=VLOOKUP($A403,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":8843918.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":14868477.824458303},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":3764136},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":6000748.5},7492176.5755438395,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},33477280.824458301,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":2350299.6231343593},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":11736894.848022468},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":2485000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":2485000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":22500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":0},19079694.471156828,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":2562741.3862488009},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":2110182.2990921801},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":598793.43334034341},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A403,'4. FY 2019-20'!$A:$A,0)),0)","v":11130513.231502853},16402230.350184178,106311000]
[106494106,"SUTTER SANTA ROSA REGIONAL HOSPITAL",106494106,"2017-01-01","2017-12-31","2019-20","Open","Sonoma","03 - NORTH BAY",401,"Non-Profit","General Acute","N/A","707-576-4200","3325 CHANATE ROAD","SANTA ROSA",95404,"MIKE PURVIS",{"$f":"IFERROR(IF($A404=VLOOKUP($A404,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":1776814.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":3713572.668949394},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":1024423.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":2710995.25},2064724.7078386019,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},9225806.1689493936,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":1424777.2571776572},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":6182018.2442440325},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7606795.50142169,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":1510286.5903710255},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":1275140.8560555272},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":4202875.7579623684},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A404,'4. FY 2019-20'!$A:$A,0)),0)","v":6911283.8713694261},13899587.075758347,106494106]
[106481094,"SUTTER SOLANO MEDICAL CENTER",106481094,"2017-01-01","2017-12-31","2019-20","Open","Solano","03 - NORTH BAY",409,"Non-Profit","General Acute","N/A","707-554-4444","300 HOSPITAL DRIVE","VALLEJO",94589,"PAIGE TERRA",{"$f":"IFERROR(IF($A405=VLOOKUP($A405,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":689999.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":3192108.4486636375},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":715716},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":2712652},1636075.9726218428,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},7310475.698663637,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":893623.83340861916},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":1866525.2279948022},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":365000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3125149.0614034212,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":1179797.3165787593},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":1928905.0177414704},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A405,'4. FY 2019-20'!$A:$A,0)),0)","v":6252107.9069359386},9360810.2412561681,106481094]
[106514030,"SUTTER SURGICAL HOSPITAL - NORTH VALLEY",106514030,"2017-01-01","2017-12-31","2019-20","Open","Sutter","02 - GOLDEN EMPIRE",227,"Investor","Specialty","N/A","530-749-5700","455 PLUMAS BLVD","YUBA CITY",95991,"DENNIS SINDELAR",{"$f":"IFERROR(IF($A406=VLOOKUP($A406,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A406,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106514030]
[106391056,"SUTTER TRACY COMMUNITY HOSPITAL",106391056,"2017-01-01","2017-12-31","2019-20","Open","San Joaquin","06 - NORTH SAN JOAQUIN",509,"Non-Profit","General Acute","N/A","209-835-1500","1420 N TRACY BLVD","TRACY",95376,"DAVID THOMPSON",{"$f":"IFERROR(IF($A407=VLOOKUP($A407,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":1079729.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":1767857.134333065},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":711850.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":1244771.5},1075176.2019390289,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},4804208.1343330648,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":1203565.7650119723},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":1774418.0324188613},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":422500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3400483.7974308338,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":585818.54379811708},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":1610027.2681066848},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":6289.8469888691534},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A407,'4. FY 2019-20'!$A:$A,0)),0)","v":3039254.065021575},5241389.7239152463,106391056]
[106291053,"TAHOE FOREST HOSPITAL",106291053,"2016-07-01","2017-06-30","2019-20","Open","Nevada","02 - GOLDEN EMPIRE",302,"District","General Acute","Rural","530-587-6011","10121 PINE AVENUE","TRUCKEE",96160,"ROBERT SCHAPPER",{"$f":"IFERROR(IF($A408=VLOOKUP($A408,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A408,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106291053]
[106190782,"TARZANA TREATMENT CENTER",106190782,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","Specialty","N/A","818-996-1051","18646 OXNARD STREET","TARZANA",91356,"ALBERT SENELLA",{"$f":"IFERROR(IF($A409=VLOOKUP($A409,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A409,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106190782]
[106014207,"TELECARE HERITAGE - PHF",106014207,"2016-07-01","2017-06-30","2019-20","Open","Alameda","05 - EAST BAY",417,"Investor","Psychiatric","N/A","510-535-5115","2633 EAST 27TH ST","OAKLAND",94601,"PATTY ESPESETH",{"$f":"IFERROR(IF($A410=VLOOKUP($A410,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A410,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106014207]
[106314029,"TELECARE PLACER COUNTY - PHF",106314029,"2016-07-01","2017-06-30","2019-20","Open","Placer","02 - GOLDEN EMPIRE",309,"Investor","Psychiatric","N/A","916-787-8900","101 CIRBY HILLS DRIVE","ROSEVILLE",95678,"NANCY COFFEY",{"$f":"IFERROR(IF($A411=VLOOKUP($A411,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A411,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106314029]
[106334457,"TELECARE RIVERSIDE COUNTY PSYCHIATRIC HEALTH FACILITY",106334457,"2016-07-01","2017-06-30","2019-20","Open","Riverside","12 - INLAND COUNTIES",1103,"Investor","Psychiatric","N/A","760-863-8664","47-915 OASIS STREET","INDIO",92201,"JOHN NEKIC",{"$f":"IFERROR(IF($A412=VLOOKUP($A412,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A412,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106334457]
[106444029,"TELECARE SANTA CRUZ - PHF",106444029,"2016-07-01","2017-06-30","2019-20","Open","Santa Cruz","08 - MID-COAST",703,"Investor","Psychiatric","N/A","831-454-4783","1400 EMILINE AVE, BLDG K RM214","SANTA CRUZ",95060,"JORGE MENDEZ",{"$f":"IFERROR(IF($A413=VLOOKUP($A413,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A413,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106444029]
[106504081,"TELECARE STANISLAUS COUNTY - PHF",106504081,"2016-07-01","2017-06-30","2019-20","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","Psychiatric","N/A","209-300-8800","1904 RICHLAND AVENUE","CERES",95307,"BARBARA KENNISON",{"$f":"IFERROR(IF($A414=VLOOKUP($A414,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A414,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106504081]
[106014226,"TELECARE WILLOW ROCK CENTER - PHF",106014226,"2016-07-01","2017-06-30","2019-20","Open","Alameda","05 - EAST BAY",421,"Investor","Psychiatric","N/A","510-895-5502","2050 FAIRMONT DRIVE","SAN LEANDRO",94578,"JOHN ADAM",{"$f":"IFERROR(IF($A415=VLOOKUP($A415,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A415,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106014226]
[106334564,"TEMECULA VALLEY HOSPITAL",106334564,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1111,"Investor","General Acute","N/A","951-331-2200","31700 TEMECULA PKWY","TEMECULA",92592,"DARLENE WETTON",{"$f":"IFERROR(IF($A416=VLOOKUP($A416,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":3479521.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":4015309.0990019352},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":788060.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":2246000.75},2356353.7699242989,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},10528891.849001935,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":1104551.2261452519},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":1993849.8807027205},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":377500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3475901.1068479726,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":853817.64301367803},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":912216.15087049245},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A416,'4. FY 2019-20'!$A:$A,0)),0)","v":2110872.649464488},3884454.2597353016,106334564]
[106330120,"THE BETTY FORD CENTER",106330120,"2017-01-01","2017-12-31","2019-20","Open","Riverside","12 - INLAND COUNTIES",1105,"Non-Profit","Specialty","N/A","760-773-4100","39000 BOB HOPE DRIVE","RACHO MIRAGE","92270-3221","CHRISTOPHER YADRON",{"$f":"IFERROR(IF($A417=VLOOKUP($A417,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A417,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106330120]
[106424102,"THE CHAMPION CENTER",106424102,"2016-07-01","2017-06-30","2019-20","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",805,"District","Specialty","N/A","805-875-8800","303 SOUTH C STREET","LOMPOC",93436,"JAMES J. RAGGIO",{"$f":"IFERROR(IF($A418=VLOOKUP($A418,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A418,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106424102]
[106010782,"THUNDER ROAD CHEMICAL DEPENDENCY RECOVERY HOSPITAL",106010782,"2017-01-01","2017-06-30","2019-20","Open","Alameda","05 - EAST BAY",417,"Non-Profit","Specialty","N/A","510-653-5040","390 40TH STREET","OAKLAND",94609,"DAVID BRADLEY",{"$f":"IFERROR(IF($A419=VLOOKUP($A419,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A419,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106010782]
[106191225,"TOM REDGATE MEMORIAL RECOVERY CENTER",106191225,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","Specialty","N/A","310-599-8444","1775 CHESTNUT ST","LONG BEACH",90813,"SHIRLEY SUMMERS",{"$f":"IFERROR(IF($A420=VLOOKUP($A420,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A420,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106191225]
[106190422,"TORRANCE MEMORIAL MEDICAL CENTER",106190422,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",931,"Non-Profit","General Acute","N/A","310-325-9110","3330 LOMITA BLVD","TORRANCE","90505-5073","CRIAG LEACH",{"$f":"IFERROR(IF($A421=VLOOKUP($A421,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":16537838.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":10916837.880421583},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":2495065.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":2783892.25},7325749.2529724035,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},32733633.880421583,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":1802124.9865865211},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":10104701.161713514},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":1355000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":0},13261826.148300035,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":1684443.0562875478},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":1790194.1220065476},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":110701.30700409709},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A421,'4. FY 2019-20'!$A:$A,0)),0)","v":3721073.4786149911},7306411.9639131837,106190422]
[106364451,"TOTALLY KIDS REHABILITATION HOSPITAL",106364451,"2017-01-01","2017-12-31","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Investor","Specialty","N/A","909-796-6915","1720 MOUNTAIN VIEW AVENUE","LOMA LINDA",92354,"DOUG PADGETT",{"$f":"IFERROR(IF($A422=VLOOKUP($A422,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A422,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106364451]
[106370780,"TRI-CITY MEDICAL CENTER",106370780,"2016-07-01","2017-06-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1414,"District","General Acute","N/A","706-724-8411","4002 VISTA WAY","OCEANSIDE","92056-4506","STEVE DIETLIN",{"$f":"IFERROR(IF($A423=VLOOKUP($A423,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A423,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106370780]
[106531059,"TRINITY HOSPITAL",106531059,"2017-01-01","2017-12-31","2019-20","Open","Trinity","01 - NORTHERN CALIFORNIA",207,"District","General Acute","Rural","530-623-5541","60 EASTER AVE.","WEAVERVILLE",96093,"AARON ROGERS",{"$f":"IFERROR(IF($A424=VLOOKUP($A424,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A424,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106531059]
[106540816,"TULARE REGIONAL MEDICAL CENTER",106540816,"2016-07-01","2017-06-30","2019-20","Open","Tulare","09 - CENTRAL",611,"District","General Acute","N/A","559-688-0821","869 CHERRY STREET","TULARE",93724,"LARRY BLITZ",{"$f":"IFERROR(IF($A425=VLOOKUP($A425,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":582233},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":2175478.1373168877},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":917839.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":2600545.25},1404582.9719380585,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6276095.8873168882,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":1397832.5016595686},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":1916642.3785287698},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":500000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":0},3814474.8801883385,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":989320.39269718679},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":2703613.2359487908},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A425,'4. FY 2019-20'!$A:$A,0)),0)","v":4733109.8591240374},8433591.3041566573,106540816]
[106400548,"TWIN CITIES COMMUNITY HOSPITAL",106400548,"2017-01-01","2017-12-31","2019-20","Open","San Luis Obispo","08 - MID-COAST",801,"Investor","General Acute","Rural","805-434-3500","1100 LAS TABLAS ROAD","TEMPLETON",93465,"MARK LISA",{"$f":"IFERROR(IF($A426=VLOOKUP($A426,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":961172.89084479318},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":1575303.9478649891},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":160000},2696476.8387097823,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":507866.88272820634},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":1413759.2161695459},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A426,'4. FY 2019-20'!$A:$A,0)),0)","v":3205306.0255277203},5134479.9408121156,106400548]
[106381154,"UCSF MEDICAL CENTER",106381154,"2016-07-01","2017-06-30","2019-20","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","Teaching","415-476-3001","505 PARNASSUS AVENUE","SAN FRANCISCO",94143,"MARK LARET",{"$f":"IFERROR(IF($A427=VLOOKUP($A427,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A427,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106381154]
[106341006,"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER",106341006,"2016-07-01","2017-06-30","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","Teaching","916-734-9136","2315 STOCKTON BOULEVARD","SACRAMENTO",95817,"ANN MADDEN-RICE",{"$f":"IFERROR(IF($A428=VLOOKUP($A428,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A428,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106341006]
[106301279,"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER",106301279,"2016-07-01","2017-06-30","2019-20","Open","Orange","13 - ORANGE COUNTY",1015,"Non-Profit","General Acute","Teaching","714-456-5678","101 THE CITY DRIVE SOUTH","ORANGE","92868-3298","HOWARD J FEDEROFF",{"$f":"IFERROR(IF($A429=VLOOKUP($A429,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A429,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106301279]
[106370782,"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER",106370782,"2016-07-01","2017-06-30","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Non-Profit","General Acute","Teaching","619-543-6222","200 W. ARBOR DRIVE","SAN DIEGO","92103-9981","PATTY MAYSENT",{"$f":"IFERROR(IF($A430=VLOOKUP($A430,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A430,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106370782]
[106191216,"USC KENNETH NORRIS JR. CANCER HOSPITAL",106191216,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","Specialty","N/A","323-865-3000","1441 EASTLAKE AVENUE","LOS ANGELES",90033,"RODNEY HANNERS",{"$f":"IFERROR(IF($A431=VLOOKUP($A431,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A431,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106191216]
[106190818,"USC VERDUGO HILLS HOSPITAL",106190818,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",937,"Non-Profit","General Acute","N/A","818-790-7100","1812 VERDUGO BOULEVARD","GLENDALE",91208,"KEITH HOBBS",{"$f":"IFERROR(IF($A432=VLOOKUP($A432,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":2239263.536432161},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":5632418.8672892321},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":727783.63379396987},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":943535.77575376886},2135712.7247178168,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},9543001.8132691309,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":472734.78012712754},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":1503514.5160190351},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":632500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2608749.2961461628,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":403072.3631631473},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":775726.11003726302},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A432,'4. FY 2019-20'!$A:$A,0)),0)","v":1644920.7845290608},2823719.2577294712,106190818]
[106204019,"VALLEY CHILDREN'S HOSPITAL",106204019,"2016-10-01","2017-09-30","2019-20","Open","Madera","09 - CENTRAL",601,"Non-Profit","General Acute","N/A","559-353-3000","9300 VALLEY CHILDREN'S PLACE","MADERA","93636-8761","TODD SUNTRAPAK",{"$f":"IFERROR(IF($A433=VLOOKUP($A433,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":4863358},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":337723.34372853226},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":24941819},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":6900916},8290363.0833858736,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},37043816.343728527,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":52340966.583093107},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":25131719.21641187},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":0},77472685.79950498,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":8103536.8653833382},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":11507914.886848873},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":34899845.002439387},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A433,'4. FY 2019-20'!$A:$A,0)),0)","v":13241385.880967341},67752682.635638937,106204019]
[106190812,"VALLEY PRESBYTERIAN HOSPITAL",106190812,"2016-11-01","2017-10-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-902-5718","15107 VANOWEN STREET","VAN NUYS","91405-4542","GUSTAVO VALDESPINO",{"$f":"IFERROR(IF($A434=VLOOKUP($A434,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":2459432.5},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":6698756.3639760828},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":8900061},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":12516746.25},6842648.6273973593,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},30574996.113976084,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":6942406.9810237139},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":25878058.404093392},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":0},32820465.385117106,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":5606077.3109947378},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":1861794.7087052695},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A434,'4. FY 2019-20'!$A:$A,0)),0)","v":29464159.234658662},36932031.254358672,106190812]
[106014050,"VALLEYCARE MEDICAL CENTER",106014050,"2016-09-01","2017-08-31","2019-20","Open","Alameda","05 - EAST BAY",419,"Non-Profit","General Acute","N/A","925-847-3000","5555 W. LAS POSITAS BLVD","PLEASANTON",94588,"SCOTT GREGERSON",{"$f":"IFERROR(IF($A435=VLOOKUP($A435,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":3518199},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":5231251.547631097},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":1112783.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":1641287},2574474.7088124938,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},11503521.297631096,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":952530.73034701264},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":2966393.5045780963},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":920000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":0},4838924.234925109,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":692331.0063068656},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":1776591.3857336768},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A435,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2468922.3920405423,106014050]
[106560481,"VENTURA COUNTY MEDICAL CENTER",106560481,"2016-07-01","2017-06-30","2019-20","Open","Ventura","10 - SANTA BARBARA / VENTURA",809,"City/County","General Acute","N/A","805-652-6058","3291 LOMA VISTA ROAD","VENTURA",93003,"JOHNSON GILL",{"$f":"IFERROR(IF($A436=VLOOKUP($A436,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A436,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106560481]
[106454012,"VIBRA HOSPITAL OF NORTHERN CALIFORNIA",106454012,"2017-01-01","2017-12-31","2019-20","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Investor","Specialty","N/A","503-246-9000","2801 EUREKA","REDDING",96001,"CHRISTINE JONES",{"$f":"IFERROR(IF($A437=VLOOKUP($A437,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A437,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106454012]
[106344035,"VIBRA HOSPITAL OF SACRAMENTO",106344035,"2017-01-01","2017-12-31","2019-20","Open","Sacramento","02 - GOLDEN EMPIRE",309,"Investor","Specialty","N/A","916-351-9151","330 MONTROSE DRIVE","FOLSOM",95630,"KIMBERLY HORTON",{"$f":"IFERROR(IF($A438=VLOOKUP($A438,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A438,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106344035]
[106374094,"VIBRA HOSPITAL OF SAN DIEGO",106374094,"2017-01-01","2017-12-31","2019-20","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Investor","Specialty","N/A","619-260-8300","555 WASHINGTON","SAN DIEGO",92103,"YAMEEKA JONES",{"$f":"IFERROR(IF($A439=VLOOKUP($A439,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A439,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106374094]
[106361370,"VICTOR VALLEY GLOBAL MEDICAL CENTER",106361370,"2017-01-01","2017-12-31","2019-20","Open","San Bernardino","12 - INLAND COUNTIES",1211,"Investor","General Acute","Rural","760-245-8691","15248 ELEVENTH STREET","VICTORVILLE",92395,"SUZANNE RICHARDS",{"$f":"IFERROR(IF($A440=VLOOKUP($A440,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":1324498.4953009568},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":3077463.9463020251},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":457500},4859462.4416029816,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":1837339.9782759128},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":2128226.7451684372},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":40255.020728762582},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A440,'4. FY 2019-20'!$A:$A,0)),0)","v":13367182.820744725},17373004.564917836,106361370]
[106010987,"WASHINGTON HOSPITAL - FREMONT",106010987,"2016-07-01","2017-06-30","2019-20","Open","Alameda","05 - EAST BAY",421,"District","General Acute","N/A","510-797-1111","2000 MOWRY AVENUE","FREMONT",94538,"NANCY FARBER",{"$f":"IFERROR(IF($A441=VLOOKUP($A441,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A441,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106010987]
[106444013,"WATSONVILLE COMMUNITY HOSPITAL",106444013,"2017-01-01","2017-12-31","2019-20","Open","Santa Cruz","08 - MID-COAST",711,"Investor","General Acute","N/A","831-724-4741","75 NIELSON STREET","WATSONVILLE",95076,"AUDRA EARLE",{"$f":"IFERROR(IF($A442=VLOOKUP($A442,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":356957.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":2327038.4083753889},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":1656750},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":2176417.25},1458533.4913300364,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},6517162.9083753889,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":1933885.4580042053},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":5473605.548858487},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7407491.0068626925,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":1219739.4900195401},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":2609041.8313850206},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":293106.86968130257},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A442,'4. FY 2019-20'!$A:$A,0)),0)","v":4971495.0600021789},9093383.2510880418,106444013]
[106301379,"WEST ANAHEIM MEDICAL CENTER",106301379,"2017-01-01","2017-12-31","2019-20","Open","Orange","13 - ORANGE COUNTY",1012,"Investor","General Acute","N/A","714-827-3000","3033 ORANGE AVENUE","ANAHEIM",92804,"EDWARD MIRZABEGIAN",{"$f":"IFERROR(IF($A443=VLOOKUP($A443,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":1633323},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":6904297.0055485703},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":1457387.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":3724926.25},3070505.2992021688,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},13719934.00554857,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":1022671.0711750365},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":2741543.5859662406},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":193433.7015},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":787500},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":0},4745148.3586412771,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":1133842.3428350654},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":1698953.9997953176},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A443,'4. FY 2019-20'!$A:$A,0)),0)","v":4885953.1409535585},7718749.4835839421,106301379]
[106190857,"WEST COVINA MEDICAL CENTER",106190857,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Investor","General Acute","N/A","818-338-8481","725 SOUTH ORANGE BLVD.","WEST COVINA",91790,"GERALD WALLMAN",{"$f":"IFERROR(IF($A444=VLOOKUP($A444,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":2362},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":688941.78008556121},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":24299},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":52463.75},171892.39757376243,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},768066.53008556121,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":34841.194436088517},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":69080.396681955666},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":1522172.3205000008},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":0},1626093.9116180451,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":60128.003029132255},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":2776.0686271165323},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":3773.908193321492},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A444,'4. FY 2019-20'!$A:$A,0)),0)","v":32707.204342119599},99385.184191689885,106190857]
[106190859,"WEST HILLS HOSPITAL AND MEDICAL CENTER",106190859,"2017-01-01","2017-12-31","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Investor","General Acute","N/A","818-676-4000","7300 MEDICAL CENTER DRIVE","WEST HILLS",91307,"DOUG LONG",{"$f":"IFERROR(IF($A445=VLOOKUP($A445,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":3747313},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":7856220.077881759},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":1564524.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":2395660.5},3483141.9776852969,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},15563717.827881759,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":1673606.1999442438},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":4108251.8262033635},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":1315000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":0},7096858.0261476077,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":887747.01615154545},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":1734302.6069806016},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":179889.62388165778},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A445,'4. FY 2019-20'!$A:$A,0)),0)","v":483060.24874515098},3284999.4957589554,106190859]
[106190883,"WHITTIER HOSPITAL MEDICAL CENTER",106190883,"2016-07-01","2017-06-30","2019-20","Open","Los Angeles","11 - LOS ANGELES COUNTY",919,"Investor","General Acute","N/A","562-945-3561","9080 COLIMA ROAD","WHITTIER",90605,"HOWARD TERNES",{"$f":"IFERROR(IF($A446=VLOOKUP($A446,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":2822885.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":2535001.2460606839},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":2572932.75},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":4458866.5},2772797.2833793401,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},12389685.746060684,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":3911212.4237001189},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":7075999.8483634591},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":4913117.1374999993},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":625000},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":0},16525329.409563577,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":2031467.5309128254},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":1618818.1520925539},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":7547.8163866429841},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A446,'4. FY 2019-20'!$A:$A,0)),0)","v":9152985.3382023927},12810818.837594416,106190883]
[106571086,"WOODLAND MEMORIAL HOSPITAL",106571086,"2016-07-01","2017-06-30","2019-20","Open","Yolo","02 - GOLDEN EMPIRE",313,"Non-Profit","General Acute","N/A","530-622-3961","1325 COTTONWOOD STREET","WOODLAND",95625,"KEVIN VAZIRI",{"$f":"IFERROR(IF($A447=VLOOKUP($A447,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":1717469.25},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":2233956.8720403733},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":3426159},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":1662824.75},2023233.2318678435,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},9040409.8720403723,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":694782.76487720245},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":845218.97116745752},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":563550},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":0},2103551.7360446602,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":777798.66775541788},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":2564162.0552466367},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":6004287.9355744934},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A447,'4. FY 2019-20'!$A:$A,0)),0)","v":2850558.6553555005},12196807.313932048,106571086]
[106380939,"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER",106380939,"2016-07-01","2017-06-30","2019-20","Open","San Francisco","04 - WEST BAY",423,"City/County","General Acute","Teaching","415-206-8100","1001 POTRERO AVE","SAN FRANCISCO",94110,"SUSAN P. ERLICH, MD",{"$f":"IFERROR(IF($A448=VLOOKUP($A448,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$R:$R,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A448,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,106380939]
[106230949,"ADVENTIST HEALTH HOWARD MEMORIAL",106230949,null,null,"2019-20","Open",null,null,null,null,"General Acute","Rural",null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$S:$S,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$T:$T,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$U:$U,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$V:$V,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$C$25/'1. FEE SUMMARY'!$C$34","v":0.22379883882534748},0,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AD:$AD,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":432803.43932645227},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AE:$AE,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":230267.98893985222},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AF:$AF,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AG:$AG,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AH:$AH,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AI:$AI,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AJ:$AJ,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AK:$AK,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":47500},710571.42826630455,{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AQ:$AQ,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":254899.78426992852},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AR:$AR,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":1478719.2220440728},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AS:$AS,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":11321.724579964477},{"$f":"IFERROR(INDEX('4. FY 2019-20'!$AU:$AU,MATCH(A449,'4. FY 2019-20'!$A:$A,0)),0)","v":1195070.9278851391},2940011.6587791052,106230949]
[106150788,"ADVENTIST HEALTH BAKERSFIELD",106150788,"2017-01-01","2017-12-31","2020-21","Open","Kern","09 - CENTRAL",617,"Non-Profit","General Acute","N/A","661-395-3000","2615 CHESTER AVENUE","BAKERSFIELD",93301,"SHARLET BRIGGS",{"$f":"IFERROR(IF($A4=INDEX('5. FY 2020-21'!$A:$A,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":8996009},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":7401687.3088621031},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":2691656},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":8571952},{"$f":"AA450*Z450","v":6111321.8135063676},{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},{"$f":"SUM(T450:X450)","v":27661304.308862105},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":3436493.5171466293},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":9757295.6720816568},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":1725000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"AB450+AC450+AD450+AE450+AF450+AI450+AG450+AH450","v":14918789.189228285},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":4502244.9958520792},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":2565170.3602219555},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":490534.86198380595},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A450,'5. FY 2020-21'!$A:$A,0)),0)","v":22354374.424690586},{"$f":"SUM(AK450:AN450)","v":29912324.642748427},{"$f":"A450","v":106150788}]
[106171049,"ADVENTIST HEALTH CLEARLAKE",106171049,"2017-01-01","2017-12-31","2020-21","Open","Lake","01 - NORTHERN CALIFORNIA",115,"Non-Profit","General Acute","Rural","707-995-5705","15630 18TH AVENUE","CLEARLAKE",95422,"DAVID SANTOS",{"$f":"IFERROR(IF($A5=INDEX('5. FY 2020-21'!$A:$A,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"AA451*Z451","v":0},{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},{"$f":"SUM(T451:X451)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":418474.79722111754},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":391135.77128604113},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":67500},877110.56850715866,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":453332.01744673797},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":1374805.3134361329},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A451,'5. FY 2020-21'!$A:$A,0)),0)","v":1959544.0253850447},{"$f":"SUM(AK451:AN451)","v":3790276.7788180942},106171049]
[106040875,"ADVENTIST HEALTH FEATHER RIVER",106040875,"2017-01-01","2017-12-31","2020-21","Closed","Butte","01 - NORTHERN CALIFORNIA",220,"Non-Profit","General Acute","N/A","530-877-9361","5974 PENTZ RD","PARADISE","95969-5593","MONTY KNITTEL",{"$f":"IFERROR(IF($A6=INDEX('5. FY 2020-21'!$A:$A,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A452,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106040875]
[106190323,"ADVENTIST HEALTH GLENDALE",106190323,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",909,"Non-Profit","General Acute","N/A","818-409-8000","1509 WILSON TERRACE","GLENDALE",91206,"ALICE ISSAI",{"$f":"IFERROR(IF($A7=INDEX('5. FY 2020-21'!$A:$A,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":6060113.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":20967279.758381329},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":7140568},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":8922936},9520243.0048285071,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},43090897.008381329,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":3364851.000633304},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":10471402.474429617},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":667875},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":1037500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":0},15541628.475062922,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":4076789.2415749491},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":3404642.9806119297},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":6107029.2605708754},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A453,'5. FY 2020-21'!$A:$A,0)),0)","v":15450550.441214798},29039011.923972555,106190323]
[106164029,"ADVENTIST HEALTH HANFORD",106164029,"2017-01-01","2017-12-31","2020-21","Open","Kings","09 - CENTRAL",615,"Non-Profit","General Acute","Rural","559-582-9000","115 MALL DRIVE","HANFORD",93232,"WAYNE FERCH",{"$f":"IFERROR(IF($A8=INDEX('5. FY 2020-21'!$A:$A,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":4331226.2870899858},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":8637446.3683996312},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":585000},13553672.655489616,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":2962652.6906322604},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":11025714.798602751},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":15572.535301073203},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A454,'5. FY 2020-21'!$A:$A,0)),0)","v":14518793.745700585},28522733.770236667,106164029]
[106234038,"ADVENTIST HEALTH HOWARD MEMORIAL",106234038,"2017-01-01","2017-12-31","2020-21","Open","Mendocino","01 - NORTHERN CALIFORNIA",112,"Non-Profit","General Acute","Rural","707-459-6801","1 MARCELA DRIVE","WILLITS",95490,"JASON WELLS",{"$f":"IFERROR(IF($A9=INDEX('5. FY 2020-21'!$A:$A,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A455,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106234038]
[106390923,"ADVENTIST HEALTH LODI MEMORIAL",106390923,"2017-01-01","2017-12-31","2020-21","Open","San Joaquin","06 - NORTH SAN JOAQUIN",505,"Non-Profit","General Acute","N/A","209-334-3411","975 SOUTH FAIRMONT AVENUE","LODI","95240-5118","DANIEL WOLCOTT",{"$f":"IFERROR(IF($A10=INDEX('5. FY 2020-21'!$A:$A,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":2195329},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":5945105.2624390703},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":1516064},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":4325688},3089139.9390294361,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},13982186.26243907,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":3027909.9355604183},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":5792379.9490451487},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":415000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":0},9235289.8846055679,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":1761688.4347350553},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":2780032.9090568339},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":515191.3762105052},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A456,'5. FY 2020-21'!$A:$A,0)),0)","v":9289017.307090167},14345930.027092561,106390923]
[106100797,"ADVENTIST HEALTH REEDLEY",106100797,"2017-01-01","2017-12-31","2020-21","Open","Fresno","09 - CENTRAL",607,"Non-Profit","General Acute","Rural","559-638-8155","372 WEST CYPRESS AVENUE","REEDLEY",93654,"WAYNE FERCH",{"$f":"IFERROR(IF($A11=INDEX('5. FY 2020-21'!$A:$A,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":1504895.4841079419},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":2385765.9078443176},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3890661.3919522595,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":844970.66558368807},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":3177097.5729916594},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A457,'5. FY 2020-21'!$A:$A,0)),0)","v":3612828.1898489832},7638789.562249599,106100797]
[106560525,"ADVENTIST HEALTH SIMI VALLEY",106560525,"2017-01-01","2017-12-31","2020-21","Open","Ventura","10 - SANTA BARBARA / VENTURA",813,"Non-Profit","General Acute","N/A","805-955-6000","2975 N SYCAMORE DRIVE","SIMI VALLEY",93065,"JENNIFER SWENSON",{"$f":"IFERROR(IF($A12=INDEX('5. FY 2020-21'!$A:$A,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":2778599},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":5496105.848482362},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":386024},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":2199344},2399359.0234982204,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},10860072.848482363,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":730087.77568028693},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":1734954.9357044729},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":150000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2615042.7113847598,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":867363.073703537},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":1273342.443152996},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A458,'5. FY 2020-21'!$A:$A,0)),0)","v":4201989.1087395865},6343992.3368712086,106560525]
[106554011,"ADVENTIST HEALTH SONORA - GREENLEY",106554011,"2017-01-01","2017-12-31","2020-21","Open","Tuolumne","06 - NORTH SAN JOAQUIN",513,"Non-Profit","General Acute","Rural","209-536-5000","1000 GREENLEY ROAD","SONORA",95370,"MICHELLE FUENTES",{"$f":"IFERROR(IF($A13=INDEX('5. FY 2020-21'!$A:$A,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":1518140.0064690679},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":1140947.913751398},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":112500},2771587.9202204659,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":704218.38597320893},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":2169763.5863244366},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":20763.380401430939},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A459,'5. FY 2020-21'!$A:$A,0)),0)","v":3727026.7820568536},6621772.1347559299,106554011]
[106281078,"ADVENTIST HEALTH ST. HELENA",106281078,"2017-01-01","2017-12-31","2020-21","Open","Napa","03 - NORTH BAY",407,"Non-Profit","General Acute","N/A","707-963-3611","10 WOODLAND ROAD","ST. HELENA",94574,"STEVE HERBER, M.D.",{"$f":"IFERROR(IF($A14=INDEX('5. FY 2020-21'!$A:$A,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":1557455},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":5783303.6718240408},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":2405496},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":1641040},2515840.2347082188,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},11387294.671824042,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":217340.91601181703},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":1108488.5136446727},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":411450},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":212500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1949779.4296564898,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":1315211.236100516},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":907446.11191952648},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":4022904.9527772446},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A460,'5. FY 2020-21'!$A:$A,0)),0)","v":3259850.7230246575},9505413.0238219444,106281078]
[106150808,"ADVENTIST HEALTH TEHACHAPI VALLEY",106150808,"2017-01-01","2017-12-31","2020-21","Open","Kern","09 - CENTRAL",623,"Non-Profit","General Acute","Rural","661-822-3241","115 WEST E. ST.","TEHACHAPI",93561,"JEFF LINGERFELT",{"$f":"IFERROR(IF($A15=INDEX('5. FY 2020-21'!$A:$A,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":684031.17380027822},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":0},684031.17380027822,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":9825.2402974847446},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":914575.03907994297},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A461,'5. FY 2020-21'!$A:$A,0)),0)","v":36335.915702504142},960736.19507993187,106150808]
[106231396,"ADVENTIST HEALTH UKIAH VALLEY",106231396,"2017-01-01","2017-12-31","2020-21","Open","Mendocino","01 - NORTHERN CALIFORNIA",113,"Non-Profit","General Acute","Rural","707-462-3111","275 HOSPITAL DRIVE","UKIAH",95482,"GWEN MATTHEWS",{"$f":"IFERROR(IF($A16=INDEX('5. FY 2020-21'!$A:$A,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":956101.87777588912},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":1562920.1151388283},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":222500},2741521.9929147176,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":859137.29112889862},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":3230730.3156985133},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":29847.359327056976},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A462,'5. FY 2020-21'!$A:$A,0)),0)","v":3906110.9380191956},8025825.9041736647,106231396]
[106481015,"ADVENTIST HEALTH VALLEJO",106481015,"2017-01-01","2017-12-31","2020-21","Open","Solano","03 - NORTH BAY",409,"Non-Profit","Psychiatric","N/A","707-648-2200","525 OREGON STREET","VALLEJO",94590,"STEVE HERBER, M.D.",{"$f":"IFERROR(IF($A17=INDEX('5. FY 2020-21'!$A:$A,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A463,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106481015]
[106190878,"ADVENTIST HEALTH WHITE MEMORIAL",106190878,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","323-268-5000","1720 CESAR E. CHAVEZ AVENUE","LOS ANGELES","90033-2462","JOHN RAFFOUL",{"$f":"IFERROR(IF($A18=INDEX('5. FY 2020-21'!$A:$A,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":4067998},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":7376313.8776065642},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":13772472},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":14802648},8841652.0156424232,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},40019431.877606563,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":6846239.8739719894},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":29411462.436703891},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":1422525},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":0},37680227.310675882,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":7032815.6073554177},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":4012093.8902809066},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":8400085.0836539045},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A464,'5. FY 2020-21'!$A:$A,0)),0)","v":28261556.148897685},47706550.730187915,106190878]
[106301098,"AHMC ANAHEIM REGIONAL MEDICAL CENTER",106301098,"2016-07-01","2017-06-30","2020-21","Open","Orange","13 - ORANGE COUNTY",1012,"Investor","General Acute","N/A","714-774-1450","1111 WEST LA PALMA AVENUE","ANAHEIM",92801,"DONALD LORACK",{"$f":"IFERROR(IF($A19=INDEX('5. FY 2020-21'!$A:$A,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":4741550.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":5662687.9406382907},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":3499328},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":7148744},4651170.606846327,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},21052310.690638289,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":2076485.2232875174},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":9275273.5804967843},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":1865000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":0},13216758.803784302,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":2613056.9312101286},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":1446757.7410552204},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":1099161.4500007504},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A465,'5. FY 2020-21'!$A:$A,0)),0)","v":15203985.298947806},20362961.421213903,106301098]
[106010735,"ALAMEDA HOSPITAL",106010735,"2016-07-01","2017-06-30","2020-21","Open","Alameda","05 - EAST BAY",417,"City/County","General Acute","N/A","510-437-4800","2070 CLINTON AVENUE","ALAMEDA","94501-4397","DELVECCHIO FINLEY",{"$f":"IFERROR(IF($A20=INDEX('5. FY 2020-21'!$A:$A,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A466,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106010735]
[106190017,"ALHAMBRA HOSPITAL MEDICAL CENTER",106190017,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-570-1606","100 SOUTH RAYMOND AVENUE","ALHAMBRA",91802,"IRIS LAI",{"$f":"IFERROR(IF($A21=INDEX('5. FY 2020-21'!$A:$A,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":1710718.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":3899786.0647099861},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":739344},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":4444824},2384909.8790773773,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},10794672.564709986,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":778384.04606395413},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":1876153.3261687285},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":1479152.0380000002},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":332500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":0},4466189.4102326827,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":1427173.2766997607},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":714053.23906776297},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A467,'5. FY 2020-21'!$A:$A,0)),0)","v":7396954.2680097716},9538180.7837772947,106190017]
[106010739,"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS",106010739,"2017-01-01","2017-12-31","2020-21","Open","Alameda","05 - EAST BAY",415,"Non-Profit","General Acute","N/A","510-204-4444","2450 ASHBY AVENUE","BERKELEY",94705,"CHARLES PROSPER",{"$f":"IFERROR(IF($A22=INDEX('5. FY 2020-21'!$A:$A,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":8232483.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":9369783.020161286},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":5847592},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":7626456},6865813.6369018303,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},31076314.770161286,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":2947324.4050389221},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":23021829.525694996},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":648375},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":2625000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":0},29242528.930733919,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":4372003.438420305},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":1125127.0738178254},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":4057943.1572046592},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A468,'5. FY 2020-21'!$A:$A,0)),0)","v":17132384.253730703},26687457.923173495,106010739]
[106010937,"ALTA BATES SUMMIT MEDICAL CENTER - SUMMIT HAWTHORNE",106010937,"2017-01-01","2017-12-31","2020-21","Open","Alameda","05 - EAST BAY",417,"Non-Profit","General Acute","N/A","510-655-4000","350 HAWTHORNE AVE","OAKLAND",94609,"CHARLES PROSPER",{"$f":"IFERROR(IF($A23=INDEX('5. FY 2020-21'!$A:$A,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":5932910.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":13290162.014585912},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":3669272},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":8405512},6914759.7895494895,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},31297856.764585912,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":1346583.642208284},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":8061292.0165052544},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":1182500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":0},10590375.658713538,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":3311105.9802523591},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":1445431.4290253753},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A469,'5. FY 2020-21'!$A:$A,0)),0)","v":16384902.55927919},21141439.968556926,106010937]
[106370652,"ALVARADO HOSPITAL",106370652,"2017-01-01","2017-12-31","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Investor","General Acute","N/A","619-287-3270","6655 ALVARADO ROAD","SAN DIEGO",92120,"LUIS LEON",{"$f":"IFERROR(IF($A24=INDEX('5. FY 2020-21'!$A:$A,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":2177644.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":4184409.7718373346},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":1660312},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":3539040},2554307.4571896722,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},11561406.521837335,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":943797.55710497533},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":4763416.9656619532},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":750000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":0},6457214.5227669282,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":1214902.3874820089},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":911839.5205183879},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A470,'5. FY 2020-21'!$A:$A,0)),0)","v":5543822.5671820603},7670564.4751824569,106370652]
[106370749,"ALVARADO PARKWAY INSTITUTE BHS",106370749,"2017-01-01","2017-12-31","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1422,"Investor","Psychiatric","N/A","619-465-4411","7050 PARKWAY DRIVE","LA MESA",92042,"PATRICK ZIEMER",{"$f":"IFERROR(IF($A25=INDEX('5. FY 2020-21'!$A:$A,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A471,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106370749]
[106194010,"AMERICAN RECOVERY CENTER",106194010,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",917,"Non-Profit","Specialty","N/A","909-865-2336","2180 WEST VALLEY BLVD","POMONA",91768,"SHIRLEY SUMMERS",{"$f":"IFERROR(IF($A26=INDEX('5. FY 2020-21'!$A:$A,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A472,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106194010]
[106301188,"ANAHEIM GLOBAL MEDICAL CENTER",106301188,"2017-01-01","2017-12-31","2020-21","Open","Orange","13 - ORANGE COUNTY",1012,"Investor","General Acute","N/A","714-533-6220","1025 SOUTH ANAHEIM BLVD","ANAHEIM","92805-5806","SUZANNE RICHARDS",{"$f":"IFERROR(IF($A27=INDEX('5. FY 2020-21'!$A:$A,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":2491617.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":4231111.5945830364},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":11304488},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":2400240},4513119.2755948761,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},20427457.344583035,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":1354986.0069115141},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":5428834.6678498238},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":1467375},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":477500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":0},8728695.6747613382,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":3655903.3665059516},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":1336010.6865631689},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":20394830.399305541},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A473,'5. FY 2020-21'!$A:$A,0)),0)","v":3771148.9654098945},29157893.417784553,106301188]
[106190034,"ANTELOPE VALLEY HOSPITAL",106190034,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",901,"District","General Acute","N/A","661-949-5000","1600 WEST AVENUE J","LANCASTER",93534,"MICHAEL WALL",{"$f":"IFERROR(IF($A28=INDEX('5. FY 2020-21'!$A:$A,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A474,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190034]
[106364231,"ARROWHEAD REGIONAL MEDICAL CENTER",106364231,"2016-07-01","2017-06-30","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1209,"City/County","General Acute","Teaching","909-580-1000","400 N PEPPER AVE","COLTON",92324,"WILLIAM GILBERT",{"$f":"IFERROR(IF($A29=INDEX('5. FY 2020-21'!$A:$A,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A475,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106364231]
[106400683,"ATASCADERO STATE HOSPITAL",106400683,"2016-07-01","2017-06-30","2020-21","Open","San Luis Obispo","08 - MID-COAST",801,"State","Specialty","N/A","805-468-2001","10333 EL CAMINO REAL","ATASCADERO",93423,"STIRLING PRICE",{"$f":"IFERROR(IF($A30=INDEX('5. FY 2020-21'!$A:$A,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A476,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106400683]
[106494048,"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA",106494048,"2017-01-01","2017-12-31","2020-21","Open","Sonoma","03 - NORTH BAY",401,"Investor","Psychiatric","N/A","707-800-7700","1287 FULTON ROAD","SANTA ROSA",95401,"SUSAN ROSE",{"$f":"IFERROR(IF($A31=INDEX('5. FY 2020-21'!$A:$A,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A477,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106494048]
[106190163,"AURORA CHARTER OAK",106190163,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Investor","Psychiatric","N/A","626-966-1632","1161 EAST COVINA BOULEVARD","COVINA",91724,"TODD A SMITH",{"$f":"IFERROR(IF($A32=INDEX('5. FY 2020-21'!$A:$A,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A478,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190163]
[106190462,"AURORA LAS ENCINAS HOSPITAL",106190462,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",911,"Investor","Psychiatric","N/A","626-795-9901","2900 E DEL MAR BLVD","PASADENA",91107,"TOM MAHLE",{"$f":"IFERROR(IF($A33=INDEX('5. FY 2020-21'!$A:$A,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A479,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190462]
[106374024,"AURORA SAN DIEGO",106374024,"2017-01-01","2017-12-31","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1412,"Investor","Psychiatric","N/A","858-487-3200","11878 AVENUE OF INDUSTRY","SAN DIEGO",92128,"ALAIN AZCONA",{"$f":"IFERROR(IF($A34=INDEX('5. FY 2020-21'!$A:$A,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A480,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106374024]
[106560203,"AURORA VISTA DEL MAR HOSPITAL",106560203,"2017-01-01","2017-12-31","2020-21","Open","Ventura","10 - SANTA BARBARA / VENTURA",809,"Investor","Psychiatric","N/A","805-653-6434","801 SENECA STREET","VENTURA",93001,"MAYLA KREBSBACH",{"$f":"IFERROR(IF($A35=INDEX('5. FY 2020-21'!$A:$A,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A481,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106560203]
[106154044,"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL",106154044,"2017-01-01","2017-12-31","2020-21","Open","Kern","09 - CENTRAL",617,"Investor","Psychiatric","N/A","877-755-4907","5201 WHITE LANE","BAKERSFIELD","93309-6200","BECKIE SHAUINGER",{"$f":"IFERROR(IF($A36=INDEX('5. FY 2020-21'!$A:$A,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A482,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106154044]
[106154101,"BAKERSFIELD HEART HOSPITAL",106154101,"2017-01-01","2017-12-31","2020-21","Open","Kern","09 - CENTRAL",617,"Investor","Specialty","N/A","661-316-6075","3001 SILLECT AVENUE","BAKERSFIELD",93308,"MICHELLE OXFORD",{"$f":"IFERROR(IF($A37=INDEX('5. FY 2020-21'!$A:$A,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A483,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106154101]
[106150722,"BAKERSFIELD MEMORIAL HOSPITAL",106150722,"2016-07-01","2017-06-30","2020-21","Open","Kern","09 - CENTRAL",617,"Non-Profit","General Acute","N/A","661-327-4647","420 34TH STREET","BAKERSFIELD",93302,"JON VON BOENING",{"$f":"IFERROR(IF($A38=INDEX('5. FY 2020-21'!$A:$A,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":5422859.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":6180453.0306063872},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":6422248},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":9630744},6110217.2478739871,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},27656304.780606389,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":4547904.2802572483},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":11380265.677417928},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":3792500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":0},19720669.957675178,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":5334648.4936134033},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":3244822.381015616},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":7541000.2195446994},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A484,'5. FY 2020-21'!$A:$A,0)),0)","v":22831932.173923496},38952403.268097214,106150722]
[106364121,"BALLARD REHABILITATION HOSPITAL",106364121,"2016-07-01","2017-06-30","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Investor","General Acute","N/A","619-260-8300","1760 W. 16TH ST.","SAN BERNARDINO",92411,"MARY HUNT",{"$f":"IFERROR(IF($A39=INDEX('5. FY 2020-21'!$A:$A,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A485,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106364121]
[106184008,"BANNER LASSEN MEDICAL CENTER",106184008,"2017-01-01","2017-12-31","2020-21","Open","Lassen","01 - NORTHERN CALIFORNIA",213,"Non-Profit","General Acute","Rural","530-252-2000","1800 SPRING RIDGE DRIVE","SUSANVILLE",96130,"SANDY DUGGER",{"$f":"IFERROR(IF($A40=INDEX('5. FY 2020-21'!$A:$A,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":150008.37837247204},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":204494.22067237005},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":0},354502.59904484206,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":185765.58981058365},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":737429.48859377985},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A486,'5. FY 2020-21'!$A:$A,0)),0)","v":1186108.1054317425},2111898.6063862848,106184008]
[106190052,"BARLOW RESPIRATORY HOSPITAL",106190052,"2016-09-01","2017-08-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","Specialty","N/A","213-250-4200","2000 STADIUM WAY","LOS ANGELES",90026,"AMIT MOHAN",{"$f":"IFERROR(IF($A41=INDEX('5. FY 2020-21'!$A:$A,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A487,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190052]
[106364430,"BARSTOW COMMUNITY HOSPITAL",106364430,"2017-01-01","2017-12-31","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1213,"Investor","General Acute","Rural","760-256-1761","820 EAST MOUNTAIN VIEW STREET","BARSTOW",92311,"MATT BLEVINS",{"$f":"IFERROR(IF($A42=INDEX('5. FY 2020-21'!$A:$A,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":3475973.0470300009},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":2358175.417753601},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":222500},6056648.4647836015,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":301840.52169714763},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":1065774.6104822648},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A488,'5. FY 2020-21'!$A:$A,0)),0)","v":1687024.6576162637},3055937.5010707658,106364430]
[106090793,"BARTON MEMORIAL HOSPITAL",106090793,"2017-01-01","2017-12-31","2020-21","Open","El Dorado","02 - GOLDEN EMPIRE",306,"Non-Profit","General Acute","Rural","530-541-3420","2170 SOUTH AVENUE","SOUTH LAKE TAHOE",96150,"CLINT PURVANCE, MD",{"$f":"IFERROR(IF($A43=INDEX('5. FY 2020-21'!$A:$A,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":1182457.1536350057},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":1609986.2452935802},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":222500},3014943.3989285859,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":296585.16060779529},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":1415009.1468408073},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":14274.824025983771},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A489,'5. FY 2020-21'!$A:$A,0)),0)","v":1385955.6417955151},3111824.7732701013,106090793]
[106361110,"BEAR VALLEY COMMUNITY HOSPITAL",106361110,"2016-07-01","2017-06-30","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1217,"District","General Acute","Rural","909-866-6501","41870 GARSTIN","BIG BEAR",92315,"JOHN P FRIEL",{"$f":"IFERROR(IF($A44=INDEX('5. FY 2020-21'!$A:$A,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A490,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106361110]
[106190081,"BEVERLY HOSPITAL",106190081,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",919,"Non-Profit","General Acute","N/A","323-726-1222","309 WEST BEVERLY BOULEVARD","MONTEBELLO",90640,"ALICE CHENG",{"$f":"IFERROR(IF($A45=INDEX('5. FY 2020-21'!$A:$A,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":2535052.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":4365333.3686159588},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":2634424},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":7116040},3678738.4429562646,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},16650850.118615959,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":2238531.8067953619},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":6928458.9527805382},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":975000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":0},10141990.7595759,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":2515946.9980373145},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":1397103.9344379008},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":7786.2676505366016},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A491,'5. FY 2020-21'!$A:$A,0)),0)","v":14523984.590800941},18444821.790926695,106190081]
[106190020,"BHC ALHAMBRA HOSPITAL",106190020,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","Psychiatric","N/A","626-286-1191","4619 N ROSEMEAD BLVD","ROSEMEAD",91770,"PEGGY MINNICK",{"$f":"IFERROR(IF($A46=INDEX('5. FY 2020-21'!$A:$A,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A492,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190020]
[106044006,"BUTTE COUNTY MENTAL HEALTH - PHF",106044006,"2016-07-01","2017-06-30","2020-21","Open","Butte","01 - NORTHERN CALIFORNIA",219,"City/County","Psychiatric","N/A","530-891-2775","592 RIO LINDO AVENUE","CHICO",95926,"DORIAN KITTRELL, MFT",{"$f":"IFERROR(IF($A47=INDEX('5. FY 2020-21'!$A:$A,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A493,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106044006]
[106190125,"CALIFORNIA HOSPITAL MEDICAL CENTER",106190125,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","N/A","213-748-2411","1401 S. GRAND AVENUE","LOS ANGELES",90015,"MARGARET R. PETERSON",{"$f":"IFERROR(IF($A48=INDEX('5. FY 2020-21'!$A:$A,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":2538465.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":3664438.2965426696},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":13578000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":19366024},8648886.2239993028,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},39146927.796542674,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":7824972.9708712446},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":35788111.587670095},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":331000.56600000005},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":0},43944085.124541342,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":9213790.4594366234},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":3738624.9286272554},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":3656950.373202024},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A494,'5. FY 2020-21'!$A:$A,0)),0)","v":30122474.117375936},46731839.878641836,106190125]
[106380929,"CALIFORNIA PACIFIC MEDICAL CENTER",106380929,"2017-01-01","2017-12-31","2020-21","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","N/A","415-600-6000","2333 BUCHANAN STREET","SAN FRANCISCO",94120,"WARREN BROWNER, MD",{"$f":"IFERROR(IF($A49=INDEX('5. FY 2020-21'!$A:$A,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":16510884.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":17989762.760177013},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":5689328},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":9531464},10985155.036680613,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},49721439.260177016,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":1449098.2797770579},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":13469028.074285708},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":452400},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":3742500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":1892500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":0},21005526.354062766,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":4635913.9626899529},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":961493.32713570737},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A495,'5. FY 2020-21'!$A:$A,0)),0)","v":16613299.743694929},22210707.033520591,106380929]
[106380964,"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS",106380964,"2017-01-01","2017-12-31","2020-21","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","N/A","415-600-8600","3555 CESAR CHAVEZ STREET","SAN FRANCISCO","94110-4403","WARREN BROWNER, MD",{"$f":"IFERROR(IF($A50=INDEX('5. FY 2020-21'!$A:$A,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":1327870},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":2256764.458191908},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":1476352},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":2182408},1600311.9036580359,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},7243394.458191908,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":1139072.7135590247},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":5092879.8767452165},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":565000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":0},6796952.5903042415,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":1431286.1679870801},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":914657.93358180835},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":273817.0790438705},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A496,'5. FY 2020-21'!$A:$A,0)),0)","v":1741528.5311700201},4361289.7117827786,106380964]
[106190155,"CALIFORNIA REHABILITATION INSTITUTE",106190155,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Investor","Specialty","N/A","424-522-7100","2070 CENTURY PARK EAST","LOS ANGELES","90067-1907","SCOTT ROTSTED",{"$f":"IFERROR(IF($A51=INDEX('5. FY 2020-21'!$A:$A,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A497,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190155]
[106364050,"CANYON RIDGE HOSPITAL",106364050,"2017-01-01","2017-12-31","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1207,"Investor","Psychiatric","N/A","909-590-3700","5353 G STREET","CHICO",91710,"STEPHANIE BERNIER",{"$f":"IFERROR(IF($A52=INDEX('5. FY 2020-21'!$A:$A,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A498,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106364050]
[106190137,"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE",106190137,"2016-04-01","2017-03-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",917,"Non-Profit","Specialty","N/A","909-596-7733","255 E. BONITA AVE.","POMONA",91767,"FELICE L. LOVERSO PH.D.",{"$f":"IFERROR(IF($A53=INDEX('5. FY 2020-21'!$A:$A,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A499,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190137]
[106190045,"CATALINA ISLAND MEDICAL CENTER",106190045,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","Rural","310-510-0700","100 FALLS CANYON ROAD","AVALON",90704,"JASON PARET",{"$f":"IFERROR(IF($A54=INDEX('5. FY 2020-21'!$A:$A,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":239103.122422599},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},239103.122422599,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A500,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190045]
[106190555,"CEDARS-SINAI MEDICAL CENTER",106190555,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","323-568-8504","8700 BEVERLY BLVD","LOS ANGELES","90048-1865","THOMAS M. PRISELAC",{"$f":"IFERROR(IF($A55=INDEX('5. FY 2020-21'!$A:$A,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":29905928.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":44459032.06124489},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":12066024},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":7844872},20828739.336681113,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},94275856.31124489,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":13974854.945321061},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":33506215.760167301},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":9950000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":9950000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":5137500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":0},72518570.705488354,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":4421358.1338681346},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":1895880.152161459},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":2405956.70401581},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A501,'5. FY 2020-21'!$A:$A,0)),0)","v":10194819.777102591},18918014.767147996,106190555]
[106190148,"CENTINELA HOSPITAL MEDICAL CENTER",106190148,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",929,"Investor","General Acute","N/A","310-680-8200","555 EAST HARDY STREET","INGLEWOOD",90301,"LINDA BRADLEY",{"$f":"IFERROR(IF($A56=INDEX('5. FY 2020-21'!$A:$A,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":2906422},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":11427972.798962021},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":4406864},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":10808672},6528583.5643492499,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},29549930.798962019,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":2918455.9020725135},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":10933948.925950453},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":1470000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":0},15322404.828022966,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":4481680.5394154834},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":2294851.3896391862},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":1109543.1402014657},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A502,'5. FY 2020-21'!$A:$A,0)),0)","v":16878032.843813173},24764107.913069308,106190148]
[106500954,"CENTRAL VALLEY SPECIALTY HOSPITAL",106500954,"2017-01-01","2017-12-31","2020-21","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","General Acute","N/A","209-576-2532","730 17TH STREET","MODESTO","95354-1209","GIA SMITH",{"$f":"IFERROR(IF($A58=INDEX('5. FY 2020-21'!$A:$A,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A504,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106500954]
[106301140,"CHAPMAN GLOBAL MEDICAL CENTER",106301140,"2017-01-01","2017-12-31","2020-21","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","General Acute","N/A","714-633-0011","2601 CHAPMAN AVENUE","ORANGE","92869-3206","SUZANNE RICHARDS",{"$f":"IFERROR(IF($A59=INDEX('5. FY 2020-21'!$A:$A,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":796101.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":1665453.1906715254},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":152424},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":489392},685640.01124202239,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},3103370.6906715254,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":285302.3114065316},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":454431.60149415571},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":54569.729500000009},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":82500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":0},876803.64240068733,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":152862.45951203009},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":316408.31361988059},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A505,'5. FY 2020-21'!$A:$A,0)),0)","v":731909.1591504406},1201179.9322823514,106301140]
[106304113,"CHILDREN'S HOSPITAL AT MISSION",106304113,"2016-07-01","2017-06-30","2020-21","Open","Orange","13 - ORANGE COUNTY",1017,"Non-Profit","General Acute","N/A","949-364-1400","27700 MEDICAL CENTER ROAD","MISSION VIEJO",92691,"KIMBERLY CRIPE",{"$f":"IFERROR(IF($A61=INDEX('5. FY 2020-21'!$A:$A,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":1332523.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":111054.72810395245},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":1262608},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":753360},764331.34245597478,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},3459546.4781039525,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":330341.40502018196},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":2166664.9571239208},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":1032500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3529506.3621441028,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":289044.85991437681},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":672688.88263697433},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":722825.18022481457},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A507,'5. FY 2020-21'!$A:$A,0)),0)","v":1295115.8525392548},2979674.7753154207,106304113]
[106190170,"CHILDREN'S HOSPITAL OF LOS ANGELES",106190170,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","323-660-2450","4650 SUNSET BOULEVARD, MS 21","LOS ANGELES",90027,"PAUL VIVIANO",{"$f":"IFERROR(IF($A62=INDEX('5. FY 2020-21'!$A:$A,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":7693269.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":1808132.775122961},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":39281008},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":5250160},11937630.27756257,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},54032570.025122963,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":138199602.31863442},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":54660006.809720248},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":0},192859609.12835467,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":7961186.5684875222},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":1509094.406457932},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":42982792.85351222},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A508,'5. FY 2020-21'!$A:$A,0)),0)","v":8300161.315472018},60753235.14392969,106190170]
[106434051,"CHILDRENS RECOVERY CENTER OF NORTHERN CALIFORNIA",106434051,"2017-01-01","2017-12-31","2020-21","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","General Acute","N/A","408-558-3640","3777 S BASCOM AVENUE","CAMPBELL",95008,"JAKE MCCARTY",{"$f":"IFERROR(IF($A64=INDEX('5. FY 2020-21'!$A:$A,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A510,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106434051]
[106382715,"CHINESE HOSPITAL",106382715,"2017-01-01","2017-12-31","2020-21","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","N/A","415-982-2400","845 JACKSON STREET","SAN FRANCISCO",94133,"JIAN ZHANG",{"$f":"IFERROR(IF($A65=INDEX('5. FY 2020-21'!$A:$A,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":694339.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":1341114.5476659425},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":168776},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":124976},514600.74218884105,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},2329206.0476659425,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":130076.71952854891},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":159051.0605229545},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":150000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":0},439127.78005150345,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":91397.584162648782},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":248683.50559592395},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A511,'5. FY 2020-21'!$A:$A,0)),0)","v":181679.5785125207},521760.66827109345,106382715]
[106361144,"CHINO VALLEY MEDICAL CENTER",106361144,"2017-01-01","2017-12-31","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1207,"Investor","General Acute","N/A","909-464-8600","5451 WALNUT AVENUE","CHINO",91710,"JAMES LALLY",{"$f":"IFERROR(IF($A66=INDEX('5. FY 2020-21'!$A:$A,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":1931926.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":2403121.3515209579},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":1441896},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":1323344},1568694.8479541799,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},7100288.1015209574,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":2364524.0097132679},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":4010358.883185924},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":660000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":0},7034882.8928991919,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":895924.81875436474},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":603554.8680813075},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":14274.824025983771},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A512,'5. FY 2020-21'!$A:$A,0)),0)","v":1302902.1201897913},2816656.6310514472,106361144]
[106190636,"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS",106190636,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Non-Profit","General Acute","N/A","626-858-8541","1115 SO. SUNSET AVE","WEST COVINA",91790,"ROBERT CURRY",{"$f":"IFERROR(IF($A67=INDEX('5. FY 2020-21'!$A:$A,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":8845227.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":11761136.983273879},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":13356080},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":10199560},9756887.0329925511,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},44162004.483273879,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":5429601.179778683},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":28737929.884489339},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":847275},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":7500000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":0},42514806.064268023,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":6411540.5290098125},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":4942833.3572245846},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":6896037.7158252504},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A513,'5. FY 2020-21'!$A:$A,0)),0)","v":25585675.499663275},43836087.101722926,106190636]
[106100005,"CLOVIS COMMUNITY MEDICAL CENTER",106100005,"2016-09-01","2017-08-31","2020-21","Open","Fresno","09 - CENTRAL",605,"Non-Profit","General Acute","N/A","559-324-4000","2755 HERNDON AVE","CLOVIS",93611,"TIM A JOSLIN",{"$f":"IFERROR(IF($A69=INDEX('5. FY 2020-21'!$A:$A,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":7446620.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":7140966.1094392473},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":1822080},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":7145824},{"$f":"AA515*Z515","v":5204208.0872950824},{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},{"$f":"SUM(T515:X515)","v":23555490.609439246},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":2135505.1471454822},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":7576023.9849097095},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":497500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":0},10209029.132055191,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":4036802.7985037901},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":2397143.2049409766},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":912291.02638787183},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A515,'5. FY 2020-21'!$A:$A,0)),0)","v":20817884.274984695},{"$f":"SUM(AK515:AN515)","v":28164121.304817334},106100005]
[106100697,"COALINGA REGIONAL MEDICAL CENTER",106100697,"2016-07-01","2017-06-30","2020-21","Open","Fresno","09 - CENTRAL",609,"District","General Acute","Rural","559-936-6400","1191 PHELPS AVENUE","COALINGA",93210,"SHARON SPURGEON",{"$f":"IFERROR(IF($A70=INDEX('5. FY 2020-21'!$A:$A,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A516,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106100697]
[106190766,"COAST PLAZA HOSPITAL",106190766,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"Investor","General Acute","N/A","562-868-3751","13100 STUDEBAKER ROAD","NORWALK",90650,"GREGORY PADILLA",{"$f":"IFERROR(IF($A72=INDEX('5. FY 2020-21'!$A:$A,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":572721.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":1833138.4754907384},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":984040},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":2635008},1331106.8460061238,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},6024907.9754907386,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":917127.93865210365},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":2502619.748228529},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":550000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3969747.6868806328,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":872161.44687207602},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":573381.2694023354},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":5190.8451003577347},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A518,'5. FY 2020-21'!$A:$A,0)),0)","v":3573896.8515963005},5024630.41297107,106190766]
[106190184,"COLLEGE HOSPITAL",106190184,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"Investor","Psychiatric","N/A","562-924-9581","10802 COLLEGE PLACE","CERRITOS","90703-1570","STEPHEN WITT",{"$f":"IFERROR(IF($A73=INDEX('5. FY 2020-21'!$A:$A,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A519,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190184]
[106190587,"COLLEGE MEDICAL CENTER",106190587,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Investor","General Acute","N/A","562-997-2000","2776 PACIFIC AVE","LONG BEACH",90806,"JOE AVELINO",{"$f":"IFERROR(IF($A75=INDEX('5. FY 2020-21'!$A:$A,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":1038406.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":3696430.8837779141},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":25838496},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":1860624},7165763.0664272262,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},32433957.633777916,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":552501.00175199157},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":3880521.2827590224},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":11186552.253864},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":0},15619574.538375013,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":8378556.6077920413},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":532845.8579901997},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":47679209.958060883},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A521,'5. FY 2020-21'!$A:$A,0)),0)","v":3028858.1160587384},59619470.53990186,106190587]
[106361458,"COLORADO RIVER MEDICAL CENTER",106361458,"2017-01-01","2017-12-31","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1215,"Non-Profit","General Acute","Rural","760-326-7267","1401 BAILEY AVE","NEEDLES",92363,"STEVE LOPEZ",{"$f":"IFERROR(IF($A76=INDEX('5. FY 2020-21'!$A:$A,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":1124847.7022456506},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":978650.91321777098},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2103498.6154634217,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":7768.7946538251472},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A522,'5. FY 2020-21'!$A:$A,0)),0)","v":0},7768.7946538251472,106361458]
[106190197,"COMMUNITY HOSPITAL OF HUNTINGTON PARK",106190197,"2017-01-01","2017-12-31","2020-21",null,"Los Angeles","11 - LOS ANGELES COUNTY",923,"Investor","General Acute","N/A","323-583-1931","2623 E. SLAUSON AVENUE","HUNTINGTON PARK",90255,"PATRICIA RIVES",{"$f":"IFERROR(IF($A78=INDEX('5. FY 2020-21'!$A:$A,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":805719.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":880715.47618862952},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":2750056},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":2352352},1499885.9843253472,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},6788842.7261886299,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":4715693.8247330002},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":6723964.7321081683},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":0},11439658.556841169,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":944594.03232097521},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":1674303.1486754906},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A524,'5. FY 2020-21'!$A:$A,0)),0)","v":4484890.1667090831},7115466.7491813544,106190197]
[106361323,"COMMUNITY HOSPITAL OF SAN BERNARDINO",106361323,"2016-07-01","2017-06-30","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","N/A","909-887-6333","1805 MEDICAL CENTER DRIVE","SAN BERNARDINO","92411-1214","JUNE COLLISON",{"$f":"IFERROR(IF($A79=INDEX('5. FY 2020-21'!$A:$A,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":2441047},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":2782251.8968029944},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":9895296},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":6950768},4875871.9898182722,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},22069362.896802995,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":3580617.7069136072},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":10039692.453010168},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":8446861.9234999996},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":2797275},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":0},24864447.083423775,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":3563363.3125412697},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":3104564.8838595147},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":10911156.400951959},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A525,'5. FY 2020-21'!$A:$A,0)),0)","v":15785359.950187871},33364444.547540613,106361323]
[106560473,"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA",106560473,"2017-01-01","2017-12-31","2020-21","Open","Ventura","10 - SANTA BARBARA / VENTURA",809,"Non-Profit","General Acute","N/A","805-652-5011","147 N. BRENT STREET","VENTURA","93003-2809","GARY K. WILDE",{"$f":"IFERROR(IF($A81=INDEX('5. FY 2020-21'!$A:$A,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":7179495.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":5590612.6866370505},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":1547600},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":3749280},3991611.3950618133,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},18066987.936637051,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":4342784.8881876823},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":5469408.9179832311},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":577500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":0},10389693.806170914,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":1819497.4067179307},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":2198527.9784716982},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":608626.58801694436},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A527,'5. FY 2020-21'!$A:$A,0)),0)","v":7124434.9002409913},11751086.873447563,106560473]
[106100717,"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO",106100717,"2016-09-01","2017-08-31","2020-21",null,"Fresno","09 - CENTRAL",605,"Non-Profit","General Acute","Teaching","559-459-6000","2823 FRESNO STREET","FRESNO",93715,"TIM A JOSLIN",{"$f":"IFERROR(IF($A82=INDEX('5. FY 2020-21'!$A:$A,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":10414472},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":24070192.989312291},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":41250840},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":40887008},25765874.942823067,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},116622512.98931229,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":12319084.161614735},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":61823796.413274549},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":8520816.2650000006},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":2579850},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":0},85243546.839889288,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":20348529.644011721},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":6141653.6432006685},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":29485297.881307025},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A528,'5. FY 2020-21'!$A:$A,0)),0)","v":81898558.570894167},137874039.73941359,106100717]
[106331152,"CORONA REGIONAL MEDICAL CENTER - MAIN",106331152,"2017-01-01","2017-12-31","2020-21","Open","Riverside","12 - INLAND COUNTIES",1111,"Investor","General Acute","N/A","909-737-4343","800 SOUTH  MAIN STREET","CORONA",92880,"MARK UFFER",{"$f":"IFERROR(IF($A84=INDEX('5. FY 2020-21'!$A:$A,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":4339466.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":4173010.1143167298},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":3605616},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":3143672},3371842.3211888191,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},15261764.86431673,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":1809645.4320551245},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":5066912.3566598361},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":3190409.4819999998},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":1041300},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":572500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":0},11680767.270714961,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":2240840.2697077417},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":1649600.5871196289},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":2751147.9031895995},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A530,'5. FY 2020-21'!$A:$A,0)),0)","v":3934660.586071163},10576249.346088134,106331152]
[106154160,"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - BAKERSFIELD",106154160,"2017-01-01","2017-12-31","2020-21","Open","Kern","09 - CENTRAL",617,"Investor","Psychiatric","N/A","661-363-8127","6700 EUCALYPTUS DRIVE, STE C","BAKERSFIELD",93306,"RHONDA VAN CLEVE",{"$f":"IFERROR(IF($A85=INDEX('5. FY 2020-21'!$A:$A,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A531,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106154160]
[106344170,"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - CARMICHAEL",106344170,"2017-01-01","2017-12-31","2020-21","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Investor","Psychiatric","N/A","916-977-0949","4741 ENGLE ROAD","CARMICHAEL",95608,"NANCY SONCRANT",{"$f":"IFERROR(IF($A86=INDEX('5. FY 2020-21'!$A:$A,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A532,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106344170]
[106344188,"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - SACRAMENTO",106344188,"2017-01-01","2017-12-31","2020-21","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Investor","Psychiatric","N/A","916-520-2785","2600 STOCKTON BLVD, STE B","SACRAMENTO",95817,"CHANDRA THOMAS",{"$f":"IFERROR(IF($A87=INDEX('5. FY 2020-21'!$A:$A,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A533,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106344188]
[106484062,"CRESTWOOD SOLANO PSYCHIATRIC HEALTH FACILITY",106484062,"2017-01-01","2017-12-31","2020-21","Open","Solano","03 - NORTH BAY",408,"Investor","Psychiatric","N/A","707-234-2222","2201 TUOLUMNE ST","VALLEJO",94589,"GAIL MCDONALD",{"$f":"IFERROR(IF($A89=INDEX('5. FY 2020-21'!$A:$A,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A535,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106484062]
[106390846,"DAMERON HOSPITAL ASSOCIATION",106390846,"2017-01-01","2017-12-31","2020-21","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"Non-Profit","General Acute","N/A","209-944-5550","525 WEST ACACIA STREET","STOCKTON",95203,"LORRAINE AUERBACH",{"$f":"IFERROR(IF($A90=INDEX('5. FY 2020-21'!$A:$A,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":2297091},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":2568232.5201258408},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":1452408},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":3392456},2145310.2913144403,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},9710187.5201258399,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":1589270.4224705372},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":4279771.9040717445},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":1160000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":0},7029042.3265422815,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":1123276.3093589535},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":3896373.1656769365},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":192061.26871323618},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A536,'5. FY 2020-21'!$A:$A,0)),0)","v":4674356.0128721399},9886066.7566212658,106390846]
[106150706,"DELANO REGIONAL MEDICAL CENTER",106150706,"2017-01-01","2017-12-31","2020-21","Open","Kern","09 - CENTRAL",617,"Non-Profit","General Acute","N/A","661-725-4800","1401 GARCES HIGHWAY","DELANO",93215,"BAHRAM GHAFFARI",{"$f":"IFERROR(IF($A92=INDEX('5. FY 2020-21'!$A:$A,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":269607.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":1498135.6367400738},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":706056},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":1471096},871561.29386134818,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},3944894.8867400736,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":2378534.3822068372},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":3619223.111899883},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":7887699.9564999985},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":0},13885457.450606719,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":839943.7984547423},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":1503126.0023236298},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":16870.246576162637},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A538,'5. FY 2020-21'!$A:$A,0)),0)","v":4482294.7441589041},6842234.7915134393,106150706]
[106331164,"DESERT REGIONAL MEDICAL CENTER",106331164,"2017-01-01","2017-12-31","2020-21","Open","Riverside","12 - INLAND COUNTIES",1105,"Investor","General Acute","N/A","760-323-6511","1150 N INDIAN CANYON DRIVE","PALM SPRINGS",92262,"MICHELE FINNEY",{"$f":"IFERROR(IF($A93=INDEX('5. FY 2020-21'!$A:$A,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":9501716.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":8240481.4638459291},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":10645152},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":11181264},8742051.023602359,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},39568613.963845931,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":10945232.343611382},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":27038680.288902264},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":7372500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":7372500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":0},52728912.632513642,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":4802029.0719055673},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":2679896.350803542},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":2768018.149765762},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A539,'5. FY 2020-21'!$A:$A,0)),0)","v":18494981.092574608},28744924.665049478,106331164]
[106392287,"DOCTORS HOSPITAL OF MANTECA",106392287,"2017-01-01","2017-12-31","2020-21","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"Investor","General Acute","N/A","209-823-3111","1205 EAST NORTH STREET","MANTECA",95336,"BRANDON MAY",{"$f":"IFERROR(IF($A95=INDEX('5. FY 2020-21'!$A:$A,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":1290950.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":2515647.0031759562},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":431576},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":1640456},1298788.9069620215,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},5878629.2531759562,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":850596.15282905602},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":1609986.2452935802},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":250000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2710582.3981226361,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":732780.13102403667},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":1913868.2590662309},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A541,'5. FY 2020-21'!$A:$A,0)),0)","v":5258326.0866623856},7904974.4767526537,106392287]
[106500852,"DOCTORS MEDICAL CENTER - MODESTO",106500852,"2017-01-01","2017-12-31","2020-21","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","General Acute","N/A","209-578-1211","1441 FLORIDA AVENUE","MODESTO",95350,"WARREN KIRK",{"$f":"IFERROR(IF($A96=INDEX('5. FY 2020-21'!$A:$A,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":8646047},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":14329369.50339972},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":15829320},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":20408464},13082207.543193003,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},59213200.503399722,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":3567913.3632729212},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":25427071.073603347},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":1537575},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":8255000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":8255000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":0},47042559.436876267,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":9562700.7369775362},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":5666253.6750031272},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":11475660.805615863},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A542,'5. FY 2020-21'!$A:$A,0)),0)","v":48669363.660954118},75373978.878550649,106500852]
[106196168,"EARL AND LORRAINE MILLER CHILDRENS HOSP",106196168,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","Teaching","562-933-2000","2801 ATLANTIC AVENUE","LONG BEACH",90806,"JOHN BISHOP",{"$f":"IFERROR(IF($A98=INDEX('5. FY 2020-21'!$A:$A,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":7026852.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":399723.47499667655},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":20138656},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":8165488},7894129.8078158898,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},35730719.724996679,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":24123247.127872285},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":35588486.277013734},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":0},59711733.404886022,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":6017616.9412687961},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":1148503.3233438421},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":20603761.914594937},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A544,'5. FY 2020-21'!$A:$A,0)),0)","v":23454833.585966423},51224715.765174001,106196168]
[106190256,"EAST LOS ANGELES DOCTOR'S HOSPITAL",106190256,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","323-268-5514","4060 WHITTIER BOULEVARD","LOS ANGELES",90023,"GERALD CLUTE",{"$f":"IFERROR(IF($A99=INDEX('5. FY 2020-21'!$A:$A,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":571480.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":1357662.4376152069},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":2441704},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":2871528},1600086.6569281584,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},7242374.9376152065,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":1744178.6835330764},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":7243315.1338157747},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":1838815.9464999996},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":0},10826309.763848851,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":1285735.5152080618},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":616154.83236483426},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":18167.957851252071},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A545,'5. FY 2020-21'!$A:$A,0)),0)","v":5658021.1593899308},7578079.464814079,106190256]
[106014233,"EDEN MEDICAL CENTER",106014233,"2017-01-01","2017-12-31","2020-21","Open","Alameda","05 - EAST BAY",421,"Non-Profit","General Acute","N/A","510-537-1234","20103 LAKE CHABOT ROAD","CASTRO VALLEY",94546,"TERRY GLUBKA",{"$f":"IFERROR(IF($A101=INDEX('5. FY 2020-21'!$A:$A,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":3367143.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":6215019.7340559615},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":2386808},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":3699056},3461599.4247093596,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},15668026.984055962,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":1817335.9854128216},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":7181642.2736129966},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":2260000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":2260000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":0},13518978.259025818,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":1650183.3820566239},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":1517881.2236556546},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":59694.718654113953},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A547,'5. FY 2020-21'!$A:$A,0)),0)","v":7713595.8191315942},10941355.143497987,106014233]
[106331168,"EISENHOWER MEDICAL CENTER",106331168,"2016-07-01","2017-06-30","2020-21","Open","Riverside","12 - INLAND COUNTIES",1105,"Non-Profit","General Acute","N/A","760-340-3911","39000 BOB HOPE DRIVE","RANCHO MIRAGE",92270,"G. AUBREY SERFLING",{"$f":"IFERROR(IF($A102=INDEX('5. FY 2020-21'!$A:$A,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":7478576.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":15478896.258541957},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":2003704},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":5728456},6780382.3891940676,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},30689632.508541957,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":2461071.9495273028},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":6615225.741750638},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":1065000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":0},10141297.69127794,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":2129335.2170293103},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":2034231.075774658},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":16870.246576162637},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A548,'5. FY 2020-21'!$A:$A,0)),0)","v":11040927.528460901},15221364.067841033,106331168]
[106130699,"EL CENTRO REGIONAL MEDICAL CENTER",106130699,"2016-07-01","2017-06-30","2020-21","Open","Imperial","14 - SAN DIEGO / IMPERIAL",1424,"City/County","General Acute","N/A","619-339-7100","1415 ROSS AVENUE","EL CENTRO",92243,"DR. ADOLPHE EDWARD",{"$f":"IFERROR(IF($A104=INDEX('5. FY 2020-21'!$A:$A,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A550,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106130699]
[106094002,"EL DORADO COUNTY MENTAL HEALTH - PHF",106094002,"2016-07-01","2017-06-30","2020-21","Open","El Dorado","02 - GOLDEN EMPIRE",304,"Investor","Psychiatric","N/A","530-621-6210","935-B SPRING STREET","PLACERVILLE",95667,"GENELLE ESKOW",{"$f":"IFERROR(IF($A105=INDEX('5. FY 2020-21'!$A:$A,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A551,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106094002]
[106500867,"EMANUEL MEDICAL CENTER",106500867,"2017-01-01","2017-12-31","2020-21","Open","Stanislaus","06 - NORTH SAN JOAQUIN",516,"Investor","General Acute","N/A","209-667-4200","825 DELBON AVENUE","TURLOCK",95382,"LANI DICKINSON",{"$f":"IFERROR(IF($A106=INDEX('5. FY 2020-21'!$A:$A,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":2213013.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":5900242.0941321757},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":2025896},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":5366376},3425697.7339190589,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},15505527.344132176,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":2852140.2975406917},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":6582766.3416439127},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":507500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":0},9942406.6391846053,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":2190343.104457878},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":3992945.2603500206},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":101221.47945697582},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A552,'5. FY 2020-21'!$A:$A,0)),0)","v":12821387.397883605},19105897.242148481,106500867]
[106190280,"ENCINO HOSPITAL MEDICAL CENTER",106190280,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-995-5000","16237 VENTURA BLVD.","ENCINO",91436,"BOCKHI PARK",{"$f":"IFERROR(IF($A107=INDEX('5. FY 2020-21'!$A:$A,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":465375},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":2570071.174564648},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":318864},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":1016160},965585.33230621379,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},4370470.1745646484,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":279853.43960841553},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":704368.98231594136},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":1850310.3970000003},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":57500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2892032.8189243572,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":265509.98199249472},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":260122.94685333647},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":9083.9789256260356},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A553,'5. FY 2020-21'!$A:$A,0)),0)","v":796794.72290491231},1331511.6306763696,106190280]
[106104089,"EXODUS PSYCHIATRIC HEALTH FACILITY FRESNO",106104089,"2017-01-01","2017-12-31","2020-21","Open","Fresno","09 - CENTRAL",605,"Investor","Psychiatric","N/A","559-600-7180","4411 E. KINGS CANYON ROAD","FRESNO",93702,"LUANA MURPHY",{"$f":"IFERROR(IF($A109=INDEX('5. FY 2020-21'!$A:$A,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A555,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106104089]
[106197931,"EXODUS RECOVERY - PHF",106197931,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Investor","Psychiatric","N/A","310-237-0454","9808 VENICE BLVD. 3RD FLOOR","CULVER CITY",90232,"LUANA MURPHY",{"$f":"IFERROR(IF($A110=INDEX('5. FY 2020-21'!$A:$A,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A556,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106197931]
[106301781,"FAIRVIEW DEVELOPMENTAL CENTER",106301781,"2016-07-01","2017-06-30","2020-21","Open","Orange","13 - ORANGE COUNTY",1016,"State","Specialty","N/A","714-957-5000","2501 HARBOR BLVD.","COSTA MESA",92626,"CHERYL BRIGHT",{"$f":"IFERROR(IF($A112=INDEX('5. FY 2020-21'!$A:$A,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A558,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106301781]
[106190298,"FOOTHILL PRESBYTERIAN HOSPITAL",106190298,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Non-Profit","General Acute","N/A","626-858-8541","250 SO. GRAND AVE","GLENDORA",91741,"ROBERT CURRY",{"$f":"IFERROR(IF($A113=INDEX('5. FY 2020-21'!$A:$A,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":2636814.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":2560510.1714828508},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":1044776},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":1702360},1755201.3015688586,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},7944460.9214828508,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":1229259.0306473135},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":3354679.0010300707},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":1042500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":0},5626438.0316773839,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":730038.20349915721},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":1202799.222065619},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A559,'5. FY 2020-21'!$A:$A,0)),0)","v":4702905.6609241078},6647422.4879646888,106190298]
[106301175,"FOUNTAIN VALLEY REGIONAL HOSPITAL AND MC - EUCLID",106301175,"2017-01-01","2017-12-31","2020-21","Open","Orange","13 - ORANGE COUNTY",1014,"Investor","General Acute","N/A","714-966-7000","17100 EUCLID STREET","FOUNTAIN VALLEY",92705,"KENNETH MCFARLAND",{"$f":"IFERROR(IF($A115=INDEX('5. FY 2020-21'!$A:$A,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":6508424.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":10649118.778683309},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":5449888},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":15227800},8359087.9031107938,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},37835231.278683305,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":2036044.9167137891},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":13016219.442796888},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":3942500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":0},18994764.359510675,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":5817227.7379921889},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":2933802.2100169803},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":2321605.471134997},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A561,'5. FY 2020-21'!$A:$A,0)),0)","v":39613934.383380055},50686569.802524224,106301175]
[106014034,"FREMONT HOSPITAL",106014034,"2017-01-01","2017-12-31","2020-21","Open","Alameda","05 - EAST BAY",421,"Investor","Psychiatric","N/A","510-574-4825","39001 SUNDALE DR","FREMONT",94538,"MARLON ROLLINS",{"$f":"IFERROR(IF($A116=INDEX('5. FY 2020-21'!$A:$A,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A562,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106014034]
[106104047,"FRESNO SURGICAL HOSPITAL",106104047,"2017-01-01","2017-12-31","2020-21","Open","Fresno","09 - CENTRAL",605,"Investor","Specialty","N/A","559-431-8000","6125 NORTH FRESNO STREET","FRESNO",93710,"KRISTINE KASSAHN",{"$f":"IFERROR(IF($A118=INDEX('5. FY 2020-21'!$A:$A,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A564,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106104047]
[106301283,"GARDEN GROVE HOSPITAL AND MEDICAL CENTER",106301283,"2017-01-01","2017-12-31","2020-21","Open","Orange","13 - ORANGE COUNTY",1012,"Investor","General Acute","N/A","714-537-5160","12601 GARDEN GROVE BLVD","GARDEN GROVE",92843,"RICHARD ROWE",{"$f":"IFERROR(IF($A119=INDEX('5. FY 2020-21'!$A:$A,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":1686519},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":2544697.7433091095},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":1536504},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":3115056},1962507.1424596589,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},8882776.7433091104,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":1703848.2584404249},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":5459671.0979512138},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":1025000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":0},8188519.3563916385,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":1407522.7961047913},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":827452.91761950438},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A565,'5. FY 2020-21'!$A:$A,0)),0)","v":4796340.8727305466},7031316.5864548422,106301283]
[106190315,"GARFIELD MEDICAL CENTER",106190315,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-307-2010","525 N. GARFIELD AVE","MONTEREY PARK",91754,"PHILIP COHEN",null,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":4506691.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":8031610.3195974361},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":3936160},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":8278200},5468703.8771337988,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},24752661.819597438,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":1849705.9507926402},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":12664034.951638917},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":1822500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":0},16336240.902431557,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":3265864.1760918479},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":1121562.610237617},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":942138.38571492885},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A567,'5. FY 2020-21'!$A:$A,0)),0)","v":14568106.774153983},19897671.946198378,106190315]
[106190317,"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER",106190317,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","Psychiatric","N/A","323-644-2000","1891 EFFIE STREET","LOS ANGELES",90026,"MARA PELSMAN",{"$f":"IFERROR(IF($A122=VLOOKUP($A122,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A568,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190317]
[106190522,"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR",106190522,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",909,"Non-Profit","General Acute","N/A","818-502-1900","1429 SOUTH CENTRAL AVENUE","GLENDALE","91204-2594","JULIE SPRENGEL",{"$f":"IFERROR(IF($A124=VLOOKUP($A124,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":2382720},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":10481065.762976333},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":4394016},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":5803792},5095089.4955718499,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},23061593.762976333,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":2721087.899479242},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":11620465.238207696},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":791700},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":970000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":0},16103253.137686938,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":2834924.5667649587},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":1748576.6223468066},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":4595195.625091685},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A570,'5. FY 2020-21'!$A:$A,0)),0)","v":12273753.239795864},21452450.053999312,106190522]
[106190328,"GLENDORA COMMUNITY HOSPITAL",106190328,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Non-Profit","General Acute","N/A","626-852-5000","150 WEST ROUTE 66","GLENDORA","91740-6207","ED MATTHEWS",{"$f":"IFERROR(IF($A125=VLOOKUP($A125,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":387192},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":3610749.5869295006},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":767376},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":567064},1178104.2407209075,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},5332381.5869295001,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":294878.26156908408},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":1020848.133356514},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":38025},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":337500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1691251.3949255981,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":194448.36030603529},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":340613.50816455053},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":111603.16965769129},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A571,'5. FY 2020-21'!$A:$A,0)),0)","v":812367.25820598553},1459032.2963342625,106190328]
[106420483,"GOLETA VALLEY COTTAGE HOSPITAL",106420483,"2017-01-01","2017-12-31","2020-21","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",807,"Non-Profit","General Acute","N/A","805-967-3411","351 S. PATTERSON AVENUE","SANTA BARBARA",93111,"RONALD C. WERFT",{"$f":"IFERROR(IF($A127=VLOOKUP($A127,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":413253},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":835484.57699397346},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":52560},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":155344},321821.60842977924,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},1456641.5769939735,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":387204.53553390165},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":123345.72040555655},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":20000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":0},530550.25593945826,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":74717.525052965386},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":601399.61103280948},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A573,'5. FY 2020-21'!$A:$A,0)),0)","v":1635116.2066126864},2311233.3426984614,106420483]
[106150775,"GOOD SAMARITAN HOSPITAL - BAKERSFIELD",106150775,"2017-01-01","2017-12-31","2020-21","Open","Kern","09 - CENTRAL",617,"Investor","General Acute","N/A","805-399-4661","901 OLIVE DRIVE","BAKERSFIELD",93308,"GANESH ACHARYA",{"$f":"IFERROR(IF($A128=VLOOKUP($A128,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":345618.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":2894777.5484579923},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":2059768},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":1198368},1435746.4933708066,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},6498532.0484579923,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":73787.41452711857},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":921846.96303100151},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":630825},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1626459.3775581201,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":804755.7285521226},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":67559.019020226013},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":2428017.7956923302},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A574,'5. FY 2020-21'!$A:$A,0)),0)","v":2141223.6038975655},5441556.1471622437,106150775]
[106190392,"GOOD SAMARITAN HOSPITAL - LA",106190392,"2016-09-01","2017-08-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","N/A","213-977-2121","1225 WILSHIRE BL","LOS ANGELES",90017,"ANDREW LEEKA",{"$f":"IFERROR(IF($A129=VLOOKUP($A129,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":5330095},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":7249078.9904411081},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":7980360},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":4139976},5456960.8324341029,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},24699509.990441106,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":3450254.061557122},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":26097357.685807228},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":4365000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":0},33912611.74736435,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":2206566.1756467484},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":602062.7670477319},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":600840.32036640774},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A575,'5. FY 2020-21'!$A:$A,0)),0)","v":7329473.2817051215},10738942.544766009,106190392]
[106430779,"GOOD SAMARITAN HOSPITAL - SAN JOSE",106430779,"2017-01-01","2017-12-31","2020-21","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","General Acute","N/A","408-559-2011","2425 SAMARITAN DRIVE","SAN JOSE",95124,"JOSEPH DESCHRYVER",{"$f":"IFERROR(IF($A130=VLOOKUP($A130,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":12427994.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":12546242.428644536},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":2796776},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":2584784},6706626.7687514694,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},30355796.928644538,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":751838.16519136715},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":7736698.0154380007},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":135525},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":2995000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":0},11619061.180629367,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":1472872.0687810851},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":1191276.886306341},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":2219086.2804029314},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A576,'5. FY 2020-21'!$A:$A,0)),0)","v":4176034.8832377978},9059270.1187281553,106430779]
[106350784,"HAZEL HAWKINS MEMORIAL HOSPITAL",106350784,"2016-07-01","2017-06-30","2020-21","Open","San Benito","08 - MID-COAST",701,"District","General Acute","Rural","831-637-5711","911 SUNSET DRIVE","HOLLISTER",95023,"KEN UNDERWOOD",{"$f":"IFERROR(IF($A132=VLOOKUP($A132,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"AB578+AC578+AD578+AE578+AF578+AI578+AG578+AH578","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A578,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"A578","v":106350784}]
[106490964,"HEALDSBURG DISTRICT HOSPITAL",106490964,"2017-01-01","2017-12-31","2020-21","Open","Sonoma","03 - NORTH BAY",401,"District","General Acute","Rural","707-431-6500","1375 UNIVERSITY STREET","HEALDSBURG",95448,"JOSEPH HARRINGTON",{"$f":"IFERROR(IF($A133=VLOOKUP($A133,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"AA579*Z579","v":0},{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},{"$f":"SUM(T579:X579)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A579,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"SUM(AK579:AN579)","v":0},106490964]
[106154022,"HEALTHSOUTH BAKERSFIELD REHABILITATION HOSPITAL",106154022,"2017-01-01","2017-12-31","2020-21","Open","Kern","09 - CENTRAL",617,"Investor","Specialty","N/A","661-323-5500","5001 COMMERCE DRIVE","BAKERSFIELD",93309,"MARTHA SAMORA",{"$f":"IFERROR(IF($A135=VLOOKUP($A135,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A581,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106154022]
[106504079,"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO",106504079,"2017-01-01","2017-12-31","2020-21","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","Specialty","N/A","209-857-3509","1303 MABLE AVENUE","MODESTO",95355,"BETH BACHER",{"$f":"IFERROR(IF($A136=VLOOKUP($A136,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A582,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106504079]
[106331194,"HEMET VALLEY MEDICAL CENTER",106331194,"2017-01-01","2017-12-31","2020-21","Open","Riverside","12 - INLAND COUNTIES",1109,"Investor","General Acute","N/A","951-652-2811","1117 E. DEVONSHIRE AVE","HEMET",92543,"DAN MCLAUGHLIN",{"$f":"IFERROR(IF($A138=VLOOKUP($A138,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":4725417.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":4385926.2983305994},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":1436056},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":5573696},3561697.7723725759,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},16121096.048330599,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":1909872.1400652633},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":4466413.4546854161},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":1108218.0264999997},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":612500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":0},8097003.6212506788,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":2370853.3331791097},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":1388565.8007457741},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A584,'5. FY 2020-21'!$A:$A,0)),0)","v":13449479.65502689},17208898.788951773,106331194]
[106190949,"HENRY MAYO NEWHALL HOSPITAL",106190949,"2016-10-01","2017-09-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",903,"Non-Profit","General Acute","N/A","661-253-8000","23845 MCBEAN PARKWAY","VALENCIA","91355-2083","ROGER E. SEAVER",{"$f":"IFERROR(IF($A139=VLOOKUP($A139,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":8150888},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":8205914.7603963548},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":3843304},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":1759592},4851643.4566479642,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},21959698.760396354,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":2742754.3419439895},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":6071530.7899629874},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":626925},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":1887500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":1887500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":0},13216210.131906977,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":919916.68459706008},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":1665599.2259796334},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":1587100.8894343774},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A585,'5. FY 2020-21'!$A:$A,0)),0)","v":1243207.4015356775},5415824.2015467491,106190949]
[106362041,"HI-DESERT MEDICAL CENTER",106362041,"2017-01-01","2017-12-31","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1214,"Investor","General Acute","Rural","760-366-3711","6601 WHITE FEATHER RD.","JOSHUA TREE",92252,"KAREN FAULIS",{"$f":"IFERROR(IF($A141=VLOOKUP($A141,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":7596653.6321647894},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":4622218.5751976976},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":2257023.7820000006},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":0},14475895.989362489,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":106935.17347029908},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":303310.98232516192},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A587,'5. FY 2020-21'!$A:$A,0)),0)","v":181679.5785125207},594521.15685816063,106362041]
[106010846,"HIGHLAND HOSPITAL",106010846,"2016-07-01","2017-06-30","2020-21","Open","Alameda","05 - EAST BAY",417,"City/County","General Acute","N/A","510-437-4800","1411 EAST 31ST STREET","OAKLAND",94602,"DELVECCHIO FINLEY",{"$f":"IFERROR(IF($A142=VLOOKUP($A142,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A588,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106010846]
[106304460,"HOAG ORTHOPEDIC INSTITUTE",106304460,"2016-07-01","2017-06-30","2020-21","Open","Orange","13 - ORANGE COUNTY",1016,"Investor","Specialty","N/A","949-517-3149","16250 SAND CANYON AVENUE","IRVINE",92618,"JENNIFER MITZNER",{"$f":"IFERROR(IF($A144=VLOOKUP($A144,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A590,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106304460]
[106190382,"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER",106190382,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","213-413-3000","1300 NORTH VERMONT AVENUE","LOS ANGELES","90027-6000","MARK MEYERS",{"$f":"IFERROR(IF($A145=VLOOKUP($A145,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":2374963.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":7898859.469115559},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":8945128},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":10264384},6513870.3384198286,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},29483335.219115559,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":3403546.2491579275},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":28624321.984115798},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":3375128.2629999993},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":0},35402996.496273726,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":4414503.3150559366},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":1743934.5302423495},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":1567635.2203080358},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A591,'5. FY 2020-21'!$A:$A,0)),0)","v":14812076.493870797},22538149.559477121,106190382]
[106190400,"HUNTINGTON MEMORIAL HOSPITAL",106190400,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",911,"Non-Profit","General Acute","N/A","626-397-5000","100 W. CALIFORNIA BLVD","PASADENA","91102-3010","LORI J. MORGAN MD, MBA",{"$f":"IFERROR(IF($A147=VLOOKUP($A147,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":18813249.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":15859129.996487277},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":8090152},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":5439960},10649567.930218343,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},48202491.746487275,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":2741241.1251925742},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":16607852.064606054},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":814125},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":2820000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":2820000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":0},25803218.189798627,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":2491955.1321946192},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":1302687.0968133151},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":3480461.6397898612},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A593,'5. FY 2020-21'!$A:$A,0)),0)","v":7807031.030938033},15082134.899735829,106190400]
[106121031,"JEROLD PHELPS COMMUNITY HOSPITAL",106121031,"2016-07-01","2017-06-30","2020-21","Open","Humboldt","01 - NORTHERN CALIFORNIA",109,"District","General Acute","Rural","707-923-3921","733 CEDAR STREET","GARBERVILLE",95542,"MATT REES",{"$f":"IFERROR(IF($A148=VLOOKUP($A148,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A594,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106121031]
[106380842,"JEWISH HOME",106380842,"2016-07-01","2017-06-30","2020-21","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","Psychiatric","N/A","415-469-2200","302 SILVER AVENUE","SAN FRANCISCO",94112,"DANIEL RUTH",{"$f":"IFERROR(IF($A149=VLOOKUP($A149,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A595,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106380842]
[106220733,"JOHN C. FREMONT HEALTHCARE DISTRICT",106220733,"2016-07-01","2017-06-30","2020-21","Open","Mariposa","09 - CENTRAL",603,"District","General Acute","Rural","209-966-3631","5189 HOSPITAL ROAD","MARIPOSA",95338,"MATTHEW MATTHIESSEN",{"$f":"IFERROR(IF($A150=VLOOKUP($A150,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A596,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106220733]
[106074039,"JOHN MUIR BEHAVIORAL HEALTH CENTER",106074039,"2017-01-01","2017-12-31","2020-21","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","Psychiatric","N/A","800-680-6500","2740 GRANT STREET","CONCORD",94520,"CALVIN KNIGHT",{"$f":"IFERROR(IF($A152=VLOOKUP($A152,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A598,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106074039]
[106071018,"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS",106071018,"2017-01-01","2017-12-31","2020-21","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","General Acute","N/A","925-682-8200","2540 EAST STREET","CONCORD",94520,"CALVIN KNIGHT",{"$f":"IFERROR(IF($A153=VLOOKUP($A153,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":4701528.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":8740595.4712014757},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":1546432},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":5084304},4434776.6696656067,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},20072859.971201476,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":2446917.2644533049},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":5081519.0867078621},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":807500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":0},8335936.351161167,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":1953166.3735558046},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":1728184.5748879409},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":50610.739728487912},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A599,'5. FY 2020-21'!$A:$A,0)),0)","v":9896346.1838320214},13628307.872004256,106071018]
[106196404,"JOYCE EISENBERG KEEFER MEDICAL CENTER",106196404,"2016-09-01","2017-08-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","Psychiatric","N/A","818-774-3000","7150 TAMPA AVE.","RESEDA",91335,"MOLLY FORREST",{"$f":"IFERROR(IF($A155=VLOOKUP($A155,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A601,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106196404]
[106074097,"KAISER FOUNDATION HOSPITAL - ANTIOCH",106074097,"2017-01-01","2017-12-31","2020-21","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","General Acute","N/A","510-987-3380","451 SAND CREEK ROAD","ANTIOCH",94531,"BERNARD TYSON",{"$f":"IFERROR(IF($A156=VLOOKUP($A156,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":3068769.62},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":632822.4},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":826659.0356876991},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":128480},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1028830.0856131058,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},4656731.0556876995,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":362076.39504611283},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":430087.05141411163},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":60000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":0},852163.44646022446,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":564837.07012516947},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":1006007.6746373777},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A602,'5. FY 2020-21'!$A:$A,0)),0)","v":2527941.5638742168},4100084.0199118536,106074097]
[106196403,"KAISER FOUNDATION HOSPITAL - DOWNEY",106196403,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"Non-Profit","General Acute","N/A","310-803-2121","9333 IMPERIAL HIGHWAY","DOWNEY",90242,"BERNARD TYSON",{"$f":"IFERROR(IF($A158=VLOOKUP($A158,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":9441726.5600000005},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":2326562.56},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":1232633.9357763201},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":596264},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3004080.5353372209,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},13597187.05577632,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":1540435.5681250188},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":3278399.4107792662},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":2182500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":0},7001334.9789042845,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":2252036.4737676661},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":1622825.6630171344},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A604,'5. FY 2020-21'!$A:$A,0)),0)","v":2906873.2562003313},6781735.3929851316,106196403]
[106361223,"KAISER FOUNDATION HOSPITAL - FONTANA",106361223,"2017-01-01","2017-12-31","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","Teaching","909-427-5015","9961 SIERRA AVENUE","FONTANA",92335,"BERNARD TYSON",{"$f":"IFERROR(IF($A159=VLOOKUP($A159,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":17251339.560000002},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":4133131.5200000005},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":2600592.8382488471},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":1140552},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":0},5551102.1072778031,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},25125615.918248847,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":2721183.1928407755},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":5110732.5468039149},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":1382500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":0},9214415.7396446913,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":3962313.7674112315},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":2599903.1565035195},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":3069087.1655865107},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A605,'5. FY 2020-21'!$A:$A,0)),0)","v":6187487.3596264198},15818791.449127682,106361223]
[106104062,"KAISER FOUNDATION HOSPITAL - FRESNO",106104062,"2017-01-01","2017-12-31","2020-21","Open","Fresno","09 - CENTRAL",605,"Non-Profit","General Acute","N/A","510-987-3380","7300 N. FRESNO STREET","FRESNO","93720-2941","BERNARD TYSON",{"$f":"IFERROR(IF($A161=VLOOKUP($A161,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":4242383.32},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":236776.96000000002},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":567776.49070365098},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":153592},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1148973.4743992658,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},5200528.770703651,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":161978.61019097595},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":566416.53186235833},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":57500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":0},785895.14205333428,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":526450.08477685705},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":351721.3714145018},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A607,'5. FY 2020-21'!$A:$A,0)),0)","v":708550.35619883076},1590614.9462154577,106104062]
[106190429,"KAISER FOUNDATION HOSPITAL - LOS ANGELES",106190429,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","213-667-4867","4867 SUNSET BOULEVARD","LOS ANGELES",90027,"BERNARD TYSON",{"$f":"IFERROR(IF($A162=VLOOKUP($A162,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":19423784.52},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":3094452.4800000004},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":2356787.2596630175},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":996304},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":0},5715855.296346521,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},25871328.259663016,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":1339000.1468246551},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":3059298.4600588698},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":73125},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":650000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":0},5121423.6068835249,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":2371538.8150603292},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":1333523.8515072095},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":2211300.0127523951},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A608,'5. FY 2020-21'!$A:$A,0)),0)","v":7487794.0572660323},13404156.736585967,106190429]
[106334048,"KAISER FOUNDATION HOSPITAL - MORENO VALLEY",106334048,"2017-01-01","2017-12-31","2020-21","Open","Riverside","12 - INLAND COUNTIES",1109,"Non-Profit","General Acute","N/A","951-243-2262","27300 IRIS AVENUE","MORENO VALLEY",92555,"BERNARD TYSON",{"$f":"IFERROR(IF($A164=VLOOKUP($A164,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":1683888.08},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":343719.04000000004},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":237554.15349388507},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":61320},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":0},513998.74700999341,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},2326481.2734938851,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":694236.19086686755},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":215855.01070972395},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":0},910091.20157659147,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":412203.10457354604},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":1302106.8353002579},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A610,'5. FY 2020-21'!$A:$A,0)),0)","v":633283.1022436436},2350188.4646676262,106334048]
[106014326,"KAISER FOUNDATION HOSPITAL - OAKLAND/RICHMOND",106014326,"2017-01-01","2017-12-31","2020-21","Open","Alameda","05 - EAST BAY",417,"Non-Profit","General Acute","Teaching","510-987-3380","275 W. MACARTHUR BLVD.","OAKLAND","94611-5641","BERNARD TYSON",{"$f":"IFERROR(IF($A165=VLOOKUP($A165,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":11209183.58},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":2356650.2400000002},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":755696},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3164112.4588513067,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},14321529.82,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":1351342.7939888495},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":2517226.4782765554},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":470000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":0},4338569.2722654045,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":2029026.3684108031},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":2477136.3992409986},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A611,'5. FY 2020-21'!$A:$A,0)),0)","v":11341996.54428165},15848159.311933452,106014326]
[106190432,"KAISER FOUNDATION HOSPITAL - PANORAMA CITY",106190432,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-375-2295","13652 CANTARA STREET","PANORAMA CITY",91402,"BERNARD TYSON",{"$f":"IFERROR(IF($A167=VLOOKUP($A167,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":4315354.12},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":729953.28000000003},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":608962.35013293137},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":174616},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1287798.8772861734,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},5828885.7501329314,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":938333.783464315},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":772533.72254006471},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":82500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1793367.5060043796,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":767739.70696624985},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":1129271.7989110907},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":609924.29929203389},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A613,'5. FY 2020-21'!$A:$A,0)),0)","v":1398932.7545464095},3905868.5597157842,106190432]
[106414139,"KAISER FOUNDATION HOSPITAL - REDWOOD CITY",106414139,"2017-01-01","2017-12-31","2020-21","Open","San Mateo","04 - WEST BAY",428,"Non-Profit","General Acute","N/A","650-299-2000","1150 VETERANS BLVD.","REDWOOD CITY","94063-2037","BERNARD TYSON",{"$f":"IFERROR(IF($A168=VLOOKUP($A168,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":4084974.8800000004},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":463742.72000000003},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":554538.17874423938},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":169360},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1164899.943367966,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},5272615.7787442403,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":114069.76156987721},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":0},114069.76156987721,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":476181.41348740016},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":254320.33172276491},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A614,'5. FY 2020-21'!$A:$A,0)),0)","v":0},730501.74521016504,106414139]
[106334025,"KAISER FOUNDATION HOSPITAL - RIVERSIDE",106334025,"2017-01-01","2017-12-31","2020-21","Open","Riverside","12 - INLAND COUNTIES",1111,"Non-Profit","General Acute","N/A","909-353-3091","10800 MAGNOLIA AVENUE","RIVERSIDE",92503,"BERNARD TYSON",{"$f":"IFERROR(IF($A169=VLOOKUP($A169,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":6177151.96},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":1055685.1200000001},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":782163.59826856584},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":175200},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1809493.561952587,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},8190200.6782685658,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":449123.31220765167},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":366791.22120599711},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":140000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":0},955914.53341364884,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":1169432.0893610911},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":831514.74821090442},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":1032978.1749711892},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A615,'5. FY 2020-21'!$A:$A,0)),0)","v":1012214.7945697582},4046139.8071129429,106334025]
[106314024,"KAISER FOUNDATION HOSPITAL - ROSEVILLE",106314024,"2017-01-01","2017-12-31","2020-21","Open","Placer","02 - GOLDEN EMPIRE",309,"Non-Profit","General Acute","N/A","916-784-4000","1600 EUREKA ROAD","ROSEVILLE",95661,"BERNARD TYSON",{"$f":"IFERROR(IF($A170=VLOOKUP($A170,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":10674585.600000001},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":2471768.3200000003},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":1260213.7523584273},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":880672},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3377470.5716986926,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},15287239.672358429,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":785617.74030154303},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":3643567.6619799268},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":0},4429185.4022814697,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":2201082.3205969892},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":1427609.1111243342},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":2874430.4743230958},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A616,'5. FY 2020-21'!$A:$A,0)),0)","v":9748407.0984718259},16251529.004516244,106314024]
[106370730,"KAISER FOUNDATION HOSPITAL - SAN DIEGO",106370730,"2017-01-01","2017-12-31","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","General Acute","Teaching","619-528-3173","4647 ZION AVENUE","SAN DIEGO",92120,"BERNARD TYSON",{"$f":"IFERROR(IF($A172=VLOOKUP($A172,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":13685673.540000001},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":1839927.0400000003},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":1388551.8321871671},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":326456},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3809036.0848878971,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},17240608.41218717,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":765970.49750154885},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":2077401.606830426},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2843372.1043319749,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":1763973.3743391216},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":1072323.2761296241},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":787710.74397928629},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A618,'5. FY 2020-21'!$A:$A,0)),0)","v":46616384.423762634},50240391.818210669,106370730]
[106380857,"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO",106380857,"2017-01-01","2017-12-31","2020-21","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","Teaching","510-987-3380","2425 GEARY BLVD.","SAN FRANCISCO","94115-3358","BERNARD TYSON",{"$f":"IFERROR(IF($A173=VLOOKUP($A173,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":8275583.6800000006},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":604042.88},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":938449.22556717438},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":91688},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2189403.4682243597,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},9909763.7855671756,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":177431.14117624937},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":694631.16228392371},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":135000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1007062.3034601731,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":719755.97528085916},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":259459.79083841399},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":106412.32455733356},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A619,'5. FY 2020-21'!$A:$A,0)),0)","v":1899849.3067309309},2985477.3974075373,106380857]
[106014337,"KAISER FOUNDATION HOSPITAL - SAN LEANDRO",106014337,"2017-01-01","2017-12-31","2020-21","Open","Alameda","05 - EAST BAY",421,"Non-Profit","General Acute","N/A","510-987-3380","2500 MERCED ST","SAN LEANDRO","94577-4201","BERNARD TYSON",{"$f":"IFERROR(IF($A175=VLOOKUP($A175,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":5803089.7400000002},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":681224.32000000007},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":825555.84302441473},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":161768},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1650738.634358072,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},7471637.9030244155,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":315436.13766645227},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":430087.05141411163},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":67500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":0},813023.18908056384,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":762712.83983730408},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":770007.02782684588},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":175191.02213707354},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A621,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1707910.8898012235,106014337]
[106210992,"KAISER FOUNDATION HOSPITAL - SAN RAFAEL",106210992,"2017-01-01","2017-12-31","2020-21","Open","Marin","04 - WEST BAY",405,"Non-Profit","General Acute","N/A","510-987-3380","99 MONTECILLO ROAD","SAN RAFAEL","94903-3308","BERNARD TYSON",{"$f":"IFERROR(IF($A176=VLOOKUP($A176,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":2574479.3200000003},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":14389.760000000002},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":272120.85694345966},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":84096},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":0},650669.53199770488,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},2945085.9369434598,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":64814.204680108058},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":53558.010176096919},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":0},118372.21485620498,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":173198.42198821946},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":232933.55024151545},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A622,'5. FY 2020-21'!$A:$A,0)),0)","v":241374.29716663467},647506.26939636958,106210992]
[106494019,"KAISER FOUNDATION HOSPITAL - SANTA ROSA",106494019,"2017-01-01","2017-12-31","2020-21","Open","Sonoma","03 - NORTH BAY",401,"Non-Profit","General Acute","N/A","510-987-3380","401 BICENTENNIAL WAY","SANTA ROSA","95403-2149","BERNARD TYSON",{"$f":"IFERROR(IF($A178=VLOOKUP($A178,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":4912498.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":703463.04},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":598665.8852756113},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":236520},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1425277.6203904934,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},6451147.4252756117,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":210061.15678025779},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":670286.61220387963},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":62500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":0},942847.76898413745,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":674057.18319953477},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":787829.34572788712},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":29847.359327056976},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A624,'5. FY 2020-21'!$A:$A,0)),0)","v":5735883.8358952971},7227617.7241497757,106494019]
[106190431,"KAISER FOUNDATION HOSPITAL - SOUTH BAY",106190431,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","N/A","310-517-5279","25825 S. VERMONT AVE.","HARBOR",90710,"BERNARD TYSON",{"$f":"IFERROR(IF($A179=VLOOKUP($A179,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":5507384.2600000007},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":810078.08000000007},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":776647.63495214435},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":304264},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1634552.1437728186,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},7398373.9749521455,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":782496.2225858462},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":1074406.143532611},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":142500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1999402.3661184572,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":915118.31142852094},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":1013799.7578127166},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A625,'5. FY 2020-21'!$A:$A,0)),0)","v":2042597.5469907685},3972813.3275070954,106190431]
[106410806,"KAISER FOUNDATION HOSPITAL - SOUTH SAN FRANCISCO",106410806,"2017-01-01","2017-12-31","2020-21","Open","San Mateo","04 - WEST BAY",425,"Non-Profit","General Acute","N/A","510-987-3380","1200 EL CAMINO REAL","SOUTH SAN FRANCISCO","94080-3208","BERNARD TYSON",{"$f":"IFERROR(IF($A181=VLOOKUP($A181,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":3023076},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":154362.88},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":539828.94323378219},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":152424},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":0},854946.382383683,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},3869691.8232337823,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":118920.41589238144},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":249937.38082178563},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":0},368857.79671416705,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":160859.74812626187},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":253242.7031985159},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A627,'5. FY 2020-21'!$A:$A,0)),0)","v":573588.38358952967},987690.83491430746,106410806]
[106484044,"KAISER FOUNDATION HOSPITAL - VACAVILLE",106484044,"2017-01-01","2017-12-31","2020-21","Open","Solano","03 - NORTH BAY",408,"Non-Profit","General Acute","N/A","707-624-4000","1 QUALITY DRIVE","VACAVILLE",95688,"BERNARD TYSON",{"$f":"IFERROR(IF($A182=VLOOKUP($A182,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":3241814.66},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":612218.88},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":848722.88895338494},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":98112},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1060674.9279077579,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},4800868.428953385,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":188054.42943383221},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":426841.11140343908},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":85000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":85000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":0},784895.54083727126,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":538560.26467840793},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":613916.68081447098},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A628,'5. FY 2020-21'!$A:$A,0)),0)","v":140152.81770965885},1295225.1857527166,106484044]
[106190434,"KAISER FOUNDATION HOSPITAL - WEST LOS ANGELES",106190434,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","General Acute","N/A","213-857-2135","6041 CADILLAC AVENUE","WEST LOS ANGELES",90034,"BERNARD TYSON",{"$f":"IFERROR(IF($A184=VLOOKUP($A184,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":4175840.9000000004},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":862404.4800000001},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":555641.37140752375},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":302512},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1302714.7927751085,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},5896398.7514075246,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":1506321.7211573489},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":1103619.6036286638},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2609941.324786013,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":908948.97449754213},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":1479583.9637938822},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":37633.62697759358},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A630,'5. FY 2020-21'!$A:$A,0)),0)","v":4593897.9138165955},7020064.479085613,106190434]
[106191450,"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS",106191450,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-719-2777","5601 DE SOTO AVENUE","WOODLAND HILLS",91365,"BERNARD TYSON",{"$f":"IFERROR(IF($A185=VLOOKUP($A185,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":5159730.5200000005},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":466032.00000000006},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":373246.85107785347},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":150088},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1358544.502371972,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},6149097.3710778542,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":405660.0753712696},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":641073.15210782678},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":65000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1111733.2274790965,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":467727.13695235515},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":471255.2431042759},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":86946.655430992061},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A631,'5. FY 2020-21'!$A:$A,0)),0)","v":1375573.9515947998},2401502.9870824227,106191450]
[106015000,"KAISER FOUNDATION NORTHERN REGION",106015000,"2017-01-01","2017-12-31","2020-21","Open",null,"05 - EAST BAY",417,"Non-Profit","General Acute","N/A","626-405-5000","393 E. WALNUT STREET","PASADENA",91188,"BERNARD TYSON",{"$f":"IFERROR(IF($A187=VLOOKUP($A187,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A633,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106015000]
[106191300,"KAISER FOUNDATION SOUTHERN REGION",106191300,"2017-01-01","2017-12-31","2020-21","Open",null,"11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","N/A","626-405-5000","393 E. WALNUT STREET","PASADENA",91188,"BERNARD TYSON",{"$f":"IFERROR(IF($A188=VLOOKUP($A188,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A634,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106191300]
[106540734,"KAWEAH DELTA MEDICAL CENTER",106540734,"2016-07-01","2017-06-30","2020-21","Open","Tulare","09 - CENTRAL",611,"District","General Acute","N/A","559-624-2000","400 WEST MINERAL KING AVENUE","VISALIA","93291-6237","GARY K. HERBST",{"$f":"IFERROR(IF($A190=VLOOKUP($A190,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A636,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106540734]
[106194219,"KECK HOSPITAL OF USC",106194219,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","323-442-8500","1500 SAN PABLO STREET","LOS ANGELES",90033,"THOMAS E. JACKIEWICZ",{"$f":"IFERROR(IF($A191=VLOOKUP($A191,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":11366319},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":11789452.261631509},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":4433728},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":5434704},7296168.3770572376,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},33024203.261631511,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":3283494.9141343506},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":11151426.906665513},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":6285000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":2155000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":0},22874921.820799865,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":2217762.3797066729},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":432709.29973690771},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":419160.7418538871},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A637,'5. FY 2020-21'!$A:$A,0)),0)","v":12491768.734010888},15561401.155308357,106194219]
[106190150,"KEDREN COMMUNITY MENTAL HEALTH CENTER",106190150,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",935,"Non-Profit","Psychiatric","N/A","323-233-0425","4211 SOUTH AVALON BOULEVARD","LOS ANGELES","90011-5628","JOHN H. GRIFFITH, PH.D.",{"$f":"IFERROR(IF($A192=VLOOKUP($A192,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A638,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190150]
[106210993,"KENTFIELD HOSPITAL",106210993,"2017-01-01","2017-12-31","2020-21","Open","Marin","04 - WEST BAY",405,"Investor","Specialty","N/A","415-456-9680","1125 SIR FRANCIS DRAKE BLVD","KENTFIELD",94904,"ANN GORS",{"$f":"IFERROR(IF($A193=VLOOKUP($A193,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A639,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106210993]
[106150737,"KERN VALLEY HOSPITAL DISTRICT",106150737,"2016-07-01","2017-06-30","2020-21","Open","Kern","09 - CENTRAL",619,"District","General Acute","Rural","760-379-2681","6412 LAUREL AVENUE","LAKE ISABELLA",93240,"TIMOTHY MCGLEW",{"$f":"IFERROR(IF($A195=VLOOKUP($A195,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A641,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106150737]
[106190049,"KINDRED HOSPITAL - BALDWIN PARK",106190049,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Investor","General Acute","N/A","626-388-2700","14148 FRANCISQUITO AVENUE","BALDWIN PARK",91706,"FIONA BASA-REYES",{"$f":"IFERROR(IF($A196=VLOOKUP($A196,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"AB642+AC642+AD642+AE642+AF642+AI642+AG642+AH642","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A642,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"A642","v":106190049}]
[106190449,"KINDRED HOSPITAL - LA MIRADA",106190449,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"Investor","General Acute","N/A","562-944-1900","14900 EAST IMPERIAL HIGHWAY","LA MIRADA","90638-2172","DAVE KOWALSKI",{"$f":"IFERROR(IF($A198=VLOOKUP($A198,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A644,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190449]
[106190305,"KINDRED HOSPITAL - LOS ANGELES",106190305,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",929,"Investor","General Acute","N/A","310-642-0325","5525 W. SLAUSON AVE.","LOS ANGELES",90056,"FIONA BASA-REYES",{"$f":"IFERROR(IF($A199=VLOOKUP($A199,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A645,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190305]
[106364188,"KINDRED HOSPITAL - RANCHO",106364188,"2017-01-01","2017-12-31","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1207,"Investor","General Acute","N/A","909-581-6400","10841 WHITE OAK AVENUE","RANCHO CUCAMONGA",91730,"VICTOR CARRASCO",{"$f":"IFERROR(IF($A201=VLOOKUP($A201,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A647,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106364188]
[106332172,"KINDRED HOSPITAL - RIVERSIDE",106332172,"2017-01-01","2017-12-31","2020-21","Open","Riverside","12 - INLAND COUNTIES",1109,"Investor","General Acute","N/A","951-436-3535","2224 MEDICAL CENTER DRIVE","PERRIS",92571,"WILLIAM MITCHELL",{"$f":"IFERROR(IF($A202=VLOOKUP($A202,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A648,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106332172]
[106010887,"KINDRED HOSPITAL - SAN FRANCISCO BAY AREA",106010887,"2017-01-01","2017-12-31","2020-21","Open","Alameda","05 - EAST BAY",421,"Investor","General Acute","N/A","510-367-8300","2800 BENEDICT DRIVE","SAN LEANDRO",94577,"VARSHA CHAUHAN",{"$f":"IFERROR(IF($A204=VLOOKUP($A204,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A650,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106010887]
[106190196,"KINDRED HOSPITAL - SOUTH BAY",106190196,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",929,"Investor","General Acute","N/A","310-323-5330","1246 WEST 155TH STREET","GARDENA","90247-4011","MICHAEL KERR",{"$f":"IFERROR(IF($A205=VLOOKUP($A205,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A651,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190196]
[106194981,"LA CASA PSYCHIATRIC HEALTH FACILITY",106194981,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Investor","Psychiatric","N/A","562-630-8672","6060 PARAMOUNT BLVD","LONG BEACH",90805,"TIFFANY JUMP",{"$f":"IFERROR(IF($A207=VLOOKUP($A207,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A653,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106194981]
[106301234,"LA PALMA INTERCOMMUNITY HOSPITAL",106301234,"2017-01-01","2017-12-31","2020-21","Open","Orange","13 - ORANGE COUNTY",1013,"Non-Profit","General Acute","N/A","714-670-7400","7901 WALKER STREET","LA PALMA",90623,"EDWARD MIRZABEGIAN",{"$f":"IFERROR(IF($A208=VLOOKUP($A208,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":949054.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":3626194.2842154806},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":1280712},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":1461168},1616602.3763642751,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},7317129.0342154801,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":466449.00480074395},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":2401995.6078976803},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2868444.6126984241,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":591799.35745315091},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":398390.97596467019},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A654,'5. FY 2020-21'!$A:$A,0)),0)","v":1375573.9515947998},2365764.285012621,106301234]
[106191231,"LAC/OLIVE VIEW - UCLA MEDICAL CENTER",106191231,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",903,"City/County","General Acute","Teaching","818-364-1555","14445 OLIVE VIEW DRIVE","SYLMAR","91342-1495","JUDITH MAASS",{"$f":"IFERROR(IF($A210=VLOOKUP($A210,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A656,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106191231]
[106191306,"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER",106191306,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"City/County","General Acute","N/A","562-385-7022","7601 E. IMPERIAL HWY","DOWNEY","90242-3456","JORGE OROZCO",{"$f":"IFERROR(IF($A211=VLOOKUP($A211,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A657,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106191306]
[106191228,"LAC/USC MEDICAL CENTER",106191228,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"City/County","General Acute","Teaching","323-409-6871","1200 NORTH STATE STREET","LOS ANGELES",90033,"DONNA NAGAOKA",{"$f":"IFERROR(IF($A212=VLOOKUP($A212,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A658,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106191228]
[106380865,"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER",106380865,"2016-07-01","2017-06-30","2020-21","Open","San Francisco","04 - WEST BAY",423,"City/County","General Acute","N/A","415-759-3371","375 LAGUNA HONDA BLVD","SAN FRANCISCO",94116,"CHIA YU MA",{"$f":"IFERROR(IF($A213=VLOOKUP($A213,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A659,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106380865]
[106190240,"LAKEWOOD REGIONAL MEDICAL CENTER",106190240,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Investor","General Acute","N/A","562-531-2550","3700 EAST SOUTH STREET","LAKEWOOD",90712,"JOHN GRAH",{"$f":"IFERROR(IF($A215=VLOOKUP($A215,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":4873717.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":4622009.5282734381},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":2208688},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":4533008},3587398.2987922854,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},16237422.778273437,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":1873141.9217005649},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":5860544.6892692726},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":4822500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":0},12556186.610969838,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":1429686.7102642336},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":1652004.5276737229},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":58397.007379024515},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A661,'5. FY 2020-21'!$A:$A,0)),0)","v":6600159.5451048594},9740247.7904218398,106190240]
[106380868,"LANGLEY PORTER PSYCHIATRIC INSTITUTE",106380868,"2016-07-01","2017-06-30","2020-21","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","Psychiatric","N/A","415-476-7000","401 PARNASSUS AVE, BOX 0984","SAN FRANCISCO",94143,"SHEILA ANTRUM",{"$f":"IFERROR(IF($A216=VLOOKUP($A216,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A662,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106380868]
[106364502,"LOMA LINDA UNIVERSITY CHILDREN'S HOSPITAL",106364502,"2017-01-01","2017-06-30","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","Teaching","909-558-4000","11234 ANDERSON ST","LOMA LINDA",92354,"KERRY HEINRICH",{"$f":"IFERROR(IF($A218=VLOOKUP($A218,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":4152075.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":1442976.0035758591},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":31294224},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":7473448},9801232.7385055982,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},44362723.753575861,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":27140112.889625788},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":50602581.796379574},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":0},77742694.686005354,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":7380354.9211338898},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":1050024.6551278562},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":31665452.823457271},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A664,'5. FY 2020-21'!$A:$A,0)),0)","v":12182913.450539604},52278745.850258619,106364502]
[106361246,"LOMA LINDA UNIVERSITY MEDICAL CENTER",106361246,"2017-01-01","2017-06-30","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","Teaching","909-558-4000","11234 ANDERSON ST","LOMA LINDA",92354,"KERRY HEINRICH",{"$f":"IFERROR(IF($A219=VLOOKUP($A219,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":12547130.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":16042627.709480232},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":10352568},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":15596888},12049565.189270865,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},54539214.209480233,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":22340367.470369816},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":25380004.943448596},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":7660000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":7660000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":2312500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":0},65352872.413818412,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":6767762.6132837357},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":9647593.7050920054},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":1834963.7429764592},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A665,'5. FY 2020-21'!$A:$A,0)),0)","v":24386590.281480636},42636910.342832834,106361246]
[106420491,"LOMPOC VALLEY MEDICAL CENTER",106420491,"2016-07-01","2017-06-30","2020-21","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",805,"District","General Acute","Rural","805-737-3300","1515 E. OCEAN AVENUE","LOMPOC",93436,"JAMES J. RAGGIO",{"$f":"IFERROR(IF($A221=VLOOKUP($A221,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A667,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106420491]
[106190525,"LONG BEACH MEMORIAL MEDICAL CENTER",106190525,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","Teaching","562-933-2000","2801 ATLANTIC AVENUE","LONG BEACH",90806,"JOHN BISHOP",{"$f":"IFERROR(IF($A222=VLOOKUP($A222,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":11739860},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":13012157.463438271},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":6112144},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":11748912},9414675.5514426623,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},42613073.463438272,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":8959581.1446911618},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":18513218.850870837},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":3977500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":3977500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":0},35427799.995562002,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":5017270.3826086055},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":4506559.593907469},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":4373286.9970513918},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A668,'5. FY 2020-21'!$A:$A,0)),0)","v":21028113.501549184},34925230.475116655,106190525]
[106190198,"LOS ANGELES COMMUNITY HOSPITAL",106190198,"2016-10-01","2017-09-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","323-267-0477","4801 EAST OLYMPIC BLVD","LOS ANGELES","90023-3330","DAVID TOPPER",{"$f":"IFERROR(IF($A224=VLOOKUP($A224,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":2225733.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":4369010.6774935732},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":7138232},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":11026504},5470210.2840218348,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},24759480.177493572,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":709227.20917418553},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":8557920.8381381538},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":1470193.8160000003},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":1312350},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":0},12049691.863312339,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":5525897.9384737452},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":520577.47171413415},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":8253443.7095687985},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A670,'5. FY 2020-21'!$A:$A,0)),0)","v":26356515.997066397},40656435.116823077,106190198]
[106560492,"LOS ROBLES HOSPITAL AND MEDICAL CENTER",106560492,"2017-01-01","2017-12-31","2020-21","Open","Ventura","10 - SANTA BARBARA / VENTURA",813,"Investor","General Acute","N/A","805-494-2727","215 WEST JANSS ROAD","THOUSAND OAKS",91360,"NATALIE MUSSI",{"$f":"IFERROR(IF($A225=VLOOKUP($A225,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":7282498.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":16673653.912878849},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":1937128},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":2732536},6324415.2478224616,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},28625816.162878849,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":889034.56679024932},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":5995251.1997121824},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":1072500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":1072500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":0},9029285.7665024325,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":1211474.9780759097},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":1042812.8334655744},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":385420.24870156182},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A671,'5. FY 2020-21'!$A:$A,0)),0)","v":5302448.270015426},7942156.3302584719,106560492]
[106121002,"MAD RIVER COMMUNITY HOSPITAL",106121002,"2016-07-01","2017-06-30","2020-21","Open","Humboldt","01 - NORTHERN CALIFORNIA",105,"Investor","General Acute","N/A","530-822-3621","3800 JANES ROAD","ARCATA",95521,"DOUGLAS SHAW",{"$f":"IFERROR(IF($A227=VLOOKUP($A227,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":1973979.4055033668},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":367920},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":1428464},833001.36058720609,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},3770363.4055033671,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":605887.24482070783},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":1093881.7835966463},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":127500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1827269.028417354,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":539245.74655962782},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":1593066.536847489},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A673,'5. FY 2020-21'!$A:$A,0)),0)","v":2564277.4795767209},4708269.164459642,106121002]
[106201281,"MADERA COMMUNITY HOSPITAL",106201281,"2016-07-01","2017-06-30","2020-21","Open","Madera","09 - CENTRAL",601,"Non-Profit","General Acute","N/A","559-675-5555","1250 E ALMOND AVENUE","MADERA",93637,"KAREN PAOLINELLI",{"$f":"IFERROR(IF($A228=VLOOKUP($A228,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":461962.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":2076944.0540765678},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":1374152},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":2232632},1357791.7655287432,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},6145690.3040765673,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":2743018.4182800245},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":5217848.567156109},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":0},7960866.985436134,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":1291219.3702578207},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":3505857.1673894706},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":12977.112750894337},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A674,'5. FY 2020-21'!$A:$A,0)),0)","v":5266112.3543129219},10076166.004711106,106201281]
[106420493,"MARIAN MEDICAL CENTER",106420493,"2016-07-01","2017-06-30","2020-21","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",803,"Non-Profit","General Acute","N/A","805-739-3000","1400 EAST CHURCH STREET","SANTA MARIA","93454-5906","CHARLES COVA",{"$f":"IFERROR(IF($A230=VLOOKUP($A230,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":3684218.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":10412667.817852708},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":7204808},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":4482200},5696538.2235856196,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},25783894.567852706,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":3277477.1579612098},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":18920584.322210241},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":0},22198061.480171449,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":3426038.4423368899},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":7253849.174727506},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":456794.36883148068},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A676,'5. FY 2020-21'!$A:$A,0)),0)","v":20667349.76707432},31804031.752970196,106420493]
[106244027,"MARIE GREEN PSYCHIATRIC CENTER - PHF",106244027,"2016-07-01","2017-06-30","2020-21","Open","Merced","06 - NORTH SAN JOAQUIN",515,"City/County","Psychiatric","N/A","209-381-6879","300 EAST 15TH STREET","MERCED",95341,"YVONNIA BROWN, MSW",{"$f":"IFERROR(IF($A231=VLOOKUP($A231,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A677,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106244027]
[106190500,"MARINA DEL REY HOSPITAL",106190500,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","General Acute","N/A","310-823-8911","4650 LINCOLN BLVD","MARINA DEL REY",90291,"MARK GAVENS",{"$f":"IFERROR(IF($A233=VLOOKUP($A233,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":1395807.8936464088},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":2565786.3986403998},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":641835.35911602213},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":567641.54696132592},1142465.2959561541,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},5171071.1983641572,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":680486.73133574065},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":1363294.804482467},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":637500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2681281.5358182075,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":207472.51604921275},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":349151.64185667725},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":18167.957851252071},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A679,'5. FY 2020-21'!$A:$A,0)),0)","v":0},574792.11575714208,106190500]
[106050932,"MARK TWAIN MEDICAL CENTER",106050932,"2016-07-01","2017-06-30","2020-21","Open","Calaveras","06 - NORTH SAN JOAQUIN",503,"Non-Profit","General Acute","Rural","209-754-3521","768 MOUNTAIN RANCH ROAD","SAN ANDREAS",95249,"ROBERT DIEHL",{"$f":"IFERROR(IF($A234=VLOOKUP($A234,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":570211.31874422729},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":173657.79057098093},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":52500},796369.10931520816,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":131841.01515462087},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":1067681.1840251668},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A680,'5. FY 2020-21'!$A:$A,0)),0)","v":485344.01688344817},1684866.2160632359,106050932]
[106090933,"MARSHALL MEDICAL CENTER",106090933,"2016-11-01","2017-10-31","2020-21","Open","El Dorado","02 - GOLDEN EMPIRE",304,"Non-Profit","General Acute","Rural","530-626-2786","1100 MARSHALL WAY","PLACERVILLE",95667,"JAMES WHIPPLE",{"$f":"IFERROR(IF($A235=VLOOKUP($A235,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":1797628.5600838151},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":2121221.7969745053},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":212500},4131350.3570583202,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":856395.36360401916},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":3356315.4860244552},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":24656.514226699241},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A681,'5. FY 2020-21'!$A:$A,0)),0)","v":4770386.6472287579},9007754.0110839307,106090933]
[106191230,"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL",106191230,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",935,"Non-Profit","General Acute","N/A","424-338-8740","1680 E. 120TH STREET","LOS ANGELES",90059,"ELAINE BATCHLOR",{"$f":"IFERROR(IF($A236=VLOOKUP($A236,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":340034},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":1639344.2976404638},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":2202264},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":5328416},2101094.9474087986,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},9510058.2976404633,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":5994572.8538228339},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":11305609.057172459},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":0},17300181.910995293,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":2501780.3724921038},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":2080734.8913210959},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":44122.183353040746},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A682,'5. FY 2020-21'!$A:$A,0)),0)","v":17573606.087261111},22200243.534427352,106191230]
[106240924,"MEMORIAL HOSPITAL LOS BANOS",106240924,"2017-01-01","2017-12-31","2020-21","Open","Merced","06 - NORTH SAN JOAQUIN",517,"Non-Profit","General Acute","Rural","209-826-0591","520 WEST I STREET","LOS BANOS",93635,"ASH GOKIL, MD",{"$f":"IFERROR(IF($A238=VLOOKUP($A238,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":1134615.4155925233},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":1209112.6539755214},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2343728.0695680445,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":558896.22715459729},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":1644212.4444983839},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A684,'5. FY 2020-21'!$A:$A,0)),0)","v":2286567.2667075819},4489675.9383605625,106240924]
[106500939,"MEMORIAL HOSPITAL MODESTO",106500939,"2017-01-01","2017-12-31","2020-21","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Non-Profit","General Acute","N/A","209-526-4500","1700 COFFEE ROAD","MODESTO",95355,"DARYN J KUMAR",{"$f":"IFERROR(IF($A239=VLOOKUP($A239,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":7980560.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":11854908.359653044},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":3344568},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":7534184},6785814.8464873293,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},30714221.109653044,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":1707214.4539532657},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":9930953.4626526386},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":1517500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":1517500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":0},14673167.916605905,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":3561763.8548184233},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":2645909.6050387658},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":358168.31192468369},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A685,'5. FY 2020-21'!$A:$A,0)),0)","v":16623681.433895646},23189523.205677517,106500939]
[106231013,"MENDOCINO COAST DISTRICT HOSPITAL",106231013,"2016-07-01","2017-06-30","2020-21","Open","Mendocino","01 - NORTHERN CALIFORNIA",111,"District","General Acute","Rural","707-961-1234","700  RIVER DRIVE","FORT BRAGG",95437,"BOB S. EDWARDS",{"$f":"IFERROR(IF($A241=VLOOKUP($A241,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A687,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106231013]
[106334018,"MENIFEE VALLEY MEDICAL CENTER",106334018,"2017-01-01","2017-12-31","2020-21","Open","Riverside","12 - INLAND COUNTIES",1109,"Investor","General Acute","N/A","951-679-8888","1117 E. DEVONSHIRE AVE","HEMET",92543,"DAN MCLAUGHLIN",{"$f":"IFERROR(IF($A242=VLOOKUP($A242,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":1235415.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":1682001.0806207899},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":435080},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":946080},949701.59508201829,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},4298576.5806207899,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":741079.47931529849},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":1106865.5436393365},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":310000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2157945.0229546349,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":398493.46694914869},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":636298.19631810416},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A688,'5. FY 2020-21'!$A:$A,0)),0)","v":3132675.0180658931},4167466.6813331461,106334018]
[106340947,"MERCY GENERAL HOSPITAL",106340947,"2016-07-01","2017-06-30","2020-21","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","N/A","916-453-4545","4001 J STREET","SACRAMENTO",95819,"EDMUNDO CASTANEDA",{"$f":"IFERROR(IF($A244=VLOOKUP($A244,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":8238068.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":7532231.7740174113},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":3708400},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":8161984},6106766.0920853894,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},27640684.024017412,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":1619991.3290395364},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":7866535.6158649027},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":1385000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":450000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":0},11321526.944904439,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":3330299.4729265152},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":2060177.0548584994},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":195954.40253850448},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A690,'5. FY 2020-21'!$A:$A,0)),0)","v":18383377.922916919},23969808.853240438,106340947]
[106150761,"MERCY HOSPITAL - BAKERSFIELD",106150761,"2016-07-01","2017-06-30","2020-21","Open","Kern","09 - CENTRAL",617,"Non-Profit","General Acute","N/A","661-632-6523","2215 TRUXTON AVENUE","BAKERSFIELD",93301,"BRUCE PETERS",{"$f":"IFERROR(IF($A245=VLOOKUP($A245,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":6338717.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":4185880.69538838},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":1743824},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":5752400},3981411.8697412065,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},18020822.44538838,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":4013967.2357830307},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":5983890.4096748289},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":965000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":0},10962857.64545786,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":2966308.5939987665},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":3716409.2021273528},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":476260.03795782215},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A691,'5. FY 2020-21'!$A:$A,0)),0)","v":13734976.135546567},20893953.96963051,106150761]
[106240942,"MERCY MEDICAL CENTER - MERCED",106240942,"2016-07-01","2017-06-30","2020-21","Open","Merced","06 - NORTH SAN JOAQUIN",515,"Non-Profit","General Acute","N/A","209-564-5000","333 MERCY AVENUE","MERCED",95340,"CHUCK KASSIS",{"$f":"IFERROR(IF($A247=VLOOKUP($A247,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":2072780.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":8494215.7764013167},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":1726304},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":7375336},4345469.8682286497,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},19668636.026401319,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":1825137.0999847641},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":5847560.9292265819},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":470000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":0},8142698.0292113461,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":3660244.7517536771},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":5044213.3330058567},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":106412.32455733356},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A693,'5. FY 2020-21'!$A:$A,0)),0)","v":19234676.519375585},28045546.928692453,106240942]
[106450949,"MERCY MEDICAL CENTER - REDDING",106450949,"2016-07-01","2017-06-30","2020-21","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Non-Profit","General Acute","N/A","530-225-6000","2175 ROSALINE AVE","REDDING",96001,"TODD SMITH",{"$f":"IFERROR(IF($A248=VLOOKUP($A248,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":3232184.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":11131949.434314068},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":2540984},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":7290072},5345539.3996056262,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},24195189.934314068,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":1864153.2871393419},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":5488884.5580472667},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":847500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":847500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":0},9048037.8451866098,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":2941402.7523144446},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":1829315.8671636167},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":1013512.5058448478},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A694,'5. FY 2020-21'!$A:$A,0)),0)","v":19971776.523626383},25756007.648949295,106450949]
[106340950,"MERCY SAN JUAN HOSPITAL",106340950,"2016-07-01","2017-06-30","2020-21","Open","Sacramento","02 - GOLDEN EMPIRE",309,"Non-Profit","General Acute","N/A","916-537-5000","6501 COYLE AVENUE","CARMICHAEL",95608,"MICHAEL KORPIEL",{"$f":"IFERROR(IF($A250=VLOOKUP($A250,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":8837471.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":10914988.210534824},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":11722632},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":14907768},10247549.342897465,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},46382859.460534826,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":2544909.1405227161},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":23154913.066132568},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":4635000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":4635000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":0},34969822.206655279,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":5429473.4871821515},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":3040736.1174232275},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":3776339.8105102521},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A696,'5. FY 2020-21'!$A:$A,0)),0)","v":29543694.888686046},41790244.303801678,106340950]
[106013687,"MERRITT PERALTA INSTITUTE CDRH",106013687,"2017-01-01","2017-12-31","2020-21","Open","Alameda","05 - EAST BAY",417,"Non-Profit","Specialty","N/A","510-869-8802","3012 SUMMIT STREET, 5TH FLOOR","OAKLAND","94609-3480","CHARLES PROSPER",{"$f":"IFERROR(IF($A251=VLOOKUP($A251,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A697,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106013687]
[106190529,"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA",106190529,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Non-Profit","General Acute","N/A","626-445-4441","300 WEST HUNTINGTON DRIVE","ARCADIA",91007,"DAN F. AUSMAN",{"$f":"IFERROR(IF($A253=VLOOKUP($A253,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":7320969.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":13917878.639994677},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":2783344},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":3546048},6090760.7218551831,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},27568239.889994677,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":2171870.8978138468},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":8953925.5194402039},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":2105000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":0},13230796.417254051,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":1552616.4609629964},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":1292905.5455932086},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":77862.67650536602},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A699,'5. FY 2020-21'!$A:$A,0)),0)","v":6335426.4449866153},9258811.1280481853,106190529]
[106190958,"METROPOLITAN STATE HOSPITAL",106190958,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"State","Specialty","N/A","562-863-7011","11401 BLOOMFIELD AVE","NORWALK",90650,"MICHAEL BARSOM",{"$f":"IFERROR(IF($A254=VLOOKUP($A254,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A700,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190958]
[106410852,"MILLS-PENINSULA MEDICAL CENTER",106410852,"2017-01-01","2017-12-31","2020-21","Open","San Mateo","04 - WEST BAY",427,"Non-Profit","General Acute","N/A","650-696-5400","1501 TROUSDALE DRIVE","BURLINGAME",94010,"JANET WAGNER",{"$f":"IFERROR(IF($A255=VLOOKUP($A255,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":8785349.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":7399113.1926477728},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":3071256},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":2346512},4772666.5615781825,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},21602230.442647774,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":672745.3809954758},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":2684392.388826191},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":365625},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":402500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":0},4125262.7698216666,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":1066838.3011385179},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":929496.04941569851},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":3564812.8726706742},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A701,'5. FY 2020-21'!$A:$A,0)),0)","v":3506415.8652916499},9067563.0885165408,106410852]
[106190681,"MIRACLE MILE MEDICAL CENTER",106190681,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","323-930-1040","6000 SAN VICENTE BLVD","LOS ANGELES",90036,"DR. GIL TEPPER",{"$f":"IFERROR(IF($A256=VLOOKUP($A256,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":243437.84769806796},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},53783.690467322136,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},243437.84769806796,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":10282.228218297989},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A702,'5. FY 2020-21'!$A:$A,0)),0)","v":0},10282.228218297989,106190681]
[106301262,"MISSION HOSPITAL REGIONAL MEDICAL CENTER",106301262,"2016-07-01","2017-06-30","2020-21","Open","Orange","13 - ORANGE COUNTY",1017,"Non-Profit","General Acute","N/A","949-364-1400","27700 MEDICAL CENTER ROAD","MISSION VIEJO",92691,"EILEEN HAUBL",{"$f":"IFERROR(IF($A258=VLOOKUP($A258,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":10783049},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":11138200.859406013},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":2437032},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":5097736},6507835.0056525711,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},29456017.859406013,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":2440509.2368670036},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":9625835.1016494185},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":1957500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":1957500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":0},15981344.338516422,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":2114254.6156424731},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":2456827.2462839982},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":218015.49421502487},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A704,'5. FY 2020-21'!$A:$A,0)),0)","v":9795124.7043750454},14584222.060516542,106301262]
[106250956,"MODOC MEDICAL CENTER",106250956,"2016-07-01","2017-06-30","2020-21","Open","Modoc","01 - NORTHERN CALIFORNIA",201,"District","General Acute","Rural","530-233-5131","228 MCDOWELL ST.","ALTURAS",96101,"KEVIN KRAMER",{"$f":"IFERROR(IF($A259=VLOOKUP($A259,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A705,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106250956]
[106361166,"MONTCLAIR HOSPITAL MEDICAL CENTER",106361166,"2017-01-01","2017-12-31","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1207,"Non-Profit","General Acute","N/A","909-625-5411","500 SAN BERNARDINO STREET","MONTCLAIR",91763,"ED MIRZABEGIAN",{"$f":"IFERROR(IF($A261=VLOOKUP($A261,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":654937.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":1361707.4773805826},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":906952},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":1823832},{"$f":"AA707*Z707","v":1048868.3928788367},{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},{"$f":"SUM(T707:X707)","v":4747429.2273805831},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":1228128.6082442028},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":2918100.0695946142},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":407500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":0},4553728.6778388172,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":752887.59953981941},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":1733572.7175091859},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A707,'5. FY 2020-21'!$A:$A,0)),0)","v":3490843.3299905765},{"$f":"SUM(AK707:AN707)","v":5977303.6470395811},106361166]
[106190547,"MONTEREY PARK HOSPITAL",106190547,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-570-9000","900 SOUTH ATLANTIC BLVD","MONTEREY PARK",91754,"PHIL COHEN",{"$f":"IFERROR(IF($A262=VLOOKUP($A262,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":1400468.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":1528657.3004242727},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":1560448},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":5142120},2127968.3620952256,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},9631693.8004242722,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":2004030.7393606114},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":6142941.4701977829},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":0},8146972.2095583938,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":2119052.9888110119},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":874785.67818459519},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":73969.542680097715},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A708,'5. FY 2020-21'!$A:$A,0)),0)","v":8375428.5694272052},11443236.77910291,106190547]
[106361266,"MOUNTAINS COMMUNITY HOSPITAL",106361266,"2016-07-01","2017-06-30","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1209,"District","General Acute","Rural","909-336-3651","29101 HOSPITAL ROAD","LAKE ARROWHEAD",92352,"CHARLES HARRISON",{"$f":"IFERROR(IF($A264=VLOOKUP($A264,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A710,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106361266]
[106281266,"NAPA STATE HOSPITAL",106281266,"2016-07-01","2017-06-30","2020-21","Open","Napa","03 - NORTH BAY",407,"State","Specialty","N/A","707-253-5000","2100 NAPA-VALLEJO HIGHWAY","NAPA",94558,"DOLLY MATTEUCCI",{"$f":"IFERROR(IF($A265=VLOOKUP($A265,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A711,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106281266]
[106301304,"NEWPORT BAY HOSPITAL",106301304,"2016-05-01","2017-04-30","2020-21","Open","Orange","13 - ORANGE COUNTY",1016,"Investor","Psychiatric","N/A","949-650-9750","1501 E. 16TH STREET","NEWPORT BEACH",92663,"JAMES E. PARKHURST",{"$f":"IFERROR(IF($A267=VLOOKUP($A267,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A713,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106301304]
[106514033,"NORTH VALLEY BEHAVIORAL HEALTH - PHF",106514033,"2016-07-01","2017-06-30","2020-21","Open","Sutter","02 - GOLDEN EMPIRE",227,"Investor","Psychiatric","N/A","530-790-2520","1535 PLUMAS COURT","YUBA CITY",95991,"ARNE HYSON",{"$f":"IFERROR(IF($A268=VLOOKUP($A268,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A714,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106514033]
[106141273,"NORTHERN INYO HOSPITAL",106141273,"2016-07-01","2017-06-30","2020-21","Open","Inyo","12 - INLAND COUNTIES",1203,"District","General Acute","Rural","760-873-5811","150 PIONEER LANE","BISHOP",93514,"KEVIN FLANIGAN MD",{"$f":"IFERROR(IF($A270=VLOOKUP($A270,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A716,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106141273]
[106190568,"NORTHRIDGE HOSPITAL MEDICAL CENTER",106190568,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-885-8500","18300 ROSCOE BLVD","NORTHRIDGE",91328,"SALIBA SALO",{"$f":"IFERROR(IF($A271=VLOOKUP($A271,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":7911685.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":7915775.0899525844},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":5019480},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":4132384},5518781.327910657,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},24979324.339952584,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":3702606.4906166112},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":12256669.480299514},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":140400},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":4287500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":4287500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":0},24674675.970916126,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":1933287.3990004284},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":1640067.7194051186},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":1304199.8314648808},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A717,'5. FY 2020-21'!$A:$A,0)),0)","v":3327331.709329308},8204886.6591997361,106190568]
[106500967,"OAK VALLEY DISTRICT HOSPITAL",106500967,"2016-07-01","2017-06-30","2020-21","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"District","General Acute","Rural","209-847-3011","350 SOUTH OAK AVENUE","OAKDALE",95361,"JOHN MCCORMICK",{"$f":"IFERROR(IF($A273=VLOOKUP($A273,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A719,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106500967]
[106198495,"OCEAN VIEW PSYCHIATRIC HEALTH FACILITY",106198495,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Investor","Psychiatric","N/A","562-304-1740","2600 REDNDO AVE. SUITE 500","LONG BEACH",90806,"DAVID WALLING",{"$f":"IFERROR(IF($A274=VLOOKUP($A274,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A720,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106198495]
[106430837,"O'CONNOR HOSPITAL",106430837,"2016-07-01","2017-06-30","2020-21","Open","Santa Clara","07 - SANTA CLARA",431,"Non-Profit","General Acute","N/A","408-947-2500","2105 FOREST AVENUE","SAN JOSE",95128,"JORDAN HERGET",{"$f":"IFERROR(IF($A275=VLOOKUP($A275,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A721,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106430837]
[106560501,"OJAI VALLEY COMMUNITY HOSPITAL",106560501,"2017-01-01","2017-12-31","2020-21","Open","Ventura","10 - SANTA BARBARA / VENTURA",809,"Non-Profit","General Acute","Rural","805-640-2230","1306 MARICOPA HIGHWAY","OJAI",93023,"GARY K. WILDE",{"$f":"IFERROR(IF($A276=VLOOKUP($A276,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":134430.14903815827},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":131460.5704322379},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":25000},290890.71947039617,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":67634.212280360109},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":405022.53611389484},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A722,'5. FY 2020-21'!$A:$A,0)),0)","v":184275.00106269959},656931.74945695454,106560501]
[106300225,"ORANGE COAST MEMORIAL MEDICAL CENTER",106300225,"2016-07-01","2017-06-30","2020-21","Open","Orange","13 - ORANGE COUNTY",1014,"Non-Profit","General Acute","N/A","714-378-7000","9920 TALBERT AVENUE","FOUNTAIN VALLEY","92708-5153","MARCIA MANKER",{"$f":"IFERROR(IF($A278=VLOOKUP($A278,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":7020647.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":4518309.4179247143},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":694376},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":3276240},3426591.4833699162,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},15509572.667924713,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":505648.87677236774},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":2457176.5880791135},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":502500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3465325.4648514814,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":1495721.4648217475},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":1037839.163353656},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A724,'5. FY 2020-21'!$A:$A,0)),0)","v":4591302.4912664164},7124863.1194418203,106300225]
[106301566,"ORANGE COUNTY GLOBAL MEDICAL CENTER",106301566,"2017-01-01","2017-12-31","2020-21","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","General Acute","N/A","714-953-3500","1001 NORTH TUSTIN AVENUE","SANTA ANA",92705,"SUZANNE RICHARDS",{"$f":"IFERROR(IF($A279=VLOOKUP($A279,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":3569426.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":3142995.8976969589},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":4796392},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":5873288},3840296.857794344,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},17382102.147696957,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":3385139.0749498699},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":15642184.911430974},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":0},19027323.986380845,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":2650529.9407168147},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":1130100.7439297438},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":598244.89781622891},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A725,'5. FY 2020-21'!$A:$A,0)),0)","v":11702760.278756512},16081635.8612193,106301566]
[106040937,"OROVILLE HOSPITAL",106040937,"2016-12-01","2017-11-30","2020-21","Open","Butte","01 - NORTHERN CALIFORNIA",221,"Non-Profit","General Acute","N/A","530-533-8500","2767 OLIVE HIGHWAY","OROVILLE",95966,"ROBERT J. WENTZ",{"$f":"IFERROR(IF($A281=VLOOKUP($A281,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":397430.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":9023380.5238900185},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":1604832},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":7676680},4131978.4437891804,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},18702322.773890018,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":1855705.9554726447},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":4479397.2147281058},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":695000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":0},7030103.1702007502,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":3000354.1940993532},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":4643003.9439777657},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":96030.634356618088},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A727,'5. FY 2020-21'!$A:$A,0)),0)","v":17482766.298004851},25222155.070438586,106040937]
[106190307,"PACIFIC ALLIANCE MEDICAL CENTER",106190307,"2017-01-01","2017-11-30","2020-21","Closed","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","213-624-8111","531 WEST COLLEGE","LOS ANGELES",90012,"JOHN EDWARDS",{"$f":"IFERROR(IF($A282=VLOOKUP($A282,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A728,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190307]
[106190696,"PACIFICA HOSPITAL OF THE VALLEY",106190696,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",907,"Investor","General Acute","N/A","818-252-2450","9449 SAN FERNANDO ROAD","SUN VALLEY",91352,"PRECIOUS MAYES",{"$f":"IFERROR(IF($A284=VLOOKUP($A284,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":798893.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":1914774.7325737763},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":6301360},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":2255992},2490151.3163123769,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},11271020.482573777,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":1062741.1623558423},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":4146688.3636341705},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":7907913.8514999989},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":2376075},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":0},15493418.377490012,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":2011203.8394990866},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":555476.05699942878},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":8544131.0351888314},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A730,'5. FY 2020-21'!$A:$A,0)),0)","v":3244278.187723584},14355089.119410932,106190696]
[106196405,"PALMDALE REGIONAL MEDICAL CENTER",106196405,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",901,"Investor","General Acute","N/A","661-382-5000","38600 MEDICAL CENTER DRIVE","PALMDALE",93551,"RICHARD ALLEN",{"$f":"IFERROR(IF($A285=VLOOKUP($A285,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":3608828},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":5929660.5651530903},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":1541760},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":5102408},3575298.5818321458,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},16182656.56515309,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":2849638.5396133373},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":4263542.2040183824},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":1052500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":0},8165680.7436317196,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":1907010.593553667},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":3238605.2933757179},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":76564.96523027659},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A731,'5. FY 2020-21'!$A:$A,0)),0)","v":6506724.3332984205},11728905.185458083,106196405]
[106370755,"PALOMAR HEALTH DOWNTOWN CAMPUS",106370755,"2016-07-01","2017-06-30","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1412,"District","General Acute","N/A","760-739-3000","555 E. VALLEY PARKWAY","ESCONDIDO",92025,"DIANE HANSEN",{"$f":"IFERROR(IF($A287=VLOOKUP($A287,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A733,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106370755]
[106370759,"PARADISE VALLEY HOSPITAL",106370759,"2017-01-01","2017-12-31","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1420,"Investor","General Acute","N/A","619-470-4280","2400 EAST 4TH STREET","NATIONAL CITY",91950,"REBECCA LEVY",{"$f":"IFERROR(IF($A288=VLOOKUP($A288,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":2365966.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":9082217.4659318477},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":11431800},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":2613984},5632483.5880250307,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},25493967.965931848,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":1732447.5086412833},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":5000370.5864410494},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":4408950},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":0},11141768.095082331,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":2998526.2424161001},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":1890492.009540214},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":16994826.858571224},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A734,'5. FY 2020-21'!$A:$A,0)),0)","v":6226418.697879103},28110263.80840664,106370759]
[106454013,"PATIENTS' HOSPITAL OF REDDING",106454013,"2017-01-01","2017-12-31","2020-21","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Investor","Specialty","N/A","530-225-8700","2900 EUREKA WAY","REDDING",96001,"SHARI LEJSEK",{"$f":"IFERROR(IF($A290=VLOOKUP($A290,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A736,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106454013]
[106361768,"PATTON STATE HOSPITAL",106361768,"2016-07-01","2017-06-30","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1209,"State","Specialty","N/A","909-425-7390","3102 EAST HIGHLAND AVE.","PATTON",92399,"HARRY OREOL",{"$f":"IFERROR(IF($A291=VLOOKUP($A291,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A737,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106361768]
[106190243,"PIH HOSPITAL - DOWNEY",106190243,"2016-10-01","2017-09-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"Non-Profit","General Acute","N/A","562-904-5000","11500 BROOKSHIRE AVE","DOWNEY",90241,"RAMONA PRATT",{"$f":"IFERROR(IF($A293=VLOOKUP($A293,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":3766435},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":3643845.3668280295},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":1761928},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":1940048},2455074.9297137815,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},11112256.36682803,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":2594394.8393772529},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":6478896.2613023911},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":772500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":0},9845791.1006796435,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":1141327.3322310767},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":1782148.8956022565},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A739,'5. FY 2020-21'!$A:$A,0)),0)","v":5437410.2426247271},8362184.18173315,106190243]
[106130760,"PIONEERS MEMORIAL HEALTHCARE DISTRICT",106130760,"2016-07-01","2017-06-30","2020-21","Open","Imperial","14 - SAN DIEGO / IMPERIAL",1424,"District","General Acute","N/A","760-351-3333","207 WEST LEGION ROAD","BRAWLEY",92227,"LAWRENCE LEWIS",{"$f":"IFERROR(IF($A294=VLOOKUP($A294,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A740,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106130760]
[106320986,"PLUMAS DISTRICT HOSPITAL",106320986,"2016-07-01","2017-06-30","2020-21","Open","Plumas","01 - NORTHERN CALIFORNIA",215,"District","General Acute","Rural","530-283-2121","1065 BUCKS LAKE ROAD","QUINCY",95971,"JEFFREY KEPPLE",{"$f":"IFERROR(IF($A296=VLOOKUP($A296,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A742,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106320986]
[106370977,"POMERADO HOSPITAL",106370977,"2016-07-01","2017-06-30","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1412,"District","General Acute","N/A","760-485-6511","15615 POMERADO ROAD","POWAY",92064,"DIANE HANSEN",{"$f":"IFERROR(IF($A297=VLOOKUP($A297,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A743,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106370977]
[106190630,"POMONA VALLEY HOSPITAL MEDICAL CENTER",106190630,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",917,"Non-Profit","General Acute","N/A","909-865-9500","1798 NORTH GAREY AVENUE","POMONA",91767,"RICHARD E YOCHUM",{"$f":"IFERROR(IF($A298=VLOOKUP($A298,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":8074566.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":6063514.6082982514},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":15282696},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":12644184},9293578.9120789729,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},42064961.10829825,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":8770396.0575619694},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":40642414.873630881},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":0},49412810.931192853,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":6065143.6850333735},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":9156360.8870381899},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":5964281.0203110371},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A744,'5. FY 2020-21'!$A:$A,0)),0)","v":32492094.90568924},53677880.498071842,106190630]
[106541123,"PORTERVILLE STATE HOSPITAL",106541123,"2016-07-01","2017-06-30","2020-21","Open","Tulare","09 - CENTRAL",613,"State","Specialty","N/A","559-782-2222","26501 AVENUE 140","PORTERVILLE",93257,"THERESA BILLECI",{"$f":"IFERROR(IF($A299=VLOOKUP($A299,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A745,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106541123]
[106190385,"PROVIDENCE HOLY CROSS MEDICAL CENTER",106190385,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",903,"Non-Profit","General Acute","N/A","818-365-8051","15031 RINALDI STREET","MISSION HILLS","91345-1285","BERNIE KLEIN, MD",{"$f":"IFERROR(IF($A301=VLOOKUP($A301,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":7136680.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":9471276.7451834418},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":7451840},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":8393832},7170109.2488912735,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},32453629.495183442,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":4901802.1519612968},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":21411843.280401416},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":3303499.4070000001},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":5737500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":5737500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":0},41092144.839362711,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":4378858.257232503},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":3785377.4276792891},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":1963437.1592103131},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A747,'5. FY 2020-21'!$A:$A,0)),0)","v":16413452.207331156},26541125.051453263,106190385]
[106190680,"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO",106190680,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","N/A","310-832-3311","1300 WEST SEVENTH STREET","SAN PEDRO",90732,"MARY KINGSTON",{"$f":"IFERROR(IF($A302=VLOOKUP($A302,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":3717415.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":3832123.5813618824},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":2929928},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":2494264},2866337.9309518184,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},12973731.081361882,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":1394996.5129739647},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":4407986.5344933104},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":7629300.4580000043},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":765375},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":560000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":0},14757658.505467279,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":1717132.1124557641},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":1379861.8780499168},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":2308628.3583841026},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A748,'5. FY 2020-21'!$A:$A,0)),0)","v":4147485.2351858299},9553107.5840756129,106190680]
[106190756,"PROVIDENCE ST. JOHN'S HEALTH CENTER",106190756,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","General Acute","N/A","310-829-5511","2121 SANTA MONICA BLVD","SANTA MONICA",90404,"MARCEL LOH",{"$f":"IFERROR(IF($A304=VLOOKUP($A304,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":6811849},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":10688833.714561542},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":979952},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":808256},4261571.2283846969,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},19288890.714561544,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":602303.27325805265},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":2275403.9474814511},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":532500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3410207.2207395039,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":451047.07784267177},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":383967.33264010662},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":22061.091676520373},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A750,'5. FY 2020-21'!$A:$A,0)),0)","v":1655879.5870141173},2512955.0891734161,106190756]
[106190758,"PROVIDENCE ST. JOSEPH MEDICAL CENTER",106190758,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",907,"Non-Profit","General Acute","N/A","818-843-5111","501 SOUTH BUENA VISTA STREET","BURBANK","91505-4866","KELLY LINDEN",{"$f":"IFERROR(IF($A305=VLOOKUP($A305,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":7162431.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":12413123.847274898},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":4496216},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":5055688},6435245.2687486326,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},29127459.347274899,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":3579855.5430264254},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":13222336.633474594},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":3372500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":0},20174692.176501021,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":2644817.5917066494},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":1925887.9618367006},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":1571528.3541333042},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A751,'5. FY 2020-21'!$A:$A,0)),0)","v":10558178.934127633},16700412.841804286,106190758]
[106281047,"QUEEN OF THE VALLEY HOSPITAL",106281047,"2016-07-01","2017-06-30","2020-21","Open","Napa","03 - NORTH BAY",407,"Non-Profit","General Acute","N/A","707-252-4411","1000 TRANCAS STREET","NAPA",94558,"LARRY COOMES",{"$f":"IFERROR(IF($A307=VLOOKUP($A307,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":1873599.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":6087784.8468905063},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":1467008},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":3050816},2757081.1145387529,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},12479208.596890505,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":772402.0804565032},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":4365789.3143545669},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":610000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":0},5748191.3948110696,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":1091515.6488624332},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":1915028.7820923452},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A753,'5. FY 2020-21'!$A:$A,0)),0)","v":6976495.8148807958},9985635.6683857534,106281047]
[106370673,"RADY CHILDREN'S HOSPITAL - SAN DIEGO",106370673,"2016-07-01","2017-06-30","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","General Acute","Teaching","858-576-1700","3020 CHILDREN'S WAY","SAN DIEGO",92123,"DONALD KEARNS, MD",{"$f":"IFERROR(IF($A308=VLOOKUP($A308,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":10743647.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":4169332.8054391155},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":24323016},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":4375328},9635223.0191297121,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},43611324.055439115,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":46559378.256697387},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":27764147.881287575},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":2656103.2225000006},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":21797500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":21797500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":110000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":0},120684629.36048496,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":5488653.4229274662},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":10200914.505042935},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":29775985.206927057},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A754,'5. FY 2020-21'!$A:$A,0)),0)","v":11749477.884659732},57215031.019557185,106370673]
[106121051,"REDWOOD MEMORIAL HOSPITAL",106121051,"2016-07-01","2017-06-30","2020-21","Open","Humboldt","01 - NORTHERN CALIFORNIA",107,"Non-Profit","General Acute","Rural","707-725-3361","3300 RENNER AVENUE","FORTUNA",95540,"DAVID SOUTHERLAND",{"$f":"IFERROR(IF($A310=VLOOKUP($A310,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":336779.15786082129},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":467415.36153684586},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":60000},864194.51939766714,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":276477.69209201256},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":1114516.5775790659},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":15572.535301073203},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A756,'5. FY 2020-21'!$A:$A,0)),0)","v":1419696.1349478404},2826262.9399199924,106121051]
[106430705,"REGIONAL MEDICAL CENTER OF SAN JOSE",106430705,"2017-01-01","2017-12-31","2020-21","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","General Acute","N/A","408-259-5000","225 NORTH JACKSON AVENUE","SAN JOSE",95116,"MICHAEL CATER",{"$f":"IFERROR(IF($A311=VLOOKUP($A311,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":7316625.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":12317513.816456925},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":4761352},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":9008200},7380010.2353208438,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},33403691.566456925,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":4205922.2617182098},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":14459039.777540833},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":3825000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":3825000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":55000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":0},26369962.039259043,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":3740674.6258168081},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":3926712.5533596394},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":307557.57219619578},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A757,'5. FY 2020-21'!$A:$A,0)),0)","v":5795578.5545494109},13770523.305922054,106430705]
[106454068,"RESTPADD PSYCHIATRIC HEALTH FACILITY",106454068,"2017-01-01","2017-12-31","2020-21","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Investor","Psychiatric","N/A","530-262-6700","2750 EUREKA WAY","REDDING",96001,"CARL WOMACK",{"$f":"IFERROR(IF($A313=VLOOKUP($A313,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A759,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106454068]
[106524017,"RESTPADD RED BLUFF PSYCHIATRIC HEALTH FACILITY",106524017,"2017-05-26","2017-12-31","2020-21","Open","Tehama","01 - NORTHERN CALIFORNIA",211,"Investor","Psychiatric","N/A","530-567-7300","925 WALNUT STREET","RED BLUFF",96080,"CARL WOMACK",{"$f":"IFERROR(IF($A314=VLOOKUP($A314,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A760,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106524017]
[106150782,"RIDGECREST REGIONAL HOSPITAL",106150782,"2017-01-01","2017-12-31","2020-21","Open","Kern","09 - CENTRAL",621,"Non-Profit","General Acute","Rural","760-499-3902","1081 N. CHINA LAKE BLVD","RIDGECREST",93555,"JIM SUVER",{"$f":"IFERROR(IF($A316=VLOOKUP($A316,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":5680818.7943130489},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":2608112.7985753864},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":237500},8526431.5928884353,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":113789.99228249774},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":245284.83101944634},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":5190.8451003577347},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A762,'5. FY 2020-21'!$A:$A,0)),0)","v":280305.6354193177},644571.30382161948,106150782]
[106331312,"RIVERSIDE COMMUNITY HOSPITAL",106331312,"2017-01-01","2017-12-31","2020-21","Open","Riverside","12 - INLAND COUNTIES",1111,"Investor","General Acute","N/A","951-788-3000","4445 MAGNOLIA AVE","RIVERSIDE",92501,"PATRICK BRILLIANT",{"$f":"IFERROR(IF($A317=VLOOKUP($A317,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":12566366},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":10549095.977212198},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":9424008},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":12660536},9986216.8253091443,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},45200005.977212198,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":3659485.0027025784},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":26556658.197317392},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":4655000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":4655000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":0},39526143.200019971,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":5253990.1255898653},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":4945071.5087749483},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":2405956.70401581},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A763,'5. FY 2020-21'!$A:$A,0)),0)","v":31318963.913008392},43923982.251389012,106331312]
[106334487,"RIVERSIDE UNIVERSITY HEALTH SYSTEM MEDICAL CENTER",106334487,"2016-07-01","2017-06-30","2020-21","Open","Riverside","12 - INLAND COUNTIES",1109,"City/County","General Acute","Teaching","951-486-4000","26520 CACTUS AVE","MORENO VALLEY","92555-3911","JENNIFER LYNN CRUIKSHANK",{"$f":"IFERROR(IF($A318=VLOOKUP($A318,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A764,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106334487]
[106190796,"RONALD REAGAN UCLA MEDICAL CENTER",106190796,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","General Acute","Teaching","310-825-5041","10833 LE CONTE AVE.","LOS ANGELES",90095,"JOHNESE SPISSO",{"$f":"IFERROR(IF($A319=VLOOKUP($A319,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A765,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190796]
[106301317,"SADDLEBACK MEMORIAL MEDICAL CENTER",106301317,"2016-07-01","2017-06-30","2020-21","Open","Orange","13 - ORANGE COUNTY",1017,"Non-Profit","General Acute","N/A","949-837-4500","24451 HEALTH CENTER DRIVE","LAGUNA HILLS",92653,"MARCIA MANKER",{"$f":"IFERROR(IF($A321=VLOOKUP($A321,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":10649331.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":5494267.1940435553},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":927392},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":1522488},4107931.0337379463,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},18593478.444043554,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":607912.19607381127},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":2246190.4873853982},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":297500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3151602.6834592093,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":757457.4787479518},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":860859.40187122347},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A767,'5. FY 2020-21'!$A:$A,0)),0)","v":2115269.3783957767},3737479.3928402206,106301317]
[106270875,"SALINAS VALLEY MEMORIAL HOSPITAL",106270875,"2016-07-01","2017-06-30","2020-21","Open","Monterey","08 - MID-COAST",705,"District","General Acute","N/A","831-757-4333","450 E. ROMIE LANE","SALINAS",93901,"PETE DELGADO",{"$f":"IFERROR(IF($A322=VLOOKUP($A322,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A768,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106270875]
[106374055,"SAN DIEGO COUNTY PSYCHIATRIC HOSPITAL",106374055,"2016-07-01","2017-06-30","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"City/County","Psychiatric","N/A","619-692-8200","3853 ROSECRANS STREET","SAN DIEGO",92110,"IZABELA KARMACH",{"$f":"IFERROR(IF($A324=VLOOKUP($A324,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"AB770+AC770+AD770+AE770+AF770+AI770+AG770+AH770","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A770,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"A770","v":106374055}]
[106190673,"SAN DIMAS COMMUNITY HOSPITAL",106190673,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",917,"Investor","General Acute","N/A","909-599-6811","1350 WEST COVINA BLVD","SAN DIMAS",91773,"PARRISH SCARBORO",{"$f":"IFERROR(IF($A325=VLOOKUP($A325,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":1647737.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":1958534.7082173866},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":626048},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":1071056},{"$f":"AA771*Z771","v":1171696.0224452019},{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},{"$f":"SUM(T771:X771)","v":5303376.4582173862},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":431623.97393354314},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":1554805.265112147},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":332500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2318929.2390456898,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":47526.743764577368},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":468851.30255018198},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A771,'5. FY 2020-21'!$A:$A,0)),0)","v":1308092.9652901492},{"$f":"SUM(AK771:AN771)","v":1824471.0116049086},106190673]
[106331326,"SAN GORGONIO MEMORIAL HOSPITAL",106331326,"2016-07-01","2017-06-30","2020-21","Open","Riverside","12 - INLAND COUNTIES",1107,"District","General Acute","Rural","951-845-1121","600 N. HIGHLAND SPRINGS AVE","BANNING",92220,"MARK TURNER",{"$f":"IFERROR(IF($A327=VLOOKUP($A327,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A773,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106331326]
[106394003,"SAN JOAQUIN - PHF",106394003,"2016-07-01","2017-06-30","2020-21","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"City/County","Psychiatric","N/A","209-468-8750","1212 N. CALIFORNIA STREET","STOCKTON",95202,"TONY VARTAN",{"$f":"IFERROR(IF($A328=VLOOKUP($A328,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A774,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106394003]
[106104023,"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL",106104023,"2017-01-01","2017-12-31","2020-21","Open","Fresno","09 - CENTRAL",605,"Investor","Specialty","N/A","916-323-7685","7173 NORTH SHARON AVE","FRESNO",93720,"EDWARD PALACIOS",{"$f":"IFERROR(IF($A330=VLOOKUP($A330,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A776,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106104023]
[106434032,"SAN JOSE BEHAVIORAL HEALTH",106434032,"2017-01-01","2017-12-31","2020-21","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","Psychiatric","N/A","669-900-1731","455 SILICON VALLEY BLVD","SAN JOSE",95138,"ROB MARSH",{"$f":"IFERROR(IF($A331=VLOOKUP($A331,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A777,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106434032]
[106404046,"SAN LUIS OBISPO COUNTY - PHF",106404046,"2016-07-01","2017-06-30","2020-21","Open","San Luis Obispo","08 - MID-COAST",801,"City/County","Psychiatric","N/A","805-781-4700","2178 JOHNSON AVENUE","SAN LUIS OBISPO",93401,"ANNE ROBIN, LMFT",{"$f":"IFERROR(IF($A333=VLOOKUP($A333,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A779,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106404046]
[106410782,"SAN MATEO MEDICAL CENTER",106410782,"2016-07-01","2017-06-30","2020-21","Open","San Mateo","04 - WEST BAY",427,"City/County","General Acute","N/A","650-573-2711","222 W. 39TH AVENUE","SAN MATEO",94403,"CHESTER KUNNAPPILLY, MD",{"$f":"IFERROR(IF($A334=VLOOKUP($A334,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A780,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106410782]
[106420514,"SANTA BARBARA COTTAGE HOSPITAL",106420514,"2017-01-01","2017-12-31","2020-21","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",807,"Non-Profit","General Acute","Teaching","805-682-7111","400 W. PUEBLO","SANTA BARBARA",93105,"RONALD C. WERFT",{"$f":"IFERROR(IF($A336=VLOOKUP($A336,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":9247932},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":13585817.648346104},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":4325688},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":6529704},7443075.8555330336,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},33689141.648346104,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":1742070.9878384769},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":11857418.858986791},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":5080000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":5080000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":0},23759489.846825268,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":2762034.9933952461},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":1607987.5471832443},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":707252.64492374135},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A782,'5. FY 2020-21'!$A:$A,0)),0)","v":20856815.613237377},25934090.798739608,106420514]
[106424002,"SANTA BARBARA PSYCHIATRIC HEALTH FACILITY",106424002,"2016-07-01","2017-06-30","2020-21","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",807,"City/County","Psychiatric","N/A","805-681-5244","315 CAMINO DEL REMDIO, BLDG. 3","SANTA BARBARA",93110,"CHRIS RIBEIRO",{"$f":"IFERROR(IF($A337=VLOOKUP($A337,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A783,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106424002]
[106430883,"SANTA CLARA VALLEY MEDICAL CENTER",106430883,"2016-07-01","2017-06-30","2020-21","Open","Santa Clara","07 - SANTA CLARA",431,"City/County","General Acute","Teaching","408-885-5000","751 SOUTH BASCOM AVENUE","SAN JOSE","95128-2699","PAUL LORENZ",{"$f":"IFERROR(IF($A338=VLOOKUP($A338,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A784,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106430883]
[106190687,"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC",106190687,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","General Acute","Teaching","310-319-4000","1250 16TH STREET","SANTA MONICA",90404,"JOHNESE SPISSO",{"$f":"IFERROR(IF($A339=VLOOKUP($A339,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A785,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106190687]
[106420522,"SANTA YNEZ VALLEY COTTAGE HOSPITAL",106420522,"2017-01-01","2017-12-31","2020-21","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",805,"Non-Profit","General Acute","Rural","805-688-6431","2050 VIBORG ROAD","SOLVANG",93463,"RONALD C. WERFT",{"$f":"IFERROR(IF($A341=VLOOKUP($A341,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":115699.10811880456},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":4868.910016008811},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":0},120568.01813481338,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":8911.264455858256},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":223980.94404006217},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A787,'5. FY 2020-21'!$A:$A,0)),0)","v":75267.25395518716},308159.46245110757,106420522]
[106371256,"SCRIPPS GREEN HOSPITAL",106371256,"2016-10-01","2017-09-30","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","Specialty","N/A","858-455-9100","10666 NORTH TORREY PINES ROAD","LA JOLLA","92037-9985","CARL ETTER",{"$f":"IFERROR(IF($A342=VLOOKUP($A342,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A788,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106371256]
[106370771,"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA",106370771,"2016-10-01","2017-09-30","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","General Acute","N/A","858-626-4123","9888 GENESSE AVE","LA JOLLA",92037,"CARL ETTER",{"$f":"IFERROR(IF($A344=VLOOKUP($A344,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":12403484.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":9590421.5528181456},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":2218616},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":3178712},6051654.1745302305,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},27391234.302818146,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":680823.14696707414},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":6443190.9211849933},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":2532500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":2532500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":0},12189014.068152066,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":1346514.9086762231},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":486922.30395681912},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":63587.852479382251},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A790,'5. FY 2020-21'!$A:$A,0)),0)","v":6319853.9096855419},8216878.974797966,106370771]
[106370744,"SCRIPPS MERCY HOSPITAL",106370744,"2016-10-01","2017-09-30","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Non-Profit","General Acute","Teaching","619-294-8111","4077 FIFTH AVENUE","SAN DIEGO","92103-2180","TOM GAMMIERE",{"$f":"IFERROR(IF($A345=VLOOKUP($A345,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":14383190},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":15165957.273056976},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":16551728},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":16229944},13770995.439109363,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},62330819.273056976,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":6193817.6519820169},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":40298345.232499592},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":1814475},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":3942500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":3942500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":0},56191637.884481609,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":6333852.5824715607},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":3917428.3691507247},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":6476876.9739713632},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A791,'5. FY 2020-21'!$A:$A,0)),0)","v":35494998.796246193},52223156.721839845,106370744]
[106321016,"SENECA HEALTHCARE DISTRICT",106321016,"2016-07-01","2017-06-30","2020-21","Open","Plumas","01 - NORTHERN CALIFORNIA",215,"District","General Acute","Rural","530-258-2151","130 BRENTWOOD DRIVE","CHESTER",96020,"LINDA WAGNER",{"$f":"IFERROR(IF($A347=VLOOKUP($A347,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A793,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106321016]
[106410891,"SEQUOIA HOSPITAL",106410891,"2016-07-01","2017-06-30","2020-21","Open","San Mateo","04 - WEST BAY",428,"Non-Profit","General Acute","N/A","650-369-5811","170 ALAMEDA DE LAS PULGAS","REDWOOD CITY","94062-2799","BILL GRAHAM",{"$f":"IFERROR(IF($A348=VLOOKUP($A348,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":3020283.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":3367311.7392314328},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":134320},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":284992},1503877.1041657785,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},6806907.4892314328,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":298315.07090071833},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":266167.08087514836},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":0},564482.15177586675,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":175483.36159228568},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":485678.88642883947},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A794,'5. FY 2020-21'!$A:$A,0)),0)","v":0},662459.95929621451,106410891]
[106370875,"SHARP CHULA VISTA MEDICAL CENTER",106370875,"2016-10-01","2017-09-30","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1420,"Non-Profit","General Acute","N/A","619-502-3664","751 MEDICAL CENTER COURT","CHULA VISTA","91911-6699","PABLO VELEZ",{"$f":"IFERROR(IF($A350=VLOOKUP($A350,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":6138916.75},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":8774426.7128755283},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":5364624},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":9175224},6507210.5586424991,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},29453191.46287553,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":5198191.5910822907},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":16383882.203869648},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":2385000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":0},23967073.794951938,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":4257299.4702961808},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":2864833.984465044},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":118091.72603313846},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A796,'5. FY 2020-21'!$A:$A,0)),0)","v":20301395.187499102},27541620.368293464,106370875]
[106370689,"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER",106370689,"2016-10-01","2017-09-30","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1420,"Non-Profit","General Acute","N/A","619-522-3600","250 PROSPECT PLACE","CORONADO",92118,"SUSAN STONE",{"$f":"IFERROR(IF($A351=VLOOKUP($A351,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":758561.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":691334.06899149215},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":397704},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":581080},536577.76706535439,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},2428679.318991492,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":631675.69379470975},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":1144193.8537620706},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":3196554.7250000006},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":295000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":0},5267424.2725567808,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":364219.3728881554},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":464706.57745691657},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A797,'5. FY 2020-21'!$A:$A,0)),0)","v":2097101.4205445249},2926027.3708895966,106370689]
[106374049,"SHARP MCDONALD CENTER",106374049,"2016-10-01","2017-09-30","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","Specialty","N/A","619-576-1200","7989 LINDA VISTA ROAD","SAN DIEGO","92123-1489","TRISHA KHALEGHI",{"$f":"IFERROR(IF($A353=VLOOKUP($A353,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A799,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106374049]
[106370694,"SHARP MEMORIAL HOSPITAL",106370694,"2016-10-01","2017-09-30","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","General Acute","N/A","858-939-3400","7901 FROST STREET","SAN DIEGO","92123-1489","TIM SMITH",{"$f":"IFERROR(IF($A354=VLOOKUP($A354,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":25837930.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":12617949.951758016},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":13813936},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":10232848},13808961.821662575,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},62502664.201758012,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":6308322.7565028556},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":36903091.981336117},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":8685000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":8685000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":190000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":0},60771414.737838969,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":5440669.6912420755},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":2507475.7869237014},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":3449316.5691877147},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A800,'5. FY 2020-21'!$A:$A,0)),0)","v":24978346.622921418},36375808.670274913,106370694]
[106450940,"SHASTA REGIONAL MEDICAL CENTER",106450940,"2017-01-01","2017-12-31","2020-21","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Investor","General Acute","N/A","530-244-5400","1100 BUTTE STREET","REDDING",96001,"CASEY FATCH",{"$f":"IFERROR(IF($A356=VLOOKUP($A356,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":1101387.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":8304098.9074286567},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":582832},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":3581672},2998071.8718105303,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},13569990.407428656,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":615191.61543878622},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":1431459.5447065905},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":260000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2306651.1601453768,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":1378047.0752123371},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":1908894.5889543123},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A802,'5. FY 2020-21'!$A:$A,0)),0)","v":6909014.8285761448},10195956.492742794,106450940]
[106190708,"SHERMAN OAKS HOSPITAL",106190708,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-981-7111","4929 VAN  NUYS BLVD","SHERMAN OAKS",91403,"BOCKHI PARK",{"$f":"IFERROR(IF($A357=VLOOKUP($A357,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":1351759.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":6636439.3314305628},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":1207712},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":2559088},2597078.5197362299,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},11754998.581430562,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":781206.16746242752},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":3469909.8714089459},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":1685236.9040000006},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":3900},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":515000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":0},6455252.9428713731,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":761341.87607486441},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":803993.77359162213},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":24656.514226699241},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A803,'5. FY 2020-21'!$A:$A,0)),0)","v":2720002.8325874531},4309994.9964806391,106190708]
[106291023,"SIERRA NEVADA MEMORIAL HOSPITAL",106291023,"2016-07-01","2017-06-30","2020-21","Open","Nevada","02 - GOLDEN EMPIRE",301,"Non-Profit","General Acute","Rural","530-274-6000","155 GLASSON WAY","GRASS VALLEY",95945,"KATHERINE A. MEDEIROS",{"$f":"IFERROR(IF($A359=VLOOKUP($A359,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":1078730.4472521283},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":1931334.3063501618},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3010064.7536022901,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":669030.31607058912},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":1969490.4698178524},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":10381.690200715469},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A805,'5. FY 2020-21'!$A:$A,0)),0)","v":3259850.7230246575},5908753.1991138142,106291023]
[106540798,"SIERRA VIEW MEDICAL CENTER",106540798,"2016-07-01","2017-06-30","2020-21","Open","Tulare","09 - CENTRAL",613,"District","General Acute","N/A","559-784-1110","465 W. PUTNAM ST.","PORTERVILLE",93257,"DONNA HEFNER",{"$f":"IFERROR(IF($A360=VLOOKUP($A360,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A806,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106540798]
[106342392,"SIERRA VISTA HOSPITAL",106342392,"2017-01-01","2017-12-31","2020-21","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Investor","Psychiatric","N/A","916-288-0300","8001 BRUCEVILLE ROAD","SACRAMENTO",95823,"MIKE ZAUNER",{"$f":"IFERROR(IF($A361=VLOOKUP($A361,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A807,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106342392]
[106400524,"SIERRA VISTA REGIONAL MEDICAL CENTER",106400524,"2017-01-01","2017-12-31","2020-21","Open","San Luis Obispo","08 - MID-COAST",801,"Investor","General Acute","N/A","805-546-7600","1010 MURRAY AVE","SAN LUIS OBISPO",93405,"MARK LISA",{"$f":"IFERROR(IF($A362=VLOOKUP($A362,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":2983364},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":2687009.5968727833},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":1775944},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":2057432},2099701.1410941756,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},9503749.5968727842,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":945748.52201702551},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":4726088.6555392193},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":1875000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":0},7546837.1775562447,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":1104539.8046056107},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":839887.09289930051},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":638473.94734400138},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A808,'5. FY 2020-21'!$A:$A,0)),0)","v":7134816.5904417066},9717717.4352906197,106400524]
[106491267,"SONOMA DEVELOPMENTAL CENTER",106491267,"2016-07-01","2017-06-30","2020-21","Open","Sonoma","03 - NORTH BAY",403,"State","Specialty","N/A","707-938-6000","15000 ARNOLD DR.","ELDRIDGE",95431,"ALEANA CARREON",{"$f":"IFERROR(IF($A364=VLOOKUP($A364,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A810,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106491267]
[106491076,"SONOMA VALLEY HOSPITAL",106491076,"2016-07-01","2017-06-30","2020-21","Open","Sonoma","03 - NORTH BAY",403,"District","General Acute","N/A","707-935-5000","347 ANDRIEUX STREET","SONOMA",95476,"KELLY MATHER",{"$f":"IFERROR(IF($A365=VLOOKUP($A365,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A811,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106491076]
[106301258,"SOUTH COAST GLOBAL MEDICAL CENTER",106301258,"2017-01-01","2017-12-31","2020-21","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","General Acute","N/A","714-754-5454","2701 SOUTH BRISTOL STREET","SANTA ANA",92704,"SUZANNE RICHARDS",{"$f":"IFERROR(IF($A367=VLOOKUP($A367,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":497020.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":3290088.2528015319},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":2262416},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":1577968},1685172.2652725223,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},7627492.7528015319,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":1888852.5421412722},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":7679894.0652512312},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":44494.216},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":777500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":0},10390740.823392503,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":1013370.7144033684},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":1095616.6311537756},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A813,'5. FY 2020-21'!$A:$A,0)),0)","v":4464126.7863076515},6573114.1318647955,106301258]
[106190380,"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD",106190380,"2016-10-01","2017-09-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","323-462-2271","6245 DE LONGPRE AVENUE","HOLLYWOOD","90028-8253","DAVID TOPPER",{"$f":"IFERROR(IF($A368=VLOOKUP($A368,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":3464251.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":15266347.805415848},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":17239680},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":14112360},11064956.39712479,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},50082639.305415846,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":679590.58158357639},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":9158419.7401125729},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":653193.56049999991},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":4507425},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":1352500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":0},16351128.882196149,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":8579034.2374270279},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":695236.18714433804},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":22940939.921031009},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A814,'5. FY 2020-21'!$A:$A,0)),0)","v":23540482.530122329},55755692.875724703,106190380]
[106334068,"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA",106334068,"2017-01-01","2017-12-31","2020-21","Open","Riverside","12 - INLAND COUNTIES",1109,"Investor","General Acute","N/A","951-696-6000","25500 MEDICAL CENTER DRIVE","MURRIETA",92362,"BRAD NEET",{"$f":"IFERROR(IF($A370=VLOOKUP($A370,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":8315010.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":5560458.7538406132},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":2439368},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":7278392},5212545.7806423148,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},23593229.003840614,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":3004437.311348551},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":8134325.666745387},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":1275000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":0},12413762.978093937,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":3055649.7325177556},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":3211084.3187564355},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":2595.4225501788674},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A816,'5. FY 2020-21'!$A:$A,0)),0)","v":7537107.0857194308},13806436.559543801,106334068]
[106100899,"ST. AGNES MEDICAL CENTER",106100899,"2016-07-01","2017-06-30","2020-21","Open","Fresno","09 - CENTRAL",605,"Non-Profit","General Acute","N/A","559-450-3000","1303 EAST HERNDON AVENUE","FRESNO",93720,"NANCY HOLLINGSWORTH",{"$f":"IFERROR(IF($A371=VLOOKUP($A371,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":6621355.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":16266575.820126943},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":4213560},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":11524656},8533828.1251464579,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},38626147.320126943,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":2743496.3752719453},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":12167406.130006019},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":1995000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":0},16905902.505277965,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":5507618.4216412157},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":4555798.9280154621},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":11679.401475804903},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A817,'5. FY 2020-21'!$A:$A,0)),0)","v":34241409.704509795},44316506.455642283,106100899]
[106521041,"ST. ELIZABETH COMMUNITY HOSPITAL",106521041,"2016-07-01","2017-06-30","2020-21","Open","Tehama","01 - NORTHERN CALIFORNIA",211,"Non-Profit","General Acute","Rural","530-225-6374","2550 SISTER MARY COLUMBA DRIVE","RED BLUFF",96080,"JORDAN WRIGHT",{"$f":"IFERROR(IF($A373=VLOOKUP($A373,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":1107200.3912894356},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":1510985.0749680677},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2618185.4662575033,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":520966.22972709808},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":1722962.2212704264},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":19465.669126341505},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A819,'5. FY 2020-21'!$A:$A,0)),0)","v":2530536.9864243958},4793931.1065482618,106521041]
[106190754,"ST. FRANCIS MEDICAL CENTER",106190754,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",923,"Non-Profit","General Acute","N/A","310-603-6000","3630 E. IMPERIAL HIGHWAY","LYNWOOD",90262,"GERALD KOZAI",{"$f":"IFERROR(IF($A374=VLOOKUP($A374,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":4125394.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":6160595.5626672702},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":18648288},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":13587344},9394470.7750518788,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},42521621.812667266,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":6884029.6133415885},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":41095223.505119704},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":2356575},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":0},50335828.118461296,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":7628727.8560958877},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":3881203.4718355853},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":12836959.933184678},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A820,'5. FY 2020-21'!$A:$A,0)),0)","v":46499590.409004591},70846481.670120746,106190754]
[106560508,"ST. JOHN'S PLEASANT VALLEY HOSPITAL",106560508,"2016-07-01","2017-06-30","2020-21","Open","Ventura","10 - SANTA BARBARA / VENTURA",811,"Non-Profit","General Acute","N/A","805-389-5800","2309 ANTONIO AVENUE","CAMARILLO",93010,"DARREN LEE",{"$f":"IFERROR(IF($A376=VLOOKUP($A376,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":1187637},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":3464024.9627126893},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":135488},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":509248},1170154.2357193443,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},5296397.9627126893,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":281765.4244375999},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":371660.13122200593},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":433807.56900000019},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":55000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1142233.124659606,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":432996.0549705486},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":611678.52926410758},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A822,'5. FY 2020-21'!$A:$A,0)),0)","v":1167940.1475804902},2212614.7318151463,106560508]
[106560529,"ST. JOHN'S REGIONAL MEDICAL CENTER",106560529,"2016-07-01","2017-06-30","2020-21","Open","Ventura","10 - SANTA BARBARA / VENTURA",811,"Non-Profit","General Acute","N/A","805-988-2500","1600 N. ROSE AVE","OXNARD",93003,"DARREN LEE",{"$f":"IFERROR(IF($A377=VLOOKUP($A377,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":4152386},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":9230413.0136997048},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":4316928},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":4015584},4797649.9012225103,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},21715311.013699703,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":1837870.6982952876},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":12438442.120897176},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":2902500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":0},17178812.819192462,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":2321270.1437708726},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":2192974.0468467227},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":350382.04427414708},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A823,'5. FY 2020-21'!$A:$A,0)),0)","v":9434360.9699001834},14298987.204791926,106560529]
[106301340,"ST. JOSEPH HOSPITAL - ORANGE",106301340,"2016-07-01","2017-06-30","2020-21","Open","Orange","13 - ORANGE COUNTY",1015,"Non-Profit","General Acute","N/A","714-771-8000","1100 WEST STEWART DRIVE","ORANGE","92863-5600","JEREMY ZOCH",{"$f":"IFERROR(IF($A379=VLOOKUP($A379,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":11939971.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":8273209.5128566967},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":4749672},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":5901320},6818944.2607391803,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},30864172.762856696,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":6951109.2118114308},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":13136319.223191772},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":29250},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":990000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":47500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":0},21154178.435003202,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":3269977.0673791668},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":4021046.4964823597},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":282901.05796949653},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A825,'5. FY 2020-21'!$A:$A,0)),0)","v":16794979.322207451},24368903.944038473,106301340]
[106392232,"ST. JOSEPH'S BEHAVIORAL HEALTH CENTER",106392232,"2016-06-01","2017-06-30","2020-21","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"Non-Profit","Psychiatric","N/A","209-461-2000","2510 NORTH CALIFORNIA STREET","STOCKTON",95204,"PAUL RAINS",{"$f":"IFERROR(IF($A380=VLOOKUP($A380,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A826,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106392232]
[106391042,"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON",106391042,"2016-06-01","2017-06-30","2020-21","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"Non-Profit","General Acute","N/A","209-943-2000","1800 NORTH CALIFORNIA STREET","STOCKTON","95204-6088","DON WILEY",{"$f":"IFERROR(IF($A381=VLOOKUP($A381,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":5393663.8358208947},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":10340285.206691548},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":6492789.9701492535},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":11891782.805970149},7537940.5217705406,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},34118521.818631843,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":2486861.8625419759},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":15749300.931783168},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":2930000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":0},21166162.794325143,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":5052001.4645904116},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":5212323.382788701},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":2778399.8399664774},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A827,'5. FY 2020-21'!$A:$A,0)),0)","v":22081855.056921802},35124579.744267389,106391042]
[106301342,"ST. JUDE MEDICAL CENTER",106301342,"2016-07-01","2017-06-30","2020-21","Open","Orange","13 - ORANGE COUNTY",1011,"Non-Profit","General Acute","N/A","714-992-3000","101 E. VALENCIA MESA DR.","FULLERTON",92835,"BRIAN HELLELAND",{"$f":"IFERROR(IF($A382=VLOOKUP($A382,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":10995570.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":9232251.6681385115},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":2066192},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":4669664},5957192.4444895601,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},26963677.918138511,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":2666838.6305785435},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":6490257.0513397455},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":977500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":0},10134595.68191829,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":1835491.9839463942},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":2666964.808512554},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":66183.275029561119},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A828,'5. FY 2020-21'!$A:$A,0)),0)","v":6444434.1920941276},11013074.259582637,106301342]
[106361343,"ST. MARY MEDICAL CENTER - APPLE VALLEY",106361343,"2016-07-01","2017-06-30","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1211,"Non-Profit","General Acute","Rural","760-242-2311","18300 HIGHWAY 18","APPLE VALLEY",92307,"ALAN GARRETT",{"$f":"IFERROR(IF($A384=VLOOKUP($A384,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":3337755.9999347511},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":9594998.6715480294},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":2697500},15630254.671482781,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":4226224.2916808799},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":3418900.8349327627},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":1476795.4310517756},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A830,'5. FY 2020-21'!$A:$A,0)),0)","v":19587653.986199912},28709574.543865331,106361343]
[106190053,"ST. MARY MEDICAL CENTER - LONG BEACH",106190053,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","N/A","562-491-9000","1050 LINDEN AVENUE","LONG BEACH","90813-3393","CAROLYN CALDWELL",{"$f":"IFERROR(IF($A385=VLOOKUP($A385,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":3134145.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":6786105.8027494652},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":7038368},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":8073800},5530511.808899723,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},25032419.302749466,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":5635145.9540939312},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":21715338.671399295},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":3160000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":3160000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":0},33670484.625493228,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":3635110.4161089486},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":1967832.5797805462},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":921375.00531349797},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A831,'5. FY 2020-21'!$A:$A,0)),0)","v":17796812.426576495},24321130.427779488,106190053]
[106010967,"ST. ROSE HOSPITAL",106010967,"2016-10-01","2017-09-30","2020-21","Open","Alameda","05 - EAST BAY",421,"Non-Profit","General Acute","N/A","510-264-4000","27200 CALAROGA AVENUE","HAYWARD","94545-4383","AMAN DHUPER",{"$f":"IFERROR(IF($A387=VLOOKUP($A387,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":712644.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":3965609.8936192822},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":2387392},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":3433920},2319710.8454967514,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},10499566.143619282,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":1552199.2133474085},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":7751304.7454860276},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":1192500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":0},10496003.958833436,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":1314982.7421401094},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":1112029.7425231067},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A833,'5. FY 2020-21'!$A:$A,0)),0)","v":6971304.9697804376},9398317.454443654,106010967]
[106190762,"ST. VINCENT MEDICAL CENTER",106190762,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","N/A","213-484-7111","2131 WEST THIRD STREET","LOS ANGELES",90057,"MARGARET PFEIFFER",{"$f":"IFERROR(IF($A388=VLOOKUP($A388,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":3830346.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":9680515.6203196961},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":2476744},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":3642992},4337066.0025764331,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},19630598.120319694,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":1941117.8790712394},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":4623841.5452030338},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":1000000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":30000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"AB834+AC834+AD834+AE834+AF834+AI834+AG834+AH834","v":7594959.4242742732},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":1862911.259195189},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":845689.70802987204},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":145343.66281001657},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A834,'5. FY 2020-21'!$A:$A,0)),0)","v":8214512.3713161154},11068457.001351193,106190762]
[106504038,"STANISLAUS SURGICAL HOSPITAL",106504038,"2017-01-01","2017-12-31","2020-21","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","Specialty","N/A","209-572-2700","1421 OAKDALE ROAD","MODESTO",95355,"KATRINA HOLMES",{"$f":"IFERROR(IF($A390=VLOOKUP($A390,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A836,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106504038]
[106194967,"STAR VIEW ADOLESCENT - PHF",106194967,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",931,"Investor","Psychiatric","N/A","310-373-4556","4025 W 226TH STREET","TORRANCE",90505,"KENT DUNLAP",{"$f":"IFERROR(IF($A391=VLOOKUP($A391,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A837,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106194967]
[106514001,"SUTTER - YUBA - PHF",106514001,"2016-07-01","2017-06-30","2020-21","Open","Sutter","02 - GOLDEN EMPIRE",227,"City/County","Psychiatric","N/A","530-822-7200","1965 LIVE OAK BLVD., STE A","YUBA CITY",95991,"TONY HOBSON, PH.D.",{"$f":"IFERROR(IF($A393=VLOOKUP($A393,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A839,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106514001]
[106034002,"SUTTER AMADOR HOSPITAL",106034002,"2017-01-01","2017-12-31","2020-21","Open","Amador","06 - NORTH SAN JOAQUIN",501,"Non-Profit","General Acute","Rural","209-223-7500","200 MISSION BLVD","JACKSON",95642,"PATRICK FRY",{"$f":"IFERROR(IF($A394=VLOOKUP($A394,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":503322.20242311724},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":636204.24209181801},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":107500},1247026.4445149354,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":390039.19041410368},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":688687.5214969787},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A840,'5. FY 2020-21'!$A:$A,0)),0)","v":1938780.6449836139},3017507.3568946961,106034002]
[106344017,"SUTTER CENTER FOR PSYCHIATRY",106344017,"2017-01-01","2017-12-31","2020-21","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","Psychiatric","N/A","916-386-3000","7700 FOLSOM BLVD","SACRAMENTO",95826,"JOHN BOYD",{"$f":"IFERROR(IF($A396=VLOOKUP($A396,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A842,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106344017]
[106084001,"SUTTER COAST HOSPITAL",106084001,"2017-01-01","2017-12-31","2020-21","Open","Del Norte","01 - NORTHERN CALIFORNIA",101,"Non-Profit","General Acute","Rural","707-464-8511","800 EAST WASHINGTON BOULEVARD","CRESCENT CITY",95531,"MITCH HANNA",{"$f":"IFERROR(IF($A397=VLOOKUP($A397,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":261146.94751388486},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":335954.79110460798},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":67500},664601.73861849285,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":399178.94883036858},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":803247.72307483444},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A843,'5. FY 2020-21'!$A:$A,0)),0)","v":3153438.3984673237},4355865.0703725265,106084001]
[106070934,"SUTTER DELTA MEDICAL CENTER",106070934,"2017-01-01","2017-12-31","2020-21","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","General Acute","N/A","925-779-7200","3901 LONE TREE WAY","ANTIOCH",94509,"DORI STEVENS",{"$f":"IFERROR(IF($A399=VLOOKUP($A399,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":2055406.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":4403945.1118309097},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":1852448},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":4243928},2773986.7091593589,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},12555727.361830909,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":1748123.4888339711},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":5446687.3379085232},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":770000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":0},7964810.8267424945,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":1898327.8230582152},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":2496119.2401681542},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":1297.7112750894337},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A845,'5. FY 2020-21'!$A:$A,0)),0)","v":9398025.0541976783},13793769.828699138,106070934]
[106171395,"SUTTER LAKESIDE HOSPITAL",106171395,"2017-01-01","2017-12-31","2020-21","Open","Lake","01 - NORTHERN CALIFORNIA",115,"Non-Profit","General Acute","Rural","707-252-5000","5176 HILL ROAD EAST","LAKEPORT","95453-6300","SIRI NELSON",{"$f":"IFERROR(IF($A400=VLOOKUP($A400,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":368355.16875602951},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":532334.16175029671},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":55000},955689.33050632617,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":361020.45744246268},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":795787.21790695668},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A846,'5. FY 2020-21'!$A:$A,0)),0)","v":2247635.9284548992},3404443.6038043187,106171395]
[106444012,"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ",106444012,"2017-01-01","2017-12-31","2020-21","Open","Santa Cruz","08 - MID-COAST",703,"Non-Profit","General Acute","N/A","831-477-2200","2900 CHANTICLEER AVENUE","SANTA CRUZ",95065,"TRINA WHITE",{"$f":"IFERROR(IF($A401=VLOOKUP($A401,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":785863.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":187910.48364609174},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":113296},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":453768},340423.3996908167,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},1540837.7336460918,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":47487.910784597312},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":621597.51204379159},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":0},669085.42282838887,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":337028.59159976739},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":46503.815546437778},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":10381.690200715469},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A847,'5. FY 2020-21'!$A:$A,0)),0)","v":825344.37095687981},1219258.4683038006,106444012]
[106341051,"SUTTER MEDICAL CENTER - SACRAMENTO",106341051,"2017-01-01","2017-12-31","2020-21","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","N/A","916-454-2222","2801 L STREET","SACRAMENTO",95816,"MIKE COHILL",{"$f":"IFERROR(IF($A402=VLOOKUP($A402,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":12864826.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":19120535.240043417},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":7502648},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":16405144},12348696.426717553,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},55893153.740043417,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":8975501.9333989117},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":37016699.88170965},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":10177500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":1065000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":0},57234701.81510856,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":8374989.1307839146},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":3753297.2554574152},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":9372070.8286958896},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A848,'5. FY 2020-21'!$A:$A,0)),0)","v":38474543.883851528},59974901.098788746,106341051]
[106494106,"SUTTER SANTA ROSA REGIONAL HOSPITAL",106494106,"2017-01-01","2017-12-31","2020-21","Open","Sonoma","03 - NORTH BAY",401,"Non-Profit","General Acute","N/A","707-576-4200","3325 CHANATE ROAD","SANTA ROSA",95404,"MIKE PURVIS",{"$f":"IFERROR(IF($A404=VLOOKUP($A404,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":1867084.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":3946487.8874556879},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":1083320},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":2866856},2157143.706442242,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},9763748.3874556869,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":1400148.07994153},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":7407235.1043547383},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":0},8807383.184296269,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":1606998.0235397723},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":1142286.235703944},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":4335653.3700737981},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A850,'5. FY 2020-21'!$A:$A,0)),0)","v":7129625.7453413485},14214563.374658864,106494106]
[106481094,"SUTTER SOLANO MEDICAL CENTER",106481094,"2017-01-01","2017-12-31","2020-21","Open","Solano","03 - NORTH BAY",409,"Non-Profit","General Acute","N/A","707-554-4444","300 HOSPITAL DRIVE","VALLEJO",94589,"PAIGE TERRA",{"$f":"IFERROR(IF($A405=VLOOKUP($A405,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":725054.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":3392317.4395992099},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":756864},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":2868608},1710657.2058374614,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},7742843.6895992104,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":878176.35229213478},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":2236452.6673533805},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":365000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3479629.0196455154,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":1255345.818473981},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":1727935.891382345},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A851,'5. FY 2020-21'!$A:$A,0)),0)","v":6449625.0371944858},9432906.7470508106,106481094]
[106391056,"SUTTER TRACY COMMUNITY HOSPITAL",106391056,"2017-01-01","2017-12-31","2020-21","Open","San Joaquin","06 - NORTH SAN JOAQUIN",509,"Non-Profit","General Acute","N/A","209-835-1500","1420 N TRACY BLVD","TRACY",95376,"DAVID THOMPSON",{"$f":"IFERROR(IF($A407=VLOOKUP($A407,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":1134584.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":1878737.1055731559},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":752776},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":1316336},1122882.1853369905,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},5082433.3555731559,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":1182760.5237769077},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":2126090.706990514},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":422500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3731351.2307674214,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":623331.52398926474},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":1442281.4379544936},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":6488.5563754471686},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A853,'5. FY 2020-21'!$A:$A,0)),0)","v":3135270.4406160717},5207371.9589352775,106391056]
[106291053,"TAHOE FOREST HOSPITAL",106291053,"2016-07-01","2017-06-30","2020-21","Open","Nevada","02 - GOLDEN EMPIRE",302,"District","General Acute","Rural","530-587-6011","10121 PINE AVENUE","TRUCKEE",96160,"ROBERT SCHAPPER",{"$f":"IFERROR(IF($A408=VLOOKUP($A408,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A854,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106291053]
[106014207,"TELECARE HERITAGE - PHF",106014207,"2016-07-01","2017-06-30","2020-21","Open","Alameda","05 - EAST BAY",417,"Investor","Psychiatric","N/A","510-535-5115","2633 EAST 27TH ST","OAKLAND",94601,"PATTY ESPESETH",{"$f":"IFERROR(IF($A410=VLOOKUP($A410,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A856,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106014207]
[106314029,"TELECARE PLACER COUNTY - PHF",106314029,"2016-07-01","2017-06-30","2020-21","Open","Placer","02 - GOLDEN EMPIRE",309,"Investor","Psychiatric","N/A","916-787-8900","101 CIRBY HILLS DRIVE","ROSEVILLE",95678,"NANCY COFFEY",{"$f":"IFERROR(IF($A411=VLOOKUP($A411,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A857,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106314029]
[106444029,"TELECARE SANTA CRUZ - PHF",106444029,"2016-07-01","2017-06-30","2020-21","Open","Santa Cruz","08 - MID-COAST",703,"Investor","Psychiatric","N/A","831-454-4783","1400 EMILINE AVE, BLDG K RM214","SANTA CRUZ",95060,"JORGE MENDEZ",{"$f":"IFERROR(IF($A413=VLOOKUP($A413,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A859,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106444029]
[106504081,"TELECARE STANISLAUS COUNTY - PHF",106504081,"2016-07-01","2017-06-30","2020-21","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","Psychiatric","N/A","209-300-8800","1904 RICHLAND AVENUE","CERES",95307,"BARBARA KENNISON",{"$f":"IFERROR(IF($A414=VLOOKUP($A414,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A860,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106504081]
[106334564,"TEMECULA VALLEY HOSPITAL",106334564,"2017-01-01","2017-12-31","2020-21","Open","Riverside","12 - INLAND COUNTIES",1111,"Investor","General Acute","N/A","951-331-2200","31700 TEMECULA PKWY","TEMECULA",92592,"DARLENE WETTON",{"$f":"IFERROR(IF($A416=VLOOKUP($A416,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":3656296.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":4267149.221583657},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":833368},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":2375128},2459424.038083761,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},11131941.471583657,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":1085457.5834175446},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":2389011.84785499},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":377500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":0},3851969.4312725347,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":908491.98657672899},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":817173.99938820617},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":7786.2676505366016},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A862,'5. FY 2020-21'!$A:$A,0)),0)","v":2177559.5196000696},3911011.7732155416,106334564]
[106330120,"THE BETTY FORD CENTER",106330120,"2017-01-01","2017-12-31","2020-21","Open","Riverside","12 - INLAND COUNTIES",1105,"Non-Profit","Specialty","N/A","760-773-4100","39000 BOB HOPE DRIVE","RACHO MIRAGE","92270-3221","CHRISTOPHER YADRON",{"$f":"IFERROR(IF($A417=VLOOKUP($A417,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A863,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106330120]
[106010782,"THUNDER ROAD CHEMICAL DEPENDENCY RECOVERY HOSPITAL",106010782,"2017-01-01","2017-06-30","2020-21","Open","Alameda","05 - EAST BAY",417,"Non-Profit","Specialty","N/A","510-653-5040","390 40TH STREET","OAKLAND",94609,"DAVID BRADLEY",{"$f":"IFERROR(IF($A419=VLOOKUP($A419,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A865,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106010782]
[106191225,"TOM REDGATE MEMORIAL RECOVERY CENTER",106191225,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","Specialty","N/A","310-599-8444","1775 CHESTNUT ST","LONG BEACH",90813,"SHIRLEY SUMMERS",{"$f":"IFERROR(IF($A420=VLOOKUP($A420,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A866,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106191225]
[106364451,"TOTALLY KIDS REHABILITATION HOSPITAL",106364451,"2017-01-01","2017-12-31","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Investor","Specialty","N/A","909-796-6915","1720 MOUNTAIN VIEW AVENUE","LOMA LINDA",92354,"DOUG PADGETT",{"$f":"IFERROR(IF($A422=VLOOKUP($A422,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A868,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106364451]
[106370780,"TRI-CITY MEDICAL CENTER",106370780,"2016-07-01","2017-06-30","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1414,"District","General Acute","N/A","706-724-8411","4002 VISTA WAY","OCEANSIDE","92056-4506","STEVE DIETLIN",{"$f":"IFERROR(IF($A423=VLOOKUP($A423,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A869,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106370780]
[106531059,"TRINITY HOSPITAL",106531059,"2017-01-01","2017-12-31","2020-21","Open","Trinity","01 - NORTHERN CALIFORNIA",207,"District","General Acute","Rural","530-623-5541","60 EASTER AVE.","WEAVERVILLE",96093,"AARON ROGERS",{"$f":"IFERROR(IF($A424=VLOOKUP($A424,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A870,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106531059]
[106540816,"TULARE REGIONAL MEDICAL CENTER",106540816,"2016-07-01","2017-06-30","2020-21","Open","Tulare","09 - CENTRAL",611,"District","General Acute","N/A","559-688-0821","869 CHERRY STREET","TULARE",93724,"LARRY BLITZ",{"$f":"IFERROR(IF($A425=VLOOKUP($A425,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":611813},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":2311924.0913561229},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":970608},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":2750056},1467973.92031441,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},6644401.0913561229,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":1373669.1004988919},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":2296502.5575508224},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":500000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":0},4170171.6580497143,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":1052671.6755933075},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":2421928.6609987034},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":7786.2676505366016},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A871,'5. FY 2020-21'!$A:$A,0)),0)","v":4882638.672523994},8365025.2767665423,106540816]
[106381154,"UCSF MEDICAL CENTER",106381154,"2016-07-01","2017-06-30","2020-21","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","Teaching","415-476-3001","505 PARNASSUS AVENUE","SAN FRANCISCO",94143,"MARK LARET",{"$f":"IFERROR(IF($A427=VLOOKUP($A427,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A873,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106381154]
[106341006,"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER",106341006,"2016-07-01","2017-06-30","2020-21","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","Teaching","916-734-9136","2315 STOCKTON BOULEVARD","SACRAMENTO",95817,"ANN MADDEN-RICE",{"$f":"IFERROR(IF($A428=VLOOKUP($A428,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A874,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106341006]
[106370782,"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER",106370782,"2016-07-01","2017-06-30","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Non-Profit","General Acute","Teaching","619-543-6222","200 W. ARBOR DRIVE","SAN DIEGO","92103-9981","PATTY MAYSENT",{"$f":"IFERROR(IF($A430=VLOOKUP($A430,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A876,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106370782]
[106191216,"USC KENNETH NORRIS JR. CANCER HOSPITAL",106191216,"2016-07-01","2017-06-30","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","Specialty","N/A","323-865-3000","1441 EASTLAKE AVENUE","LOS ANGELES",90033,"RODNEY HANNERS",{"$f":"IFERROR(IF($A431=VLOOKUP($A431,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A877,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106191216]
[106204019,"VALLEY CHILDREN'S HOSPITAL",106204019,"2016-10-01","2017-09-30","2020-21","Open","Madera","09 - CENTRAL",601,"Non-Profit","General Acute","N/A","559-353-3000","9300 VALLEY CHILDREN'S PLACE","MADERA","93636-8761","TODD SUNTRAPAK",{"$f":"IFERROR(IF($A433=VLOOKUP($A433,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":5110438},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":358905.34645515762},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":26375776},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":7297664},8647970.5741824303,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},39142783.346455157,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":51436183.090662286},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":30112585.479009159},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":0},81548768.569671452,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":8622448.089904286},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":10308926.040973432},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":36002403.904806159},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A879,'5. FY 2020-21'!$A:$A,0)),0)","v":13659708.88159138},68593486.91727525,106204019]
[106190812,"VALLEY PRESBYTERIAN HOSPITAL",106190812,"2016-11-01","2017-10-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-902-5718","15107 VANOWEN STREET","VAN NUYS","91405-4542","GUSTAVO VALDESPINO",{"$f":"IFERROR(IF($A434=VLOOKUP($A434,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":2584382.5},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":7118902.2561735613},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":9411744},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":13236360},7147520.796388695,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},32351388.756173562,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":6822398.2069366919},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":31006841.951949444},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":0},37829240.158886135,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":5965063.3303752728},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":1920612.6871323618},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A880,'5. FY 2020-21'!$A:$A,0)),0)","v":30394993.485144716},38280669.502652347,106190812]
[106560481,"VENTURA COUNTY MEDICAL CENTER",106560481,"2016-07-01","2017-06-30","2020-21","Open","Ventura","10 - SANTA BARBARA / VENTURA",809,"City/County","General Acute","N/A","805-652-6058","3291 LOMA VISTA ROAD","VENTURA",93003,"JOHNSON GILL",{"$f":"IFERROR(IF($A436=VLOOKUP($A436,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A882,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106560481]
[106454012,"VIBRA HOSPITAL OF NORTHERN CALIFORNIA",106454012,"2017-01-01","2017-12-31","2020-21","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Investor","Specialty","N/A","503-246-9000","2801 EUREKA","REDDING",96001,"CHRISTINE JONES",{"$f":"IFERROR(IF($A437=VLOOKUP($A437,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A883,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106454012]
[106374094,"VIBRA HOSPITAL OF SAN DIEGO",106374094,"2017-01-01","2017-12-31","2020-21","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Investor","Specialty","N/A","619-260-8300","555 WASHINGTON","SAN DIEGO",92103,"YAMEEKA JONES",{"$f":"IFERROR(IF($A439=VLOOKUP($A439,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A885,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106374094]
[106361370,"VICTOR VALLEY GLOBAL MEDICAL CENTER",106361370,"2017-01-01","2017-12-31","2020-21","Open","San Bernardino","12 - INLAND COUNTIES",1211,"Investor","General Acute","Rural","760-245-8691","15248 ELEVENTH STREET","VICTORVILLE",92395,"SUZANNE RICHARDS",{"$f":"IFERROR(IF($A440=VLOOKUP($A440,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":1301602.77035489},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":3687387.852124006},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":457500},5446490.6224788958,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":1954994.3252390577},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":1906490.6484002185},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":41526.760802861878},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A886,'5. FY 2020-21'!$A:$A,0)),0)","v":13789480.009100322},17692491.743542459,106361370]
[106444013,"WATSONVILLE COMMUNITY HOSPITAL",106444013,"2017-01-01","2017-12-31","2020-21","Open","Santa Cruz","08 - MID-COAST",711,"Investor","General Acute","N/A","831-724-4741","75 NIELSON STREET","WATSONVILLE",95076,"AUDRA EARLE",{"$f":"IFERROR(IF($A442=VLOOKUP($A442,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":375092.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":2472990.2201956301},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":1752000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":2301544},1524803.7447918369,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},6901626.4701956306,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":1900455.6657615183},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":6558421.7915638685},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":0},8458877.4573253877,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":1297845.6951096128},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":2337210.4800923588},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":302366.72709583805},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A888,'5. FY 2020-21'!$A:$A,0)),0)","v":5128554.9591534417},9065977.8614512514,106444013]
[106301379,"WEST ANAHEIM MEDICAL CENTER",106301379,"2017-01-01","2017-12-31","2020-21","Open","Orange","13 - ORANGE COUNTY",1012,"Investor","General Acute","N/A","714-827-3000","3033 ORANGE AVENUE","ANAHEIM",92804,"EDWARD MIRZABEGIAN",{"$f":"IFERROR(IF($A443=VLOOKUP($A443,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":1716303},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":7337334.403503852},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":1541176},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":3939080},3211030.7887236141,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},14533893.403503852,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":1004992.8362514077},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":3284891.290800611},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":193433.7015},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":787500},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":0},5270817.8285520189,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":1206448.110946964},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":1521943.0542470547},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A889,'5. FY 2020-21'!$A:$A,0)),0)","v":5040310.59244736},7768701.7576413788,106301379]
[106190857,"WEST COVINA MEDICAL CENTER",106190857,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Investor","General Acute","N/A","818-338-8481","725 SOUTH ORANGE BLVD.","WEST COVINA",91790,"GERALD WALLMAN",{"$f":"IFERROR(IF($A444=VLOOKUP($A444,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":2482},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":732152.19753301109},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":25696},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":55480},180240.18680374091,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},815810.19753301109,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":34238.917870708312},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":82771.470272149789},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":1522172.3205000008},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":0},1639182.708642859,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":63978.308913854147},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":2486.8350559592395},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":3893.1338252683008},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A890,'5. FY 2020-21'!$A:$A,0)),0)","v":33740.493152325274},104098.77094740697,106190857]
[106190859,"WEST HILLS HOSPITAL AND MEDICAL CENTER",106190859,"2017-01-01","2017-12-31","2020-21","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Investor","General Acute","N/A","818-676-4000","7300 MEDICAL CENTER DRIVE","WEST HILLS",91307,"DOUG LONG",{"$f":"IFERROR(IF($A445=VLOOKUP($A445,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":3937693},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":8348962.0757355513},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":1654472},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":2533392},3639780.9253815017,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},16474519.07573555,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":1644675.6821989226},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":4922468.0261849081},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":1315000},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":0},7882143.7083838303,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":944594.03232097521},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":1553608.7539596022},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":185572.71233778901},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A891,'5. FY 2020-21'!$A:$A,0)),0)","v":498321.12963434251},3182096.6282527093,106190859]
[106571086,"WOODLAND MEMORIAL HOSPITAL",106571086,"2016-07-01","2017-06-30","2020-21","Open","Yolo","02 - GOLDEN EMPIRE",313,"Non-Profit","General Acute","N/A","530-622-3961","1325 COTTONWOOD STREET","WOODLAND",95625,"KEVIN VAZIRI",{"$f":"IFERROR(IF($A447=VLOOKUP($A447,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":1804724.25},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":2374070.6113878046},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":3623136},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":1758424},2112207.1669824454,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},9560354.8613878042,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":682772.5171205363},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":1012733.2833298327},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":563550},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":0},2259055.8004503688,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":827605.12459278479},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":2297006.6466876841},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":6193975.9160018666},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A893,'5. FY 2020-21'!$A:$A,0)),0)","v":2940613.7493526568},12259201.436634991,106571086]
[106380939,"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER",106380939,"2016-07-01","2017-06-30","2020-21","Open","San Francisco","04 - WEST BAY",423,"City/County","General Acute","Teaching","415-206-8100","1001 POTRERO AVE","SAN FRANCISCO",94110,"SUSAN P. ERLICH, MD",{"$f":"IFERROR(IF($A448=VLOOKUP($A448,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$R:$R,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$S:$S,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$T:$T,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$U:$U,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$V:$V,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$H$25/'1. FEE SUMMARY'!$H$34","v":0.22093397134380346},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AD:$AD,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AE:$AE,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AF:$AF,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AG:$AG,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AH:$AH,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AI:$AI,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AJ:$AJ,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AK:$AK,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AQ:$AQ,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AR:$AR,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AS:$AS,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('5. FY 2020-21'!$AU:$AU,MATCH(A894,'5. FY 2020-21'!$A:$A,0)),0)","v":0},0,106380939]
[106150788,"ADVENTIST HEALTH BAKERSFIELD",106150788,"2017-01-01","2017-12-31","2021-22","Open","Kern","09 - CENTRAL",617,"Non-Profit","General Acute","N/A","661-395-3000","2615 CHESTER AVENUE","BAKERSFIELD",93301,"SHARLET BRIGGS",{"$f":"IFERROR(IF($A896=INDEX('6. FY 2021-22'!$A:$A,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":4758968.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":3523064.4063023445},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":1359655},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":4330010},{"$f":"AA896*Z896","v":3090515.4258620008},{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},{"$f":"SUM(T896:X896)","v":13971697.906302344},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":1687490.4697378762},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":4786491.119259784},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":862500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":0},7336481.5889976602,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":2169734.1746972562},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":1279288.021715356},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":253096.15960244939},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A896,'6. FY 2021-22'!$A:$A,0)),0)","v":11533953.559025908},{"$f":"SUM(AK896:AN896)","v":15236071.91504097},106150788]
[106171049,"ADVENTIST HEALTH CLEARLAKE",106171049,"2017-01-01","2017-12-31","2021-22","Open","Lake","01 - NORTHERN CALIFORNIA",115,"Non-Profit","General Acute","Rural","707-995-5705","15630 18TH AVENUE","CLEARLAKE",95422,"DAVID SANTOS",{"$f":"IFERROR(IF($A897=INDEX('6. FY 2021-22'!$A:$A,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"AA897*Z897","v":0},{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},{"$f":"SUM(T897:X897)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":205492.08913464542},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":191873.64599827144},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":33750},431115.73513291683,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":218471.00094393812},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":685635.54177247302},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":1339.1331195896794},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A897,'6. FY 2021-22'!$A:$A,0)),0)","v":1011045.5052902079},{"$f":"SUM(AK897:AN897)","v":1916491.1811262087},106171049]
[106190323,"ADVENTIST HEALTH GLENDALE",106190323,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",909,"Non-Profit","General Acute","N/A","818-409-8000","1509 WILSON TERRACE","GLENDALE",91206,"ALICE ISSAI",{"$f":"IFERROR(IF($A899=INDEX('6. FY 2021-22'!$A:$A,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":3205853.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":9980032.110420661},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":3606965},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":4507305},4711557.6299346304,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},21300155.735420659,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":1652310.4051630255},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":5136799.8505429355},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":333937.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":518750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":0},7641797.755705961,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":1964697.3784484596},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":1697945.3103213152},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":3150980.2303945157},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A899,'6. FY 2021-22'!$A:$A,0)),0)","v":7971859.4609173611},14785482.380081652,{"$f":"A899","v":106190323}]
[106164029,"ADVENTIST HEALTH HANFORD",106164029,"2017-01-01","2017-12-31","2021-22","Open","Kings","09 - CENTRAL",615,"Non-Profit","General Acute","Rural","559-582-9000","115 MALL DRIVE","HANFORD",93232,"WAYNE FERCH",{"$f":"IFERROR(IF($A900=INDEX('6. FY 2021-22'!$A:$A,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":2126849.0818545781},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":4237143.3361112056},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":292500},6656492.4179657837,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":1427769.656370515},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":5498685.4251199802},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":8034.7987175380767},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A900,'6. FY 2021-22'!$A:$A,0)),0)","v":7491110.6709846668},14425600.551192701,106164029]
[106390923,"ADVENTIST HEALTH LODI MEMORIAL",106390923,"2017-01-01","2017-12-31","2021-22","Open","San Joaquin","06 - NORTH SAN JOAQUIN",505,"Non-Profit","General Acute","N/A","209-334-3411","975 SOUTH FAIRMONT AVENUE","LODI","95240-5118","DANIEL WOLCOTT",{"$f":"IFERROR(IF($A902=INDEX('6. FY 2021-22'!$A:$A,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":1161348.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":2829758.6574269673},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":765820},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":2185065},1535556.665526204,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},6941992.1574269673,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":1486855.4629852416},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":2841481.5044308333},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":207500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4535836.9674160751,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":848997.69016016275},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":1386443.1211590853},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":265817.92423855135},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A902,'6. FY 2021-22'!$A:$A,0)),0)","v":4792757.4350114623},7294016.1705692615,106390923]
[106100797,"ADVENTIST HEALTH REEDLEY",106100797,"2017-01-01","2017-12-31","2021-22","Open","Fresno","09 - CENTRAL",607,"Non-Profit","General Acute","Rural","559-638-8155","372 WEST CYPRESS AVENUE","REEDLEY",93654,"WAYNE FERCH",{"$f":"IFERROR(IF($A903=INDEX('6. FY 2021-22'!$A:$A,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":738979.07117028441},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":1170349.6249687097},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1909328.6961389941,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":407210.56526748143},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":1584465.0834798659},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":2008.6996793845192},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A903,'6. FY 2021-22'!$A:$A,0)),0)","v":1864073.3024688337},3857757.6508955657,106100797]
[106554011,"ADVENTIST HEALTH SONORA - GREENLEY",106554011,"2017-01-01","2017-12-31","2021-22","Open","Tuolumne","06 - NORTH SAN JOAQUIN",513,"Non-Profit","General Acute","Rural","209-536-5000","1000 GREENLEY ROAD","SONORA",95370,"MICHELLE FUENTES",{"$f":"IFERROR(IF($A905=INDEX('6. FY 2021-22'!$A:$A,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":745482.79514040484},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":559697.81384558021},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":56250},1361430.6089859852,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":339378.84320021031},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":1082092.8734334931},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":10713.064956717435},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A905,'6. FY 2021-22'!$A:$A,0)),0)","v":1922995.1597307797},3355179.9413212007,106554011]
[106281078,"ADVENTIST HEALTH ST. HELENA",106281078,"2017-01-01","2017-12-31","2021-22","Open","Napa","03 - NORTH BAY",407,"Non-Profit","General Acute","N/A","707-963-3611","10 WOODLAND ROAD","ST. HELENA",94574,"STEVE HERBER, M.D.",{"$f":"IFERROR(IF($A906=INDEX('6. FY 2021-22'!$A:$A,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":823907.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":2752744.1334418207},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":1215105},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":828950},1243290.5915508792,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5620706.6334418207,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":106725.27756099719},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":543774.68969634606},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":205725},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":106250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":0},962474.96725734323,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":633830.18217404629},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":452556.66420158354},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":2075656.335364003},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A906,'6. FY 2021-22'!$A:$A,0)),0)","v":1681951.1982046373},4843994.3799442705,106281078]
[106231396,"ADVENTIST HEALTH UKIAH VALLEY",106231396,"2017-01-01","2017-12-31","2021-22","Open","Mendocino","01 - NORTHERN CALIFORNIA",113,"Non-Profit","General Acute","Rural","707-462-3111","275 HOSPITAL DRIVE","UKIAH",95482,"GWEN MATTHEWS",{"$f":"IFERROR(IF($A908=INDEX('6. FY 2021-22'!$A:$A,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":469493.91837786476},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":766698.42778562405},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":111250},1347442.3461634889,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":414037.7840469795},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":1611212.5176388524},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":15400.030875281313},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A908,'6. FY 2021-22'!$A:$A,0)),0)","v":2015395.3449824674},4056045.6775435805,106231396]
[106481015,"ADVENTIST HEALTH VALLEJO",106481015,"2017-01-01","2017-12-31","2021-22","Open","Solano","03 - NORTH BAY",409,"Non-Profit","Psychiatric","N/A","707-648-2200","525 OREGON STREET","VALLEJO",94590,"STEVE HERBER, M.D.",{"$f":"IFERROR(IF($A909=INDEX('6. FY 2021-22'!$A:$A,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A909,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106481015]
[106190878,"ADVENTIST HEALTH WHITE MEMORIAL",106190878,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","323-268-5000","1720 CESAR E. CHAVEZ AVENUE","LOS ANGELES","90033-2462","JOHN RAFFOUL",{"$f":"IFERROR(IF($A910=INDEX('6. FY 2021-22'!$A:$A,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":2152007},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":3510987.1286774008},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":6956985},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":7477365},4445497.7816631412,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},20097344.128677402,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":3361846.7438459676},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":14427942.791621059},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":711262.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":0},18501052.035467029,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":3389273.6582930801},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":2000889.9741807475},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":4334104.3415519977},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A910,'6. FY 2021-22'!$A:$A,0)),0)","v":14581820.539212018},24306088.513237841,106190878]
[106301098,"AHMC ANAHEIM REGIONAL MEDICAL CENTER",106301098,"2016-07-01","2017-06-30","2021-22","Open","Orange","13 - ORANGE COUNTY",1012,"Investor","General Acute","N/A","714-774-1450","1111 WEST LA PALMA AVENUE","ANAHEIM",92801,"DONALD LORACK",{"$f":"IFERROR(IF($A911=INDEX('6. FY 2021-22'!$A:$A,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":2508322.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":2695333.3064710749},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":1767640},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":3611095},2340806.5263730101,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},10582390.681471076,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":1019658.2671742314},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":4550032.7256436571},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":932500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":0},6502190.992817888,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":1259291.5155216111},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":721519.27106149972},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":567122.87614622922},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A911,'6. FY 2021-22'!$A:$A,0)),0)","v":7844641.8145563416},10392575.477285681,106301098]
[106190017,"ALHAMBRA HOSPITAL MEDICAL CENTER",106190017,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-570-1606","100 SOUTH RAYMOND AVENUE","ALHAMBRA",91802,"IRIS LAI",{"$f":"IFERROR(IF($A913=INDEX('6. FY 2021-22'!$A:$A,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":904985.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":1856225.0610510912},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":373470},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":2245245},1190030.1792446314,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5379925.3110510912,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":382225.56014584366},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":920356.5758257336},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":739576.01900000009},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":166250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2208408.1549715772,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":687787.23381846643},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":356108.80656183796},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A913,'6. FY 2021-22'!$A:$A,0)),0)","v":3816529.3908305862},4860425.4312108904,106190017]
[106010739,"ALTA BATES SUMMIT MEDICAL CENTER - ALTA BATES CAMPUS",106010739,"2017-01-01","2017-12-31","2021-22","Open","Alameda","05 - EAST BAY",415,"Non-Profit","General Acute","N/A","510-204-4444","2450 ASHBY AVENUE","BERKELEY",94705,"CHARLES PROSPER",{"$f":"IFERROR(IF($A914=INDEX('6. FY 2021-22'!$A:$A,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":4355056.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":4459841.0707762185},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":2953835},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":3852405},3455368.7114264565,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},15621137.945776219,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":1447283.9305277304},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":11293475.802844318},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":324187.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":1312500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":0},14377447.233372048,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":2106967.8084986452},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":561117.34751147288},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":2093734.6324784637},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A914,'6. FY 2021-22'!$A:$A,0)),0)","v":8839617.7224114742},13601437.510900056,106010739]
[106370652,"ALVARADO HOSPITAL",106370652,"2017-01-01","2017-12-31","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Investor","General Acute","N/A","619-287-3270","6655 ALVARADO ROAD","SAN DIEGO",92120,"LUIS LEON",{"$f":"IFERROR(IF($A916=INDEX('6. FY 2021-22'!$A:$A,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":1151993.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":1991700.6100613263},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":838685},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":1787700},1276331.4975290373,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5770078.9850613261,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":463451.88053750066},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":2336718.4689001106},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":375000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3175170.3494376112,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":585489.06855792284},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":454747.72140471532},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A916,'6. FY 2021-22'!$A:$A,0)),0)","v":2860388.3434435553},3900625.1334061935,106370652]
[106370749,"ALVARADO PARKWAY INSTITUTE BHS",106370749,"2017-01-01","2017-12-31","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1422,"Investor","Psychiatric","N/A","619-465-4411","7050 PARKWAY DRIVE","LA MESA",92042,"PATRICK ZIEMER",{"$f":"IFERROR(IF($A917=INDEX('6. FY 2021-22'!$A:$A,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A917,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106370749]
[106301188,"ANAHEIM GLOBAL MEDICAL CENTER",106301188,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1012,"Investor","General Acute","N/A","714-533-6220","1025 SOUTH ANAHEIM BLVD","ANAHEIM","92805-5806","SUZANNE RICHARDS",{"$f":"IFERROR(IF($A919=INDEX('6. FY 2021-22'!$A:$A,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":1318087.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":2013929.8022115845},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":5710315},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":1212450},2268340.2021231055,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},10254782.677211585,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":665366.00807846023},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":2663142.5139594106},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":733687.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":238750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4300946.0220378712,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":1761862.9108382107},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":666288.09326179966},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":10522908.053735701},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A919,'6. FY 2021-22'!$A:$A,0)),0)","v":1945760.4227638042},14896819.480599515,106301188]
[106190034,"ANTELOPE VALLEY HOSPITAL",106190034,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",901,"District","General Acute","N/A","661-949-5000","1600 WEST AVENUE J","LANCASTER",93534,"MICHAEL WALL",{"$f":"IFERROR(IF($A920=INDEX('6. FY 2021-22'!$A:$A,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A920,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190034]
[106400683,"ATASCADERO STATE HOSPITAL",106400683,"2016-07-01","2017-06-30","2021-22","Open","San Luis Obispo","08 - MID-COAST",801,"State","Specialty","N/A","805-468-2001","10333 EL CAMINO REAL","ATASCADERO",93423,"STIRLING PRICE",{"$f":"IFERROR(IF($A922=INDEX('6. FY 2021-22'!$A:$A,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A922,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106400683]
[106494048,"AURORA BEHAVIORAL HEALTHCARE - SANTA ROSA",106494048,"2017-01-01","2017-12-31","2021-22","Open","Sonoma","03 - NORTH BAY",401,"Investor","Psychiatric","N/A","707-800-7700","1287 FULTON ROAD","SANTA ROSA",95401,"SUSAN ROSE",{"$f":"IFERROR(IF($A923=INDEX('6. FY 2021-22'!$A:$A,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A923,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106494048]
[106190462,"AURORA LAS ENCINAS HOSPITAL",106190462,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",911,"Investor","Psychiatric","N/A","626-795-9901","2900 E DEL MAR BLVD","PASADENA",91107,"TOM MAHLE",{"$f":"IFERROR(IF($A925=INDEX('6. FY 2021-22'!$A:$A,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A925,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190462]
[106374024,"AURORA SAN DIEGO",106374024,"2017-01-01","2017-12-31","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1412,"Investor","Psychiatric","N/A","858-487-3200","11878 AVENUE OF INDUSTRY","SAN DIEGO",92128,"ALAIN AZCONA",{"$f":"IFERROR(IF($A926=INDEX('6. FY 2021-22'!$A:$A,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A926,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106374024]
[106154044,"BAKERSFIELD BEHAVIORAL HEALTHCARE HOSPITAL",106154044,"2017-01-01","2017-12-31","2021-22","Open","Kern","09 - CENTRAL",617,"Investor","Psychiatric","N/A","877-755-4907","5201 WHITE LANE","BAKERSFIELD","93309-6200","BECKIE SHAUINGER",{"$f":"IFERROR(IF($A928=INDEX('6. FY 2021-22'!$A:$A,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A928,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106154044]
[106154101,"BAKERSFIELD HEART HOSPITAL",106154101,"2017-01-01","2017-12-31","2021-22","Open","Kern","09 - CENTRAL",617,"Investor","Specialty","N/A","661-316-6075","3001 SILLECT AVENUE","BAKERSFIELD",93308,"MICHELLE OXFORD",{"$f":"IFERROR(IF($A929=INDEX('6. FY 2021-22'!$A:$A,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A929,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106154101]
[106364121,"BALLARD REHABILITATION HOSPITAL",106364121,"2016-07-01","2017-06-30","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Investor","General Acute","N/A","619-260-8300","1760 W. 16TH ST.","SAN BERNARDINO",92411,"MARY HUNT",{"$f":"IFERROR(IF($A931=INDEX('6. FY 2021-22'!$A:$A,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A931,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106364121]
[106184008,"BANNER LASSEN MEDICAL CENTER",106184008,"2017-01-01","2017-12-31","2021-22","Open","Lassen","01 - NORTHERN CALIFORNIA",213,"Non-Profit","General Acute","Rural","530-252-2000","1800 SPRING RIDGE DRIVE","SUSANVILLE",96130,"SANDY DUGGER",{"$f":"IFERROR(IF($A932=INDEX('6. FY 2021-22'!$A:$A,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":73661.628523764506},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":100315.68214017511},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":0},173977.31066393963,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":89524.659156966576},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":367766.88451057707},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":1339.1331195896794},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A932,'6. FY 2021-22'!$A:$A,0)),0)","v":611983.83565248351},1070614.512439617,106184008]
[106190052,"BARLOW RESPIRATORY HOSPITAL",106190052,"2016-09-01","2017-08-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","Specialty","N/A","213-250-4200","2000 STADIUM WAY","LOS ANGELES",90026,"AMIT MOHAN",{"$f":"IFERROR(IF($A933=INDEX('6. FY 2021-22'!$A:$A,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A933,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190052]
[106364430,"BARSTOW COMMUNITY HOSPITAL",106364430,"2017-01-01","2017-12-31","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1213,"Investor","General Acute","Rural","760-256-1761","820 EAST MOUNTAIN VIEW STREET","BARSTOW",92311,"MATT BLEVINS",{"$f":"IFERROR(IF($A934=INDEX('6. FY 2021-22'!$A:$A,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":1706876.8966569174},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":1156814.9694418607},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":111250},2974941.8660987783,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":145463.80657607978},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":531517.40491822048},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":669.56655979483969},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A934,'6. FY 2021-22'!$A:$A,0)),0)","v":870436.52773329162},1548087.3057873868,106364430]
[106361110,"BEAR VALLEY COMMUNITY HOSPITAL",106361110,"2016-07-01","2017-06-30","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1217,"District","General Acute","Rural","909-866-6501","41870 GARSTIN","BIG BEAR",92315,"JOHN P FRIEL",{"$f":"IFERROR(IF($A936=INDEX('6. FY 2021-22'!$A:$A,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A936,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106361110]
[106190081,"BEVERLY HOSPITAL",106190081,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",919,"Non-Profit","General Acute","N/A","323-726-1222","309 WEST BEVERLY BOULEVARD","MONTEBELLO",90640,"ALICE CHENG",{"$f":"IFERROR(IF($A937=INDEX('6. FY 2021-22'!$A:$A,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":1341065.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":2077816.8505174448},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":1330745},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":3594575},1845723.1087741537,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},8344202.2255174443,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":1099231.2574792216},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":3398790.8496540282},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":487500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4985522.1071332498,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":1212492.031952471},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":696756.19059591566},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":4017.3993587690384},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A937,'6. FY 2021-22'!$A:$A,0)),0)","v":7493788.9372238461},9407054.5591310021,106190081]
[106044006,"BUTTE COUNTY MENTAL HEALTH - PHF",106044006,"2016-07-01","2017-06-30","2021-22","Open","Butte","01 - NORTHERN CALIFORNIA",219,"City/County","Psychiatric","N/A","530-891-2775","592 RIO LINDO AVENUE","CHICO",95926,"DORIAN KITTRELL, MFT",{"$f":"IFERROR(IF($A939=INDEX('6. FY 2021-22'!$A:$A,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A939,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106044006]
[106190125,"CALIFORNIA HOSPITAL MEDICAL CENTER",106190125,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","N/A","213-748-2411","1401 S. GRAND AVENUE","LOS ANGELES",90015,"MARGARET R. PETERSON",{"$f":"IFERROR(IF($A940=INDEX('6. FY 2021-22'!$A:$A,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":1342870.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":1744203.9352545142},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":6858750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":9782495},4363870.2126613716,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},19728319.685254514,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":3842453.7245353651},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":17556040.530738108},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":165500.28300000002},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":0},21563994.538273472,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":4440335.0010400005},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":1864506.9984612786},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":1886838.5655018582},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A940,'6. FY 2021-22'!$A:$A,0)),0)","v":15541978.985957818},23733659.550960954,106190125]
[106380964,"CALIFORNIA PACIFIC MEDICAL CTR - ST LUKES CAMPUS",106380964,"2017-01-01","2017-12-31","2021-22","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","N/A","415-600-8600","3555 CESAR CHAVEZ STREET","SAN FRANCISCO","94110-4403","WARREN BROWNER, MD",{"$f":"IFERROR(IF($A942=INDEX('6. FY 2021-22'!$A:$A,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":702455},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":1074177.5765837384},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":745760},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":1102415},801801.17021856538,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3624807.5765837384,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":559341.76476064639},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":2498338.1790148374},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":282500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3340179.9437754839,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":689769.32959315949},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":456153.30527087534},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":141278.54411671119},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A942,'6. FY 2021-22'!$A:$A,0)),0)","v":898558.32324467483},2185759.5022254209,106380964]
[106190155,"CALIFORNIA REHABILITATION INSTITUTE",106190155,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Investor","Specialty","N/A","424-522-7100","2070 CENTURY PARK EAST","LOS ANGELES","90067-1907","SCOTT ROTSTED",{"$f":"IFERROR(IF($A943=INDEX('6. FY 2021-22'!$A:$A,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A943,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190155]
[106190137,"CASA COLINA HOSPITAL AND CENTER FOR HEALTH CARE",106190137,"2016-04-01","2017-03-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",917,"Non-Profit","Specialty","N/A","909-596-7733","255 E. BONITA AVE.","POMONA",91767,"FELICE L. LOVERSO PH.D.",{"$f":"IFERROR(IF($A945=INDEX('6. FY 2021-22'!$A:$A,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A945,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190137]
[106190045,"CATALINA ISLAND MEDICAL CENTER",106190045,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","Rural","310-510-0700","100 FALLS CANYON ROAD","AVALON",90704,"JASON PARET",{"$f":"IFERROR(IF($A946=INDEX('6. FY 2021-22'!$A:$A,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":117411.61109703573},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},117411.61109703573,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A946,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190045]
[106190148,"CENTINELA HOSPITAL MEDICAL CENTER",106190148,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",929,"Investor","General Acute","N/A","310-680-8200","555 EAST HARDY STREET","INGLEWOOD",90301,"LINDA BRADLEY",{"$f":"IFERROR(IF($A948=INDEX('6. FY 2021-22'!$A:$A,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":1537523},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":5439500.8224690957},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":2226070},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":5459860},3243420.0396361118,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},14662953.822469097,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":1433108.0493894869},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":5363704.3696695222},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":735000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":0},7531812.4190590093,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":2159823.6958237914},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":1144475.9926698308},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":572479.40862458793},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A948,'6. FY 2021-22'!$A:$A,0)),0)","v":8708382.6766916849},12585161.773809895,106190148]
[106105125,"CENTRAL STAR PSYCHIATRIC HEALTH FACILITY",106105125,"2016-07-01","2017-06-30","2021-22","Open","Fresno","09 - CENTRAL",605,"Investor","Psychiatric","N/A","559-600-2382","4411 E KINGS CANYON RD, #319","FRESNO",93702,"KENT DUNLAP",{"$f":"IFERROR(IF($A949=INDEX('6. FY 2021-22'!$A:$A,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A949,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106105125]
[106301140,"CHAPMAN GLOBAL MEDICAL CENTER",106301140,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","General Acute","N/A","714-633-0011","2601 CHAPMAN AVENUE","ORANGE","92869-3206","SUZANNE RICHARDS",{"$f":"IFERROR(IF($A951=INDEX('6. FY 2021-22'!$A:$A,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":421144.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":792724.49801983894},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":76995},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":247210},340219.36499802431,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},1538074.2480198389,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":140097.72725905234},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":222923.73808927802},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":27284.864750000004},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":41250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":0},431556.33009833033,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":73667.892959422679},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":157797.45932743623},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A951,'6. FY 2021-22'!$A:$A,0)),0)","v":377635.53972428961},609100.89201114851,106301140]
[106010776,"CHILDREN'S HOSPITAL AND RESEARCH CENTER AT OAKLAND",106010776,"2016-07-01","2017-06-30","2021-22",null,"Alameda","05 - EAST BAY",417,"Non-Profit","General Acute","N/A","510-428-3000","747 52ND STREET","OAKLAND","94609-1809","MICHAEL ANDERSON",{"$f":"IFERROR(IF($A952=INDEX('6. FY 2021-22'!$A:$A,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":1851822.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":122173.04032189171},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":7845230},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":2121935},2641364.0427766633,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},11941160.415321892,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":21381799.196250755},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":8137512.5964661101},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":0},29519311.792716864,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":1649544.1502722746},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":1281561.7603223796},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":9722106.4482210726},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A952,'6. FY 2021-22'!$A:$A,0)),0)","v":4638757.1262586489},17291969.485074375,106010776]
[106304113,"CHILDREN'S HOSPITAL AT MISSION",106304113,"2016-07-01","2017-06-30","2021-22","Open","Orange","13 - ORANGE COUNTY",1017,"Non-Profit","General Acute","N/A","949-364-1400","27700 MEDICAL CENTER ROAD","MISSION VIEJO",92691,"KIMBERLY CRIPE",{"$f":"IFERROR(IF($A953=INDEX('6. FY 2021-22'!$A:$A,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":704916.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":52859.968735259739},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":637790},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":380550},392873.97569776553,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},1776116.8437352597,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":162214.17847871693},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":1062868.5369613792},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":516250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1741332.7154400961,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":139297.28638814602},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":335479.79629084223},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":372948.57380572573},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A953,'6. FY 2021-22'!$A:$A,0)),0)","v":668227.42667525006},1515953.0831599641,106304113]
[106190170,"CHILDREN'S HOSPITAL OF LOS ANGELES",106190170,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","323-660-2450","4650 SUNSET BOULEVARD, MS 21","LOS ANGELES",90027,"PAUL VIVIANO",{"$f":"IFERROR(IF($A954=INDEX('6. FY 2021-22'!$A:$A,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":4069807.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":860637.30553401366},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":19842290},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":2652050},6066315.0210634815,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},27424784.930534013,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":67862927.914934129},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":26813744.911102839},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":0},94676672.82603696,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":3836676.7212140583},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":752607.4789248039},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":22177383.59352468},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A954,'6. FY 2021-22'!$A:$A,0)),0)","v":4282547.7164477948},31049215.510111339,106190170]
[106434051,"CHILDRENS RECOVERY CENTER OF NORTHERN CALIFORNIA",106434051,"2017-01-01","2017-12-31","2021-22","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","General Acute","N/A","408-558-3640","3777 S BASCOM AVENUE","CAMPBELL",95008,"JAKE MCCARTY",{"$f":"IFERROR(IF($A956=INDEX('6. FY 2021-22'!$A:$A,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A956,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106434051]
[106382715,"CHINESE HOSPITAL",106382715,"2017-01-01","2017-12-31","2021-22","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","N/A","415-982-2400","845 JACKSON STREET","SAN FRANCISCO",94133,"JIAN ZHANG",{"$f":"IFERROR(IF($A957=INDEX('6. FY 2021-22'!$A:$A,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":367311.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":638345.38403143128},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":85255},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":63130},255272.12520892167,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},1154042.1340314313,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":63874.18554522685},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":78023.308331247317},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":75000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":0},216897.49387647415,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":44046.572770955267},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":124022.10583764964},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A957,'6. FY 2021-22'!$A:$A,0)),0)","v":93739.31837127755},261807.99697988247,106382715]
[106190636,"CITRUS VALLEY MEDICAL CENTER - QV CAMPUS",106190636,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Non-Profit","General Acute","N/A","626-858-8541","1115 SO. SUNSET AVE","WEST COVINA",91790,"ROBERT CURRY",{"$f":"IFERROR(IF($A959=INDEX('6. FY 2021-22'!$A:$A,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":4679203.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":5598080.7286748746},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":6746650},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":5152175},4905317.0837979708,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},22176109.478674874,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":2666206.177790707},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":14097537.96552445},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":423637.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":3750000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":0},20937381.643315159,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":3089867.0798825119},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":2465063.3756291242},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":3558076.6987497783},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A959,'6. FY 2021-22'!$A:$A,0)),0)","v":13201174.292915059},22314181.447176471,106190636]
[106190176,"CITY OF HOPE HELFORD CLINICAL RESEARCH HOSPITAL",106190176,"2016-10-01","2017-09-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Non-Profit","Specialty","N/A","626-256-4673","1500 EAST DUARTE ROAD","DUARTE",91010,"ROBERT STONE",{"$f":"IFERROR(IF($A960=INDEX('6. FY 2021-22'!$A:$A,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":5242316.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":3590802.180807462},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":3527315},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":942525},2942591.4927926888,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},13302958.805807462,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":22606173.224565897},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":7568260.9081309894},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":3137500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":5446250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":0},38758184.132696882,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":701331.55494553526},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":21662.527819642804},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":1504516.0598590048},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A960,'6. FY 2021-22'!$A:$A,0)),0)","v":1502507.3601796203},3730017.502803803,106190176]
[106100697,"COALINGA REGIONAL MEDICAL CENTER",106100697,"2016-07-01","2017-06-30","2021-22","Open","Fresno","09 - CENTRAL",609,"District","General Acute","Rural","559-936-6400","1191 PHELPS AVENUE","COALINGA",93210,"SHARON SPURGEON",{"$f":"IFERROR(IF($A962=INDEX('6. FY 2021-22'!$A:$A,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"AB962+AC962+AD962+AE962+AF962+AI962+AG962+AH962","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A962,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106100697]
[106105051,"COALINGA STATE HOSPITAL",106105051,"2016-07-01","2017-06-30","2021-22","Open","Fresno","09 - CENTRAL",609,"State","Specialty","N/A","559-935-4300","24511 W. JAYNE AVE.","COALINGA",93210,"BRANDON PRICE",{"$f":"IFERROR(IF($A963=INDEX('6. FY 2021-22'!$A:$A,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A963,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"A963","v":106105051}]
[106190184,"COLLEGE HOSPITAL",106190184,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"Investor","Psychiatric","N/A","562-924-9581","10802 COLLEGE PLACE","CERRITOS","90703-1570","STEPHEN WITT",{"$f":"IFERROR(IF($A965=INDEX('6. FY 2021-22'!$A:$A,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A965,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190184]
[106301155,"COLLEGE HOSPITAL COSTA MESA",106301155,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1016,"Investor","Psychiatric","N/A","949-642-2734","301 VICTORIA STREET","COSTA MESA",92627,"SUSAN L. TAYLOR, JD.",{"$f":"IFERROR(IF($A966=INDEX('6. FY 2021-22'!$A:$A,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":186117.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":235419.3971818687},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":10125875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":82305},2351275.0587812839,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},10629717.147181869,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":3331913.7282272447},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":3256500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":0},6588413.7282272447,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":3001773.9343406013},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":18251714.853447534},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A966,'6. FY 2021-22'!$A:$A,0)),0)","v":233009.16280860422},21486497.950596739,106301155]
[106361458,"COLORADO RIVER MEDICAL CENTER",106361458,"2017-01-01","2017-12-31","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1215,"Non-Profit","General Acute","Rural","760-326-7267","1401 BAILEY AVE","NEEDLES",92363,"STEVE LOPEZ",{"$f":"IFERROR(IF($A968=INDEX('6. FY 2021-22'!$A:$A,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":552356.57159689965},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":480082.19309940946},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1032438.7646963091,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":3743.9586855311977},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A968,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3743.9586855311977,106361458]
[106190475,"COMMUNITY HOSPITAL LONG BEACH",106190475,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","N/A","562-498-1000","1720 TERMINO AVENUE","LONG BEACH",90804,"JOHN BISHOP",{"$f":"IFERROR(IF($A969=INDEX('6. FY 2021-22'!$A:$A,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":1125076.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":1665264.0481697388},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":638085},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":1585035},1108968.8901034226,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5013460.9231697386,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":357486.57560140436},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":960164.38619881892},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":551362.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":303750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2172763.4618002232,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":347417.34273090964},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":501338.69249772571},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":10713.064956717435},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A969,'6. FY 2021-22'!$A:$A,0)),0)","v":1289585.1941648612},2149054.2943502143,106190475]
[106361323,"COMMUNITY HOSPITAL OF SAN BERNARDINO",106361323,"2016-07-01","2017-06-30","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","N/A","909-887-6333","1805 MEDICAL CENTER DRIVE","SAN BERNARDINO","92411-1214","JUNE COLLISON",{"$f":"IFERROR(IF($A971=INDEX('6. FY 2021-22'!$A:$A,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":1291335.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":1324299.7465264078},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":4998480},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":3511090},2460876.1698720553,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},11125205.246526409,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":1758262.6668850451},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":4925022.2993581211},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":4223430.9617499998},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":1398637.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":0},12305353.427993167,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":1717265.7559076184},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":1548291.969277218},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":5629715.6347550126},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A971,'6. FY 2021-22'!$A:$A,0)),0)","v":8144607.6333444295},17039880.993284278,106361323]
[106270744,"COMMUNITY HOSPITAL OF THE MONTEREY PENINSULA",106270744,"2017-01-01","2017-12-31","2021-22","Open","Monterey","08 - MID-COAST",707,"Non-Profit","General Acute","N/A","831-624-5311","23625 W.R. HOLMAN HIGHWAY","MONTEREY",93940,"STEVEN PACKER M.D.",{"$f":"IFERROR(IF($A972=INDEX('6. FY 2021-22'!$A:$A,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":2116720.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":5969675.8069032077},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":820985},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":2111610},2437381.747075933,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},11018990.931903208,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":849829.90707342431},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":1602662.4456204167},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":112125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":237500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2802117.3526938409,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":762005.7089375261},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":1683434.7239383103},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":1102106.5574223062},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A972,'6. FY 2021-22'!$A:$A,0)),0)","v":4620009.2625843938},8167556.2528825365,106270744]
[106560473,"COMMUNITY MEMORIAL HOSPITAL OF SAN BUENAVENTURA",106560473,"2017-01-01","2017-12-31","2021-22","Open","Ventura","10 - SANTA BARBARA / VENTURA",809,"Non-Profit","General Acute","N/A","805-652-5011","147 N. BRENT STREET","VENTURA","93003-2809","GARY K. WILDE",{"$f":"IFERROR(IF($A973=INDEX('6. FY 2021-22'!$A:$A,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":3798016.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":2661026.8366958736},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":781750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":1893900},2020578.403799976,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},9134693.4616958741,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":2132524.9340273067},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":2683046.4191459534},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":288750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":0},5104321.3531732596,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":876857.14743779192},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":1096438.0970087145},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":314026.71654377982},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A973,'6. FY 2021-22'!$A:$A,0)),0)","v":3675920.4132736698},5963242.3742639553,106560473]
[106100717,"COMMUNITY REGIONAL MEDICAL CENTER - FRESNO",106100717,"2016-09-01","2017-08-31","2021-22",null,"Fresno","09 - CENTRAL",605,"Non-Profit","General Acute","Teaching","559-459-6000","2823 FRESNO STREET","FRESNO",93715,"TIM A JOSLIN",{"$f":"IFERROR(IF($A974=INDEX('6. FY 2021-22'!$A:$A,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":5509348},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":11456960.640844906},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":20837325},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":20653540},12930625.762229761,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},58457173.640844904,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":6049287.4538825089},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":30327978.410838813},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":4260408.1325000003},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":1289925},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":0},41927598.997221321,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":9806418.8452935535},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":3062932.6071704873},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":15213221.805098552},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A974,'6. FY 2021-22'!$A:$A,0)),0)","v":42256345.588652335},70338918.84621492,106100717]
[106331152,"CORONA REGIONAL MEDICAL CENTER - MAIN",106331152,"2017-01-01","2017-12-31","2021-22","Open","Riverside","12 - INLAND COUNTIES",1111,"Investor","General Acute","N/A","909-737-4343","800 SOUTH  MAIN STREET","CORONA",92880,"MARK UFFER",{"$f":"IFERROR(IF($A976=INDEX('6. FY 2021-22'!$A:$A,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":2295616.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":1986274.5867805546},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":1821330},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":1587985},1701281.463983166,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},7691205.9617805546,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":888626.56220963434},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":2485599.6796954502},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":1595204.7409999999},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":520650},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":286250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":0},5776330.9829050843,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":1079911.8479118957},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":822679.96872307593},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":1419481.1067650602},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A976,'6. FY 2021-22'!$A:$A,0)),0)","v":2030125.809297954},5352198.7326979861,106331152]
[106154160,"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - BAKERSFIELD",106154160,"2017-01-01","2017-12-31","2021-22","Open","Kern","09 - CENTRAL",617,"Investor","Psychiatric","N/A","661-363-8127","6700 EUCALYPTUS DRIVE, STE C","BAKERSFIELD",93306,"RHONDA VAN CLEVE",{"$f":"IFERROR(IF($A977=INDEX('6. FY 2021-22'!$A:$A,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A977,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106154160]
[106344188,"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - SACRAMENTO",106344188,"2017-01-01","2017-12-31","2021-22","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Investor","Psychiatric","N/A","916-520-2785","2600 STOCKTON BLVD, STE B","SACRAMENTO",95817,"CHANDRA THOMAS",{"$f":"IFERROR(IF($A979=INDEX('6. FY 2021-22'!$A:$A,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A979,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106344188]
[106434220,"CRESTWOOD PSYCHIATRIC HEALTH FACILITY - SAN JOSE",106434220,"2017-01-01","2017-12-31","2021-22","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","Psychiatric","N/A","408-275-1010","1425 FRUITDALE AVE, SUITE A","SAN JOSE",95128,"MICHAEL BARGAGLIOTTI",{"$f":"IFERROR(IF($A980=INDEX('6. FY 2021-22'!$A:$A,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A980,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106434220]
[106390846,"DAMERON HOSPITAL ASSOCIATION",106390846,"2017-01-01","2017-12-31","2021-22","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"Non-Profit","General Acute","N/A","209-944-5550","525 WEST ACACIA STREET","STOCKTON",95203,"LORRAINE AUERBACH",{"$f":"IFERROR(IF($A982=INDEX('6. FY 2021-22'!$A:$A,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":1215181.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":1222430.5352551457},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":733665},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":1713655},1080538.5222674732,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},4884932.0352551453,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":780411.39271000947},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":2099463.9190765219},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":580000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3459875.3117865315,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":541332.37935504026},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":1943178.3542642945},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":99095.850849636277},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A982,'6. FY 2021-22'!$A:$A,0)),0)","v":2411778.7483810126},4995385.3328499831,106390846]
[106190232,"DEL AMO HOSPITAL",106190232,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",931,"Investor","Psychiatric","N/A","310-531-1151","23700 CAMINO DEL SOL","TORRANCE",90505,"LISA MONTES",{"$f":"IFERROR(IF($A983=INDEX('6. FY 2021-22'!$A:$A,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A983,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190232]
[106331164,"DESERT REGIONAL MEDICAL CENTER",106331164,"2017-01-01","2017-12-31","2021-22","Open","Riverside","12 - INLAND COUNTIES",1105,"Investor","General Acute","N/A","760-323-6511","1150 N INDIAN CANYON DRIVE","PALM SPRINGS",92262,"MICHELE FINNEY",{"$f":"IFERROR(IF($A985=INDEX('6. FY 2021-22'!$A:$A,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":5026492.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":3922314.6999617065},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":5377260},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":5648070},4418244.5667030588,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},19974136.949961707,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":5374657.3874659473},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":13263962.416312043},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":3686250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":3686250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":0},26011119.803777989,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":2314206.9333859896},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":1336503.5532084582},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":1428185.4720423932},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A985,'6. FY 2021-22'!$A:$A,0)),0)","v":9542662.6101960558},14621558.568832897,106331164]
[106364144,"DESERT VALLEY HOSPITAL",106364144,"2017-01-01","2017-12-31","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1211,"Investor","General Acute","N/A","760-241-8000","16850 BEAR VALLEY ROAD","VICTORVILLE",92395,"FRED HUNTER",{"$f":"IFERROR(IF($A986=INDEX('6. FY 2021-22'!$A:$A,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":1170211.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":2550581.0079808109},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":897095},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":2944985},1672894.2705360327,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},7562872.2579808105,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":850508.71906900289},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":2683842.5753534152},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":223750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3758101.2944224179,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":1036415.8573005773},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":825656.49926317949},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":15400.030875281313},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A986,'6. FY 2021-22'!$A:$A,0)),0)","v":6518900.0261625592},8396372.4136015978,106364144]
[106500852,"DOCTORS MEDICAL CENTER - MODESTO",106500852,"2017-01-01","2017-12-31","2021-22","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","General Acute","N/A","209-578-1211","1441 FLORIDA AVENUE","MODESTO",95350,"WARREN KIRK",{"$f":"IFERROR(IF($A988=INDEX('6. FY 2021-22'!$A:$A,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":4573835.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":6820511.2639300209},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":7995975},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":10309070},6569454.1208009962,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},29699391.763930023,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":1752024.1977271771},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":12473379.302302567},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":768787.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":4127500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":4127500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":0},23249191.000029743,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":4608482.7925931225},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":2825843.6815108471},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":5920977.0882657673},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A988,'6. FY 2021-22'!$A:$A,0)),0)","v":25111424.258545667},38466727.820915401,106500852]
[106440755,"DOMINICAN HOSPITAL",106440755,"2016-07-01","2017-06-30","2021-22","Open","Santa Cruz","08 - MID-COAST",703,"Non-Profit","General Acute","N/A","831-462-7700","1555 SOQUEL DRIVE","SANTA CRUZ",95065,"NANETTE MICKIEWICZ, MD",{"$f":"IFERROR(IF($A989=INDEX('6. FY 2021-22'!$A:$A,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":2467455.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":4305286.9237787537},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":1846405},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":2490685},2457475.6727536563,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},11109832.173778754,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":502588.63491319295},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":2889250.8768785358},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":373750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3765589.5117917289,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":967042.50518632284},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":1167502.7636536877},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":82356.686854765285},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A989,'6. FY 2021-22'!$A:$A,0)),0)","v":6194829.8112218566},8411731.7669166327,106440755]
[106190256,"EAST LOS ANGELES DOCTOR'S HOSPITAL",106190256,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","323-268-5514","4060 WHITTIER BOULEVARD","LOS ANGELES",90023,"GERALD CLUTE",{"$f":"IFERROR(IF($A991=INDEX('6. FY 2021-22'!$A:$A,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":302318.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":646221.86943900317},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":1233395},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":1450515},803491.68748750468,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3632450.1194390031,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":856479.10909661034},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":3553245.1539015993},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":919407.97324999981},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":0},5329132.2362482091,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":619625.16245541314},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":307285.4375637499},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":9373.931837127755},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A991,'6. FY 2021-22'!$A:$A,0)),0)","v":2919310.2007055013},3855594.7325617922,106190256]
[106320859,"EASTERN PLUMAS HEALTH CARE",106320859,"2016-07-01","2017-06-30","2021-22","Open","Plumas","01 - NORTHERN CALIFORNIA",217,"District","General Acute","Rural","530-832-6500","500 FIRST AVE","PORTOLA",96122,"THOMAS HAYES",{"$f":"IFERROR(IF($A992=INDEX('6. FY 2021-22'!$A:$A,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A992,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106320859]
[106331168,"EISENHOWER MEDICAL CENTER",106331168,"2016-07-01","2017-06-30","2021-22","Open","Riverside","12 - INLAND COUNTIES",1105,"Non-Profit","General Acute","N/A","760-340-3911","39000 BOB HOPE DRIVE","RANCHO MIRAGE",92270,"G. AUBREY SERFLING",{"$f":"IFERROR(IF($A994=INDEX('6. FY 2021-22'!$A:$A,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":3956233.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":7367664.4502426758},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":1012145},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":2893655},3368782.7780952356,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},15229697.575242676,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":1208509.6158175981},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":3245132.7016139189},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":532500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4986142.3174315169,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":1026175.0291313303},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":1014500.825751974},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":8704.3652773329159},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A994,'6. FY 2021-22'!$A:$A,0)),0)","v":5696672.290734496},7746052.510895133,106331168]
[106430763,"EL CAMINO HOSPITAL",106430763,"2016-07-01","2017-06-30","2021-22","Open","Santa Clara","07 - SANTA CLARA",429,"Non-Profit","General Acute","N/A","650-940-7300","2500 GRANT ROAD","MOUNTAIN VIEW","94039-7025","DAN WOODS",{"$f":"IFERROR(IF($A995=INDEX('6. FY 2021-22'!$A:$A,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A995,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106430763]
[106130699,"EL CENTRO REGIONAL MEDICAL CENTER",106130699,"2016-07-01","2017-06-30","2021-22","Open","Imperial","14 - SAN DIEGO / IMPERIAL",1424,"City/County","General Acute","N/A","619-339-7100","1415 ROSS AVENUE","EL CENTRO",92243,"DR. ADOLPHE EDWARD",{"$f":"IFERROR(IF($A996=INDEX('6. FY 2021-22'!$A:$A,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A996,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106130699]
[106094002,"EL DORADO COUNTY MENTAL HEALTH - PHF",106094002,"2016-07-01","2017-06-30","2021-22","Open","El Dorado","02 - GOLDEN EMPIRE",304,"Investor","Psychiatric","N/A","530-621-6210","935-B SPRING STREET","PLACERVILLE",95667,"GENELLE ESKOW",{"$f":"IFERROR(IF($A997=INDEX('6. FY 2021-22'!$A:$A,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A997,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106094002]
[106190280,"ENCINO HOSPITAL MEDICAL CENTER",106190280,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-995-5000","16237 VENTURA BLVD.","ENCINO",91436,"BOCKHI PARK",{"$f":"IFERROR(IF($A999=INDEX('6. FY 2021-22'!$A:$A,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":246187.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":1223305.7003004313},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":161070},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":513300},474218.83409586671,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},2143863.2003004313,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":137422.05824228693},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":345531.79403838096},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":925155.19850000017},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":28750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1436859.0507806679,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":127955.29389962505},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":129727.12270618152},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":4686.9659185638775},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A999,'6. FY 2021-22'!$A:$A,0)),0)","v":411113.86771403154},673483.25023840205,106190280]
[106040962,"ENLOE MEDICAL CENTER - ESPLANADE CAMPUS",106040962,"2016-07-01","2017-06-30","2021-22","Open","Butte","01 - NORTHERN CALIFORNIA",219,"Non-Profit","General Acute","N/A","530-332-7300","1531 ESPLANADE","CHICO",95926,"MIKE WILTERMOOD",{"$f":"IFERROR(IF($A1000=INDEX('6. FY 2021-22'!$A:$A,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":2055829.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":7984130.708141963},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":1591820},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":3615520},3372676.5053648003,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},15247300.458141964,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":2633057.1958361845},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":4266601.1157872891},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":491250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":491250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":0},7882158.3116234737,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":1451995.2713945403},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":1199376.4448539638},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":143956.81035589054},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1000,'6. FY 2021-22'!$A:$A,0)),0)","v":8932017.9076631609},11727346.434267554,106040962]
[106197931,"EXODUS RECOVERY - PHF",106197931,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Investor","Psychiatric","N/A","310-237-0454","9808 VENICE BLVD. 3RD FLOOR","CULVER CITY",90232,"LUANA MURPHY",{"$f":"IFERROR(IF($A1002=INDEX('6. FY 2021-22'!$A:$A,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1002,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106197931]
[106474007,"FAIRCHILD MEDICAL CENTER",106474007,"2017-01-01","2017-12-31","2021-22","Open","Siskiyou","01 - NORTHERN CALIFORNIA",203,"Non-Profit","General Acute","Rural","530-842-4121","444 BRUCE STREET","YREKA",96097,"JONATHON ANDRUS",{"$f":"IFERROR(IF($A1003=INDEX('6. FY 2021-22'!$A:$A,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":1049581.4286395146},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":116238.80628940926},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":42500},1208320.2349289239,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":137094.95774959825},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":461858.32213940722},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":14060.897755691634},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1003,'6. FY 2021-22'!$A:$A,0)),0)","v":807497.27111257671},1420511.4487572738,106474007]
[106190298,"FOOTHILL PRESBYTERIAN HOSPITAL",106190298,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Non-Profit","General Acute","N/A","626-858-8541","250 SO. GRAND AVE","GLENDORA",91741,"ROBERT CURRY",{"$f":"IFERROR(IF($A1005=INDEX('6. FY 2021-22'!$A:$A,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":1394898.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":1218754.8420649455},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":527755},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":859925},885087.9910433155,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},4001333.2170649455,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":603627.76437853882},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":1645654.8808233489},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":521250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2770532.6452018879,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":351822.00000800518},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":599853.58523476543},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":6026.0990381535576},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1005,'6. FY 2021-22'!$A:$A,0)),0)","v":2426509.2126964992},3384210.8969774232,106190298]
[106301357,"FOOTHILL REGIONAL MEDICAL CENTER",106301357,"2016-10-01","2017-09-30","2021-22","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","General Acute","N/A","714-669-5880","14662 NEWPORT AVENUE","TUSTIN","92780-6064","DAVID TOPPER",{"$f":"IFERROR(IF($A1006=INDEX('6. FY 2021-22'!$A:$A,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":317910.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":464887.67205579422},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":28615},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":395890},267053.29180530098,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},1207302.7970557942,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":534.81029056299064},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":22292.373808927805},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":922265.3147499999},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":0},945092.49884949066,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":224857.75399572664},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":10872.604611767285},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1006,'6. FY 2021-22'!$A:$A,0)),0)","v":2217604.4460405093},2453334.8046480031,106301357]
[106014034,"FREMONT HOSPITAL",106014034,"2017-01-01","2017-12-31","2021-22","Open","Alameda","05 - EAST BAY",421,"Investor","Psychiatric","N/A","510-574-4825","39001 SUNDALE DR","FREMONT",94538,"MARLON ROLLINS",{"$f":"IFERROR(IF($A1008=INDEX('6. FY 2021-22'!$A:$A,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1008,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106014034]
[106400480,"FRENCH HOSPITAL MEDICAL CENTER - SAN LUIS OBISPO",106400480,"2016-07-01","2017-06-30","2021-22","Open","San Luis Obispo","08 - MID-COAST",801,"Non-Profit","General Acute","N/A","805-542-6300","1911 JOHNSON AVENUE","SAN LUIS OBISPO",93401,"ALAN IFTINIUK",{"$f":"IFERROR(IF($A1009=INDEX('6. FY 2021-22'!$A:$A,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":761704.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":1721449.6440770845},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":197355},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":490880},701505.7137627562,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3171388.7690770845,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":173382.94404406645},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":402058.88476816216},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":111250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":0},686691.82881222863,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":179930.24976935226},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":455078.44702028239},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":2678.2662391793588},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1009,'6. FY 2021-22'!$A:$A,0)),0)","v":1544020.4868869004},2181707.4499157146,106400480]
[106301283,"GARDEN GROVE HOSPITAL AND MEDICAL CENTER",106301283,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1012,"Investor","General Acute","N/A","714-537-5160","12601 GARDEN GROVE BLVD","GARDEN GROVE",92843,"RICHARD ROWE",{"$f":"IFERROR(IF($A1011=INDEX('6. FY 2021-22'!$A:$A,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":892183.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":1211228.4226754881},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":776145},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":1573530},985015.12983794464,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},4453086.9226754885,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":836674.85000380233},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":2678269.4819011833},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":512500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4027444.3319049855,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":678317.22067271103},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":412662.88682380621},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1011,'6. FY 2021-22'!$A:$A,0)),0)","v":2474718.0050017275},3565698.1124982447,106301283]
[106190159,"GARDENS REGIONAL HOSPITAL AND MEDICAL CENTER",106190159,"2016-01-01","2017-02-01","2021-22","Closed","Los Angeles","11 - LOS ANGELES COUNTY",921,"Non-Profit","General Acute","N/A","562-860-0401","21530 S. PIONEER BLVD","HAWAIIAN GARDENS",90716,"STANLEY OTAKE",{"$f":"IFERROR(IF($A1012=INDEX('6. FY 2021-22'!$A:$A,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1012,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190159]
[106190317,"GATEWAYS HOSPITAL AND MENTAL HEALTH CENTER",106190317,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","Psychiatric","N/A","323-644-2000","1891 EFFIE STREET","LOS ANGELES",90026,"MARA PELSMAN",{"$f":"IFERROR(IF($A1014=VLOOKUP($A1014,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1014,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190317]
[106270777,"GEORGE L. MEE MEMORIAL HOSPITAL",106270777,"2016-10-01","2017-09-30","2021-22","Open","Monterey","08 - MID-COAST",709,"Non-Profit","General Acute","Rural","831-385-6000","300 CANAL STREET","KING CITY",93930,"SUSAN CHILDERS",{"$f":"IFERROR(IF($A1015=VLOOKUP($A1015,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":362093.23084070854},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":896471.88960188231},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1258565.1204425909,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":191382.35868980063},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":826772.69821571838},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":6695.6655979483967},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1015,'6. FY 2021-22'!$A:$A,0)),0)","v":581183.77390192088},1606034.4964053882,106270777]
[106190522,"GLENDALE MEMORIAL HOSPITAL AND HEALTH CTR",106190522,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",909,"Non-Profit","General Acute","N/A","818-502-1900","1429 SOUTH CENTRAL AVENUE","GLENDALE","91204-2594","JULIE SPRENGEL",{"$f":"IFERROR(IF($A1016=VLOOKUP($A1016,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":1260480},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":4988790.8241469301},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":2219580},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":2931710},2521784.3476712261,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},11400560.82414693,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":1336190.4728698351},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":5700478.4454258243},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":395850},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":485000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":0},7917518.9182956591,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":1366214.5709231049},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":872040.76684646041},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":2370935.1882335274},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1016,'6. FY 2021-22'!$A:$A,0)),0)","v":6332760.5225395942},10941951.048542686,106190522]
[106190328,"GLENDORA COMMUNITY HOSPITAL",106190328,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Non-Profit","General Acute","N/A","626-852-5000","150 WEST ROUTE 66","GLENDORA","91740-6207","ED MATTHEWS",{"$f":"IFERROR(IF($A1017=VLOOKUP($A1017,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":204828},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":1718649.1159321701},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":387630},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":286445},574574.03800204478,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},2597552.1159321703,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":144799.99850075963},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":500782.25449341384},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":19012.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":168750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":0},833344.75299417344,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":93709.083570207324},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":169868.94429563411},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":57582.724142356215},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1017,'6. FY 2021-22'!$A:$A,0)),0)","v":419148.66643156967},740309.41843976732,106190328]
[106420483,"GOLETA VALLEY COTTAGE HOSPITAL",106420483,"2017-01-01","2017-12-31","2021-22","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",807,"Non-Profit","General Acute","N/A","805-967-3411","351 S. PATTERSON AVENUE","SANTA BARBARA",93111,"RONALD C. WERFT",{"$f":"IFERROR(IF($A1019=VLOOKUP($A1019,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":218614.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":397674.9965778481},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":26550},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":78470},159552.41381142655,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},721309.4965778481,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":190136.82414721118},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":60507.871767089753},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":10000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":0},260644.69591430094,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":36008.07324025593},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":299926.79261738271},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1019,'6. FY 2021-22'!$A:$A,0)),0)","v":843653.86534149805},1179588.7311991367,106420483]
[106150775,"GOOD SAMARITAN HOSPITAL - BAKERSFIELD",106150775,"2017-01-01","2017-12-31","2021-22","Open","Kern","09 - CENTRAL",617,"Investor","General Acute","N/A","805-399-4661","901 OLIVE DRIVE","BAKERSFIELD",93308,"GANESH ACHARYA",{"$f":"IFERROR(IF($A1020=VLOOKUP($A1020,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":182835.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":1377859.8472978962},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":1040465},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":605340},709272.27887292614,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3206500.0972978962,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":36233.316949335553},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":452216.72583824972},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":315412.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":0},803862.54278758529,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":387830.07324826112},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":33692.672085894817},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":1252759.0333761452},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1020,'6. FY 2021-22'!$A:$A,0)),0)","v":1104784.8236614855},2779066.6023717867,106150775]
[106430779,"GOOD SAMARITAN HOSPITAL - SAN JOSE",106430779,"2017-01-01","2017-12-31","2021-22","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","General Acute","N/A","408-559-2011","2425 SAMARITAN DRIVE","SAN JOSE",95124,"JOSEPH DESCHRYVER",{"$f":"IFERROR(IF($A1022=VLOOKUP($A1022,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":6574519.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":5971776.2030118927},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":1412755},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":1305670},3376529.7781184055,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},15264720.453011893,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":369190.20280855341},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":3795276.6409699586},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":67762.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":1497500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":0},5729729.3437785115,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":709810.52020394406},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":594107.22766428767},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":1144958.8172491759},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1022,'6. FY 2021-22'!$A:$A,0)),0)","v":2154665.1894197939},4603541.7545372015,106430779]
[106190352,"GREATER EL MONTE COMMUNITY HOSPITAL",106190352,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-579-7777","1701 SANTA ANITA AVENUE","SOUTH EL MONTE",91733,"STANLEY TOY",{"$f":"IFERROR(IF($A1023=VLOOKUP($A1023,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":421965.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":507595.72626573918},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":1037810},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":1828410},839620.21833907848,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3795781.1012657392,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":1167347.748402823},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":3175070.9553572885},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":546827.61575000011},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4889246.3195101116,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":606301.07419219927},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":878986.00477336883},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":16069.597435076153},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1023,'6. FY 2021-22'!$A:$A,0)),0)","v":2932701.5319013977},4434058.2083020415,106190352]
[106490964,"HEALDSBURG DISTRICT HOSPITAL",106490964,"2017-01-01","2017-12-31","2021-22","Open","Sonoma","03 - NORTH BAY",401,"District","General Acute","Rural","707-431-6500","1375 UNIVERSITY STREET","HEALDSBURG",95448,"JOSEPH HARRINGTON",{"$f":"IFERROR(IF($A1025=VLOOKUP($A1025,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"AA1025*Z1025","v":0},{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},{"$f":"SUM(T1025:X1025)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1025,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"SUM(AK1025:AN1025)","v":0},106490964]
[106304159,"HEALTHBRIDGE CHILDREN'S HOSPITAL - ORANGE",106304159,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","General Acute","N/A","714-289-2400","393 SOUTH TUSTIN STREET","ORANGE",92866,"ROBERTA CONSOLVER",{"$f":"IFERROR(IF($A1026=VLOOKUP($A1026,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":112753.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":72988.764776832148},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":138060},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":31565},78606.70764195839,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},355367.63977683213,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":16719.280356695854},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":197396.68975000005},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"AB1026+AC1026+AD1026+AE1026+AF1026+AI1026+AG1026+AH1026","v":214115.9701066959},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":79834.413147356419},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":201539.53449824674},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1026,'6. FY 2021-22'!$A:$A,0)),0)","v":100434.98396922596},381808.93161482911,106304159]
[106504079,"HEALTHSOUTH REHABILITATION HOSPITAL OF MODESTO",106504079,"2017-01-01","2017-12-31","2021-22","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","Specialty","N/A","209-857-3509","1303 MABLE AVENUE","MODESTO",95355,"BETH BACHER",{"$f":"IFERROR(IF($A1028=VLOOKUP($A1028,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1028,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106504079]
[106304079,"HEALTHSOUTH TUSTIN REHABILITATION HOSPITAL",106304079,"2016-06-01","2017-05-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","Specialty","N/A","714-832-9200","14851 YORBA ST","TUSTIN",92780,"DIANA HANYAK",{"$f":"IFERROR(IF($A1029=VLOOKUP($A1029,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1029,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106304079]
[106190949,"HENRY MAYO NEWHALL HOSPITAL",106190949,"2016-10-01","2017-09-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",903,"Non-Profit","General Acute","N/A","661-253-8000","23845 MCBEAN PARKWAY","VALENCIA","91355-2083","ROGER E. SEAVER",{"$f":"IFERROR(IF($A1031=VLOOKUP($A1031,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":4311892},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":3905861.5971103343},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":1941395},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":888835},2443794.8745039934,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},11047983.597110335,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":1346829.7815110292},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":2978420.3721142467},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":313462.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":943750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":943750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":0},6526212.6536252759,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":443328.75493966474},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":830658.72419863136},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":818879.90262908896},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1031,'6. FY 2021-22'!$A:$A,0)),0)","v":641444.76428345637},2734312.1460508415,106190949]
[106344021,"HERITAGE OAKS HOSPITAL",106344021,"2017-01-01","2017-12-31","2021-22","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Investor","Psychiatric","N/A","916-489-3336","4250 AUBURN BLVD","SACRAMENTO",95841,"SHAWN SILVA",{"$f":"IFERROR(IF($A1032=VLOOKUP($A1032,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1032,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106344021]
[106010846,"HIGHLAND HOSPITAL",106010846,"2016-07-01","2017-06-30","2021-22","Open","Alameda","05 - EAST BAY",417,"City/County","General Acute","N/A","510-437-4800","1411 EAST 31ST STREET","OAKLAND",94602,"DELVECCHIO FINLEY",{"$f":"IFERROR(IF($A1034=VLOOKUP($A1034,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1034,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106010846]
[106301205,"HOAG MEMORIAL HOSPITAL PRESBYTERIAN",106301205,"2016-07-01","2017-06-30","2021-22","Open","Orange","13 - ORANGE COUNTY",1016,"Non-Profit","General Acute","N/A","949-764-4624","ONE HOAG DRIVE","NEWPORT BEACH",92663,"ROBERT BRAITHWAITE",{"$f":"IFERROR(IF($A1035=VLOOKUP($A1035,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":8999466.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":7314804.4815074159},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":1006540},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":2342595},4349511.3306508297,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},19663405.606507417,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":741431.83730711893},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":3706107.1457342473},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":423750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4871288.9830413666,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":1126160.7493213988},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":1204461.3511933074},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":117174.14796409695},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1035,'6. FY 2021-22'!$A:$A,0)),0)","v":6438552.0389871784},8886348.2874659821,106301205]
[106190382,"HOLLYWOOD PRESBYTERIAN MEDICAL CENTER",106190382,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","213-413-3000","1300 NORTH VERMONT AVENUE","LOS ANGELES","90027-6000","MARK MEYERS",{"$f":"IFERROR(IF($A1037=VLOOKUP($A1037,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":1256376.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":3759709.034547613},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":4518515},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":5184920},3255932.5815178952,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},14719520.909547612,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":1671311.7106459641},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":14041807.03100213},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":1687564.1314999997},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":0},17400682.873148095,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":2127449.4648371395},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":869725.68753749097},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":808836.40423216636},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1037,'6. FY 2021-22'!$A:$A,0)),0)","v":7642432.7134982999},11448444.270105097,106190382]
[106301209,"HUNTINGTON BEACH HOSPITAL",106301209,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1014,"Non-Profit","General Acute","N/A","714-942-1473","17772 BEACH BLVD","HUNTINGTON BEACH",92647,"RICHARD ROWE",{"$f":"IFERROR(IF($A1038=VLOOKUP($A1038,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":421473},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":1734927.1857744851},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":712720},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":835440},819442.30951385212,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3704560.1857744851,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":287625.90141592064},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":624186.46664997854},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":145000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1056812.3680658992,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":268133.51174319017},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":290170.38695815427},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1038,'6. FY 2021-22'!$A:$A,0)),0)","v":1004349.8396922596},1562653.7383936038,106301209]
[106190400,"HUNTINGTON MEMORIAL HOSPITAL",106190400,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",911,"Non-Profit","General Acute","N/A","626-397-5000","100 W. CALIFORNIA BLVD","PASADENA","91102-3010","LORI J. MORGAN MD, MBA",{"$f":"IFERROR(IF($A1039=VLOOKUP($A1039,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":9952375.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":7548648.5816077702},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":4086635},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":2747925},5382989.2161201397,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},24335584.45660777,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":1346086.716280753},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":8147066.4709556503},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":407062.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":1410000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":1410000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":0},12720215.687236404,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":1200929.8066000952},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":649669.13107955467},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":1795777.51336976},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1039,'6. FY 2021-22'!$A:$A,0)),0)","v":4028112.4237257554},7674488.8747751657,106190400]
[106121031,"JEROLD PHELPS COMMUNITY HOSPITAL",106121031,"2016-07-01","2017-06-30","2021-22","Open","Humboldt","01 - NORTHERN CALIFORNIA",109,"District","General Acute","Rural","707-923-3921","733 CEDAR STREET","GARBERVILLE",95542,"MATT REES",{"$f":"IFERROR(IF($A1040=VLOOKUP($A1040,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1040,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106121031]
[106220733,"JOHN C. FREMONT HEALTHCARE DISTRICT",106220733,"2016-07-01","2017-06-30","2021-22","Open","Mariposa","09 - CENTRAL",603,"District","General Acute","Rural","209-966-3631","5189 HOSPITAL ROAD","MARIPOSA",95338,"MATTHEW MATTHIESSEN",{"$f":"IFERROR(IF($A1042=VLOOKUP($A1042,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1042,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106220733]
[106331216,"JOHN F. KENNEDY MEMORIAL HOSPITAL",106331216,"2017-01-01","2017-12-31","2021-22","Open","Riverside","12 - INLAND COUNTIES",1103,"Investor","General Acute","N/A","760-347-6191","47-111 MONROE STREET","INDIO","92201-2588","GARY HONTS",{"$f":"IFERROR(IF($A1043=VLOOKUP($A1043,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":700977.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":849435.19295435597},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":1180590},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":1853485},1014080.836037983,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},4584488.0679543559,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":1181156.8019829746},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":3622510.7439507679},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4803667.5459337421,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":949754.22537372296},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":818463.21712459577},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":1339.1331195896794},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1043,'6. FY 2021-22'!$A:$A,0)),0)","v":3570128.8968260852},5339685.4724439941,106331216]
[106071018,"JOHN MUIR MEDICAL CENTER - CONCORD CAMPUS",106071018,"2017-01-01","2017-12-31","2021-22","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","General Acute","N/A","925-682-8200","2540 EAST STREET","CONCORD",94520,"CALVIN KNIGHT",{"$f":"IFERROR(IF($A1045=VLOOKUP($A1045,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":2487150.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":4160359.5922794328},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":781160},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":2568270},2211305.8127346579,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},9996939.8422794323,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":1201558.9563604123},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":2492765.0855626054},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":403750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4098074.0419230177,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":941275.26011531404},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":861870.95416777313},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":26113.095831998748},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1045,'6. FY 2021-22'!$A:$A,0)),0)","v":5106114.5849954477},6935373.8951105336,106071018]
[106070988,"JOHN MUIR MEDICAL CENTER - WALNUT CREEK",106070988,"2017-01-01","2017-12-31","2021-22","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","General Acute","N/A","925-939-3000","1601 YGNACIO VALLEY ROAD","WALNUT CREEK","94598-3194","CALVIN KNIGHT",{"$f":"IFERROR(IF($A1046=VLOOKUP($A1046,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":6544320.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":7096538.3192131482},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":1332810},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":3749450},4141521.463350221,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},18723118.569213148,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":905344.50928502297},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":4288097.3333887551},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":1143750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":1143750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":0},7480941.8426737785,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":1233414.1540186747},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":593404.4357312076},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":1045862.9663995396},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1046,'6. FY 2021-22'!$A:$A,0)),0)","v":6287229.9964735443},9159911.5526229665,106070988]
[106074097,"KAISER FOUNDATION HOSPITAL - ANTIOCH",106074097,"2017-01-01","2017-12-31","2021-22","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","General Acute","N/A","510-987-3380","451 SAND CREEK ROAD","ANTIOCH",94531,"BERNARD TYSON",{"$f":"IFERROR(IF($A1048=VLOOKUP($A1048,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":1623406.3299999998},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":319662.00000000006},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":393474.20436047646},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":64900},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":0},531194.93754688301,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},2401442.5343604763,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":177797.64836125297},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":210981.39497735244},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":30000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":0},418779.04333860544,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":272207.81972450356},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":501710.75881523866},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":669.56655979483969},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1048,'6. FY 2021-22'!$A:$A,0)),0)","v":1304315.6584803478},2078903.8035798848,106074097]
[106196035,"KAISER FOUNDATION HOSPITAL - BALDWIN PARK",106196035,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Non-Profit","General Acute","N/A","626-851-1011","1011 BALDWIN PARK BLVD.","BALDWIN PARK",91706,"BERNARD TYSON",{"$f":"IFERROR(IF($A1049=VLOOKUP($A1049,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":3044426.84},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":361457.60000000003},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":234019.13310941149},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":108855},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":0},829218.9163924763,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3748758.5731094116,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":615290.25924523408},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":470528.31860986899},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":60000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1145818.5778551032,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":423617.91362466227},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":753103.56734815449},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":6026.0990381535576},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1049,'6. FY 2021-22'!$A:$A,0)),0)","v":2067621.5366464651},3250369.1166574354,106196035]
[106361223,"KAISER FOUNDATION HOSPITAL - FONTANA",106361223,"2017-01-01","2017-12-31","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","Teaching","909-427-5015","9961 SIERRA AVENUE","FONTANA",92335,"BERNARD TYSON",{"$f":"IFERROR(IF($A1051=VLOOKUP($A1051,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":9126111.5399999991},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":2087797.6},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":1237833.440052175},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":576135},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2881744.0011518723,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},13027877.580052175,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":1336237.2666841154},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":2507095.8972969162},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":691250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4534583.1639810316,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":1909529.0460528382},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":1296609.775830681},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":1583524.913914796},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1051,'6. FY 2021-22'!$A:$A,0)),0)","v":3192493.3571017957},7982157.0929001104,106361223]
[106014132,"KAISER FOUNDATION HOSPITAL - FREMONT",106014132,"2017-01-01","2017-12-31","2021-22","Open","Alameda","05 - EAST BAY",421,"Non-Profit","General Acute","N/A","510-987-3380","39400 PASEO PADRE PARKWAY","FREMONT","94538-2310","BERNARD TYSON",{"$f":"IFERROR(IF($A1052=VLOOKUP($A1052,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":1084262.27},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":90034.000000000015},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":108870.53163354821},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":29500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":0},290359.62748918793,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},1312666.8016335482,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":68404.006496885588},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":100315.68214017511},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":23750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":0},192469.6886370607,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":58802.174649225279},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":186818.63209344624},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1052,'6. FY 2021-22'!$A:$A,0)),0)","v":0},245620.80674267153,106014132]
[106190429,"KAISER FOUNDATION HOSPITAL - LOS ANGELES",106190429,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","213-667-4867","4867 SUNSET BOULEVARD","LOS ANGELES",90027,"BERNARD TYSON",{"$f":"IFERROR(IF($A1054=VLOOKUP($A1054,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":10275354.18},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":1563122.4000000001},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":1121786.5550472836},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":503270},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2978110.2568570948,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},13463533.135047283,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":657516.14995635429},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":1500754.4510653182},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":36562.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":325000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2519833.1010216726,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":1142898.4469743618},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":665047.87220342318},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":1140941.4178904069},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1054,'6. FY 2021-22'!$A:$A,0)),0)","v":3863399.0500162248},6812286.7870844174,106190429]
[106394009,"KAISER FOUNDATION HOSPITAL - MANTECA",106394009,"2017-01-01","2017-12-31","2021-22","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"Non-Profit","General Acute","N/A","209-825-3500","1777 W. YOSEMITE AVE.","MANTECA",95336,"BERNARD TYSON",{"$f":"IFERROR(IF($A1055=VLOOKUP($A1055,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":3067404.34},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":227315.20000000001},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":297381.08238810033},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":107970},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":0},818449.22585329367,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3700070.6223881003,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":188936.64304722912},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":267508.48570713366},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":647876.37849999999},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":40000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1144321.5072543628,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":389591.93615909934},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":398441.68535442237},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":2008.6996793845192},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1055,'6. FY 2021-22'!$A:$A,0)),0)","v":737862.34889391332},1527904.6700868197,106394009]
[106014326,"KAISER FOUNDATION HOSPITAL - OAKLAND/RICHMOND",106014326,"2017-01-01","2017-12-31","2021-22","Open","Alameda","05 - EAST BAY",417,"Non-Profit","General Acute","Teaching","510-987-3380","275 W. MACARTHUR BLVD.","OAKLAND","94611-5641","BERNARD TYSON",{"$f":"IFERROR(IF($A1057=VLOOKUP($A1057,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":5929757.4699999997},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":1190431.2000000002},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":381730},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1659411.4422370214,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},7501918.6699999999,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":663577.0080249036},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":1234838.2777731079},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":235000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2133415.2857980113,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":977833.91551520687},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":1235384.196248828},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1057,'6. FY 2021-22'!$A:$A,0)),0)","v":5852011.732606899},8065229.8443709332,106014326]
[106304409,"KAISER FOUNDATION HOSPITAL - ORANGE CO - ANAHEIM",106304409,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1011,"Non-Profit","General Acute","Teaching","714-281-8645","3440 E. LA PALMA AVE","ANAHEIM",92806,"BERNARD TYSON",{"$f":"IFERROR(IF($A1058=VLOOKUP($A1058,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":7418699.4699999997},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":1121542.8},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":358817.66856716044},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":294705},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2033644.9123749151,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},9193764.9385671597,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":242575.10215689419},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":844721.73611687135},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":95000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1182296.8382737655,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":1230441.0103566353},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":750953.85084696847},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1058,'6. FY 2021-22'!$A:$A,0)),0)","v":3279537.0098751248},5260931.8710787287,106304409]
[106190432,"KAISER FOUNDATION HOSPITAL - PANORAMA CITY",106190432,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-375-2295","13652 CANTARA STREET","PANORAMA CITY",91402,"BERNARD TYSON",{"$f":"IFERROR(IF($A1059=VLOOKUP($A1059,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":2282860.58},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":368726.4},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":289854.66299864277},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":88205},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":0},670152.60048492742,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3029646.6429986428,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":460768.89396953094},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":378970.35475177265},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":41250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":0},880989.24872130365,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":369991.21127602423},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":563184.38260876702},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":314696.28310357465},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1059,'6. FY 2021-22'!$A:$A,0)),0)","v":721792.75145883719},1969664.628447203,106190432]
[106414139,"KAISER FOUNDATION HOSPITAL - REDWOOD CITY",106414139,"2017-01-01","2017-12-31","2021-22","Open","San Mateo","04 - WEST BAY",428,"Non-Profit","General Acute","N/A","650-299-2000","1150 VETERANS BLVD.","REDWOOD CITY","94063-2037","BERNARD TYSON",{"$f":"IFERROR(IF($A1060=VLOOKUP($A1060,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":2160987.92},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":234253.60000000003},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":263949.77765818441},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":85550},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":0},607132.03057351743,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},2744741.2976581845,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":56013.967311152752},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":0},56013.967311152752,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":229482.64413667694},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":126833.27356996969},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1060,'6. FY 2021-22'!$A:$A,0)),0)","v":0},356315.91770664661,106414139]
[106314024,"KAISER FOUNDATION HOSPITAL - ROSEVILLE",106314024,"2017-01-01","2017-12-31","2021-22","Open","Placer","02 - GOLDEN EMPIRE",309,"Non-Profit","General Acute","N/A","916-784-4000","1600 EUREKA ROAD","ROSEVILLE",95661,"BERNARD TYSON",{"$f":"IFERROR(IF($A1062=VLOOKUP($A1062,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":5646950.3999999994},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":1248581.6000000001},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":599838.12203885801},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":444860},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1756365.1777774261,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},7940230.122038858,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":385777.6663919409},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":1787370.6857515327},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2173148.3521434735,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":1060751.5887565301},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":711969.56891200063},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":1483089.92994557},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1062,'6. FY 2021-22'!$A:$A,0)),0)","v":5029783.9971788358},8285595.0847929362,106314024]
[106340913,"KAISER FOUNDATION HOSPITAL - SACRAMENTO",106340913,"2017-01-01","2017-12-31","2021-22","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","N/A","510-987-3380","2025 MORSE AVE.","SACRAMENTO","95825-2115","BERNARD TYSON",{"$f":"IFERROR(IF($A1063=VLOOKUP($A1063,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":3024114.73},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":790812.4},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":883741.6627295576},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":482915},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1146157.3782384568,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5181583.7927295575,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":662956.62089867739},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":987233.69725251698},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":247500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1897690.3181511944,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":544856.10517671658},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":1375239.7909317508},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":42182.693267074901},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1063,'6. FY 2021-22'!$A:$A,0)),0)","v":2164039.1212569219},4126317.7106324639,106340913]
[106380857,"KAISER FOUNDATION HOSPITAL - SAN FRANCISCO",106380857,"2017-01-01","2017-12-31","2021-22","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","Teaching","510-987-3380","2425 GEARY BLVD.","SAN FRANCISCO","94115-3358","BERNARD TYSON",{"$f":"IFERROR(IF($A1065=VLOOKUP($A1065,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":4377857.12},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":305124.40000000002},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":446684.23911385052},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":46315},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1144917.9968878799,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5175980.759113851,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":87127.578817097194},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":340754.85679361073},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":67500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":0},495382.43561070791,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":346866.76057127269},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":129396.39709061445},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":54904.457903176852},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1065,'6. FY 2021-22'!$A:$A,0)),0)","v":980245.44353964529},1511413.0591047094,106380857]
[106431506,"KAISER FOUNDATION HOSPITAL - SAN JOSE",106431506,"2017-01-01","2017-12-31","2021-22","Open","Santa Clara","07 - SANTA CLARA",431,"Non-Profit","General Acute","N/A","510-987-3380","250 HOSPITAL PARKWAY","SAN JOSE","95119-1103","BERNARD TYSON",{"$f":"IFERROR(IF($A1066=VLOOKUP($A1066,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":2755829.44},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":314706.00000000006},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":359342.76759433193},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":64605},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":0},772973.64507247612,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3494483.2075943318,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":213498.24758291378},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":308908.60849514243},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":58750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":0},581156.85607805615,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":334093.25446769566},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":321093.23201367492},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":2678.2662391793588},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1066,'6. FY 2021-22'!$A:$A,0)),0)","v":942749.7161911343},1600614.4689116844,106431506]
[106210992,"KAISER FOUNDATION HOSPITAL - SAN RAFAEL",106210992,"2017-01-01","2017-12-31","2021-22","Open","Marin","04 - WEST BAY",405,"Non-Profit","General Acute","N/A","510-987-3380","99 MONTECILLO ROAD","SAN RAFAEL","94903-3308","BERNARD TYSON",{"$f":"IFERROR(IF($A1068=VLOOKUP($A1068,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":1361922.38},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":7268.8000000000011},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":129524.42670229207},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":42480},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":0},340909.80414310616,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},1541195.6067022921,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":31827.021397129451},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":26273.154846236339},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":0},58100.176243365786,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":83468.255400960232},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":116167.37246793183},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1068,'6. FY 2021-22'!$A:$A,0)),0)","v":124539.38012184018},324175.00799073221,106210992]
[106434153,"KAISER FOUNDATION HOSPITAL - SANTA CLARA",106434153,"2017-01-01","2017-12-31","2021-22","Open","Santa Clara","07 - SANTA CLARA",429,"Non-Profit","General Acute","Teaching","510-987-3380","700 LAWRENCE EXPRESSWAY","SANTA CLARA","95051-5329","BERNARD TYSON",{"$f":"IFERROR(IF($A1069=VLOOKUP($A1069,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":6125250.04},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":478749.60000000003},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":708883.68668146338},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":94105},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1638413.0143883934,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},7406988.326681463,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":154967.27373803814},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":593932.53076643357},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":67500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":0},816399.80450447171,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":569412.06949652417},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":277892.19848022697},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":658183.92827832745},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1069,'6. FY 2021-22'!$A:$A,0)),0)","v":2046195.40673303},3551683.6029881085,106434153]
[106190431,"KAISER FOUNDATION HOSPITAL - SOUTH BAY",106190431,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","N/A","310-517-5279","25825 S. VERMONT AVE.","HARBOR",90710,"BERNARD TYSON",{"$f":"IFERROR(IF($A1071=VLOOKUP($A1071,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":2913455.09},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":409200.4},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":369669.71512870386},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":153695},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":0},850733.02127192309,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3846020.2051287037,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":384244.84481958125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":527055.40933965018},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":71250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":0},982550.25415923144,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":441016.30986918957},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":505596.7847981517},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":669.56655979483969},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1071,'6. FY 2021-22'!$A:$A,0)),0)","v":1053897.7651170776},2001180.4263442138,106190431]
[106342344,"KAISER FOUNDATION HOSPITAL - SOUTH SACRAMENTO",106342344,"2017-01-01","2017-12-31","2021-22","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","N/A","510-987-3380","6600 BRUCEVILLE ROAD","SACRAMENTO","95823-4671","BERNARD TYSON",{"$f":"IFERROR(IF($A1072=VLOOKUP($A1072,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":2958031.44},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":1086850.8},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":1117935.8288480262},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":562270},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1266379.5846324561,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5725088.0688480269,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":862250.98808163451},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":1611420.1639024955},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":495000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":495000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3463671.15198413,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":918040.69297863508},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":1373999.5698733744},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":131904.61227958341},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1072,'6. FY 2021-22'!$A:$A,0)),0)","v":4042842.888041242},6466787.7631728351,106342344]
[106484044,"KAISER FOUNDATION HOSPITAL - VACAVILLE",106484044,"2017-01-01","2017-12-31","2021-22","Open","Solano","03 - NORTH BAY",408,"Non-Profit","General Acute","N/A","707-624-4000","1 QUALITY DRIVE","VACAVILLE",95688,"BERNARD TYSON",{"$f":"IFERROR(IF($A1074=VLOOKUP($A1074,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":1714948.69},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":309254.40000000002},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":403976.18490390555},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":49560},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":0},548071.64467108273,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},2477739.2749039056,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":92344.145530377122},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":209389.08256242902},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":42500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":42500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":0},386733.22809280612,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":259544.43005285389},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":306169.23861121107},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":1339.1331195896794},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1074,'6. FY 2021-22'!$A:$A,0)),0)","v":72313.188457842683},639365.99024149729,106484044]
[106070990,"KAISER FOUNDATION HOSPITAL - WALNUT CREEK",106070990,"2017-01-01","2017-12-31","2021-22","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","General Acute","N/A","510-987-3380","1425 SOUTH MAIN ST.","WALNUT CREEK","94596-5318","BERNARD TYSON",{"$f":"IFERROR(IF($A1075=VLOOKUP($A1075,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":3733935.6599999997},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":305454.80000000005},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":467863.23320976581},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":107970},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1020879.5032159005,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},4615223.6932097655,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":82768.885861146584},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":800933.14470647753},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":72500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":0},956202.03056762414,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":275951.77841003472},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":187273.37981485095},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":118513.28108368663},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1075,'6. FY 2021-22'!$A:$A,0)),0)","v":1438228.9704393155},2019967.4097478879,106070990]
[106191450,"KAISER FOUNDATION HOSPITAL - WOODLAND HILLS",106191450,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-719-2777","5601 DE SOTO AVENUE","WOODLAND HILLS",91365,"BERNARD TYSON",{"$f":"IFERROR(IF($A1077=VLOOKUP($A1077,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":2729543.1799999997},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":235410.00000000003},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":177658.50419300873},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":75815},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":0},711910.41927822377,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3218426.6841930086,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":199199.41874662865},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":314481.70194737439},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":32500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":0},546181.12069400307,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":225408.33615536356},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":235021.89056234606},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":44860.959506254258},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1077,'6. FY 2021-22'!$A:$A,0)),0)","v":709740.55338253011},1215031.7396064941,106191450]
[106480989,"KAISER FOUNDATION HOSPITAL REHABILITATION CENTER - VALLEJO",106480989,"2017-01-01","2017-12-31","2021-22","Open","Solano","03 - NORTH BAY",409,"Non-Profit","General Acute","N/A","510-987-3380","975 SERENO DR.","VALLEJO","94589-2441","BERNARD TYSON",{"$f":"IFERROR(IF($A1078=VLOOKUP($A1078,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":3961137.1799999997},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":516250.00000000006},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":1046872.4271708227},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":466100},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1325057.1903699045,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5990359.6071708221,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":132673.03169972677},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":515113.0662277246},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":50000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":0},697786.09792745137,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":536487.25635023508},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":614033.44600220339},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":2008.6996793845192},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1078,'6. FY 2021-22'!$A:$A,0)),0)","v":5076653.6563644744},6229183.0583962975,106480989]
[106015000,"KAISER FOUNDATION NORTHERN REGION",106015000,"2017-01-01","2017-12-31","2021-22","Open",null,"05 - EAST BAY",417,"Non-Profit","General Acute","N/A","626-405-5000","393 E. WALNUT STREET","PASADENA",91188,"BERNARD TYSON",{"$f":"IFERROR(IF($A1079=VLOOKUP($A1079,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1079,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106015000]
[106191300,"KAISER FOUNDATION SOUTHERN REGION",106191300,"2017-01-01","2017-12-31","2021-22","Open",null,"11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","N/A","626-405-5000","393 E. WALNUT STREET","PASADENA",91188,"BERNARD TYSON",{"$f":"IFERROR(IF($A1080=VLOOKUP($A1080,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1080,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106191300]
[106540734,"KAWEAH DELTA MEDICAL CENTER",106540734,"2016-07-01","2017-06-30","2021-22","Open","Tulare","09 - CENTRAL",611,"District","General Acute","N/A","559-624-2000","400 WEST MINERAL KING AVENUE","VISALIA","93291-6237","GARY K. HERBST",{"$f":"IFERROR(IF($A1082=VLOOKUP($A1082,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1082,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106540734]
[106194219,"KECK HOSPITAL OF USC",106194219,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","Teaching","323-442-8500","1500 SAN PABLO STREET","LOS ANGELES",90033,"THOMAS E. JACKIEWICZ",{"$f":"IFERROR(IF($A1083=VLOOKUP($A1083,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":6012883.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":5611558.2703722753},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":2239640},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":2745270},3673959.9012335707,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},16609351.770372275,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":1612360.491119205},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":5470389.3014693903},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":3142500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":1077500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":0},11302749.792588595,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":1068790.0882872294},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":215798.46415751037},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":216269.99881373323},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1083,'6. FY 2021-22'!$A:$A,0)),0)","v":6445247.7045851266},7946106.2558435993,106194219]
[106210993,"KENTFIELD HOSPITAL",106210993,"2017-01-01","2017-12-31","2021-22","Open","Marin","04 - WEST BAY",405,"Investor","Specialty","N/A","415-456-9680","1125 SIR FRANCIS DRAKE BLVD","KENTFIELD",94904,"ANN GORS",{"$f":"IFERROR(IF($A1085=VLOOKUP($A1085,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1085,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106210993]
[106150736,"KERN MEDICAL CENTER",106150736,"2016-07-01","2017-06-30","2021-22","Open","Kern","09 - CENTRAL",617,"City/County","General Acute","Teaching","661-326-2000","1700 MOUNT VERNON AVENUE","BAKERSFIELD",93306,"RUSSELL JUDD",{"$f":"IFERROR(IF($A1086=VLOOKUP($A1086,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1086,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106150736]
[106190049,"KINDRED HOSPITAL - BALDWIN PARK",106190049,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Investor","General Acute","N/A","626-388-2700","14148 FRANCISQUITO AVENUE","BALDWIN PARK",91706,"FIONA BASA-REYES",{"$f":"IFERROR(IF($A1088=VLOOKUP($A1088,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1088,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190049]
[106301127,"KINDRED HOSPITAL - BREA",106301127,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1011,"Investor","General Acute","N/A","714-529-6842","875 NORTH BREA BLVD","BREA",92821,"RAFAEL PENA",{"$f":"IFERROR(IF($A1089=VLOOKUP($A1089,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"AA1089*Z1089","v":0},{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},{"$f":"SUM(T1089:X1089)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1089,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"SUM(AK1089:AN1089)","v":0},106301127]
[106190305,"KINDRED HOSPITAL - LOS ANGELES",106190305,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",929,"Investor","General Acute","N/A","310-642-0325","5525 W. SLAUSON AVE.","LOS ANGELES",90056,"FIONA BASA-REYES",{"$f":"IFERROR(IF($A1091=VLOOKUP($A1091,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1091,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"A1091","v":106190305}]
[106361274,"KINDRED HOSPITAL - ONTARIO",106361274,"2017-01-01","2017-12-31","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1207,"Investor","General Acute","N/A","909-391-0333","550 NORTH MONTEREY AVE","ONTARIO",91764,"NATALIE MERCKENS",{"$f":"IFERROR(IF($A1092=VLOOKUP($A1092,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1092,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106361274]
[106332172,"KINDRED HOSPITAL - RIVERSIDE",106332172,"2017-01-01","2017-12-31","2021-22","Open","Riverside","12 - INLAND COUNTIES",1109,"Investor","General Acute","N/A","951-436-3535","2224 MEDICAL CENTER DRIVE","PERRIS",92571,"WILLIAM MITCHELL",{"$f":"IFERROR(IF($A1094=VLOOKUP($A1094,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1094,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106332172]
[106370721,"KINDRED HOSPITAL - SAN DIEGO",106370721,"2017-01-01","2017-12-31","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Investor","General Acute","N/A","649-453-4500","1940 EL CAHON BLVD","SAN DIEGO",92104,"KERRY ASHMENT",{"$f":"IFERROR(IF($A1095=VLOOKUP($A1095,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1095,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106370721]
[106190196,"KINDRED HOSPITAL - SOUTH BAY",106190196,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",929,"Investor","General Acute","N/A","310-323-5330","1246 WEST 155TH STREET","GARDENA","90247-4011","MICHAEL KERR",{"$f":"IFERROR(IF($A1097=VLOOKUP($A1097,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1097,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190196]
[106301380,"KINDRED HOSPITAL - WESTMINSTER",106301380,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1014,"Investor","General Acute","N/A","714-893-4541","200 HOSPITAL CIRCLE","WESTMINSTER",92683,"BROOKE SAUNDERS",{"$f":"IFERROR(IF($A1098=VLOOKUP($A1098,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1098,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106301380]
[106301234,"LA PALMA INTERCOMMUNITY HOSPITAL",106301234,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1013,"Non-Profit","General Acute","N/A","714-670-7400","7901 WALKER STREET","LA PALMA",90623,"EDWARD MIRZABEGIAN",{"$f":"IFERROR(IF($A1100=VLOOKUP($A1100,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":502058.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":1726000.5023125703},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":646935},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":738090},799207.90820497938,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3613083.8773125703,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":229049.82834756994},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":1178311.1870433267},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1407361.0153908967,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":285201.55869193532},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":198683.41355191471},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1100,'6. FY 2021-22'!$A:$A,0)),0)","v":709740.55338253011},1193625.52562638,106301234]
[106191227,"LAC/HARBOR - UCLA MEDICAL CENTER",106191227,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"City/County","General Acute","Teaching","310-222-3221","1000 W. CARSON STREET","TORRANCE","90509-2910","KIM MCKENZIE, RN, MSN, CPHQ",{"$f":"IFERROR(IF($A1101=VLOOKUP($A1101,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1101,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106191227]
[106191231,"LAC/OLIVE VIEW - UCLA MEDICAL CENTER",106191231,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",903,"City/County","General Acute","Teaching","818-364-1555","14445 OLIVE VIEW DRIVE","SYLMAR","91342-1495","JUDITH MAASS",{"$f":"IFERROR(IF($A1102=VLOOKUP($A1102,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1102,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106191231]
[106191306,"LAC/RANCHO LOS AMIGOS NATIONAL REHABILITATION CENTER",106191306,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"City/County","General Acute","N/A","562-385-7022","7601 E. IMPERIAL HWY","DOWNEY","90242-3456","JORGE OROZCO",{"$f":"IFERROR(IF($A1103=VLOOKUP($A1103,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1103,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106191306]
[106380865,"LAGUNA HONDA HOSPITAL AND REHABILITATION CENTER",106380865,"2016-07-01","2017-06-30","2021-22","Open","San Francisco","04 - WEST BAY",423,"City/County","General Acute","N/A","415-759-3371","375 LAGUNA HONDA BLVD","SAN FRANCISCO",94116,"CHIA YU MA",{"$f":"IFERROR(IF($A1105=VLOOKUP($A1105,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1105,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106380865]
[106304583,"LAGUNA TREATMENT HOSPITAL",106304583,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1017,"Investor","Specialty","N/A","949-565-2377","24552 PACIFIC PARK DRIVE","ALISO VIEJO",92656,"GILBERT GARZA CARMONA",{"$f":"IFERROR(IF($A1106=VLOOKUP($A1106,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1106,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106304583]
[106380868,"LANGLEY PORTER PSYCHIATRIC INSTITUTE",106380868,"2016-07-01","2017-06-30","2021-22","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","Psychiatric","N/A","415-476-7000","401 PARNASSUS AVE, BOX 0984","SAN FRANCISCO",94143,"SHEILA ANTRUM",{"$f":"IFERROR(IF($A1108=VLOOKUP($A1108,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1108,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106380868]
[106364014,"LOMA LINDA UNIVERSITY BEHAVIORAL MEDICINE CENTER",106364014,"2017-01-01","2017-06-30","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","Psychiatric","N/A","909-558-9200","1710 BARTON ROAD","REDLANDS",92373,"KERRY HEINRICH",{"$f":"IFERROR(IF($A1109=VLOOKUP($A1109,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1109,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106364014]
[106361246,"LOMA LINDA UNIVERSITY MEDICAL CENTER",106361246,"2017-01-01","2017-06-30","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","Teaching","909-558-4000","11234 ANDERSON ST","LOMA LINDA",92354,"KERRY HEINRICH",{"$f":"IFERROR(IF($A1111=VLOOKUP($A1111,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":6637543.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":7635990.0531272888},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":5229465},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":7878565},6056754.4717925806,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},27381563.303127289,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":10970239.579556458},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":12450290.772286179},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":3830000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":3830000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":1156250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":0},32236780.351842634,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":3261538.5972573101},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":4811396.2552696718},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":946767.11554990336},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1111,'6. FY 2021-22'!$A:$A,0)),0)","v":12582494.791664628},21602196.759741515,106361246]
[106334589,"LOMA LINDA UNIVERSITY MEDICAL CENTER - MURRIETA",106334589,"2017-01-01","2017-06-30","2021-22","Open","Riverside","12 - INLAND COUNTIES",1109,"Non-Profit","General Acute","N/A","951-290-4000","28062 BAXTER ROAD","MURRIETA",92563,"PETER BAKER",{"$f":"IFERROR(IF($A1112=VLOOKUP($A1112,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":2336483.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":1822968.7893302324},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":384975},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":857270},1194846.1032056604,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5401697.2893302329,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":588121.64229601342},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":1313657.7423118169},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":197500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2099279.3846078301,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":409302.77747410181},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":534576.6168622158},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1112,'6. FY 2021-22'!$A:$A,0)),0)","v":2863066.6096827346},3806946.0040190523,106334589]
[106190525,"LONG BEACH MEMORIAL MEDICAL CENTER",106190525,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","Teaching","562-933-2000","2801 ATLANTIC AVENUE","LONG BEACH",90806,"JOHN BISHOP",{"$f":"IFERROR(IF($A1114=VLOOKUP($A1114,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":6210490},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":6193543.0254873037},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":3087470},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":5934810},4739463.4044260792,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},21426313.025487304,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":4399603.1766308146},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":9081753.8585156947},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":1988750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":1988750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":0},17458857.035146508,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":2417936.6122615892},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":2247487.2612879407},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":2256439.3065086096},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1114,'6. FY 2021-22'!$A:$A,0)),0)","v":10849656.534915583},17771519.714973725,106190525]
[106301248,"LOS ALAMITOS MEDICAL CENTER",106301248,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1013,"Investor","General Acute","N/A","562-598-1311","3751 KATELLA AVENUE","LOS ALAMITOS",90720,"KENT CLAYTON",{"$f":"IFERROR(IF($A1115=VLOOKUP($A1115,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":3330916.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":3578899.9361915756},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":525395},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":1068785},1881069.3949096682,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},8503996.8111915756,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":337024.18622352689},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":1592312.4149234146},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":9262.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":323750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2262349.1011469415,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":398731.60000907251},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":282729.06060789526},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":23434.829592819387},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1115,'6. FY 2021-22'!$A:$A,0)),0)","v":2552387.725937929},3257283.2161477162,106301248]
[106560492,"LOS ROBLES HOSPITAL AND MEDICAL CENTER",106560492,"2017-01-01","2017-12-31","2021-22","Open","Ventura","10 - SANTA BARBARA / VENTURA",813,"Investor","General Acute","N/A","805-494-2727","215 WEST JANSS ROAD","THOUSAND OAKS",91360,"NATALIE MUSSI",{"$f":"IFERROR(IF($A1117=VLOOKUP($A1117,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":3852506.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":7936346.6966693606},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":978515},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":1380305},3129440.7729568016,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},14147672.821669361,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":436560.50891425984},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":2941001.0303635467},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":536250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":536250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4450061.5392778069,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":583837.32207901205},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":520066.03047921078},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":198861.26825906738},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1117,'6. FY 2021-22'!$A:$A,0)),0)","v":2735848.9633217151},4038613.5841390053,106560492]
[106434040,"LUCILE SALTER PACKARD CHILDREN'S HOSPITAL AT STANFORD",106434040,"2016-09-01","2017-08-31","2021-22","Open","Santa Clara","07 - SANTA CLARA",429,"Non-Profit","General Acute","Teaching","650-497-8000","725 WELCH ROAD","PALO ALTO",94304,"CHRISTOPHER DAWES",{"$f":"IFERROR(IF($A1118=VLOOKUP($A1118,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":7202133.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":662499.93928131822},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":8478890},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":1978270},4052748.9830269977,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},18321793.189281318,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":12202702.197892297},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":12124662.88343434},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":7062500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":91250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":0},31481115.081326637,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":2140663.4366684258},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":215757.12345556449},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":10240350.965502279},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1118,'6. FY 2021-22'!$A:$A,0)),0)","v":4917296.8151333025},17514068.340759572,106434040]
[106201281,"MADERA COMMUNITY HOSPITAL",106201281,"2016-07-01","2017-06-30","2021-22","Open","Madera","09 - CENTRAL",601,"Non-Profit","General Acute","N/A","559-675-5555","1250 E ALMOND AVENUE","MADERA",93637,"KAREN PAOLINELLI",{"$f":"IFERROR(IF($A1120=VLOOKUP($A1120,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":244382.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":988586.43515479134},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":694135},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":1127785},675736.06892752938,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3054888.5601547915,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":1346959.4562210552},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":2559642.2069893889},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3906601.6632104442,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":622267.95682167052},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":1748422.3073972387},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":6695.6655979483967},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1120,'6. FY 2021-22'!$A:$A,0)),0)","v":2717101.0996474596},5094487.0294643175,106201281]
[106260011,"MAMMOTH HOSPITAL",106260011,"2016-07-01","2017-06-30","2021-22","Open","Mono","12 - INLAND COUNTIES",1205,"District","General Acute","Rural","760-993-4331","85 SIERRA PARK ROAD","MAMMOTH LAKES",93546,"MR. GARY MYERS",{"$f":"IFERROR(IF($A1121=VLOOKUP($A1121,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1121,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106260011]
[106420493,"MARIAN MEDICAL CENTER",106420493,"2016-07-01","2017-06-30","2021-22","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",803,"Non-Profit","General Acute","N/A","805-739-3000","1400 EAST CHURCH STREET","SANTA MARIA","93454-5906","CHARLES COVA",{"$f":"IFERROR(IF($A1122=VLOOKUP($A1122,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":1948984.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":4956234.6844623005},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":3639415},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":2264125},2833275.363158376,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},12808759.059462301,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":1609405.4713757623},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":9281589.0665885825},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":0},10890994.537964344,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":1651085.7803192581},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":3617600.805178402},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":235687.42904778357},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1122,'6. FY 2021-22'!$A:$A,0)),0)","v":10663517.031292617},16167891.045838062,106420493]
[106244027,"MARIE GREEN PSYCHIATRIC CENTER - PHF",106244027,"2016-07-01","2017-06-30","2021-22","Open","Merced","06 - NORTH SAN JOAQUIN",515,"City/County","Psychiatric","N/A","209-381-6879","300 EAST 15TH STREET","MERCED",95341,"YVONNIA BROWN, MSW",{"$f":"IFERROR(IF($A1123=VLOOKUP($A1123,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1123,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106244027]
[106190500,"MARINA DEL REY HOSPITAL",106190500,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","General Acute","N/A","310-823-8911","4650 LINCOLN BLVD","MARINA DEL REY",90291,"MARK GAVENS",{"$f":"IFERROR(IF($A1125=VLOOKUP($A1125,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":738394.74792817677},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":1221266.2272832959},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":324214.77900552488},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":286736.74033149169},568615.04031890759,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},2570612.4945484893,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":334153.07440056041},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":668771.21426783409},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":318750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1321674.2886683946,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":99985.720190068445},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":174127.03659606009},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":9373.931837127755},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1125,'6. FY 2021-22'!$A:$A,0)),0)","v":0},283486.68862325628,106190500]
[106050932,"MARK TWAIN MEDICAL CENTER",106050932,"2016-07-01","2017-06-30","2021-22","Open","Calaveras","06 - NORTH SAN JOAQUIN",503,"Non-Profit","General Acute","Rural","209-754-3521","768 MOUNTAIN RANCH ROAD","SAN ANDREAS",95249,"ROBERT DIEHL",{"$f":"IFERROR(IF($A1126=VLOOKUP($A1126,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":280002.32251754706},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":85188.714198402682},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":26250},391441.03671594977,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":63537.181222102969},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":532468.24106297572},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1126,'6. FY 2021-22'!$A:$A,0)),0)","v":250417.89336327004},846423.31564834877,106050932]
[106191230,"MARTIN LUTHER KING, JR. COMMUNITY HOSPITAL",106191230,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",935,"Non-Profit","General Acute","N/A","424-338-8740","1680 E. 120TH STREET","LOS ANGELES",90059,"ELAINE BATCHLOR",{"$f":"IFERROR(IF($A1128=VLOOKUP($A1128,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":179881},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":780297.1543767812},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":1112445},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":2691580},1053833.5025051052,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},4764203.1543767806,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":2943635.5722779594},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":5546024.1411782531},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":0},8489659.7134562135,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":1205664.813172973},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":1037692.9595436145},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":22765.263033024548},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1128,'6. FY 2021-22'!$A:$A,0)),0)","v":9067270.3527417183},11333393.388491331,106191230]
[106450936,"MAYERS MEMORIAL HOSPITAL",106450936,"2016-07-01","2017-06-30","2021-22","Open","Shasta","01 - NORTHERN CALIFORNIA",210,"District","General Acute","Rural","530-336-5511","43563 HIGHWAY 299 EAST","FALL RIVER MILLS",96028,"LOUIS WARD",{"$f":"IFERROR(IF($A1129=VLOOKUP($A1129,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1129,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106450936]
[106500939,"MEMORIAL HOSPITAL MODESTO",106500939,"2017-01-01","2017-12-31","2021-22","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Non-Profit","General Acute","N/A","209-526-4500","1700 COFFEE ROAD","MODESTO",95355,"DARYN J KUMAR",{"$f":"IFERROR(IF($A1131=VLOOKUP($A1131,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":4221787.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":5642714.1459844485},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":1689465},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":3805795},3397552.6980691073,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},15359761.520984448,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":838327.82063181326},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":4871679.8334581871},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":758750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":758750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":0},7227507.6540900003,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":1716494.9408841266},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":1319553.8654106462},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":184800.37050337574},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1131,'6. FY 2021-22'!$A:$A,0)),0)","v":8577147.6309718955},11797996.807770044,106500939]
[106190521,"MEMORIAL HOSPITAL OF GARDENA",106190521,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",929,"Investor","General Acute","N/A","310-532-4200","1145 WEST REDONDO BEACH BLVD","GARDENA",90247,"KATHLEEN WOJNO",{"$f":"IFERROR(IF($A1132=VLOOKUP($A1132,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":464966.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":988061.33612761996},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":1517775},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":2687155},1251530.4102444367,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5657957.4611276202,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":1251725.5326932359},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":4016608.0666443133},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":2565013.460750001},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":0},7833347.0600875504,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":1133979.0159882433},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":848393.88533341524},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":15400.030875281313},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1132,'6. FY 2021-22'!$A:$A,0)),0)","v":5518567.5858290689},7516340.5180260083,106190521]
[106334018,"MENIFEE VALLEY MEDICAL CENTER",106334018,"2017-01-01","2017-12-31","2021-22","Open","Riverside","12 - INLAND COUNTIES",1109,"Investor","General Acute","N/A","951-679-8888","1117 E. DEVONSHIRE AVE","HEMET",92543,"DAN MCLAUGHLIN",{"$f":"IFERROR(IF($A1134=VLOOKUP($A1134,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":653545.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":800600.98342741071},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":219775},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":477900},475979.24786669906,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},2151821.7334274109,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":363907.14908178727},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":542978.53348888434},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":155000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1061885.6825706717,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":192043.05728136495},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":317331.22813659953},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1134,'6. FY 2021-22'!$A:$A,0)),0)","v":1616333.6753447431},2125707.9607627075,106334018]
[106414018,"MENLO PARK SURGICAL HOSPITAL",106414018,"2017-01-01","2017-12-31","2021-22","Open","San Mateo","04 - WEST BAY",428,"Non-Profit","General Acute","N/A","650-324-8500","570 WILLOW ROAD","MENLO PARK",94025,"JANET WAGNER",{"$f":"IFERROR(IF($A1135=VLOOKUP($A1135,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":35122.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":11377.145588714844},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":590},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":0},10416.203506197176,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},47089.895588714848,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":617.80672659097343},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":0},617.80672659097343,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":660.69859156432904},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":620.11052918824817},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1135,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1280.8091207525772,106414018]
[106150761,"MERCY HOSPITAL - BAKERSFIELD",106150761,"2016-07-01","2017-06-30","2021-22","Open","Kern","09 - CENTRAL",617,"Non-Profit","General Acute","N/A","661-632-6523","2215 TRUXTON AVENUE","BAKERSFIELD",93301,"BRUCE PETERS",{"$f":"IFERROR(IF($A1137=VLOOKUP($A1137,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":3353237.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":1992400.742097555},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":880870},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":2905750},2020039.8203836191,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},9132258.6170975547,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":1971058.9944159456},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":2935427.9369113147},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":482500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":0},5388986.9313272601,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":1429531.5192813531},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":1853427.690339782},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":245730.92744470618},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1137,'6. FY 2021-22'!$A:$A,0)),0)","v":7086692.4688685834},10615382.605934424,106150761]
[106344029,"MERCY HOSPITAL - FOLSOM",106344029,"2016-07-01","2017-06-30","2021-22","Open","Sacramento","02 - GOLDEN EMPIRE",309,"Non-Profit","General Acute","N/A","916-938-7400","1650 CREEKSIDE DRIVE","FOLSOM",95630,"RANDALL ROSS",{"$f":"IFERROR(IF($A1138=VLOOKUP($A1138,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":1898926.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":1471327.4741344152},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":499435},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":767590},1025758.0379328405,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},4637278.7241344154,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":663074.9469854323},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":1159999.5942717076},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":175000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1998074.5412571398,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":324623.24132194032},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":536519.62985367235},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":12721.764636101954},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1138,'6. FY 2021-22'!$A:$A,0)),0)","v":1797116.6464893497},2670981.2823010641,106344029]
[106450949,"MERCY MEDICAL CENTER - REDDING",106450949,"2016-07-01","2017-06-30","2021-22","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Non-Profit","General Acute","N/A","530-225-6000","2175 ROSALINE AVE","REDDING",96001,"TODD SMITH",{"$f":"IFERROR(IF($A1140=VLOOKUP($A1140,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":1709854.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":5298599.2501780884},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":1283545},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":3682485},2648735.0515456782,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},11974483.500178088,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":915392.64965357166},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":2692600.2936354941},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":423750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":423750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4455492.9432890657,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":1417528.8282012679},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":912306.61054175068},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":522931.48319976981},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1140,'6. FY 2021-22'!$A:$A,0)),0)","v":10304629.355242582},13157396.277185369,106450949]
[106470871,"MERCY MEDICAL CENTER MT. SHASTA",106470871,"2016-07-01","2017-06-30","2021-22","Open","Siskiyou","01 - NORTHERN CALIFORNIA",205,"Non-Profit","General Acute","Rural","530-225-6374","914 PINE STREET","MT. SHASTA",96067,"KENNETH PLATOU",{"$f":"IFERROR(IF($A1141=VLOOKUP($A1141,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":134430.5662831048},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":66877.121426783415},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":11250},212557.68770988821,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":71685.797184729701},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":591089.35642223817},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":5356.5324783587175},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1141,'6. FY 2021-22'!$A:$A,0)),0)","v":393705.13715936575},1061836.8232446923,106470871]
[106340950,"MERCY SAN JUAN HOSPITAL",106340950,"2016-07-01","2017-06-30","2021-22","Open","Sacramento","02 - GOLDEN EMPIRE",309,"Non-Profit","General Acute","N/A","916-537-5000","6501 COYLE AVENUE","CARMICHAEL",95608,"MICHAEL KORPIEL",{"$f":"IFERROR(IF($A1142=VLOOKUP($A1142,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":4675100.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":5195329.7748343693},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":5921535},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":7530465},5158881.2900662515,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},23322430.399834368,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":1249677.8764613203},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":11358760.611856177},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":2317500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":2317500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":0},17243438.488317497,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":2616586.6554585975},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":1516459.6287788879},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":1948438.6890029835},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1142,'6. FY 2021-22'!$A:$A,0)),0)","v":15243352.30028932},21324837.27352979,106340950]
[106013687,"MERRITT PERALTA INSTITUTE CDRH",106013687,"2017-01-01","2017-12-31","2021-22","Open","Alameda","05 - EAST BAY",417,"Non-Profit","Specialty","N/A","510-869-8802","3012 SUMMIT STREET, 5TH FLOOR","OAKLAND","94609-3480","CHARLES PROSPER",{"$f":"IFERROR(IF($A1143=VLOOKUP($A1143,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1143,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106013687]
[106190529,"METHODIST HOSPITAL OF SOUTHERN CALIFORNIA",106190529,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Non-Profit","General Acute","N/A","626-445-4441","300 WEST HUNTINGTON DRIVE","ARCADIA",91007,"DAN F. AUSMAN",{"$f":"IFERROR(IF($A1145=VLOOKUP($A1145,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":3872857.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":6624649.3267950676},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":1405970},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":1791240},3029247.7175050522,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},13694716.951795068,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":1066497.4117585488},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":4392393.7965662386},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":1052500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":0},6511391.2083247872,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":748241.15494660253},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":644790.92824994039},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":40173.993587690384},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1145,'6. FY 2021-22'!$A:$A,0)),0)","v":3268823.9449184076},4702030.0217026407,106190529]
[106190958,"METROPOLITAN STATE HOSPITAL",106190958,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"State","Specialty","N/A","562-863-7011","11401 BLOOMFIELD AVE","NORWALK",90650,"MICHAEL BARSOM",{"$f":"IFERROR(IF($A1146=VLOOKUP($A1146,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1146,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190958]
[106190681,"MIRACLE MILE MEDICAL CENTER",106190681,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","323-930-1040","6000 SAN VICENTE BLVD","LOS ANGELES",90036,"DR. GIL TEPPER",{"$f":"IFERROR(IF($A1148=VLOOKUP($A1148,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":115871.85199583425},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},25630.653369250933,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},115871.85199583425,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":4955.2394367324678},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1148,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4955.2394367324678,106190681]
[106190524,"MISSION COMMUNITY HOSPITAL - PANORAMA",106190524,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-787-2222","14850 ROSCOE BOULEVARD","PANORAMA CITY",91402,"JAMES THEIRING",{"$f":"IFERROR(IF($A1149=VLOOKUP($A1149,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":459385.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":2765346.5100939358},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":5783770},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":916565},2195407.7494415636,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},9925067.3850939348,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":261872.25495124259},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":2039752.203516894},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":1235325},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":312500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3849449.4584681364,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":1327013.1211569547},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":276651.97742185043},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":8095729.2744794069},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1149,'6. FY 2021-22'!$A:$A,0)),0)","v":1734177.3898686348},11433571.762926847,106190524]
[106250956,"MODOC MEDICAL CENTER",106250956,"2016-07-01","2017-06-30","2021-22","Open","Modoc","01 - NORTHERN CALIFORNIA",201,"District","General Acute","Rural","530-233-5131","228 MCDOWELL ST.","ALTURAS",96101,"KEVIN KRAMER",{"$f":"IFERROR(IF($A1151=VLOOKUP($A1151,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1151,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106250956]
[106190541,"MONROVIA MEMORIAL HOSPITAL",106190541,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-408-9800","323 S. HELIOTROPE AVENUE","MONROVIA",91016,"RON KUPFERSTEIN",{"$f":"IFERROR(IF($A1152=VLOOKUP($A1152,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1152,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190541]
[106190547,"MONTEREY PARK HOSPITAL",106190547,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-570-9000","900 SOUTH ATLANTIC BLVD","MONTEREY PARK",91754,"PHIL COHEN",{"$f":"IFERROR(IF($A1154=VLOOKUP($A1154,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":740860.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":727612.21865057852},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":788240},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":2597475},1073737.8772785778,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},4854187.4686505785,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":984079.48592340876},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":3013451.2452425621},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"AB1154+AC1154+AD1154+AE1154+AF1154+AI1154+AG1154+AH1154","v":3997530.7311659707},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":1021219.7896945978},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":436268.4276349055},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":38165.293908305859},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1154,'6. FY 2021-22'!$A:$A,0)),0)","v":4321382.5769158956},5817036.088153705,106190547]
[106190552,"MOTION PICTURE AND TELEVISION HOSPITAL",106190552,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-876-4169","23388 MULHOLLAND DRIVE","WOODLAND HILLS",91364,"ROBERT BEITCHER",{"$f":"IFERROR(IF($A1155=VLOOKUP($A1155,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1155,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"A1155","v":106190552}]
[106281266,"NAPA STATE HOSPITAL",106281266,"2016-07-01","2017-06-30","2021-22","Open","Napa","03 - NORTH BAY",407,"State","Specialty","N/A","707-253-5000","2100 NAPA-VALLEJO HIGHWAY","NAPA",94558,"DOLLY MATTEUCCI",{"$f":"IFERROR(IF($A1157=VLOOKUP($A1157,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1157,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106281266]
[106274043,"NATIVIDAD MEDICAL CENTER",106274043,"2016-07-01","2017-06-30","2021-22","Open","Monterey","08 - MID-COAST",705,"City/County","General Acute","N/A","831-755-4111","1441 CONSTITUTION BLVD","SALINAS",93906,"GARY GRAY",{"$f":"IFERROR(IF($A1158=VLOOKUP($A1158,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1158,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106274043]
[106514033,"NORTH VALLEY BEHAVIORAL HEALTH - PHF",106514033,"2016-07-01","2017-06-30","2021-22","Open","Sutter","02 - GOLDEN EMPIRE",227,"Investor","Psychiatric","N/A","530-790-2520","1535 PLUMAS COURT","YUBA CITY",95991,"ARNE HYSON",{"$f":"IFERROR(IF($A1160=VLOOKUP($A1160,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1160,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106514033]
[106481357,"NORTHBAY MEDICAL CENTER",106481357,"2017-01-01","2017-12-31","2021-22","Open","Solano","03 - NORTH BAY",408,"Non-Profit","General Acute","N/A","707-646-3179","1200 B. GALE WILSON BLVD.","FAIRFIELD",94533,"B. KONARD JONES",{"$f":"IFERROR(IF($A1161=VLOOKUP($A1161,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":919920.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":3970098.7114343089},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":1500665},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":3290135},2141380.5032771034,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},9680819.3364343084,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":1696736.0159552111},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":4233958.7112813592},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":840000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":0},6770694.7272365708,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":1289793.7671654976},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":1893982.9189486934},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":92400.185251687872},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1161,'6. FY 2021-22'!$A:$A,0)),0)","v":7188466.5859573986},10464643.457323277,106481357]
[106190568,"NORTHRIDGE HOSPITAL MEDICAL CENTER",106190568,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-885-8500","18300 ROSCOE BLVD","NORTHRIDGE",91328,"SALIBA SALO",{"$f":"IFERROR(IF($A1163=VLOOKUP($A1163,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":4185351.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":3767760.5529642422},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":2535525},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":2087420},2781802.109211734,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},12576057.177964242,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":1818165.2707708394},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":6012571.678750813},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":70200},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":2143750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":2143750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":0},12188436.949521653,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":931695.13053763122},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":817925.78799929935},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":672914.39259381394},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1163,'6. FY 2021-22'!$A:$A,0)),0)","v":1716768.6593139691},4139303.9704447137,106190568]
[106214034,"NOVATO COMMUNITY HOSPITAL",106214034,"2017-01-01","2017-12-31","2021-22","Open","Marin","04 - WEST BAY",405,"Non-Profit","General Acute","N/A","415-209-1300","180 ROWLAND WAY","NOVATO",94948,"BRIAN ALEXANDER",{"$f":"IFERROR(IF($A1164=VLOOKUP($A1164,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":159529.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":723761.49245132122},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":105315},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":190865},260896.94473592288,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},1179470.9924513213,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":172305.42821032528},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":236458.39361612705},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":52500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":0},461263.82182645233,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":73888.125823277456},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":222619.67997858109},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":6695.6655979483967},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1164,'6. FY 2021-22'!$A:$A,0)),0)","v":459322.66001926002},762526.13141906704,106214034]
[106500967,"OAK VALLEY DISTRICT HOSPITAL",106500967,"2016-07-01","2017-06-30","2021-22","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"District","General Acute","Rural","209-847-3011","350 SOUTH OAK AVENUE","OAKDALE",95361,"JOHN MCCORMICK",{"$f":"IFERROR(IF($A1165=VLOOKUP($A1165,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1165,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106500967]
[106198495,"OCEAN VIEW PSYCHIATRIC HEALTH FACILITY",106198495,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Investor","Psychiatric","N/A","562-304-1740","2600 REDNDO AVE. SUITE 500","LONG BEACH",90806,"DAVID WALLING",{"$f":"IFERROR(IF($A1166=VLOOKUP($A1166,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1166,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106198495]
[106560501,"OJAI VALLEY COMMUNITY HOSPITAL",106560501,"2017-01-01","2017-12-31","2021-22","Open","Ventura","10 - SANTA BARBARA / VENTURA",809,"Non-Profit","General Acute","Rural","805-640-2230","1306 MARICOPA HIGHWAY","OJAI",93023,"GARY K. WILDE",{"$f":"IFERROR(IF($A1168=VLOOKUP($A1168,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":66011.937521619693},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":64488.652804398291},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":12500},143000.59032601799,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":32594.463850506898},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":201990.66970758536},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1168,'6. FY 2021-22'!$A:$A,0)),0)","v":95078.451490867243},329663.58504895947,106560501]
[106190534,"OLYMPIA MEDICAL CENTER",106190534,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","323-932-5413","5900 WEST OLYMPIC BLVD","LOS ANGELES",90036,"JOHN CALDERONE",{"$f":"IFERROR(IF($A1169=VLOOKUP($A1169,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":427381.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":2933728.2648069155},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":842225},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":1557895},1274374.0653052293,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5761229.7648069151,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":236239.82308037367},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":2161564.1032585353},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":856250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3254053.9263389087,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":532523.06480084918},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":391083.04040805518},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":5356.5324783587175},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1169,'6. FY 2021-22'!$A:$A,0)),0)","v":338800.67925618886},1267763.316943452,106190534]
[106301566,"ORANGE COUNTY GLOBAL MEDICAL CENTER",106301566,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","General Acute","N/A","714-953-3500","1001 NORTH TUSTIN AVENUE","SANTA ANA",92705,"SUZANNE RICHARDS",{"$f":"IFERROR(IF($A1171=VLOOKUP($A1171,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":1888258.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":1496007.1284114735},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":2422835},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":2966815},1940774.8877566722,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},8773915.2534114737,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":1662272.8659934378},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":7673353.5275159348},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":0},9335626.3935093731,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":1277350.6103577027},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":563597.78962822584},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":308670.18406542111},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1171,'6. FY 2021-22'!$A:$A,0)),0)","v":6038151.2362298639},8187769.8202812131,106301566]
[106040802,"ORCHARD HOSPITAL",106040802,"2016-07-01","2017-06-30","2021-22","Open","Butte","01 - NORTHERN CALIFORNIA",221,"Non-Profit","General Acute","Rural","530-846-5671","240 SPRUCE STREET","GRIDLEY",95948,"STEVEN STARK",{"$f":"IFERROR(IF($A1172=VLOOKUP($A1172,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":268642.19656929991},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":66080.965219321704},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":41250},375973.16178862163,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":43385.874179390936},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":217906.83995675039},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1172,'6. FY 2021-22'!$A:$A,0)),0)","v":152661.17563322344},413953.88976936473,106040802]
[106190307,"PACIFIC ALLIANCE MEDICAL CENTER",106190307,"2017-01-01","2017-11-30","2021-22","Closed","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","213-624-8111","531 WEST COLLEGE","LOS ANGELES",90012,"JOHN EDWARDS",{"$f":"IFERROR(IF($A1174=VLOOKUP($A1174,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1174,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190307]
[106331226,"PACIFIC GROVE HOSPITAL",106331226,"2017-01-01","2017-12-31","2021-22","Open","Riverside","12 - INLAND COUNTIES",1111,"Investor","Psychiatric","N/A","909-275-8400","5900 BROCKTON AVENUE","RIVERSIDE",92506,"SAAD NAIZI",{"$f":"IFERROR(IF($A1175=VLOOKUP($A1175,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1175,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106331226]
[106196405,"PALMDALE REGIONAL MEDICAL CENTER",106196405,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",901,"Investor","General Acute","N/A","661-382-5000","38600 MEDICAL CENTER DRIVE","PALMDALE",93551,"RICHARD ALLEN",{"$f":"IFERROR(IF($A1177=VLOOKUP($A1177,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":1909102},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":2822407.2710465672},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":778800},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":2577415},1788990.6285844534,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},8087724.2710465677,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":1399315.2769826935},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":2091502.3570019049},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":526250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4017067.6339845983,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":919031.74086598156},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":1615139.8843237113},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":39504.427027895545},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1177,'6. FY 2021-22'!$A:$A,0)),0)","v":3357206.7308113263},5930882.7830289146,106196405]
[106331288,"PALO VERDE HOSPITAL",106331288,"2016-07-01","2017-06-30","2021-22","Open","Riverside","12 - INLAND COUNTIES",1101,"District","General Acute","Rural","760-922-5201","250 NORTH FIRST ST.","BLYTHE","92225-1702","RICH GIANELLO",{"$f":"IFERROR(IF($A1178=VLOOKUP($A1178,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1178,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106331288]
[106370759,"PARADISE VALLEY HOSPITAL",106370759,"2017-01-01","2017-12-31","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1420,"Investor","General Acute","N/A","619-470-4280","2400 EAST 4TH STREET","NATIONAL CITY",91950,"REBECCA LEVY",{"$f":"IFERROR(IF($A1180=VLOOKUP($A1180,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":1251617.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":4322965.2576935263},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":5774625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":1320420},2802499.7044052933,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},12669627.507693525,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":850718.51454581181},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":2452957.2751895199},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":2204475},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":0},5508150.7897353321,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":1445057.9361831148},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":942816.0485778125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":8768643.66707322},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1180,'6. FY 2021-22'!$A:$A,0)),0)","v":3212580.3538956409},14369098.005729787,106370759]
[106331293,"PARKVIEW COMMUNITY HOSPITAL",106331293,"2017-01-01","2017-12-31","2021-22","Open","Riverside","12 - INLAND COUNTIES",1111,"Non-Profit","General Acute","N/A","951-688-2211","3865 JACKSON STREET","RIVERSIDE",92503,"STEVE POPKIN",{"$f":"IFERROR(IF($A1181=VLOOKUP($A1181,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":1753347.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":1992050.6760794406},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":1846700},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":3048530},1911291.9889966492,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},8640628.0510794409,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":1051158.4636265193},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":5513381.7366723232},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":417500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":0},6982040.200298842,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":1181329.0817170201},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":668272.44695520215},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":480748.78993269493},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1181,'6. FY 2021-22'!$A:$A,0)),0)","v":6442569.4383459473},8772919.7569508646,106331293]
[106361768,"PATTON STATE HOSPITAL",106361768,"2016-07-01","2017-06-30","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1209,"State","Specialty","N/A","909-425-7390","3102 EAST HIGHLAND AVE.","PATTON",92399,"HARRY OREOL",{"$f":"IFERROR(IF($A1183=VLOOKUP($A1183,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1183,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106361768]
[106491001,"PETALUMA VALLEY HOSPITAL",106491001,"2016-07-01","2017-06-30","2021-22","Open","Sonoma","03 - NORTH BAY",403,"Non-Profit","General Acute","N/A","707-778-1111","400 NORTH MCDOWELL BLVD","PETALUMA",94952,"TODD SALNAS",{"$f":"IFERROR(IF($A1184=VLOOKUP($A1184,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":281966.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":947278.64501730364},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":351640},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":447810},448743.91464247467,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},2028695.3950173035,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":326663.89452597284},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":843129.42370194802},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":83750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1253543.3182279209,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":192923.98873678406},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":643757.41070129338},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":1339.1331195896794},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1184,'6. FY 2021-22'!$A:$A,0)),0)","v":1517237.8244951067},2355258.3570527737,106491001]
[106190243,"PIH HOSPITAL - DOWNEY",106190243,"2016-10-01","2017-09-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",921,"Non-Profit","General Acute","N/A","562-904-5000","11500 BROOKSHIRE AVE","DOWNEY",90241,"RAMONA PRATT",{"$f":"IFERROR(IF($A1185=VLOOKUP($A1185,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":1992477.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":1734402.0867473136},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":890015},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":979990},1238021.1960000515,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5596884.5867473138,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":1273977.8336091184},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":3178255.5801871354},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":386250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4838483.4137962535,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":550031.57747730392},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":888783.7511345431},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":669.56655979483969},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1185,'6. FY 2021-22'!$A:$A,0)),0)","v":2805483.8855403783},4244968.7807120197,106190243]
[106130760,"PIONEERS MEMORIAL HEALTHCARE DISTRICT",106130760,"2016-07-01","2017-06-30","2021-22","Open","Imperial","14 - SAN DIEGO / IMPERIAL",1424,"District","General Acute","N/A","760-351-3333","207 WEST LEGION ROAD","BRAWLEY",92227,"LAWRENCE LEWIS",{"$f":"IFERROR(IF($A1186=VLOOKUP($A1186,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1186,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106130760]
[106320986,"PLUMAS DISTRICT HOSPITAL",106320986,"2016-07-01","2017-06-30","2021-22","Open","Plumas","01 - NORTHERN CALIFORNIA",215,"District","General Acute","Rural","530-283-2121","1065 BUCKS LAKE ROAD","QUINCY",95971,"JEFFREY KEPPLE",{"$f":"IFERROR(IF($A1188=VLOOKUP($A1188,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1188,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106320986]
[106370977,"POMERADO HOSPITAL",106370977,"2016-07-01","2017-06-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1412,"District","General Acute","N/A","760-485-6511","15615 POMERADO ROAD","POWAY",92064,"DIANE HANSEN",{"$f":"IFERROR(IF($A1189=VLOOKUP($A1189,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1189,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106370977]
[106541123,"PORTERVILLE STATE HOSPITAL",106541123,"2016-07-01","2017-06-30","2021-22","Open","Tulare","09 - CENTRAL",613,"State","Specialty","N/A","559-782-2222","26501 AVENUE 140","PORTERVILLE",93257,"THERESA BILLECI",{"$f":"IFERROR(IF($A1191=VLOOKUP($A1191,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1191,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106541123]
[106190631,"PRESBYTERIAN INTERCOMMUNITY HOSPITAL",106190631,"2016-10-01","2017-09-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",919,"Non-Profit","General Acute","N/A","562-698-0811","12401 E. WASHINGTON BLVD","WHITTIER","90602-1006","JAMES R. WEST",{"$f":"IFERROR(IF($A1192=VLOOKUP($A1192,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":5710237},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":4555759.1597395381},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":2301590},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":1239590},3054123.4999091248,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},13807176.159739539,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":2165120.6705973553},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":7338171.7641745554},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":1611250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":0},11114542.43477191,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":748571.50424238469},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":1109212.3739099924},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":248409.19368388553},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1192,'6. FY 2021-22'!$A:$A,0)),0)","v":3591555.02673952},5697748.098575782,106190631]
[106190680,"PROVIDENCE LITTLE COMPANY OF MARY MC - SAN PEDRO",106190680,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","N/A","310-832-3311","1300 WEST SEVENTH STREET","SAN PEDRO",90732,"MARY KINGSTON",{"$f":"IFERROR(IF($A1194=VLOOKUP($A1194,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":1966545.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":1824018.9873845752},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":1480015},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":1259945},1444540.7834617172,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},6530524.7373845754,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":685013.17090093961},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":2162360.2594659971},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":3814650.2290000021},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":382687.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":280000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":0},7324711.1593669392,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":827524.985934322},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":688157.32459117193},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":1191158.9098750199},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1194,'6. FY 2021-22'!$A:$A,0)),0)","v":2139934.7251043078},4846775.9455048218,106190680]
[106190470,"PROVIDENCE LITTLE COMPANY OF MARY MC - TORRANCE",106190470,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",931,"Non-Profit","General Acute","N/A","310-540-6767","4101 TORRANCE BLVD","TORRANCE",90503,"MARY KINGSTON",{"$f":"IFERROR(IF($A1195=VLOOKUP($A1195,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":5217369.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":3705623.8347489531},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":2214270},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":2094205},2926777.9518203801,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},13231468.459748954,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":1737931.6724836174},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":6670196.7061141832},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":1622500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":0},10030628.3785978,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":1100173.2713865351},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":999039.40322421363},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":350852.87733249599},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1195,'6. FY 2021-22'!$A:$A,0)),0)","v":4249069.3884580527},6699134.9404012971,106190470]
[106190758,"PROVIDENCE ST. JOSEPH MEDICAL CENTER",106190758,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",907,"Non-Profit","General Acute","N/A","818-843-5111","501 SOUTH BUENA VISTA STREET","BURBANK","91505-4866","KELLY LINDEN",{"$f":"IFERROR(IF($A1197=VLOOKUP($A1197,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":3788989.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":5908414.2537332047},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":2271205},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":2553815},3212335.086646901,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},14522424.003733205,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":1757888.4062354672},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":6486284.6221905285},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":1686250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":0},9930423.0284259953,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":1274597.6995595179},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":960468.52830870461},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":810845.10391155083},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1197,'6. FY 2021-22'!$A:$A,0)),0)","v":5447593.5304908156},8493504.8622705899,106190758]
[106190517,"PROVIDENCE TARZANA MEDICAL CENTER",106190517,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-881-0800","18321 CLARK STREET","TARZANA",91356,"DALE SUROWITZ",{"$f":"IFERROR(IF($A1198=VLOOKUP($A1198,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":3035656},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":4109950.0856709732},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":1438715},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":1575595},2247355.8760575559,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},10159916.085670974,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":682591.1384791634},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":4166285.4336471139},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":843750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":0},5692626.5721262768,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":832259.99250719976},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":828136.94137993245},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":397722.53651813476},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1198,'6. FY 2021-22'!$A:$A,0)),0)","v":3899555.6442451463},5957675.1146504134,106190517]
[106370673,"RADY CHILDREN'S HOSPITAL - SAN DIEGO",106370673,"2016-07-01","2017-06-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","General Acute","Teaching","858-576-1700","3020 CHILDREN'S WAY","SAN DIEGO",92123,"DONALD KEARNS, MD",{"$f":"IFERROR(IF($A1200=VLOOKUP($A1200,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":5683484.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":1984524.2566899832},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":12286455},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":2210140},4902772.0656331051,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},22164603.881689984,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":22862987.138801388},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":13619844.241047425},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":1328051.6112500003},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":10898750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":10898750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":55000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":0},59663382.991098814,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":2645106.8113277908},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":5087345.4407584425},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":15363204.714492597},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1200,'6. FY 2021-22'!$A:$A,0)),0)","v":6062255.6323824786},29157912.598961309,106370673]
[106361308,"REDLANDS COMMUNITY HOSPITAL",106361308,"2016-10-01","2017-09-30","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","N/A","909-335-5500","350 TERRACINA BLVD","REDLANDS",92373,"JAMES HOLMES",{"$f":"IFERROR(IF($A1201=VLOOKUP($A1201,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":3842166.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":1364557.3386095527},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":1517480},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":1749940},1874465.9136778121,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},8474143.5886095539,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":986849.49999947357},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":2807246.7875099797},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":104325},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":708750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4607171.2875094535,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":809135.54180244822},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":1218434.5084510159},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":789418.97399811598},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1201,'6. FY 2021-22'!$A:$A,0)),0)","v":3426841.6530299895},6243830.6772815697,106361308]
[106430705,"REGIONAL MEDICAL CENTER OF SAN JOSE",106430705,"2017-01-01","2017-12-31","2021-22","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","General Acute","N/A","408-259-5000","225 NORTH JACKSON AVENUE","SAN JOSE",95116,"MICHAEL CATER",{"$f":"IFERROR(IF($A1203=VLOOKUP($A1203,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":3870559.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":5862905.6713783452},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":2405135},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":4550375},3691572.5428511035,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},16688975.546378344,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":2065318.5282307684},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":7092955.6522763502},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":1912500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":1912500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":27500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":0},13010774.180507118,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":1802716.1070832717},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":1958309.0511764877},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":158687.274671377},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1203,'6. FY 2021-22'!$A:$A,0)),0)","v":2990284.2560437541},6909996.6889748909,106430705]
[106190930,"RESNICK NEUROPSYCHIATRIC HOSPITAL AT UCLA",106190930,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","Psychiatric","N/A","310-825-9989","150 UCLA MEDICAL PLAZA","LOS ANGELES","90095-7400","JOHNESE SPISSO",{"$f":"IFERROR(IF($A1204=VLOOKUP($A1204,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1204,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190930]
[106454068,"RESTPADD PSYCHIATRIC HEALTH FACILITY",106454068,"2017-01-01","2017-12-31","2021-22","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Investor","Psychiatric","N/A","530-262-6700","2750 EUREKA WAY","REDDING",96001,"CARL WOMACK",{"$f":"IFERROR(IF($A1205=VLOOKUP($A1205,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1205,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106454068]
[106524017,"RESTPADD RED BLUFF PSYCHIATRIC HEALTH FACILITY",106524017,"2017-05-26","2017-12-31","2021-22","Open","Tehama","01 - NORTHERN CALIFORNIA",211,"Investor","Psychiatric","N/A","530-567-7300","925 WALNUT STREET","RED BLUFF",96080,"CARL WOMACK",{"$f":"IFERROR(IF($A1206=VLOOKUP($A1206,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1206,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106524017]
[106150782,"RIDGECREST REGIONAL HOSPITAL",106150782,"2017-01-01","2017-12-31","2021-22","Open","Kern","09 - CENTRAL",621,"Non-Profit","General Acute","Rural","760-499-3902","1081 N. CHINA LAKE BLVD","RIDGECREST",93555,"JIM SUVER",{"$f":"IFERROR(IF($A1208=VLOOKUP($A1208,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":2789566.6113960114},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":1279423.0253909635},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":118750},4187739.636786975,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":54837.983099839308},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":122327.13705786841},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":2678.2662391793588},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1208,'6. FY 2021-22'!$A:$A,0)),0)","v":144626.37691568537},324469.76331257244,106150782]
[106331312,"RIVERSIDE COMMUNITY HOSPITAL",106331312,"2017-01-01","2017-12-31","2021-22","Open","Riverside","12 - INLAND COUNTIES",1111,"Investor","General Acute","N/A","951-788-3000","4445 MAGNOLIA AVE","RIVERSIDE",92501,"PATRICK BRILLIANT",{"$f":"IFERROR(IF($A1209=VLOOKUP($A1209,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":6647719},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":5021171.9308225038},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":4760415},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":6395305},5048764.4840349955,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},22824610.930822503,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":1796990.4600130797},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":13027504.022695916},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":2327500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":2327500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":0},19479494.482708998,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":2532017.2357383636},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":2466179.5745816631},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":1241376.4018596327},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1209,'6. FY 2021-22'!$A:$A,0)),0)","v":16159319.35408866},22398892.566268321,106331312]
[106190796,"RONALD REAGAN UCLA MEDICAL CENTER",106190796,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","General Acute","Teaching","310-825-5041","10833 LE CONTE AVE.","LOS ANGELES",90095,"JOHNESE SPISSO",{"$f":"IFERROR(IF($A1211=VLOOKUP($A1211,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1211,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190796]
[106344011,"SACRAMENTO MENTAL HEALTH TREATMENT CENTER - PHF",106344011,"2016-07-01","2017-06-30","2021-22","Open","Sacramento","02 - GOLDEN EMPIRE",311,"City/County","Psychiatric","N/A","916-875-1000","2150 STOCKTON BLVD.","SACRAMENTO",95817,"ANTHONY MADARIAGA",{"$f":"IFERROR(IF($A1212=VLOOKUP($A1212,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1212,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106344011]
[106270875,"SALINAS VALLEY MEMORIAL HOSPITAL",106270875,"2016-07-01","2017-06-30","2021-22","Open","Monterey","08 - MID-COAST",705,"District","General Acute","N/A","831-757-4333","450 E. ROMIE LANE","SALINAS",93901,"PETE DELGADO",{"$f":"IFERROR(IF($A1214=VLOOKUP($A1214,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1214,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106270875]
[106361318,"SAN ANTONIO REGIONAL HOSPITAL",106361318,"2017-01-01","2017-12-31","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1207,"Non-Profit","General Acute","N/A","909-985-2811","999 SAN BERNARDINO ROAD","UPLAND","91786-4920","HARRIS KOENIG",{"$f":"IFERROR(IF($A1215=VLOOKUP($A1215,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":5303535.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":2654200.5493426444},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":1093860},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":1962340},2436263.5604916704,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},11013935.799342643,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":1031002.3201854472},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":2737185.0412533497},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":680000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4448187.3614387969,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":987193.81222903484},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":870841.88649002986},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":72313.188457842683},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1215,'6. FY 2021-22'!$A:$A,0)),0)","v":6676917.7342741415},8607266.6214510482,106361318]
[106190673,"SAN DIMAS COMMUNITY HOSPITAL",106190673,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",917,"Investor","General Acute","N/A","909-599-6811","1350 WEST COVINA BLVD","SAN DIMAS",91773,"PARRISH SCARBORO",{"$f":"IFERROR(IF($A1217=VLOOKUP($A1217,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":871667.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":932225.80623838864},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":316240},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":541030},{"$f":"AA1217*Z1217","v":588644.80629094515},{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},{"$f":"SUM(T1217:X1217)","v":2661163.6812383886},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":211948.99361486724},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":762717.64674831554},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":166250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1140916.6403631829,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":22904.217840896737},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":233823.01020591543},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1217,'6. FY 2021-22'!$A:$A,0)),0)","v":674923.09227319842},{"$f":"SUM(AK1217:AN1217)","v":931650.32032001065},106190673]
[106190200,"SAN GABRIEL VALLEY MEDICAL CENTER",106190200,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",913,"Investor","General Acute","N/A","626-289-5454","438 WEST LAS TUNAS DRIVE","SAN GABRIEL",91776,"MAKOTO NAKAYAMA",{"$f":"IFERROR(IF($A1218=VLOOKUP($A1218,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":2344197.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":3721026.7395459828},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":1385615},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":2664735},2237547.5086927633,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},10115574.114545982,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":700265.271254202},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":3362963.8203182514},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":942403.28325000009},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":38025},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":361250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"AB1218+AC1218+AD1218+AE1218+AF1218+AI1218+AG1218+AH1218","v":5404907.3748224536},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":1107551.0723256702},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":482818.05802597001},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":403748.63555628835},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1218,'6. FY 2021-22'!$A:$A,0)),0)","v":5649802.6315488573},7643920.3974567857,106190200]
[106331326,"SAN GORGONIO MEMORIAL HOSPITAL",106331326,"2016-07-01","2017-06-30","2021-22","Open","Riverside","12 - INLAND COUNTIES",1107,"District","General Acute","Rural","951-845-1121","600 N. HIGHLAND SPRINGS AVE","BANNING",92220,"MARK TURNER",{"$f":"IFERROR(IF($A1219=VLOOKUP($A1219,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1219,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"A1219","v":106331326}]
[106394003,"SAN JOAQUIN - PHF",106394003,"2016-07-01","2017-06-30","2021-22","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"City/County","Psychiatric","N/A","209-468-8750","1212 N. CALIFORNIA STREET","STOCKTON",95202,"TONY VARTAN",{"$f":"IFERROR(IF($A1220=VLOOKUP($A1220,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1220,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106394003]
[106391010,"SAN JOAQUIN GENERAL HOSPITAL",106391010,"2016-07-01","2017-06-30","2021-22","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"City/County","General Acute","Teaching","209-468-6000","500 WEST HOSPITAL ROAD","FRENCH CAMP",95231,"DAVID CULBERSON",{"$f":"IFERROR(IF($A1221=VLOOKUP($A1221,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1221,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106391010]
[106104023,"SAN JOAQUIN VALLEY REHABILITATION HOSPITAL",106104023,"2017-01-01","2017-12-31","2021-22","Open","Fresno","09 - CENTRAL",605,"Investor","Specialty","N/A","916-323-7685","7173 NORTH SHARON AVE","FRESNO",93720,"EDWARD PALACIOS",{"$f":"IFERROR(IF($A1222=VLOOKUP($A1222,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1222,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106104023]
[106434032,"SAN JOSE BEHAVIORAL HEALTH",106434032,"2017-01-01","2017-12-31","2021-22","Open","Santa Clara","07 - SANTA CLARA",431,"Investor","Psychiatric","N/A","669-900-1731","455 SILICON VALLEY BLVD","SAN JOSE",95138,"ROB MARSH",{"$f":"IFERROR(IF($A1223=VLOOKUP($A1223,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1223,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106434032]
[106013619,"SAN LEANDRO HOSPITAL",106013619,"2016-07-01","2017-06-30","2021-22","Open","Alameda","05 - EAST BAY",421,"City/County","General Acute","N/A","510-357-6500","13855 EAST 14TH STREET","SAN LEANDRO",94578,"DELVECCHIO FINLEY",{"$f":"IFERROR(IF($A1224=VLOOKUP($A1224,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1224,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106013619]
[106404046,"SAN LUIS OBISPO COUNTY - PHF",106404046,"2016-07-01","2017-06-30","2021-22","Open","San Luis Obispo","08 - MID-COAST",801,"City/County","Psychiatric","N/A","805-781-4700","2178 JOHNSON AVENUE","SAN LUIS OBISPO",93401,"ANNE ROBIN, LMFT",{"$f":"IFERROR(IF($A1225=VLOOKUP($A1225,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1225,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106404046]
[106410782,"SAN MATEO MEDICAL CENTER",106410782,"2016-07-01","2017-06-30","2021-22","Open","San Mateo","04 - WEST BAY",427,"City/County","General Acute","N/A","650-573-2711","222 W. 39TH AVENUE","SAN MATEO",94403,"CHESTER KUNNAPPILLY, MD",{"$f":"IFERROR(IF($A1226=VLOOKUP($A1226,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1226,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106410782]
[106074017,"SAN RAMON REGIONAL MEDICAL CENTER",106074017,"2017-01-01","2017-12-31","2021-22","Open","Contra Costa","05 - EAST BAY",411,"Investor","General Acute","N/A","925-275-9200","6001 NORRIS CANYON ROAD","SAN RAMON",94583,"GARY SLOAN",{"$f":"IFERROR(IF($A1227=VLOOKUP($A1227,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":1806688},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":1273715.206908891},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":85845},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":212990},747481.65012953,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3379238.206908891,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":107321.13163397519},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":271489.26674444217},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":67500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":0},446310.39837841736,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":91726.987795514346},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":86567.429874679437},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1227,'6. FY 2021-22'!$A:$A,0)),0)","v":18747.86367425551},197042.28134444926,106074017]
[106420514,"SANTA BARBARA COTTAGE HOSPITAL",106420514,"2017-01-01","2017-12-31","2021-22","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",807,"Non-Profit","General Acute","Teaching","805-682-7111","400 W. PUEBLO","SANTA BARBARA",93105,"RONALD C. WERFT",{"$f":"IFERROR(IF($A1228=VLOOKUP($A1228,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":4892238},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":6466594.5196164604},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":2185065},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":3298395},3725485.9923127573,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},16842292.519616462,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":855444.12492451805},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":5816717.2517152335},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":2540000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":2540000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":0},11752161.376639752,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":1331087.4291382681},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":801926.93634624255},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":364913.77508818766},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1228,'6. FY 2021-22'!$A:$A,0)),0)","v":10761273.749022663},13259201.889595361,106420514]
[106424002,"SANTA BARBARA PSYCHIATRIC HEALTH FACILITY",106424002,"2016-07-01","2017-06-30","2021-22","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",807,"City/County","Psychiatric","N/A","805-681-5244","315 CAMINO DEL REMDIO, BLDG. 3","SANTA BARBARA",93110,"CHRIS RIBEIRO",{"$f":"IFERROR(IF($A1229=VLOOKUP($A1229,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1229,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106424002]
[106430883,"SANTA CLARA VALLEY MEDICAL CENTER",106430883,"2016-07-01","2017-06-30","2021-22","Open","Santa Clara","07 - SANTA CLARA",431,"City/County","General Acute","Teaching","408-885-5000","751 SOUTH BASCOM AVENUE","SAN JOSE","95128-2699","PAUL LORENZ",{"$f":"IFERROR(IF($A1230=VLOOKUP($A1230,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1230,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106430883]
[106190687,"SANTA MONICA - UCLA MED CTR AND ORTHOPAEDIC",106190687,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",927,"Non-Profit","General Acute","Teaching","310-319-4000","1250 16TH STREET","SANTA MONICA",90404,"JOHNESE SPISSO",{"$f":"IFERROR(IF($A1231=VLOOKUP($A1231,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1231,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190687]
[106491064,"SANTA ROSA MEMORIAL HOSPITAL",106491064,"2016-07-01","2017-06-30","2021-22","Open","Sonoma","03 - NORTH BAY",401,"Non-Profit","General Acute","N/A","707-525-5300","1165 MONTGOMERY DRIVE","SANTA ROSA",95405,"TODD SALNAS",{"$f":"IFERROR(IF($A1232=VLOOKUP($A1232,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":1750885.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":6246227.9612135068},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":1617780},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":3687795},2942531.6930358144,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},13302688.461213507,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":910202.06666597154},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":4345420.5803259984},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":1510000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":1510000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":0},8275622.64699197,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":1458602.2573101837},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":866790.49769933324},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":258452.69208080813},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1232,'6. FY 2021-22'!$A:$A,0)),0)","v":8223616.4874002207},10807461.934490547,106491064]
[106420522,"SANTA YNEZ VALLEY COTTAGE HOSPITAL",106420522,"2017-01-01","2017-12-31","2021-22","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",805,"Non-Profit","General Acute","Rural","805-688-6431","2050 VIBORG ROAD","SOLVANG",93463,"RONALD C. WERFT",{"$f":"IFERROR(IF($A1233=VLOOKUP($A1233,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":56814.058089586164},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":2388.4686223851218},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":0},59202.526711971288,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":4294.5408451681387},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":111702.57665777643},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1233,'6. FY 2021-22'!$A:$A,0)),0)","v":38834.860468100705},154831.97797104527,106420522]
[106371256,"SCRIPPS GREEN HOSPITAL",106371256,"2016-10-01","2017-09-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","Specialty","N/A","858-455-9100","10666 NORTH TORREY PINES ROAD","LA JOLLA","92037-9985","CARL ETTER",{"$f":"IFERROR(IF($A1234=VLOOKUP($A1234,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1234,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106371256]
[106371394,"SCRIPPS MEMORIAL HOSPITAL - ENCINITAS",106371394,"2016-10-01","2017-09-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","General Acute","N/A","760-633-6501","354 SANTA FE DRIVE","ENCINITAS",92024,"CARL ETTER",{"$f":"IFERROR(IF($A1235=VLOOKUP($A1235,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":3894193.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":3398790.9698717669},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":709180},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":934265},1976722.834470374,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},8936429.8448717669,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":556769.94078193663},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":2050102.2342138961},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":243750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2850622.1749958326,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":391794.26479764708},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":335645.15909862577},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":669.56655979483969},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1235,'6. FY 2021-22'!$A:$A,0)),0)","v":2725135.8983649975},3453244.8888210654,106371394]
[106370771,"SCRIPPS MEMORIAL HOSPITAL - LA JOLLA",106370771,"2016-10-01","2017-09-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","General Acute","N/A","858-626-4123","9888 GENESSE AVE","LA JOLLA",92037,"CARL ETTER",{"$f":"IFERROR(IF($A1236=VLOOKUP($A1236,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":6561553.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":4564860.8762105098},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":1120705},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":1605685},3064216.3548713028,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},13852804.251210511,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":334318.2713284503},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":3160740.1436229777},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":1266250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":1266250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":0},6027558.4149514278,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":648916.13334809849},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":242835.28323011799},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":32808.761429947146},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1236,'6. FY 2021-22'!$A:$A,0)),0)","v":3260789.1462008692},4185349.3242090326,106370771]
[106370744,"SCRIPPS MERCY HOSPITAL",106370744,"2016-10-01","2017-09-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Non-Profit","General Acute","Teaching","619-294-8111","4077 FIFTH AVENUE","SAN DIEGO","92103-2180","TOM GAMMIERE",{"$f":"IFERROR(IF($A1237=VLOOKUP($A1237,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":7608835},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":7218711.3595350403},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":8360890},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":8198345},6942701.7825833205,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},31386781.359535038,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":3041474.7494394635},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":19768558.63127419},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":907237.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":1971250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":1971250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":0},27659770.880713653,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":3052427.4930272},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":1953678.8925585488},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":3341806.6999360449},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1237,'6. FY 2021-22'!$A:$A,0)),0)","v":18313984.543508455},26661897.62903025,106370744]
[106124004,"SEMPERVIRENS - PHF",106124004,"2016-07-01","2017-06-30","2021-22","Open","Humboldt","01 - NORTHERN CALIFORNIA",105,"City/County","Psychiatric","N/A","707-268-2990","720 WOOD STREET","EUREKA",95501,"EMI BOTZLER-RODGERS",{"$f":"IFERROR(IF($A1238=VLOOKUP($A1238,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1238,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106124004]
[106321016,"SENECA HEALTHCARE DISTRICT",106321016,"2016-07-01","2017-06-30","2021-22","Open","Plumas","01 - NORTHERN CALIFORNIA",215,"District","General Acute","Rural","530-258-2151","130 BRENTWOOD DRIVE","CHESTER",96020,"LINDA WAGNER",{"$f":"IFERROR(IF($A1239=VLOOKUP($A1239,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1239,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106321016]
[106410891,"SEQUOIA HOSPITAL",106410891,"2016-07-01","2017-06-30","2021-22","Open","San Mateo","04 - WEST BAY",428,"Non-Profit","General Acute","N/A","650-369-5811","170 ALAMEDA DE LAS PULGAS","REDWOOD CITY","94062-2799","BILL GRAHAM",{"$f":"IFERROR(IF($A1240=VLOOKUP($A1240,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":1597756.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":1602777.2639363357},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":67850},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":143960},754804.6250681883,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3412344.1389363357,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":146487.64405123179},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":130569.61802371999},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":0},277057.26207495178,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":84569.419720234117},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":242215.17270092975},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":669.56655979483969},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1240,'6. FY 2021-22'!$A:$A,0)),0)","v":0},327454.15898095869,106410891]
[106410817,"SETON MEDICAL CENTER",106410817,"2016-07-01","2017-06-30","2021-22","Open","San Mateo","04 - WEST BAY",425,"Non-Profit","General Acute","N/A","415-992-4000","1900 SULLIVAN AVENUE","DALY CITY",94015,"MARK FRATZKE",{"$f":"IFERROR(IF($A1241=VLOOKUP($A1241,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":1793722.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":2206816.1781925652},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":457250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":1006245},1208634.7217200489,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5464033.3031925652,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":362561.88790082262},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":761125.33433339209},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":1170975.6239999998},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":161250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2455912.8462342145,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":545186.45447249885},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":1292558.3870399846},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1241,'6. FY 2021-22'!$A:$A,0)),0)","v":1621690.2078231017},3459435.049335585,106410817]
[106370875,"SHARP CHULA VISTA MEDICAL CENTER",106370875,"2016-10-01","2017-09-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1420,"Non-Profit","General Acute","N/A","619-502-3664","751 MEDICAL CENTER COURT","CHULA VISTA","91911-6699","PABLO VELEZ",{"$f":"IFERROR(IF($A1242=VLOOKUP($A1242,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":3247541.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":4176462.6291126907},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":2709870},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":4634745},3266792.9951663581,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},14768619.004112691,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":2552572.4771645633},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":8037196.9143259348},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":1192500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":0},11782269.391490499,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":2051689.3596710963},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":1428734.6592497239},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":60930.556941330411},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1242,'6. FY 2021-22'!$A:$A,0)),0)","v":10474699.261430472},14016053.837292623,106370875]
[106370689,"SHARP CORONADO HOSPITAL AND HEALTHCARE CENTER",106370689,"2016-10-01","2017-09-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1420,"Non-Profit","General Acute","N/A","619-522-3600","250 PROSPECT PLACE","CORONADO",92118,"SUSAN STONE",{"$f":"IFERROR(IF($A1243=VLOOKUP($A1243,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":401285.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":329062.05702744471},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":200895},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":293525},270916.49417181103,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},1224767.6820274447,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":310184.40975518111},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":561290.12626050366},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":1598277.3625000003},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":147500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2617251.898515685,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":175525.59249225672},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":231755.97510862129},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1243,'6. FY 2021-22'!$A:$A,0)),0)","v":1082019.560628461},1489301.1282293389,106370689]
[106370714,"SHARP GROSSMONT HOSPITAL",106370714,"2016-10-01","2017-09-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1422,"Non-Profit","General Acute","N/A","619-740-6000","5555 GROSSMONT CENTER DRIVE","LA MESA","91942-3019","WILLIAM S. EVANS",{"$f":"IFERROR(IF($A1244=VLOOKUP($A1244,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":5337509.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":7792119.4972062679},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":7272635},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":8034915},6290254.7556713372,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},28437178.622206267,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":4049196.0493877921},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":12257620.970080445},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":999862.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":1335000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":0},18641679.519468237,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":2881636.9071078207},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":2182168.9522134452},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":4949436.010003455},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1244,'6. FY 2021-22'!$A:$A,0)),0)","v":17890818.477718115},27904060.347042836,106370714]
[106374049,"SHARP MCDONALD CENTER",106374049,"2016-10-01","2017-09-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","Specialty","N/A","619-576-1200","7989 LINDA VISTA ROAD","SAN DIEGO","92123-1489","TRISHA KHALEGHI",{"$f":"IFERROR(IF($A1245=VLOOKUP($A1245,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1245,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106374049]
[106370694,"SHARP MEMORIAL HOSPITAL",106370694,"2016-10-01","2017-09-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","General Acute","N/A","858-939-3400","7901 FROST STREET","SAN DIEGO","92123-1489","TIM SMITH",{"$f":"IFERROR(IF($A1246=VLOOKUP($A1246,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":13668494.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":6005907.6397780376},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":6977930},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":5168990},7038821.3690909874,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},31821321.764778037,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":3097702.4919482558},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":18102999.845264301},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":4342500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":4342500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":95000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":0},29980702.337212555,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":2621982.3606230398},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":1250514.8931610212},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":1779707.915934684},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1246,'6. FY 2021-22'!$A:$A,0)),0)","v":12887817.142931074},18540022.31264982,106370694]
[106370745,"SHARP MESA VISTA HOSPITAL",106370745,"2016-10-01","2017-09-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1416,"Non-Profit","Psychiatric","N/A","858-694-8345","7850 VISTA HILL AVENUE","SAN DIEGO","92123-1489","TRISHA KHALEGHI",{"$f":"IFERROR(IF($A1247=VLOOKUP($A1247,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1247,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106370745]
[106450940,"SHASTA REGIONAL MEDICAL CENTER",106450940,"2017-01-01","2017-12-31","2021-22","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Investor","General Acute","N/A","530-244-5400","1100 BUTTE STREET","REDDING",96001,"CASEY FATCH",{"$f":"IFERROR(IF($A1248=VLOOKUP($A1248,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":582643.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":3952595.4105285942},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":294410},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":1809235},1468509.700554681,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},6638884.1605285946,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":302089.90150447737},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":702209.77498122584},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":130000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1134299.6764857033,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":664112.200954078},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":951993.68440979859},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1248,'6. FY 2021-22'!$A:$A,0)),0)","v":3564772.3643477266},5180878.2497116029,106450940]
[106190708,"SHERMAN OAKS HOSPITAL",106190708,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-981-7111","4929 VAN  NUYS BLVD","SHERMAN OAKS",91403,"BOCKHI PARK",{"$f":"IFERROR(IF($A1249=VLOOKUP($A1249,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":715092.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":3158820.714454412},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":610060},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":1292690},1277787.9453392921,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5776663.3394544125,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":383611.36312804202},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":1702181.9715531301},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":842618.45200000028},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":1950},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":257500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3187861.7866811724,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":366907.95118205738},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":400963.46817312128},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":12721.764636101954},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1249,'6. FY 2021-22'!$A:$A,0)),0)","v":1403411.509329984},2184004.6933212643,106190708]
[106344114,"SHRINERS HOSPITAL FOR CHILDREN - NORTHERN CALIFORNIA",106344114,"2017-01-01","2017-12-31","2021-22","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","N/A","916-453-2000","2425 STOCKTON BLVD.","SACRAMENTO",95817,"MARGARET BRYAN",{"$f":"IFERROR(IF($A1250=VLOOKUP($A1250,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":204828},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":665650.53344434698},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":972320},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":149270},440642.1161745108,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},1992068.5334443469,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":411090.20573489869},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":251585.36155789948},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":85000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":0},747675.56729279819,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":171561.40094287076},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":12815.617603223796},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":1394707.144052651},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1250,'6. FY 2021-22'!$A:$A,0)),0)","v":128556.77948060923},1707640.942079355,106344114]
[106291023,"SIERRA NEVADA MEMORIAL HOSPITAL",106291023,"2016-07-01","2017-06-30","2021-22","Open","Nevada","02 - GOLDEN EMPIRE",301,"Non-Profit","General Acute","Rural","530-274-6000","155 GLASSON WAY","GRASS VALLEY",95945,"KATHERINE A. MEDEIROS",{"$f":"IFERROR(IF($A1251=VLOOKUP($A1251,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":529710.68912869773},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":947425.88687943167},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1477136.5760081294,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":322420.91268339253},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":982213.73753223917},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":5356.5324783587175},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1251,'6. FY 2021-22'!$A:$A,0)),0)","v":1681951.1982046373},2991942.3808986279,106291023]
[106540798,"SIERRA VIEW MEDICAL CENTER",106540798,"2016-07-01","2017-06-30","2021-22","Open","Tulare","09 - CENTRAL",613,"District","General Acute","N/A","559-784-1110","465 W. PUTNAM ST.","PORTERVILLE",93257,"DONNA HEFNER",{"$f":"IFERROR(IF($A1252=VLOOKUP($A1252,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1252,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106540798]
[106342392,"SIERRA VISTA HOSPITAL",106342392,"2017-01-01","2017-12-31","2021-22","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Investor","Psychiatric","N/A","916-288-0300","8001 BRUCEVILLE ROAD","SACRAMENTO",95823,"MIKE ZAUNER",{"$f":"IFERROR(IF($A1253=VLOOKUP($A1253,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1253,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106342392]
[106400524,"SIERRA VISTA REGIONAL MEDICAL CENTER",106400524,"2017-01-01","2017-12-31","2021-22","Open","San Luis Obispo","08 - MID-COAST",801,"Investor","General Acute","N/A","805-546-7600","1010 MURRAY AVE","SAN LUIS OBISPO",93405,"MARK LISA",{"$f":"IFERROR(IF($A1254=VLOOKUP($A1254,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":1578226},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":1278966.1971806057},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":897095},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":1039285},1060329.884006961,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},4793572.1971806055,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":464409.9020438561},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":2318406.8761284915},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":937500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3720316.7781723477,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":532302.83193699433},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":418863.99211568868},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":329426.74741906114},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1254,'6. FY 2021-22'!$A:$A,0)),0)","v":3681276.9457520288},4961870.5172237735,106400524]
[106190661,"SILVER LAKE MEDICAL CENTER",106190661,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","213-989-6128","1711 WEST TEMPLE STREET","LOS ANGELES",90026,"MICHAEL PHILLIPS",{"$f":"IFERROR(IF($A1255=VLOOKUP($A1255,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":423770.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":4545257.1791961091},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":6376425},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":913910},2711749.8888113629,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},12259362.929196108,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":52245.338576262337},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":1991982.8310691915},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":1921237.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3965465.6696454538,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":1888386.6911227796},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":24721.739763638161},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":9839280.5961851701},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1255,'6. FY 2021-22'!$A:$A,0)),0)","v":1225306.8044245567},12977695.831496144,106190661]
[106491267,"SONOMA DEVELOPMENTAL CENTER",106491267,"2016-07-01","2017-06-30","2021-22","Open","Sonoma","03 - NORTH BAY",403,"State","Specialty","N/A","707-938-6000","15000 ARNOLD DR.","ELDRIDGE",95431,"ALEANA CARREON",{"$f":"IFERROR(IF($A1256=VLOOKUP($A1256,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1256,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106491267]
[106491076,"SONOMA VALLEY HOSPITAL",106491076,"2016-07-01","2017-06-30","2021-22","Open","Sonoma","03 - NORTH BAY",403,"District","General Acute","N/A","707-935-5000","347 ANDRIEUX STREET","SONOMA",95476,"KELLY MATHER",{"$f":"IFERROR(IF($A1257=VLOOKUP($A1257,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1257,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106491076]
[106491338,"SONOMA WEST MEDICAL CENTER",106491338,"2016-07-01","2017-06-30","2021-22","Open","Sonoma","03 - NORTH BAY",401,"District","General Acute","Rural","707-823-8511","501 PETALUMA","SEBASTOPOL",95472,"JOHN PELEUSES",{"$f":"IFERROR(IF($A1258=VLOOKUP($A1258,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1258,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106491338]
[106301258,"SOUTH COAST GLOBAL MEDICAL CENTER",106301258,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1015,"Investor","General Acute","N/A","714-754-5454","2701 SOUTH BRISTOL STREET","SANTA ANA",92704,"SUZANNE RICHARDS",{"$f":"IFERROR(IF($A1259=VLOOKUP($A1259,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":262928.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":1566020.3320343341},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":1142830},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":797090},833667.21560517687,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3768868.5820343341,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":927521.22118074575},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":3767411.1737087988},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":22247.108},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":388750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":0},5105929.5028895447,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":488366.37559796649},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":546400.05761873838},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1259,'6. FY 2021-22'!$A:$A,0)),0)","v":2303308.9656942487},3338075.3989109537,106301258]
[106190380,"SOUTHERN CALIFORNIA HOSPITAL AT HOLLYWOOD",106190380,"2016-10-01","2017-09-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Investor","General Acute","N/A","323-462-2271","6245 DE LONGPRE AVENUE","HOLLYWOOD","90028-8253","DAVID TOPPER",{"$f":"IFERROR(IF($A1260=VLOOKUP($A1260,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":1832619.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":7266495.3710076427},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":8708400},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":7128675},5515842.1508984258,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},24936190.121007644,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":333713.0199791888},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":4492709.4787064139},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":326596.78024999995},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":2253712.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":676250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":0},8082981.7789356029,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":4134431.553145716},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":346724.46722012252},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":11836597.644053176},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1260,'6. FY 2021-22'!$A:$A,0)),0)","v":12145937.394678392},28463691.059097406,106190380]
[106141338,"SOUTHERN INYO HOSPITAL",106141338,"2016-07-01","2017-06-30","2021-22","Open","Inyo","12 - INLAND COUNTIES",1201,"District","General Acute","Rural","760-876-5501","501 EAST LOCUST STREET","LONE PINE",93545,"ALAN GERMANY",{"$f":"IFERROR(IF($A1261=VLOOKUP($A1261,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1261,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106141338]
[106334068,"SOUTHWEST HEALTHCARE SYSTEM - MURRIETA",106334068,"2017-01-01","2017-12-31","2021-22","Open","Riverside","12 - INLAND COUNTIES",1109,"Investor","General Acute","N/A","951-696-6000","25500 MEDICAL CENTER DRIVE","MURRIETA",92362,"BRAD NEET",{"$f":"IFERROR(IF($A1262=VLOOKUP($A1262,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":4398714.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":2646674.129953187},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":1232215},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":3676585},2644245.7783836159,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},11954188.254953187,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":1475329.2286246563},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":3990334.9117980767},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":637500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":0},6103164.1404227335,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":1472587.0441649619},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":1601414.771277678},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":1339.1331195896794},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1262,'6. FY 2021-22'!$A:$A,0)),0)","v":3888842.5792884291},6964183.5278506586,106334068]
[106100899,"ST. AGNES MEDICAL CENTER",106100899,"2016-07-01","2017-06-30","2021-22","Open","Fresno","09 - CENTRAL",605,"Non-Profit","General Acute","N/A","559-450-3000","1303 EAST HERNDON AVENUE","FRESNO",93720,"NANCY HOLLINGSWORTH",{"$f":"IFERROR(IF($A1263=VLOOKUP($A1263,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":3502755.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":7742585.1556430943},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":2128425},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":5821530},4245966.2739784941,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},19195295.905643094,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":1347194.157047577},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":5968783.0873404192},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":997500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":0},8313477.2443879964,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":2654246.4751777644},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":2272043.6382437954},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":6026.0990381535576},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1263,'6. FY 2021-22'!$A:$A,0)),0)","v":17667183.246746641},22599499.459206354,106100899]
[106361339,"ST. BERNARDINE MEDICAL CENTER",106361339,"2016-07-01","2017-06-30","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Non-Profit","General Acute","N/A","909-883-8711","2101 N. WATERMAN AVE.","SAN BERNARDINO",92404,"DOUGLAS KLEAM",{"$f":"IFERROR(IF($A1264=VLOOKUP($A1264,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":4063899.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":2665927.7609494738},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":2715180},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":5488475},3303260.379652163,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},14933481.885949474,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":1942324.7167786101},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":5653505.2291855831},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":850000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":0},8445829.945964193,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":2188123.6188291302},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":1999649.7531223709},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":746566.71417124628},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1264,'6. FY 2021-22'!$A:$A,0)),0)","v":11890162.968836764},16824503.054959513,106361339]
[106521041,"ST. ELIZABETH COMMUNITY HOSPITAL",106521041,"2016-07-01","2017-06-30","2021-22","Open","Tehama","01 - NORTHERN CALIFORNIA",211,"Non-Profit","General Acute","Rural","530-225-6374","2550 SISTER MARY COLUMBA DRIVE","RED BLUFF",96080,"JORDAN WRIGHT",{"$f":"IFERROR(IF($A1265=VLOOKUP($A1265,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":543690.85786674835},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":741221.42914684943},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1284912.2870135978,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":251065.46479444503},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":859266.48994518258},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":10043.498396922596},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1265,'6. FY 2021-22'!$A:$A,0)),0)","v":1305654.7915999375},2426030.244736488,106521041]
[106190754,"ST. FRANCIS MEDICAL CENTER",106190754,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",923,"Non-Profit","General Acute","N/A","310-603-6000","3630 E. IMPERIAL HIGHWAY","LYNWOOD",90262,"GERALD KOZAI",{"$f":"IFERROR(IF($A1266=VLOOKUP($A1266,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":2182370.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":2932328.0007344582},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":9419940},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":6863470},4733224.5293548005,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},21398108.125734456,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":3380403.3989718664},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":20159471.329137888},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":1178287.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":0},24718162.228109755,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":3676457.3127597086},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":1935613.0058081979},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":6623352.4094905546},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1266,'6. FY 2021-22'!$A:$A,0)),0)","v":23991908.970568694},36227331.698627159,106190754]
[106380960,"ST. FRANCIS MEMORIAL HOSPITAL",106380960,"2016-07-01","2017-06-30","2021-22","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","N/A","415-353-6000","900 HYDE STREET","SAN FRANCISCO",94109,"DAVID KLEIN",{"$f":"IFERROR(IF($A1267=VLOOKUP($A1267,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":1268193.875},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":2679755.3686649888},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":1599785},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":1717490},1607055.0442738261,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},7265224.2436649892,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":289621.56452085829},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":2446588.0255298265},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":265687.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":1253750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4255647.0900506843,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":648145.31832460675},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":660169.66937380901},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":1894873.3642193964},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1267,'6. FY 2021-22'!$A:$A,0)),0)","v":574488.1083039724},3777676.4602217847,106380960]
[106560508,"ST. JOHN'S PLEASANT VALLEY HOSPITAL",106560508,"2016-07-01","2017-06-30","2021-22","Open","Ventura","10 - SANTA BARBARA / VENTURA",811,"Non-Profit","General Acute","N/A","805-389-5800","2309 ANTONIO AVENUE","CAMARILLO",93010,"DARREN LEE",{"$f":"IFERROR(IF($A1268=VLOOKUP($A1268,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":628270.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":1648810.9453183666},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":68440},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":257240},575726.33265759796,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},2602761.4453183664,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":138360.93857522903},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":182319.77150873095},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":216903.7845000001},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":27500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":0},565084.49458396004,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":208670.63850240057},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":305053.03965867223},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1268,'6. FY 2021-22'!$A:$A,0)),0)","v":602609.90381535573},1116333.5819764286,106560508]
[106560529,"ST. JOHN'S REGIONAL MEDICAL CENTER",106560529,"2016-07-01","2017-06-30","2021-22","Open","Ventura","10 - SANTA BARBARA / VENTURA",811,"Non-Profit","General Acute","N/A","805-988-2500","1600 N. ROSE AVE","OXNARD",93003,"DARREN LEE",{"$f":"IFERROR(IF($A1269=VLOOKUP($A1269,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":2196649},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":4393503.5603435589},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":2180640},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":2028420},2388767.1511885189,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},10799212.56034356,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":902486.58189203357},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":6101741.1739865243},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":1451250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":0},8455477.7558785584,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":1118672.8319503365},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":1093668.2699783402},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":180782.97114460671},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1269,'6. FY 2021-22'!$A:$A,0)),0)","v":4867748.8897084845},7260872.9627817683,106560529]
[106121080,"ST. JOSEPH HOSPITAL - EUREKA",106121080,"2016-07-01","2017-06-30","2021-22","Open","Humboldt","01 - NORTHERN CALIFORNIA",105,"Non-Profit","General Acute","N/A","707-445-8121","2700 DOLBEER STREET","EUREKA",95501,"DAVID SOUTHERLAND",{"$f":"IFERROR(IF($A1270=VLOOKUP($A1270,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":701470.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":3310049.2342797909},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":406215},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":2214860},1467118.4350405708,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},6632594.4842797909,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":745827.84977421141},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":1378942.5513236769},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":307500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2432270.4010978881,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":837986.04696742387},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":1486942.3675895273},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":29460.928630972947},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1270,'6. FY 2021-22'!$A:$A,0)),0)","v":6038151.2362298639},8392540.5794177875,106121080]
[106301340,"ST. JOSEPH HOSPITAL - ORANGE",106301340,"2016-07-01","2017-06-30","2021-22","Open","Orange","13 - ORANGE COUNTY",1015,"Non-Profit","General Acute","N/A","714-771-8000","1100 WEST STEWART DRIVE","ORANGE","92863-5600","JEREMY ZOCH",{"$f":"IFERROR(IF($A1271=VLOOKUP($A1271,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":6316350.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":3937892.6377677931},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":2399235},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":2980975},3458314.036528579,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},15634453.262767794,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":3413342.8422057624},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":6444088.3431950584},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":14625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":495000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":23750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":0},10390806.185400821,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":1575876.257312852},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":2005354.7699909029},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":145965.51003527505},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1271,'6. FY 2021-22'!$A:$A,0)),0)","v":8665530.4168648161},12392726.954203846,106301340]
[106392232,"ST. JOSEPH'S BEHAVIORAL HEALTH CENTER",106392232,"2016-06-01","2017-06-30","2021-22","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"Non-Profit","Psychiatric","N/A","209-461-2000","2510 NORTH CALIFORNIA STREET","STOCKTON",95204,"PAUL RAINS",{"$f":"IFERROR(IF($A1272=VLOOKUP($A1272,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1272,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106392232]
[106391042,"ST. JOSEPH'S MEDICAL CENTER OF STOCKTON",106391042,"2016-06-01","2017-06-30","2021-22","Open","San Joaquin","06 - NORTH SAN JOAQUIN",507,"Non-Profit","General Acute","N/A","209-943-2000","1800 NORTH CALIFORNIA STREET","STOCKTON","95204-6088","DON WILEY",{"$f":"IFERROR(IF($A1273=VLOOKUP($A1273,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":2853295.9776119399},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":4921781.9184407229},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":3279748.3582089548},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":6006979.3283582088},3774041.9024061244,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},17061805.582619824,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":1221173.755066074},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":7725899.837208407},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":1465000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":0},10412073.592274481,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":2434674.3099145521},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":2599461.9976551905},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":1433542.0045207518},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1273,'6. FY 2021-22'!$A:$A,0)),0)","v":11393344.581468992},17861022.893559486,106391042]
[106301342,"ST. JUDE MEDICAL CENTER",106301342,"2016-07-01","2017-06-30","2021-22","Open","Orange","13 - ORANGE COUNTY",1011,"Non-Profit","General Acute","N/A","714-992-3000","101 E. VALENCIA MESA DR.","FULLERTON",92835,"BRIAN HELLELAND",{"$f":"IFERROR(IF($A1274=VLOOKUP($A1274,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":5816754.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":4394378.7253888445},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":1043710},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":2358820},3011318.690381418,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},13613662.850388844,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":1309551.3641960067},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":3183828.6736393673},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":488750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4982130.0378353745,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":884565.2976727091},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":1330054.4037049005},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":34147.894549536824},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1274,'6. FY 2021-22'!$A:$A,0)),0)","v":3325067.5359411738},5573835.1318683205,106301342]
[106434138,"ST. LOUISE REGIONAL HOSPITAL",106434138,"2016-07-01","2017-06-30","2021-22","Open","Santa Clara","07 - SANTA CLARA",433,"Non-Profit","General Acute","N/A","408-848-8607","9400 NO NAME UNO","GILROY",95020,"JORDAN HERGET",{"$f":"IFERROR(IF($A1275=VLOOKUP($A1275,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1275,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106434138]
[106361343,"ST. MARY MEDICAL CENTER - APPLE VALLEY",106361343,"2016-07-01","2017-06-30","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1211,"Non-Profit","General Acute","Rural","760-242-2311","18300 HIGHWAY 18","APPLE VALLEY",92307,"ALAN GARRETT",{"$f":"IFERROR(IF($A1276=VLOOKUP($A1276,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":1639005.4024827606},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":4706875.4985136129},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":1348750},7694630.900996374,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":2036713.5249289714},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":1705055.9110560073},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":761966.74504652759},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1276,'6. FY 2021-22'!$A:$A,0)),0)","v":10106437.65354331},14610173.834574817,106361343]
[106190053,"ST. MARY MEDICAL CENTER - LONG BEACH",106190053,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","General Acute","N/A","562-491-9000","1050 LINDEN AVENUE","LONG BEACH","90813-3393","CAROLYN CALDWELL",{"$f":"IFERROR(IF($A1277=VLOOKUP($A1277,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":1657990.75},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":3230059.1491406728},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":3555340},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":4078375},2769792.7509837872,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},12521764.899140673,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":2767138.9588452168},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":10652570.055837642},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":1580000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":1580000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":0},16579709.014682859,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":1751842.3155328182},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":981386.92349332152},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":475392.25745433616},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1277,'6. FY 2021-22'!$A:$A,0)),0)","v":9182435.8010264318},12391057.297506908,106190053]
[106380965,"ST. MARY'S MEDICAL CENTER - SAN FRANCISCO",106380965,"2016-07-01","2017-06-30","2021-22","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","N/A","415-668-1000","450 STANYAN STREET","SAN FRANCISCO",94117,"JOHN ALLEN",{"$f":"IFERROR(IF($A1278=VLOOKUP($A1278,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":1644040.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":2449236.8957367204},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":611830},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":597375},1172899.8572929872,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5302482.0207367204,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":188789.75283515916},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":898860.35822426749},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":88725},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":228750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1405125.1110594266,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":291808.54460757866},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":255816.26364112532},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":802140.738634218},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1278,'6. FY 2021-22'!$A:$A,0)),0)","v":266487.49079834617},1616253.0376812681,106380965]
[106010967,"ST. ROSE HOSPITAL",106010967,"2016-10-01","2017-09-30","2021-22","Open","Alameda","05 - EAST BAY",421,"Non-Profit","General Acute","N/A","510-264-4000","27200 CALAROGA AVENUE","HAYWARD","94545-4383","AMAN DHUPER",{"$f":"IFERROR(IF($A1279=VLOOKUP($A1279,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":376995.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":1887555.9696723211},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":1205960},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":1734600},1151361.5767596848,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5205111.0946723213,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":762207.57193025097},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":3802442.0468371138},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":596250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":0},5160899.6187673649,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":633720.06574211887},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":554585.51660402329},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1279,'6. FY 2021-22'!$A:$A,0)),0)","v":3596911.5592178786},4785217.1415640209,106010967]
[106190762,"ST. VINCENT MEDICAL CENTER",106190762,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","General Acute","N/A","213-484-7111","2131 WEST THIRD STREET","LOS ANGELES",90057,"MARGARET PFEIFFER",{"$f":"IFERROR(IF($A1280=VLOOKUP($A1280,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":2026287.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":4607743.9634295115},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":1251095},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":1840210},2151227.5595180499,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},9725336.2134295106,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":953186.11987090542},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":2268249.0350584039},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":500000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":15000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3736435.1549293092,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":897779.26950399566},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":421757.84125190054},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":74991.45469702204},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1280,'6. FY 2021-22'!$A:$A,0)),0)","v":4238356.3235013355},5632884.8889542539,106190762]
[106430905,"STANFORD UNIVERSITY HOSPITAL",106430905,"2016-09-01","2017-08-31","2021-22","Open","Santa Clara","07 - SANTA CLARA",429,"Non-Profit","General Acute","Teaching","650-723-4000","300 PASTEUR DRIVE","STANFORD",94305,"DAVID ENTWISTLE",{"$f":"IFERROR(IF($A1281=VLOOKUP($A1281,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":10326088.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":11599787.57623554},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":2491570},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":4986680},{"$f":"AA1281*Z1281","v":6504141.8610694194},{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},{"$f":"SUM(T1281:X1281)","v":29404126.07623554},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":6619553.9502947452},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":7276071.579992543},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":391462.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":2052500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":2052500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":1591250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":0},19983338.030287288,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":1950051.8930021171},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":3041187.3979469524},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":1690655.5634819702},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1281,'6. FY 2021-22'!$A:$A,0)),0)","v":9786384.8379613776},{"$f":"SUM(AK1281:AN1281)","v":16468279.692392416},106430905]
[106504038,"STANISLAUS SURGICAL HOSPITAL",106504038,"2017-01-01","2017-12-31","2021-22","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","Specialty","N/A","209-572-2700","1421 OAKDALE ROAD","MODESTO",95355,"KATRINA HOLMES",{"$f":"IFERROR(IF($A1282=VLOOKUP($A1282,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"AB1282+AC1282+AD1282+AE1282+AF1282+AI1282+AG1282+AH1282","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1282,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106504038]
[106194967,"STAR VIEW ADOLESCENT - PHF",106194967,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",931,"Investor","Psychiatric","N/A","310-373-4556","4025 W 226TH STREET","TORRANCE",90505,"KENT DUNLAP",{"$f":"IFERROR(IF($A1283=VLOOKUP($A1283,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1283,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106194967]
[106250955,"SURPRISE VALLEY COMMUNITY HOSPITAL",106250955,"2016-07-01","2017-06-30","2021-22","Open","Modoc","01 - NORTHERN CALIFORNIA",201,"District","General Acute","Rural","530-279-6111","741 MAIN STREET","CEDARVILLE",96104,"JENNIFER HANOR",{"$f":"IFERROR(IF($A1284=VLOOKUP($A1284,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1284,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"A1284","v":106250955}]
[106514001,"SUTTER - YUBA - PHF",106514001,"2016-07-01","2017-06-30","2021-22","Open","Sutter","02 - GOLDEN EMPIRE",227,"City/County","Psychiatric","N/A","530-822-7200","1965 LIVE OAK BLVD., STE A","YUBA CITY",95991,"TONY HOBSON, PH.D.",{"$f":"IFERROR(IF($A1285=VLOOKUP($A1285,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1285,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106514001]
[106034002,"SUTTER AMADOR HOSPITAL",106034002,"2017-01-01","2017-12-31","2021-22","Open","Amador","06 - NORTH SAN JOAQUIN",501,"Non-Profit","General Acute","Rural","209-223-7500","200 MISSION BLVD","JACKSON",95642,"PATRICK FRY",{"$f":"IFERROR(IF($A1286=VLOOKUP($A1286,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":247156.41556097491},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":312093.23332498927},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":53750},612999.64888596418,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":187968.7493000516},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":343458.55176639772},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1286,'6. FY 2021-22'!$A:$A,0)),0)","v":1000332.4403334905},1531759.7413999399,106034002]
[106310791,"SUTTER AUBURN FAITH HOSPITAL",106310791,"2017-01-01","2017-12-31","2021-22","Open","Placer","02 - GOLDEN EMPIRE",308,"Non-Profit","General Acute","N/A","530-888-4500","11815 EDUCATION STREET","AUBURN",95602,"MITCH HANNA",{"$f":"IFERROR(IF($A1287=VLOOKUP($A1287,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":588224},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":1142265.4171069704},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":198535},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":386155},512113.68512196146,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},2315179.4171069702,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":386646.95296158711},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":527055.40933965018},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":116250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1029952.3623012373,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":150639.278876667},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":368056.26942419825},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1287,'6. FY 2021-22'!$A:$A,0)),0)","v":747236.2807310411},1265931.8290319063,106310791]
[106344017,"SUTTER CENTER FOR PSYCHIATRY",106344017,"2017-01-01","2017-12-31","2021-22","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","Psychiatric","N/A","916-386-3000","7700 FOLSOM BLVD","SACRAMENTO",95826,"JOHN BOYD",{"$f":"IFERROR(IF($A1288=VLOOKUP($A1288,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1288,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106344017]
[106084001,"SUTTER COAST HOSPITAL",106084001,"2017-01-01","2017-12-31","2021-22","Open","Del Norte","01 - NORTHERN CALIFORNIA",101,"Non-Profit","General Acute","Rural","707-464-8511","800 EAST WASHINGTON BOULEVARD","CRESCENT CITY",95531,"MITCH HANNA",{"$f":"IFERROR(IF($A1289=VLOOKUP($A1289,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":128236.23351302686},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":164804.33494457341},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":33750},326790.56845760025,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":192373.40657714711},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":400591.40185560833},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1289,'6. FY 2021-22'!$A:$A,0)),0)","v":1627046.7403014605},2220011.548734216,106084001]
[106574010,"SUTTER DAVIS HOSPITAL",106574010,"2017-01-01","2017-12-31","2021-22","Open","Yolo","02 - GOLDEN EMPIRE",313,"Non-Profit","General Acute","N/A","530-757-5101","2000 SUTTER PLACE","DAVIS",95616,"JANET WAGNER",{"$f":"IFERROR(IF($A1290=VLOOKUP($A1290,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":559830.375},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":629943.79959668801},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":284380},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":551650},448104.38168310194,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},2025804.174596688,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":340922.56669529818},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":1382127.1761535238},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1723049.7428488219,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":275511.3126823252},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":419070.6956254181},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":4686.9659185638775},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1290,'6. FY 2021-22'!$A:$A,0)),0)","v":1450281.1685156228},2149550.1427419302,106574010]
[106070934,"SUTTER DELTA MEDICAL CENTER",106070934,"2017-01-01","2017-12-31","2021-22","Open","Contra Costa","05 - EAST BAY",411,"Non-Profit","General Acute","N/A","925-779-7200","3901 LONE TREE WAY","ANTIOCH",94509,"DORI STEVENS",{"$f":"IFERROR(IF($A1291=VLOOKUP($A1291,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":1087328.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":2096195.3164684458},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":935740},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":2143765},1385371.0651902652,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},6263028.4414684456,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":858416.20611629519},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":2671900.2322414895},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":385000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3915316.4383577844,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":914847.31645274081},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":1244851.2169944353},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":669.56655979483969},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1291,'6. FY 2021-22'!$A:$A,0)),0)","v":4849001.0260342294},7009369.1260412,106070934]
[106171395,"SUTTER LAKESIDE HOSPITAL",106171395,"2017-01-01","2017-12-31","2021-22","Open","Lake","01 - NORTHERN CALIFORNIA",115,"Non-Profit","General Acute","Rural","707-252-5000","5176 HILL ROAD EAST","LAKEPORT","95453-6300","SIRI NELSON",{"$f":"IFERROR(IF($A1292=VLOOKUP($A1292,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":180880.84079105352},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":261139.23604743998},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":27500},469520.07683849346,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":173983.9624452733},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":396870.73868047883},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1292,'6. FY 2021-22'!$A:$A,0)),0)","v":1159689.2815646622},1730543.9826904144,106171395]
[106444012,"SUTTER MATERNITY AND SURGERY CENTER OF SANTA CRUZ",106444012,"2017-01-01","2017-12-31","2021-22","Open","Santa Cruz","08 - MID-COAST",703,"Non-Profit","General Acute","N/A","831-477-2200","2900 CHANTICLEER AVENUE","SANTA CRUZ",95065,"TRINA WHITE",{"$f":"IFERROR(IF($A1293=VLOOKUP($A1293,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":415728.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":89441.867628204389},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":57230},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":229215},175103.97860916011,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},791615.4926282044,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":23318.94312529013},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":304927.82745783386},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":0},328246.77058312402,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":162421.73709289753},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":23192.133791640481},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":5356.5324783587175},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1293,'6. FY 2021-22'!$A:$A,0)),0)","v":425844.33202951803},616814.73539241473,106444012]
[106341051,"SUTTER MEDICAL CENTER - SACRAMENTO",106341051,"2017-01-01","2017-12-31","2021-22","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","N/A","916-454-2222","2801 L STREET","SACRAMENTO",95816,"MIKE COHILL",{"$f":"IFERROR(IF($A1294=VLOOKUP($A1294,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":6805607.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":9101016.3389356472},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":3789865},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":8286845},6189865.0188132981,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},27983333.588935647,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":4407421.0814459948},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":18158730.77978662},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":5088750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":532500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":0},28187401.861232616,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":4036097.5794345583},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":1871824.3027057},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":4835609.694838332},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1294,'6. FY 2021-22'!$A:$A,0)),0)","v":19851309.364797406},30594840.941775996,106341051]
[106311000,"SUTTER ROSEVILLE MEDICAL CENTER",106311000,"2017-01-01","2017-12-31","2021-22","Open","Placer","02 - GOLDEN EMPIRE",309,"Non-Profit","General Acute","N/A","916-781-1000","ONE MEDICAL PLAZA","ROSEVILLE",95661,"PAT BRADY",{"$f":"IFERROR(IF($A1295=VLOOKUP($A1295,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":4916200.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":7520993.3661767403},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":2010720},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":3205470},3904897.9408468106,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},17653383.616176739,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":1134164.4381466859},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":6898693.5376556935},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":1242500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":1242500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":11250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":0},10529107.975802381,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":1314129.4986214503},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":942733.36717392073},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":318713.68246234371},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1295,'6. FY 2021-22'!$A:$A,0)),0)","v":5924324.9210647419},8499901.4693224579,106311000]
[106494106,"SUTTER SANTA ROSA REGIONAL HOSPITAL",106494106,"2017-01-01","2017-12-31","2021-22","Open","Sonoma","03 - NORTH BAY",401,"Non-Profit","General Acute","N/A","707-576-4200","3325 CHANATE ROAD","SANTA ROSA",95404,"MIKE PURVIS",{"$f":"IFERROR(IF($A1296=VLOOKUP($A1296,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":987704.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":1878454.2532013494},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":547225},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":1448155},1075363.9134144548,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},4861538.5032013496,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":687542.84835227416},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":3633656.9308552318},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4321199.7792075062,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":774448.86574532092},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":569674.87281427067},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":2237021.8762745592},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1296,'6. FY 2021-22'!$A:$A,0)),0)","v":3678598.6795128491},7259744.2943469994,106494106]
[106481094,"SUTTER SOLANO MEDICAL CENTER",106481094,"2017-01-01","2017-12-31","2021-22","Open","Solano","03 - NORTH BAY",409,"Non-Profit","General Acute","N/A","707-554-4444","300 HOSPITAL DRIVE","VALLEJO",94589,"PAIGE TERRA",{"$f":"IFERROR(IF($A1297=VLOOKUP($A1297,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":383560.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":1614679.508552222},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":382320},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":1449040},847100.81922325888,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3829599.633552222,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":431228.58164813428},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":1097103.2538822326},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":182500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1710831.8355303667,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":604979.67700907052},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":861746.93206193554},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1297,'6. FY 2021-22'!$A:$A,0)),0)","v":3327745.8021803531},4794472.4112513587,106481094]
[106514030,"SUTTER SURGICAL HOSPITAL - NORTH VALLEY",106514030,"2017-01-01","2017-12-31","2021-22","Open","Sutter","02 - GOLDEN EMPIRE",227,"Investor","Specialty","N/A","530-749-5700","455 PLUMAS BLVD","YUBA CITY",95991,"DENNIS SINDELAR",{"$f":"IFERROR(IF($A1298=VLOOKUP($A1298,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1298,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106514030]
[106391056,"SUTTER TRACY COMMUNITY HOSPITAL",106391056,"2017-01-01","2017-12-31","2021-22","Open","San Joaquin","06 - NORTH SAN JOAQUIN",509,"Non-Profit","General Acute","N/A","209-835-1500","1420 N TRACY BLVD","TRACY",95376,"DAVID THOMPSON",{"$f":"IFERROR(IF($A1299=VLOOKUP($A1299,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":600205.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":894243.64327298675},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":380255},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":664930},561762.59961556178,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},2539633.7682729866,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":580794.66813978832},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":1042964.6317748365},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":211250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1835009.2999146248,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":300397.62629791489},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":719286.87315642193},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":3347.8327989741983},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1299,'6. FY 2021-22'!$A:$A,0)),0)","v":1617672.8084643327},2640705.1407176438,106391056]
[106291053,"TAHOE FOREST HOSPITAL",106291053,"2016-07-01","2017-06-30","2021-22","Open","Nevada","02 - GOLDEN EMPIRE",302,"District","General Acute","Rural","530-587-6011","10121 PINE AVENUE","TRUCKEE",96160,"ROBERT SCHAPPER",{"$f":"IFERROR(IF($A1300=VLOOKUP($A1300,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1300,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106291053]
[106190782,"TARZANA TREATMENT CENTER",106190782,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","Specialty","N/A","818-996-1051","18646 OXNARD STREET","TARZANA",91356,"ALBERT SENELLA",{"$f":"IFERROR(IF($A1301=VLOOKUP($A1301,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1301,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106190782]
[106014207,"TELECARE HERITAGE - PHF",106014207,"2016-07-01","2017-06-30","2021-22","Open","Alameda","05 - EAST BAY",417,"Investor","Psychiatric","N/A","510-535-5115","2633 EAST 27TH ST","OAKLAND",94601,"PATTY ESPESETH",{"$f":"IFERROR(IF($A1302=VLOOKUP($A1302,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1302,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106014207]
[106314029,"TELECARE PLACER COUNTY - PHF",106314029,"2016-07-01","2017-06-30","2021-22","Open","Placer","02 - GOLDEN EMPIRE",309,"Investor","Psychiatric","N/A","916-787-8900","101 CIRBY HILLS DRIVE","ROSEVILLE",95678,"NANCY COFFEY",{"$f":"IFERROR(IF($A1303=VLOOKUP($A1303,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1303,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106314029]
[106334457,"TELECARE RIVERSIDE COUNTY PSYCHIATRIC HEALTH FACILITY",106334457,"2016-07-01","2017-06-30","2021-22","Open","Riverside","12 - INLAND COUNTIES",1103,"Investor","Psychiatric","N/A","760-863-8664","47-915 OASIS STREET","INDIO",92201,"JOHN NEKIC",{"$f":"IFERROR(IF($A1304=VLOOKUP($A1304,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1304,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106334457]
[106444029,"TELECARE SANTA CRUZ - PHF",106444029,"2016-07-01","2017-06-30","2021-22","Open","Santa Cruz","08 - MID-COAST",703,"Investor","Psychiatric","N/A","831-454-4783","1400 EMILINE AVE, BLDG K RM214","SANTA CRUZ",95060,"JORGE MENDEZ",{"$f":"IFERROR(IF($A1305=VLOOKUP($A1305,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1305,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106444029]
[106504081,"TELECARE STANISLAUS COUNTY - PHF",106504081,"2016-07-01","2017-06-30","2021-22","Open","Stanislaus","06 - NORTH SAN JOAQUIN",511,"Investor","Psychiatric","N/A","209-300-8800","1904 RICHLAND AVENUE","CERES",95307,"BARBARA KENNISON",{"$f":"IFERROR(IF($A1306=VLOOKUP($A1306,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1306,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106504081]
[106014226,"TELECARE WILLOW ROCK CENTER - PHF",106014226,"2016-07-01","2017-06-30","2021-22","Open","Alameda","05 - EAST BAY",421,"Investor","Psychiatric","N/A","510-895-5502","2050 FAIRMONT DRIVE","SAN LEANDRO",94578,"JOHN ADAM",{"$f":"IFERROR(IF($A1307=VLOOKUP($A1307,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1307,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106014226]
[106334564,"TEMECULA VALLEY HOSPITAL",106334564,"2017-01-01","2017-12-31","2021-22","Open","Riverside","12 - INLAND COUNTIES",1111,"Investor","General Acute","N/A","951-331-2200","31700 TEMECULA PKWY","TEMECULA",92592,"DARLENE WETTON",{"$f":"IFERROR(IF($A1308=VLOOKUP($A1308,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":1934213.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":2031083.0370991854},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":420965},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":1199765},1235619.3312373969,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},5586026.1620991854,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":533014.04998508457},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":1171941.9373836331},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":188750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1893705.9873687178,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":437822.93334329536},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":407536.63978251669},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":4017.3993587690384},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1308,'6. FY 2021-22'!$A:$A,0)),0)","v":1123532.687335741},1972909.6598203219,106334564]
[106330120,"THE BETTY FORD CENTER",106330120,"2017-01-01","2017-12-31","2021-22","Open","Riverside","12 - INLAND COUNTIES",1105,"Non-Profit","Specialty","N/A","760-773-4100","39000 BOB HOPE DRIVE","RACHO MIRAGE","92270-3221","CHRISTOPHER YADRON",{"$f":"IFERROR(IF($A1309=VLOOKUP($A1309,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1309,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106330120]
[106424102,"THE CHAMPION CENTER",106424102,"2016-07-01","2017-06-30","2021-22","Open","Santa Barbara","10 - SANTA BARBARA / VENTURA",805,"District","Specialty","N/A","805-875-8800","303 SOUTH C STREET","LOMPOC",93436,"JAMES J. RAGGIO",{"$f":"IFERROR(IF($A1310=VLOOKUP($A1310,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1310,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106424102]
[106010782,"THUNDER ROAD CHEMICAL DEPENDENCY RECOVERY HOSPITAL",106010782,"2017-01-01","2017-06-30","2021-22","Open","Alameda","05 - EAST BAY",417,"Non-Profit","Specialty","N/A","510-653-5040","390 40TH STREET","OAKLAND",94609,"DAVID BRADLEY",{"$f":"IFERROR(IF($A1311=VLOOKUP($A1311,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1311,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106010782]
[106191225,"TOM REDGATE MEMORIAL RECOVERY CENTER",106191225,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",933,"Non-Profit","Specialty","N/A","310-599-8444","1775 CHESTNUT ST","LONG BEACH",90813,"SHIRLEY SUMMERS",{"$f":"IFERROR(IF($A1312=VLOOKUP($A1312,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"NO"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1312,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106191225]
[106190422,"TORRANCE MEMORIAL MEDICAL CENTER",106190422,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",931,"Non-Profit","General Acute","N/A","310-325-9110","3330 LOMITA BLVD","TORRANCE","90505-5073","CRIAG LEACH",{"$f":"IFERROR(IF($A1313=VLOOKUP($A1313,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":9193133.625},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":5522116.4027440706},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":1332810},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":1487095},3878745.9814515081,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},17535155.02774407,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":869636.38710721186},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":5939325.3076643357},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":677500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":0},7486461.6947715478,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":863753.29203843279},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":799777.21984505665},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":58921.857261945894},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1313,'6. FY 2021-22'!$A:$A,0)),0)","v":1980577.8838731358},3703030.2530185711,106190422]
[106364451,"TOTALLY KIDS REHABILITATION HOSPITAL",106364451,"2017-01-01","2017-12-31","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1209,"Investor","Specialty","N/A","909-796-6915","1720 MOUNTAIN VIEW AVENUE","LOMA LINDA",92354,"DOUG PADGETT",{"$f":"IFERROR(IF($A1314=VLOOKUP($A1314,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1314,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106364451]
[106370780,"TRI-CITY MEDICAL CENTER",106370780,"2016-07-01","2017-06-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1414,"District","General Acute","N/A","706-724-8411","4002 VISTA WAY","OCEANSIDE","92056-4506","STEVE DIETLIN",{"$f":"IFERROR(IF($A1315=VLOOKUP($A1315,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1315,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106370780]
[106531059,"TRINITY HOSPITAL",106531059,"2017-01-01","2017-12-31","2021-22","Open","Trinity","01 - NORTHERN CALIFORNIA",207,"District","General Acute","Rural","530-623-5541","60 EASTER AVE.","WEAVERVILLE",96093,"AARON ROGERS",{"$f":"IFERROR(IF($A1316=VLOOKUP($A1316,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1316,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106531059]
[106540816,"TULARE REGIONAL MEDICAL CENTER",106540816,"2016-07-01","2017-06-30","2021-22","Open","Tulare","09 - CENTRAL",611,"District","General Acute","N/A","559-688-0821","869 CHERRY STREET","TULARE",93724,"LARRY BLITZ",{"$f":"IFERROR(IF($A1317=VLOOKUP($A1317,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":323654.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":1100432.5279423113},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":490290},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":1389155},730735.57420530426,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3303532.027942311,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":674540.34296854853},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":1126561.0335583158},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":250000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2051101.3765268642,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":507306.40188947727},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":1207851.2887528697},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":4017.3993587690384},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1317,'6. FY 2021-22'!$A:$A,0)),0)","v":2519244.181228084},4238419.2712292001,106540816]
[106400548,"TWIN CITIES COMMUNITY HOSPITAL",106400548,"2017-01-01","2017-12-31","2021-22","Open","San Luis Obispo","08 - MID-COAST",801,"Investor","General Acute","Rural","805-434-3500","1100 LAS TABLAS ROAD","TEMPLETON",93465,"MARK LISA",{"$f":"IFERROR(IF($A1318=VLOOKUP($A1318,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":463825.16551358509},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":925929.66927796556},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":80000},1469754.8347915506,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":260425.361508273},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":631603.24432920374},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":4017.3993587690384},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1318,'6. FY 2021-22'!$A:$A,0)),0)","v":1706055.5943572514},2602101.599553497,106400548]
[106381154,"UCSF MEDICAL CENTER",106381154,"2016-07-01","2017-06-30","2021-22","Open","San Francisco","04 - WEST BAY",423,"Non-Profit","General Acute","Teaching","415-476-3001","505 PARNASSUS AVENUE","SAN FRANCISCO",94143,"MARK LARET",{"$f":"IFERROR(IF($A1319=VLOOKUP($A1319,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1319,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106381154]
[106341006,"UNIVERSITY OF CALIFORNIA DAVIS MEDICAL CENTER",106341006,"2016-07-01","2017-06-30","2021-22","Open","Sacramento","02 - GOLDEN EMPIRE",311,"Non-Profit","General Acute","Teaching","916-734-9136","2315 STOCKTON BOULEVARD","SACRAMENTO",95817,"ANN MADDEN-RICE",{"$f":"IFERROR(IF($A1320=VLOOKUP($A1320,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1320,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106341006]
[106301279,"UNIVERSITY OF CALIFORNIA IRVINE MEDICAL CENTER",106301279,"2016-07-01","2017-06-30","2021-22","Open","Orange","13 - ORANGE COUNTY",1015,"Non-Profit","General Acute","Teaching","714-456-5678","101 THE CITY DRIVE SOUTH","ORANGE","92868-3298","HOWARD J FEDEROFF",{"$f":"IFERROR(IF($A1321=VLOOKUP($A1321,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1321,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106301279]
[106370782,"UNIVERSITY OF CALIFORNIA SAN DIEGO MEDICAL CENTER",106370782,"2016-07-01","2017-06-30","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Non-Profit","General Acute","Teaching","619-543-6222","200 W. ARBOR DRIVE","SAN DIEGO","92103-9981","PATTY MAYSENT",{"$f":"IFERROR(IF($A1322=VLOOKUP($A1322,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1322,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106370782]
[106191216,"USC KENNETH NORRIS JR. CANCER HOSPITAL",106191216,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",925,"Non-Profit","Specialty","N/A","323-865-3000","1441 EASTLAKE AVENUE","LOS ANGELES",90033,"RODNEY HANNERS",{"$f":"IFERROR(IF($A1323=VLOOKUP($A1323,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1323,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106191216]
[106190818,"USC VERDUGO HILLS HOSPITAL",106190818,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",937,"Non-Profit","General Acute","N/A","818-790-7100","1812 VERDUGO BOULEVARD","GLENDALE",91208,"KEITH HOBBS",{"$f":"IFERROR(IF($A1324=VLOOKUP($A1324,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":1244772.6601758795},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":2849073.4180419953},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":388766.26884422108},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":504016.39447236178},1103033.6579069148,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},4986628.7415344575,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":228123.67028347609},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":883733.39028249506},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":316250},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1428107.0605659711,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":206688.54272770759},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":346559.10441233893},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1324,'6. FY 2021-22'!$A:$A,0)),0)","v":875525.23358773231},1428772.8807277789,106190818]
[106204019,"VALLEY CHILDREN'S HOSPITAL",106204019,"2016-10-01","2017-09-30","2021-22","Open","Madera","09 - CENTRAL",601,"Non-Profit","General Acute","N/A","559-353-3000","9300 VALLEY CHILDREN'S PLACE","MADERA","93636-8761","TODD SUNTRAPAK",{"$f":"IFERROR(IF($A1325=VLOOKUP($A1325,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":2703467},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":170832.21683977981},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":13323380},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":3686320},4398306.2559455736,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},19883999.216839779,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":25257742.61819496},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":14771882.273244517},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":0},40029624.891439475,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":4155353.6752119199},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":5141212.375393928},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":18575785.068388239},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1325,'6. FY 2021-22'!$A:$A,0)),0)","v":7047857.6084004827},34920208.727394566,106204019]
[106190812,"VALLEY PRESBYTERIAN HOSPITAL",106190812,"2016-11-01","2017-10-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Non-Profit","General Acute","N/A","818-902-5718","15107 VANOWEN STREET","VAN NUYS","91405-4542","GUSTAVO VALDESPINO",{"$f":"IFERROR(IF($A1326=VLOOKUP($A1326,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":1367161.25},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":3388464.0223373948},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":4754220},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":6686175},3582531.6883393289,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},16196020.272337396,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":3350139.2909716978},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":15210564.343555918},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":0},18560703.634527616,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":2874699.5718963952},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":990958.50849636272},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1326,'6. FY 2021-22'!$A:$A,0)),0)","v":15682587.963514736},19548246.043907493,106190812]
[106014050,"VALLEYCARE MEDICAL CENTER",106014050,"2016-09-01","2017-08-31","2021-22","Open","Alameda","05 - EAST BAY",419,"Non-Profit","General Acute","N/A","925-847-3000","5555 W. LAS POSITAS BLVD","PLEASANTON",94588,"SCOTT GREGERSON",{"$f":"IFERROR(IF($A1327=VLOOKUP($A1327,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":1955713.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":2646149.0309260157},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":594425},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":876740},1343343.1922075311,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},6073027.5309260152,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":459654.79037976818},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":1743582.0943411388},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":460000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2663236.8847209071,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":355015.37653389946},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":793700.13665901171},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1327,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1148715.5131929112,106014050]
[106560481,"VENTURA COUNTY MEDICAL CENTER",106560481,"2016-07-01","2017-06-30","2021-22","Open","Ventura","10 - SANTA BARBARA / VENTURA",809,"City/County","General Acute","N/A","805-652-6058","3291 LOMA VISTA ROAD","VENTURA",93003,"JOHNSON GILL",{"$f":"IFERROR(IF($A1328=VLOOKUP($A1328,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1328,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106560481]
[106454012,"VIBRA HOSPITAL OF NORTHERN CALIFORNIA",106454012,"2017-01-01","2017-12-31","2021-22","Open","Shasta","01 - NORTHERN CALIFORNIA",209,"Investor","Specialty","N/A","503-246-9000","2801 EUREKA","REDDING",96001,"CHRISTINE JONES",{"$f":"IFERROR(IF($A1329=VLOOKUP($A1329,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1329,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106454012]
[106344035,"VIBRA HOSPITAL OF SACRAMENTO",106344035,"2017-01-01","2017-12-31","2021-22","Open","Sacramento","02 - GOLDEN EMPIRE",309,"Investor","Specialty","N/A","916-351-9151","330 MONTROSE DRIVE","FOLSOM",95630,"KIMBERLY HORTON",{"$f":"IFERROR(IF($A1330=VLOOKUP($A1330,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1330,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106344035]
[106374094,"VIBRA HOSPITAL OF SAN DIEGO",106374094,"2017-01-01","2017-12-31","2021-22","Open","San Diego","14 - SAN DIEGO / IMPERIAL",1418,"Investor","Specialty","N/A","619-260-8300","555 WASHINGTON","SAN DIEGO",92103,"YAMEEKA JONES",{"$f":"IFERROR(IF($A1331=VLOOKUP($A1331,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1331,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106374094]
[106361370,"VICTOR VALLEY GLOBAL MEDICAL CENTER",106361370,"2017-01-01","2017-12-31","2021-22","Open","San Bernardino","12 - INLAND COUNTIES",1211,"Investor","General Acute","Rural","760-245-8691","15248 ELEVENTH STREET","VICTORVILLE",92395,"SUZANNE RICHARDS",{"$f":"IFERROR(IF($A1332=VLOOKUP($A1332,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":639152.16466988495},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":1808866.9033529989},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":228750},2676769.068022884,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":942156.19157073309},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":950794.80405336793},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":21426.12991343487},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1332,'6. FY 2021-22'!$A:$A,0)),0)","v":7114814.264379967},9029191.3899175022,106361370]
[106010987,"WASHINGTON HOSPITAL - FREMONT",106010987,"2016-07-01","2017-06-30","2021-22","Open","Alameda","05 - EAST BAY",421,"District","General Acute","N/A","510-797-1111","2000 MOWRY AVENUE","FREMONT",94538,"NANCY FARBER",{"$f":"IFERROR(IF($A1333=VLOOKUP($A1333,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1333,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106010987]
[106444013,"WATSONVILLE COMMUNITY HOSPITAL",106444013,"2017-01-01","2017-12-31","2021-22","Open","Santa Cruz","08 - MID-COAST",711,"Investor","General Acute","N/A","831-724-4741","75 NIELSON STREET","WATSONVILLE",95076,"AUDRA EARLE",{"$f":"IFERROR(IF($A1334=VLOOKUP($A1334,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":198427.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":1177096.9859093435},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":885000},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":1162595},757188.03024335962,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},3423119.1109093437,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":933218.93614242366},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":3217267.2343527591},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":0},4150486.1704951827,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":625461.3333475648},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":1165601.0913641772},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":156009.00843219765},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1334,'6. FY 2021-22'!$A:$A,0)),0)","v":2646127.0443092063},4593198.4774531461,106444013]
[106301379,"WEST ANAHEIM MEDICAL CENTER",106301379,"2017-01-01","2017-12-31","2021-22","Open","Orange","13 - ORANGE COUNTY",1012,"Investor","General Acute","N/A","714-827-3000","3033 ORANGE AVENUE","ANAHEIM",92804,"EDWARD MIRZABEGIAN",{"$f":"IFERROR(IF($A1335=VLOOKUP($A1335,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":907939.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":3492433.629717343},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":778505},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":1989775},1585693.6807982207,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},7168653.1297173426,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":493501.82820575562},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":1611420.1639024955},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":96716.850749999998},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":393750},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":0},2595388.8428582512,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":581414.76057660952},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":759015.28772641579},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1335,'6. FY 2021-22'!$A:$A,0)),0)","v":2600596.5182431573},3941026.5665461826,106301379]
[106190857,"WEST COVINA MEDICAL CENTER",106190857,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",915,"Investor","General Acute","N/A","818-338-8481","725 SOUTH ORANGE BLVD.","WEST COVINA",91790,"GERALD WALLMAN",{"$f":"IFERROR(IF($A1336=VLOOKUP($A1336,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":1313},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":348490.72103278851},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":12980},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":28025},86446.21355350221,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},390808.72103278851,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":16813.02388980845},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":40603.966580547072},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":761086.16025000042},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":0},818503.15072035592,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":30832.600939668686},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":1240.2210583764963},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":2008.6996793845192},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1336,'6. FY 2021-22'!$A:$A,0)),0)","v":17408.730554665832},51490.252232095532,106190857]
[106190859,"WEST HILLS HOSPITAL AND MEDICAL CENTER",106190859,"2017-01-01","2017-12-31","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",905,"Investor","General Acute","N/A","818-676-4000","7300 MEDICAL CENTER DRIVE","WEST HILLS",91307,"DOUG LONG",{"$f":"IFERROR(IF($A1337=VLOOKUP($A1337,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":2083074.5},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":3973949.4376335666},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":835735},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":1279710},1807736.0023466868,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},8172468.9376335666,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":807618.15079015668},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":2414741.777231358},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":657500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":0},3879859.9280215148,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":455221.32958782266},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":774807.43586974312},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":95748.018050662082},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1337,'6. FY 2021-22'!$A:$A,0)),0)","v":257113.55896121846},1582890.3424694464,106190859]
[106190883,"WHITTIER HOSPITAL MEDICAL CENTER",106190883,"2016-07-01","2017-06-30","2021-22","Open","Los Angeles","11 - LOS ANGELES COUNTY",919,"Investor","General Acute","N/A","562-945-3561","9080 COLIMA ROAD","WHITTIER",90605,"HOWARD TERNES",{"$f":"IFERROR(IF($A1338=VLOOKUP($A1338,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":1569199.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":1282291.8243526914},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":1374405},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":2381830},1461617.5581016182,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},6607725.949352691,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":1887401.0774347102},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":4159120.0277799587},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":2456558.5687499996},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":312500},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":0},8815579.6739646681,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":1041701.446033092},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":723214.23984128085},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":4017.3993587690384},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1338,'6. FY 2021-22'!$A:$A,0)),0)","v":4871766.2890672535},6640699.3743003951,106190883]
[106571086,"WOODLAND MEMORIAL HOSPITAL",106571086,"2016-07-01","2017-06-30","2021-22","Open","Yolo","02 - GOLDEN EMPIRE",313,"Non-Profit","General Acute","N/A","530-622-3961","1325 COTTONWOOD STREET","WOODLAND",95625,"KEVIN VAZIRI",{"$f":"IFERROR(IF($A1339=VLOOKUP($A1339,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":954715.125},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":1130013.1064729698},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":1830180},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":888245},1062449.192230975,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},4803153.23147297,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":335275.50972844881},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":496801.47345610533},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":281775},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":0},1113851.9831845541,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":398841.71644099994},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":1145550.8509204239},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":3195841.1899007699},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1339,'6. FY 2021-22'!$A:$A,0)),0)","v":1517237.8244951067},6257471.5817573005,106571086]
[106380939,"ZUCKERBERG SAN FRANCISCO GENERAL HOSPITAL & TRAUMA CENTER",106380939,"2016-07-01","2017-06-30","2021-22","Open","San Francisco","04 - WEST BAY",423,"City/County","General Acute","Teaching","415-206-8100","1001 POTRERO AVE","SAN FRANCISCO",94110,"SUSAN P. ERLICH, MD",{"$f":"IFERROR(IF($A1340=VLOOKUP($A1340,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1340,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,106380939]
[106230949,"ADVENTIST HEALTH HOWARD MEMORIAL",106230949,null,null,"2021-22",null,null,null,null,null,"General Acute","Rural",null,null,null,null,null,{"$f":"IFERROR(IF($A1341=VLOOKUP($A1341,'4. FY 2019-20'!$A:$H,1,0),\"YES\",\"NO\"),\"NO\")","v":"YES"},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$R:$R,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$S:$S,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$T:$T,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$U:$U,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$V:$V,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":0},0,{"$f":"'1. FEE SUMMARY'!$M$25/'1. FEE SUMMARY'!$M$34","v":0.22119827143327606},0,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AD:$AD,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":208854.33702151326},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AE:$AE,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":135346.55526849022},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AF:$AF,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AG:$AG,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AH:$AH,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AI:$AI,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AJ:$AJ,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":0},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AK:$AK,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":23750},367950.89229000348,{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AQ:$AQ,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":130708.20469780975},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AR:$AR,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":660624.41709521366},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AS:$AS,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":6026.0990381535576},{"$f":"IFERROR(INDEX('6. FY 2021-22'!$AU:$AU,MATCH(A1341,'6. FY 2021-22'!$A:$A,0)),0)","v":636088.23180509766},1433446.9526362745,106230949]